********************* |
For the Quarter Ended | For the Nine Months Ended | |||||||||||||||||||||||||
(In thousands, except per share data) | September 28, 2024 | September 30, 2023 | September 28, 2024 | September 30, 2023 | ||||||||||||||||||||||
Net sales | $ | 997,831 | $ | 819,792 | $ | 2,845,230 | $ | 2,687,968 | ||||||||||||||||||
Cost of goods sold | 722,469 | 579,058 | 2,056,162 | 1,897,128 | ||||||||||||||||||||||
Depreciation and amortization | 11,710 | 9,631 | 30,897 | 30,704 | ||||||||||||||||||||||
Selling, general, and administrative expense | 59,619 | 48,295 | 161,993 | 156,988 | ||||||||||||||||||||||
Gain on sale of assets | (2,667) | — | (3,953) | — | ||||||||||||||||||||||
Gain on sale of business | — | (4,137) | — | (4,137) | ||||||||||||||||||||||
Asset impairments | — | 5,934 | — | 5,934 | ||||||||||||||||||||||
Gain on insurance settlement | — | — | — | (19,466) | ||||||||||||||||||||||
Operating income | 206,700 | 181,011 | 600,131 | 620,817 | ||||||||||||||||||||||
Interest expense | (113) | (230) | (335) | (508) | ||||||||||||||||||||||
Interest income | 11,145 | 10,599 | 42,773 | 24,566 | ||||||||||||||||||||||
Realized and unrealized gains (losses) on short-term investments | 164 | (2,368) | 529 | 20,362 | ||||||||||||||||||||||
Other (expense) income, net | (122) | (47) | (848) | 2,120 | ||||||||||||||||||||||
Income before income taxes | 217,774 | 188,965 | 642,250 | 667,357 | ||||||||||||||||||||||
Income tax expense | (49,188) | (50,843) | (159,406) | (174,322) | ||||||||||||||||||||||
Income (loss) from unconsolidated affiliates, net of foreign tax | 3,197 | (2,413) | (5,905) | (2,682) | ||||||||||||||||||||||
Consolidated net income | 171,783 | 135,709 | 476,939 | 490,353 | ||||||||||||||||||||||
Net income attributable to noncontrolling interests | (3,084) | (3,000) | (9,712) | (6,694) | ||||||||||||||||||||||
Net income attributable to Mueller Industries, Inc. | $ | 168,699 | $ | 132,709 | $ | 467,227 | $ | 483,659 | ||||||||||||||||||
Weighted average shares for basic earnings per share (1) | 111,363 | 111,416 | 111,332 | 111,374 | ||||||||||||||||||||||
Effect of dilutive stock-based awards (1) | 2,412 | 2,452 | 2,635 | 2,182 | ||||||||||||||||||||||
Adjusted weighted average shares for diluted earnings per share (1) | 113,775 | 113,868 | 113,967 | 113,556 | ||||||||||||||||||||||
Basic earnings per share (1) | $ | 1.51 | $ | 1.19 | $ | 4.20 | $ | 4.34 | ||||||||||||||||||
Diluted earnings per share (1) | $ | 1.48 | $ | 1.17 | $ | 4.10 | $ | 4.26 | ||||||||||||||||||
Dividends per share (1) | $ | 0.20 | $ | 0.15 | $ | 0.60 | $ | 0.45 | ||||||||||||||||||
(1) Adjusted retroactively to reflect the two-for-one stock split that occurred on October 20, 2023. | ||||||||||||||||||||||||||
MUELLER INDUSTRIES, INC. | ||||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME, CONTINUED | ||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||
For the Quarter Ended | For the Nine Months Ended | |||||||||||||||||||||||||
(In thousands) | September 28, 2024 | September 30, 2023 | September 28, 2024 | September 30, 2023 | ||||||||||||||||||||||
Summary Segment Data: | ||||||||||||||||||||||||||
Net sales: | ||||||||||||||||||||||||||
Piping Systems Segment | $ | 653,884 | $ | 568,151 | $ | 1,932,521 | $ | 1,868,635 | ||||||||||||||||||
Industrial Metals Segment | 238,014 | 141,012 | 589,422 | 452,512 | ||||||||||||||||||||||
Climate Segment | 128,482 | 119,949 | 375,824 | 396,857 | ||||||||||||||||||||||
Elimination of intersegment sales | (22,549) | (9,320) | (52,537) | (30,036) | ||||||||||||||||||||||
Net sales | $ | 997,831 | $ | 819,792 | $ | 2,845,230 | $ | 2,687,968 | ||||||||||||||||||
Operating income: | ||||||||||||||||||||||||||
Piping Systems Segment | $ | 163,601 | $ | 140,609 | $ | 468,539 | $ | 455,605 | ||||||||||||||||||
Industrial Metals Segment | 24,197 | 16,221 | 78,161 | 61,407 | ||||||||||||||||||||||
Climate Segment | 40,768 | 34,846 | 112,336 | 145,901 | ||||||||||||||||||||||
Unallocated income (expenses) | (21,866) | (10,665) | (58,905) | (42,096) | ||||||||||||||||||||||
Operating income | $ | 206,700 | $ | 181,011 | $ | 600,131 | $ | 620,817 |
(Unaudited) | ||||||||||||||
(In thousands) | September 28, 2024 | December 30, 2023 | ||||||||||||
ASSETS | ||||||||||||||
Cash and cash equivalents | $ | 965,116 | $ | 1,170,893 | ||||||||||
Short-term investments | 4,449 | 98,146 | ||||||||||||
Accounts receivable, net | 500,617 | 351,561 | ||||||||||||
Inventories | 400,252 | 380,248 | ||||||||||||
Other current assets | 45,144 | 39,173 | ||||||||||||
Total current assets | 1,915,578 | 2,040,021 | ||||||||||||
Property, plant, and equipment, net | 506,234 | 385,165 | ||||||||||||
Operating lease right-of-use assets | 32,202 | 35,170 | ||||||||||||
Other assets | 752,118 | 298,945 | ||||||||||||
Total assets | $ | 3,206,132 | $ | 2,759,301 | ||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||
Current portion of debt | $ | 927 | $ | 796 | ||||||||||
Accounts payable | 183,511 | 120,485 | ||||||||||||
Current portion of operating lease liabilities | 7,681 | 7,893 | ||||||||||||
Other current liabilities | 201,874 | 187,964 | ||||||||||||
Total current liabilities | 393,993 | 317,138 | ||||||||||||
Long-term debt | 19 | 185 | ||||||||||||
Pension and postretirement liabilities | 12,082 | 12,062 | ||||||||||||
Environmental reserves | 14,696 | 15,030 | ||||||||||||
Deferred income taxes | 24,663 | 19,134 | ||||||||||||
Noncurrent operating lease liabilities | 24,504 | 26,683 | ||||||||||||
Other noncurrent liabilities | 27,539 | 10,353 | ||||||||||||
Total liabilities | 497,496 | 400,585 | ||||||||||||
Total Mueller Industries, Inc. stockholders’ equity | 2,678,382 | 2,337,445 | ||||||||||||
Noncontrolling interests | 30,254 | 21,271 | ||||||||||||
Total equity | 2,708,636 | 2,358,716 | ||||||||||||
Total liabilities and equity | $ | 3,206,132 | $ | 2,759,301 |
For the Nine Months Ended | ||||||||||||||
(In thousands) | September 28, 2024 | September 30, 2023 | ||||||||||||
Cash flows from operating activities | ||||||||||||||
Consolidated net income | $ | 476,939 | $ | 490,353 | ||||||||||
Reconciliation of consolidated net income to net cash provided by operating activities: | ||||||||||||||
Depreciation and amortization | 31,140 | 31,053 | ||||||||||||
Stock-based compensation expense | 19,956 | 17,268 | ||||||||||||
Provision for doubtful accounts receivable | (262) | (63) | ||||||||||||
Loss from unconsolidated affiliates | 5,905 | 2,682 | ||||||||||||
Dividends from unconsolidated affiliates | 4,130 | — | ||||||||||||
Insurance proceeds - noncapital related | 15,000 | 9,854 | ||||||||||||
Gain on disposals of properties | (3,953) | (106) | ||||||||||||
Gain on sale of business | — | (4,137) | ||||||||||||
Unrealized gain on short-term investments | (164) | (18,449) | ||||||||||||
Gain on sales of securities | (365) | — | ||||||||||||
Impairment charges | — | 5,934 | ||||||||||||
Gain on insurance settlement | — | (19,466) | ||||||||||||
Deferred income tax expense | 1,837 | 3,803 | ||||||||||||
Changes in assets and liabilities, net of effects of businesses acquired: | ||||||||||||||
Receivables | (99,281) | (36,855) | ||||||||||||
Inventories | 34,027 | 53,372 | ||||||||||||
Other assets | (3,175) | (12,897) | ||||||||||||
Current liabilities | 25,303 | (25,503) | ||||||||||||
Other liabilities | (2,467) | (1,828) | ||||||||||||
Other, net | 1,217 | 3,475 | ||||||||||||
Net cash provided by operating activities | $ | 505,787 | $ | 498,490 | ||||||||||
Cash flows from investing activities | ||||||||||||||
Capital expenditures | $ | (51,288) | $ | (39,469) | ||||||||||
Acquisition of businesses, net of cash acquired | (602,692) | — | ||||||||||||
Investments in unconsolidated affiliates | (8,700) | (3,999) | ||||||||||||
Insurance proceeds - capital related | — | 24,646 | ||||||||||||
Purchase of short-term investments | (4,285) | (106,231) | ||||||||||||
Purchase of long-term investments | (7,976) | — | ||||||||||||
Proceeds from the maturity of short-term investments | — | 217,863 | ||||||||||||
Proceeds from the sale of securities | 98,465 | — | ||||||||||||
Issuance of notes receivable | (3,800) | — | ||||||||||||
Proceeds from sales of properties | 9,026 | 214 | ||||||||||||
Dividends from unconsolidated affiliates | — | 1,093 | ||||||||||||
Net cash (used in) provided by investing activities | $ | (571,250) | $ | 94,117 | ||||||||||
MUELLER INDUSTRIES, INC. | ||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||
(Unaudited) | ||||||||||||||
For the Nine Months Ended | ||||||||||||||
(In thousands) | September 28, 2024 | September 30, 2023 | ||||||||||||
Cash flows from financing activities | ||||||||||||||
Dividends paid to stockholders of Mueller Industries, Inc. | $ | (66,796) | $ | (50,133) | ||||||||||
Repurchase of common stock | (48,681) | (19,303) | ||||||||||||
Repayments of debt | (167) | (185) | ||||||||||||
Issuance (repayment) of debt by consolidated joint ventures, net | 144 | (265) | ||||||||||||
Net cash used to settle stock-based awards | (22,946) | (9,113) | ||||||||||||
Net cash used in financing activities | $ | (138,446) | $ | (78,999) | ||||||||||
Effect of exchange rate changes on cash | (4,709) | 2,312 | ||||||||||||
(Decrease) increase in cash, cash equivalents, and restricted cash | (208,618) | 515,920 | ||||||||||||
Cash, cash equivalents, and restricted cash at the beginning of the period | 1,174,223 | 465,296 | ||||||||||||
Cash, cash equivalents, and restricted cash at the end of the period | $ | 965,605 | $ | 981,216 |