
********************* | ||
| For the Quarter Ended | For the Six Months Ended | |||||||||||||||||||||||||
| (In thousands, except per share data) | June 28, 2025 | June 29, 2024 | June 28, 2025 | June 29, 2024 | ||||||||||||||||||||||
| Net sales | $ | 1,138,173 | $ | 997,745 | $ | 2,138,338 | $ | 1,847,399 | ||||||||||||||||||
| Cost of goods sold | 785,194 | 724,990 | 1,513,379 | 1,333,693 | ||||||||||||||||||||||
| Depreciation and amortization | 17,905 | 10,018 | 35,028 | 19,187 | ||||||||||||||||||||||
| Selling, general, and administrative expense | 67,521 | 52,731 | 130,581 | 101,088 | ||||||||||||||||||||||
| Gain on disposal of assets, net | (337) | — | (14,802) | — | ||||||||||||||||||||||
| Gain on insurance proceeds | (36,278) | — | (36,278) | — | ||||||||||||||||||||||
| Operating income | 304,168 | 210,006 | 510,430 | 393,431 | ||||||||||||||||||||||
| Interest expense | (17) | (107) | (42) | (222) | ||||||||||||||||||||||
| Interest income | 8,222 | 14,383 | 18,123 | 31,628 | ||||||||||||||||||||||
| Realized and unrealized gains on short-term investments | 13,212 | — | 8,202 | 365 | ||||||||||||||||||||||
| Other expense, net | (1,142) | (1,356) | (1,050) | (726) | ||||||||||||||||||||||
| Income before income taxes | 324,443 | 222,926 | 535,663 | 424,476 | ||||||||||||||||||||||
| Income tax expense | (78,857) | (58,384) | (130,332) | (110,218) | ||||||||||||||||||||||
| Income (loss) from unconsolidated affiliates, net of foreign tax | 2,897 | (1,095) | 2,439 | (9,102) | ||||||||||||||||||||||
| Consolidated net income | 248,483 | 163,447 | 407,770 | 305,156 | ||||||||||||||||||||||
| Net income attributable to noncontrolling interests | (2,559) | (3,282) | (4,414) | (6,628) | ||||||||||||||||||||||
| Net income attributable to Mueller Industries, Inc. | $ | 245,924 | $ | 160,165 | $ | 403,356 | $ | 298,528 | ||||||||||||||||||
| Weighted average shares for basic earnings per share | 108,746 | 111,216 | 109,742 | 111,316 | ||||||||||||||||||||||
| Effect of dilutive stock-based awards | 2,196 | 2,763 | 2,265 | 2,746 | ||||||||||||||||||||||
| Adjusted weighted average shares for diluted earnings per share | 110,942 | 113,979 | 112,007 | 114,062 | ||||||||||||||||||||||
| Basic earnings per share | $ | 2.26 | $ | 1.44 | $ | 3.68 | $ | 2.68 | ||||||||||||||||||
| Diluted earnings per share | $ | 2.22 | $ | 1.41 | $ | 3.60 | $ | 2.62 | ||||||||||||||||||
| Dividends per share | $ | 0.25 | $ | 0.20 | $ | 0.50 | $ | 0.40 | ||||||||||||||||||
| MUELLER INDUSTRIES, INC. | ||||||||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF INCOME, CONTINUED | ||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||
| For the Quarter Ended | For the Six Months Ended | |||||||||||||||||||||||||
| (In thousands) | June 28, 2025 | June 29, 2024 | June 28, 2025 | June 29, 2024 | ||||||||||||||||||||||
| Summary Segment Data: | ||||||||||||||||||||||||||
| Net sales: | ||||||||||||||||||||||||||
| Piping Systems Segment | $ | 743,475 | $ | 688,469 | $ | 1,383,158 | $ | 1,278,637 | ||||||||||||||||||
| Industrial Metals Segment | 270,598 | 195,341 | 522,511 | 351,408 | ||||||||||||||||||||||
| Climate Segment | 137,515 | 130,532 | 260,622 | 247,342 | ||||||||||||||||||||||
| Elimination of intersegment sales | (13,415) | (16,597) | (27,953) | (29,988) | ||||||||||||||||||||||
Net sales | $ | 1,138,173 | $ | 997,745 | $ | 2,138,338 | $ | 1,847,399 | ||||||||||||||||||
| Operating income: | ||||||||||||||||||||||||||
| Piping Systems Segment | $ | 250,296 | $ | 162,258 | $ | 408,460 | $ | 304,938 | ||||||||||||||||||
| Industrial Metals Segment | 30,610 | 29,693 | 60,694 | 53,964 | ||||||||||||||||||||||
| Climate Segment | 42,628 | 38,993 | 78,252 | 71,568 | ||||||||||||||||||||||
| Unallocated income (expenses) | (19,366) | (20,938) | (36,976) | (37,039) | ||||||||||||||||||||||
| Operating income | $ | 304,168 | $ | 210,006 | $ | 510,430 | $ | 393,431 | ||||||||||||||||||
| (Unaudited) | ||||||||||||||
(In thousands) | June 28, 2025 | December 28, 2024 | ||||||||||||
| ASSETS | ||||||||||||||
| Cash and cash equivalents | $ | 1,001,769 | $ | 1,037,229 | ||||||||||
| Short-term investments | 56,709 | 21,874 | ||||||||||||
Accounts receivable, net | 592,564 | 450,113 | ||||||||||||
| Inventories | 511,725 | 462,279 | ||||||||||||
Other current assets | 51,367 | 40,734 | ||||||||||||
| Total current assets | 2,214,134 | 2,012,229 | ||||||||||||
| Property, plant, and equipment, net | 532,970 | 515,131 | ||||||||||||
Operating lease right-of-use assets | 30,522 | 32,702 | ||||||||||||
Other assets | 709,816 | 730,844 | ||||||||||||
| Total assets | $ | 3,487,442 | $ | 3,290,906 | ||||||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||
| Current portion of debt | $ | 74 | $ | 1,094 | ||||||||||
| Accounts payable | 212,476 | 173,743 | ||||||||||||
Current portion of operating lease liabilities | 8,393 | 8,117 | ||||||||||||
Other current liabilities | 235,022 | 215,033 | ||||||||||||
| Total current liabilities | 455,965 | 397,987 | ||||||||||||
| Pension and postretirement liabilities | 8,739 | 11,199 | ||||||||||||
| Environmental reserves | 15,156 | 15,423 | ||||||||||||
| Deferred income taxes | 32,212 | 25,742 | ||||||||||||
| Noncurrent operating lease liabilities | 22,461 | 24,547 | ||||||||||||
Other noncurrent liabilities | 12,286 | 11,600 | ||||||||||||
Total liabilities | 546,819 | 486,498 | ||||||||||||
| Total Mueller Industries, Inc. stockholders’ equity | 2,916,560 | 2,773,165 | ||||||||||||
Noncontrolling interests | 24,063 | 31,243 | ||||||||||||
Total equity | 2,940,623 | 2,804,408 | ||||||||||||
| Total liabilities and equity | $ | 3,487,442 | $ | 3,290,906 | ||||||||||
| For the Six Months Ended | ||||||||||||||
(In thousands) | June 28, 2025 | June 29, 2024 | ||||||||||||
| Cash flows from operating activities | ||||||||||||||
| Consolidated net income | $ | 407,770 | $ | 305,156 | ||||||||||
| Reconciliation of consolidated net income to net cash provided by operating activities: | ||||||||||||||
| Depreciation and amortization | 35,028 | 19,349 | ||||||||||||
| Stock-based compensation expense | 13,940 | 13,476 | ||||||||||||
| Provision for doubtful accounts receivable | 73 | (67) | ||||||||||||
| (Income) loss from unconsolidated affiliates | (2,439) | 9,102 | ||||||||||||
| Dividends from unconsolidated affiliates | 2,812 | 3,541 | ||||||||||||
| Insurance proceeds - noncapital related | 12,345 | 15,000 | ||||||||||||
| Gain on disposals of properties | (14,802) | (1,286) | ||||||||||||
| Unrealized gains on short-term investments | (8,202) | — | ||||||||||||
| Gain on sales of securities | — | (365) | ||||||||||||
| Gain on insurance proceeds | (36,278) | — | ||||||||||||
| Deferred income tax expense (benefit) | 4,420 | (1,509) | ||||||||||||
| Changes in assets and liabilities, net of effects of businesses acquired: | ||||||||||||||
| Receivables | (134,535) | (132,012) | ||||||||||||
| Inventories | (41,190) | 6,706 | ||||||||||||
| Other assets | (4,371) | 8,511 | ||||||||||||
| Current liabilities | 72,259 | 30,276 | ||||||||||||
| Other liabilities | (2,420) | (2,375) | ||||||||||||
| Other, net | (249) | 872 | ||||||||||||
| Net cash provided by operating activities | $ | 304,161 | $ | 274,375 | ||||||||||
| Cash flows from investing activities | ||||||||||||||
| Capital expenditures | $ | (30,691) | $ | (25,603) | ||||||||||
| Acquisition of businesses, net of cash acquired | — | (566,577) | ||||||||||||
| Investments in unconsolidated affiliates | — | (8,700) | ||||||||||||
| Insurance proceeds - capital related | 2,655 | — | ||||||||||||
| Purchase of short-term investments | (26,633) | — | ||||||||||||
| Purchase of long-term investments | (552) | (7,976) | ||||||||||||
| Proceeds from the sale of securities | — | 96,465 | ||||||||||||
| Issuance of notes receivable with unconsolidated affiliates | — | (3,800) | ||||||||||||
| Proceeds from sales of properties | 21,135 | 3,976 | ||||||||||||
| Investment received from noncontrolling interests | 600 | — | ||||||||||||
| Net cash used in investing activities | $ | (33,486) | $ | (512,215) | ||||||||||
| MUELLER INDUSTRIES, INC. | ||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||
| (Unaudited) | ||||||||||||||
| For the Six Months Ended | ||||||||||||||
| (In thousands) | June 28, 2025 | June 29, 2024 | ||||||||||||
| Cash flows from financing activities | ||||||||||||||
| Dividends paid to stockholders of Mueller Industries, Inc. | $ | (54,398) | $ | (44,488) | ||||||||||
| Repurchase of common stock | (243,615) | (42,994) | ||||||||||||
| Repayments of debt | (111) | (111) | ||||||||||||
| Issuance of debt by consolidated joint ventures, net | — | 11 | ||||||||||||
| Net cash used to settle stock-based awards | (4,189) | (2,002) | ||||||||||||
| Dividends paid to noncontrolling interests | (12,240) | — | ||||||||||||
| Net cash used in financing activities | $ | (314,553) | $ | (89,584) | ||||||||||
| Effect of exchange rate changes on cash | 11,718 | (4,784) | ||||||||||||
| Decrease in cash, cash equivalents, and restricted cash | (32,160) | (332,208) | ||||||||||||
| Cash, cash equivalents, and restricted cash at the beginning of the period | 1,038,895 | 1,174,223 | ||||||||||||
| Cash, cash equivalents, and restricted cash at the end of the period | $ | 1,006,735 | $ | 842,015 | ||||||||||
| (In thousands, except per share data) | For the Quarter Ended June 28, 2025 | |||||||||||||||||||
| As Reported (GAAP) | Gain on Insurance Proceeds | As Adjusted (Non-GAAP) | ||||||||||||||||||
| Operating income | $ | 304,168 | $ | (36,278) | $ | 267,890 | ||||||||||||||
| Interest expense | (17) | — | (17) | |||||||||||||||||
| Interest income | 8,222 | — | 8,222 | |||||||||||||||||
| Realized and unrealized gains on short-term investments | 13,212 | — | 13,212 | |||||||||||||||||
| Other expense, net | (1,142) | — | (1,142) | |||||||||||||||||
| Income before income taxes | 324,443 | (36,278) | 288,165 | |||||||||||||||||
| Income tax expense | (78,857) | 8,213 | (70,644) | |||||||||||||||||
| Income (loss) from unconsolidated affiliates, net of foreign tax | 2,897 | — | 2,897 | |||||||||||||||||
| Consolidated net income | 248,483 | (28,065) | 220,418 | |||||||||||||||||
| Net income attributable to noncontrolling interests | (2,559) | — | (2,559) | |||||||||||||||||
| Net income attributable to Mueller Industries, Inc. | $ | 245,924 | $ | (28,065) | $ | 217,859 | ||||||||||||||
| Diluted earnings per share | $ | 2.22 | $ | 1.96 | ||||||||||||||||