
********************* | ||
| For the Quarter Ended | For the Nine Months Ended | |||||||||||||||||||||||||
| (In thousands, except per share data) | September 27, 2025 | September 28, 2024 | September 27, 2025 | September 28, 2024 | ||||||||||||||||||||||
| Net sales | $ | 1,077,824 | $ | 997,831 | $ | 3,216,162 | $ | 2,845,230 | ||||||||||||||||||
| Cost of goods sold | 738,148 | 722,469 | 2,251,527 | 2,056,162 | ||||||||||||||||||||||
| Depreciation and amortization | 16,607 | 11,710 | 51,635 | 30,897 | ||||||||||||||||||||||
| Selling, general, and administrative expense | 61,657 | 59,619 | 192,238 | 161,993 | ||||||||||||||||||||||
| Gain on disposal of assets, net | (11,852) | (2,667) | (26,654) | (3,953) | ||||||||||||||||||||||
| Asset impairments | 2,018 | — | 2,018 | — | ||||||||||||||||||||||
| Gain on insurance proceeds | (4,869) | — | (41,147) | — | ||||||||||||||||||||||
| Operating income | 276,115 | 206,700 | 786,545 | 600,131 | ||||||||||||||||||||||
| Interest expense | (6) | (113) | (48) | (335) | ||||||||||||||||||||||
| Interest income | 10,822 | 11,145 | 28,945 | 42,773 | ||||||||||||||||||||||
| Realized and unrealized (losses) gains on short-term investments | (2,277) | 164 | 5,925 | 529 | ||||||||||||||||||||||
| Pension plan termination expense | (4,830) | — | (4,830) | — | ||||||||||||||||||||||
| Other income (expense), net | 627 | (122) | (423) | (848) | ||||||||||||||||||||||
| Income before income taxes | 280,451 | 217,774 | 816,114 | 642,250 | ||||||||||||||||||||||
| Income tax expense | (73,904) | (49,188) | (204,236) | (159,406) | ||||||||||||||||||||||
| Income (loss) from unconsolidated affiliates, net of foreign tax | 3,701 | 3,197 | 6,140 | (5,905) | ||||||||||||||||||||||
| Consolidated net income | 210,248 | 171,783 | 618,018 | 476,939 | ||||||||||||||||||||||
| Net income attributable to noncontrolling interests | (2,125) | (3,084) | (6,539) | (9,712) | ||||||||||||||||||||||
| Net income attributable to Mueller Industries, Inc. | $ | 208,123 | $ | 168,699 | $ | 611,479 | $ | 467,227 | ||||||||||||||||||
| Weighted average shares for basic earnings per share | 109,114 | 111,363 | 109,533 | 111,332 | ||||||||||||||||||||||
| Effect of dilutive stock-based awards | 1,816 | 2,412 | 2,115 | 2,635 | ||||||||||||||||||||||
| Adjusted weighted average shares for diluted earnings per share | 110,930 | 113,775 | 111,648 | 113,967 | ||||||||||||||||||||||
| Basic earnings per share | $ | 1.91 | $ | 1.51 | $ | 5.58 | $ | 4.20 | ||||||||||||||||||
| Diluted earnings per share | $ | 1.88 | $ | 1.48 | $ | 5.48 | $ | 4.10 | ||||||||||||||||||
| Dividends per share | $ | 0.25 | $ | 0.20 | $ | 0.75 | $ | 0.60 | ||||||||||||||||||
| MUELLER INDUSTRIES, INC. | ||||||||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF INCOME, CONTINUED | ||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||
| For the Quarter Ended | For the Nine Months Ended | |||||||||||||||||||||||||
| (In thousands) | September 27, 2025 | September 28, 2024 | September 27, 2025 | September 28, 2024 | ||||||||||||||||||||||
| Summary Segment Data: | ||||||||||||||||||||||||||
| Net sales: | ||||||||||||||||||||||||||
| Piping Systems Segment | $ | 718,404 | $ | 653,884 | $ | 2,101,562 | $ | 1,932,521 | ||||||||||||||||||
| Industrial Metals Segment | 248,939 | 238,014 | 771,450 | 589,422 | ||||||||||||||||||||||
| Climate Segment | 126,665 | 128,482 | 387,287 | 375,824 | ||||||||||||||||||||||
| Elimination of intersegment sales | (16,184) | (22,549) | (44,137) | (52,537) | ||||||||||||||||||||||
Net sales | $ | 1,077,824 | $ | 997,831 | $ | 3,216,162 | $ | 2,845,230 | ||||||||||||||||||
| Operating income: | ||||||||||||||||||||||||||
| Piping Systems Segment | $ | 216,159 | $ | 163,601 | $ | 624,619 | $ | 468,539 | ||||||||||||||||||
| Industrial Metals Segment | 30,928 | 24,197 | 91,622 | 78,161 | ||||||||||||||||||||||
| Climate Segment | 38,900 | 40,768 | 117,152 | 112,336 | ||||||||||||||||||||||
| Unallocated income (expenses) | (9,872) | (21,866) | (46,848) | (58,905) | ||||||||||||||||||||||
| Operating income | $ | 276,115 | $ | 206,700 | $ | 786,545 | $ | 600,131 | ||||||||||||||||||
| (Unaudited) | ||||||||||||||
(In thousands) | September 27, 2025 | December 28, 2024 | ||||||||||||
| ASSETS | ||||||||||||||
| Cash and cash equivalents | $ | 1,261,130 | $ | 1,037,229 | ||||||||||
| Short-term investments | 54,432 | 21,874 | ||||||||||||
Accounts receivable, net | 556,632 | 450,113 | ||||||||||||
| Inventories | 510,012 | 462,279 | ||||||||||||
Other current assets | 45,938 | 40,734 | ||||||||||||
| Total current assets | 2,428,144 | 2,012,229 | ||||||||||||
| Property, plant, and equipment, net | 530,702 | 515,131 | ||||||||||||
Operating lease right-of-use assets | 28,616 | 32,702 | ||||||||||||
Other assets | 708,861 | 730,844 | ||||||||||||
| Total assets | $ | 3,696,323 | $ | 3,290,906 | ||||||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||
| Current portion of debt | $ | — | $ | 1,094 | ||||||||||
| Accounts payable | 187,561 | 173,743 | ||||||||||||
Current portion of operating lease liabilities | 8,387 | 8,117 | ||||||||||||
Other current liabilities | 307,298 | 215,033 | ||||||||||||
| Total current liabilities | 503,246 | 397,987 | ||||||||||||
| Pension and postretirement liabilities | 8,789 | 11,199 | ||||||||||||
| Environmental reserves | 15,147 | 15,423 | ||||||||||||
| Deferred income taxes | 37,878 | 25,742 | ||||||||||||
| Noncurrent operating lease liabilities | 20,555 | 24,547 | ||||||||||||
Other noncurrent liabilities | 15,126 | 11,600 | ||||||||||||
Total liabilities | 600,741 | 486,498 | ||||||||||||
| Total Mueller Industries, Inc. stockholders’ equity | 3,069,931 | 2,773,165 | ||||||||||||
Noncontrolling interests | 25,651 | 31,243 | ||||||||||||
Total equity | 3,095,582 | 2,804,408 | ||||||||||||
| Total liabilities and equity | $ | 3,696,323 | $ | 3,290,906 | ||||||||||
| For the Nine Months Ended | ||||||||||||||
(In thousands) | September 27, 2025 | September 28, 2024 | ||||||||||||
| Cash flows from operating activities | ||||||||||||||
| Consolidated net income | $ | 618,018 | $ | 476,939 | ||||||||||
| Reconciliation of consolidated net income to net cash provided by operating activities: | ||||||||||||||
| Depreciation and amortization | 51,635 | 31,140 | ||||||||||||
| Stock-based compensation expense | 20,328 | 19,956 | ||||||||||||
| Provision for doubtful accounts receivable | 67 | (262) | ||||||||||||
| (Income) loss from unconsolidated affiliates | (6,140) | 5,905 | ||||||||||||
| Dividends from unconsolidated affiliates | 5,440 | 4,130 | ||||||||||||
| Insurance proceeds - noncapital related | 15,469 | 15,000 | ||||||||||||
| Gain on disposals of properties | (26,654) | (3,953) | ||||||||||||
| Unrealized gains on short-term investments | (5,925) | (164) | ||||||||||||
| Gain on sales of securities | — | (365) | ||||||||||||
| Impairment charges | 2,018 | — | ||||||||||||
| Gain on insurance proceeds | (41,147) | — | ||||||||||||
| Deferred income tax expense | 10,627 | 1,837 | ||||||||||||
| Changes in assets and liabilities, net of effects of businesses acquired: | ||||||||||||||
| Receivables | (100,830) | (99,281) | ||||||||||||
| Inventories | (40,669) | 34,027 | ||||||||||||
| Other assets | (8,756) | (3,175) | ||||||||||||
| Current liabilities | 120,796 | 25,303 | ||||||||||||
| Other liabilities | 286 | (2,467) | ||||||||||||
| Other, net | (330) | 1,217 | ||||||||||||
| Net cash provided by operating activities | $ | 614,233 | $ | 505,787 | ||||||||||
| Cash flows from investing activities | ||||||||||||||
| Capital expenditures | $ | (48,982) | $ | (51,288) | ||||||||||
| Acquisition of businesses, net of cash acquired | — | (602,692) | ||||||||||||
| Investments in unconsolidated affiliates | — | (8,700) | ||||||||||||
| Insurance proceeds - capital related | 4,531 | — | ||||||||||||
| Purchase of short-term investments | (26,633) | (4,285) | ||||||||||||
| Purchase of long-term investments | (781) | (7,976) | ||||||||||||
| Proceeds from the sale of securities | — | 98,465 | ||||||||||||
| Issuance of notes receivable with unconsolidated affiliates | — | (3,800) | ||||||||||||
| Proceeds from sales of properties | 38,478 | 9,026 | ||||||||||||
| Investment received from noncontrolling interests | 600 | — | ||||||||||||
| Net cash used in investing activities | $ | (32,787) | $ | (571,250) | ||||||||||
| MUELLER INDUSTRIES, INC. | ||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||
| (Unaudited) | ||||||||||||||
| For the Nine Months Ended | ||||||||||||||
| (In thousands) | September 27, 2025 | September 28, 2024 | ||||||||||||
| Cash flows from financing activities | ||||||||||||||
| Dividends paid to stockholders of Mueller Industries, Inc. | $ | (81,723) | $ | (66,796) | ||||||||||
| Repurchase of common stock | (243,615) | (48,681) | ||||||||||||
| Repayments of debt | (185) | (167) | ||||||||||||
| Issuance of debt by consolidated joint ventures, net | — | 144 | ||||||||||||
| Net cash used to settle stock-based awards | (29,528) | (22,946) | ||||||||||||
| Dividends paid to noncontrolling interests | (12,240) | — | ||||||||||||
| Net cash used in financing activities | $ | (367,291) | $ | (138,446) | ||||||||||
| Effect of exchange rate changes on cash | 9,836 | (4,709) | ||||||||||||
| Increase (decrease) in cash, cash equivalents, and restricted cash | 223,991 | (208,618) | ||||||||||||
| 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 | $ | 1,262,886 | $ | 965,605 | ||||||||||