The Middleby Corporation Reports Fourth Quarter and Fiscal Year Results
Q4 & FY 2025 Results Exceeded High End of Guidance Range for Revenue, Adj. EBITDA and Adj. EPS
Initiates 2026 Organic Growth Guidance of +1-3% in Commercial Foodservice and +4-6% in Food Processing
Repurchased 4.9 Million Shares (9.1% of Equity) in 2025 and 1.7 Million Shares (3.5% of Equity) YTD 2026
FOURTH QUARTER CONTINUING OPERATIONS HIGHLIGHTS
- All results reflect Residential Kitchen as discontinued operations unless otherwise stated
- Net Sales of $866 million increased 5% over prior year; marginally positive on organic basis
- Record Q4 Food Processing orders increased 66% organically and year-end backlog up 36%
- Operating income of $150 million, as compared to $182 million in prior year
- Adjusted EBITDA of $197 million as compared to $226 million in prior year
- Diluted GAAP EPS of $1.72 vs $1.81 if Residential Kitchen was not classified as discontinued operations
- Adjusted EPS of $2.14 or $2.42 if Residential Kitchen was not classified as discontinued operations which is comparable to guidance of $2.19-$2.34
- Q4 ending Net leverage at 2.5x
RESIDENTIAL KITCHEN TRANSACTION COMMENTARY
- Sale of 51% of Residential Kitchen Business completed February 2, 2026
- Business was valued at approximately $885 million
- Middleby received net cash proceeds of approximately $565 million and a $135 million promissory note from the joint venture
- Middleby retains a 49% non-controlling interest in the new standalone joint venture with 26North
- Financial results for all periods presented have been restated to reflect Residential Kitchen results as discontinued operations, excluded from continuing operations
- The assets of the Residential Kitchen business are reported as assets held for sale
- Adjusted net earning and Adjusted EPS will exclude the non-controlling interest
The Middleby Corporation (NASDAQ:MIDD), a leading worldwide manufacturer of equipment for the commercial foodservice and food processing industries, today reported net earnings for the fourth quarter and fiscal year of 2025.
Tim FitzGerald, CEO of The Middleby Corporation said, "2025 was a transformational year for Middleby as we executed decisive portfolio actions to unlock significant shareholder value. We recently completed the sale of a 51% stake in our Residential Kitchen business at an $885 million enterprise valuation, first announced in December, delivering approximately $565 million in cash proceeds while retaining meaningful upside through our 49% ownership. In anticipation of the proceeds from this transaction, combined with one of the most aggressive capital return programs in our industry, we deployed $710 million in share repurchases in 2025, reducing our share count by approximately 9%. We remain on track to complete the separation of our Food Processing business in the second quarter of 2026, creating two independent, pure-play industry leaders with enhanced focus and optimized capital structures."
FitzGerald concluded, "Our fourth quarter results exceeded our expectations across all metrics of our provided guidance on a like-for-like basis accounting for the Residential Kitchen Transaction. Our Commercial Foodservice segment delivered $602 million in revenue with double-digit growth in our dealer channel, driven by improved demand with independents, institutional customers, and fast casual chains. While large QSR customers faced challenges throughout 2025, we are encouraged by early traction with our new ice and beverage innovations. Our Food Processing segment generated $265 million in revenue and finished the year with record backlog, driven by continued success with our Total Line Solutions and strategic international expansion. We're excited for the year ahead and believe both segments are well positioned in 2026 and beyond."
2025 Fourth Quarter and Fiscal Year Financial Results
All results presented are on a continuing operations basis and non-GAAP reconciliations are presented as an addendum to our earnings release slides with restated 2025 and 2024 Adjusted EBITDA and Adjusted EPS.
- Net sales increased 4.5% in the fourth quarter over the comparative prior year period. Excluding the impacts of acquisitions and foreign exchange rates, sales increased 0.3% in the fourth quarter over the comparative prior year period.
- Net sales increased 1.6% as compared to the prior fiscal year period. Excluding the impacts of acquisitions and foreign exchange rates, sales decreased 2.4% for the fiscal year over the prior year period.
- A reconciliation of organic net sales (a non-GAAP measures) by segment is as follows:
|
Commercial Foodservice |
|
Food Processing |
|
Total Company |
|||||||||||||||||||
($ in millions) |
QTD |
|
YTD |
|
QTD |
|
YTD |
|
QTD |
|
YTD |
|||||||||||||
Net Sales |
$ |
601.7 |
|
|
$ |
2,351.0 |
|
|
$ |
264.7 |
|
|
$ |
850.2 |
|
|
$ |
866.4 |
|
|
$ |
3,201.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Reported Net Sales Growth |
|
0.7 |
% |
|
|
(1.2 |
)% |
|
|
14.4 |
% |
|
|
10.4 |
% |
|
|
4.5 |
% |
|
|
1.6 |
% |
|
Acquisitions |
|
— |
% |
|
|
0.3 |
% |
|
|
9.7 |
% |
|
|
13.1 |
% |
|
|
2.7 |
% |
|
|
3.4 |
% |
|
Foreign Exchange Rates |
|
0.8 |
% |
|
|
0.2 |
% |
|
|
3.4 |
% |
|
|
1.8 |
% |
|
|
1.5 |
% |
|
|
0.6 |
% |
|
Organic Net Sales Growth (1) (2) |
|
(0.1 |
)% |
|
|
(1.7 |
)% |
|
|
1.3 |
% |
|
|
(4.5 |
)% |
|
|
0.3 |
% |
|
|
(2.4 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(1) Organic net sales growth defined as total sales growth excluding impact of acquisitions and foreign exchange rates |
||||||||||||||||||||||||
(2) Totals may be impacted by rounding |
||||||||||||||||||||||||
- Adjusted EBITDA (a non-GAAP measure) was $197.1 million in the fourth quarter compared to $226.2 million in the prior year. The fourth quarter Adjusted EBITDA includes an adverse impact of $7 million related to tariffs.
- Adjusted EBITDA (a non-GAAP measure) was $719.5 million for the year compared to $791.9 million in the prior year. The year-to-date Adjusted EBITDA includes an adverse impact of $21 million related to tariffs.
- A reconciliation of organic adjusted EBITDA (a non-GAAP measures) by segment is as follows:
|
Commercial Foodservice |
|
Food Processing |
|
Total Company (1) |
|||||||||||||||||||
($ in millions) |
QTD |
|
YTD |
|
QTD |
|
YTD |
|
QTD |
|
YTD |
|||||||||||||
Adjusted EBITDA |
$ |
157.0 |
|
|
$ |
626.7 |
|
|
$ |
58.0 |
|
|
$ |
171.5 |
|
|
$ |
197.1 |
|
|
$ |
719.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Adjusted EBITDA % |
|
26.1 |
% |
|
|
26.7 |
% |
|
|
21.9 |
% |
|
|
20.2 |
% |
|
|
22.7 |
% |
|
|
22.5 |
% |
|
Acquisitions |
|
— |
% |
|
|
0.1 |
% |
|
|
(1.4 |
)% |
|
|
(1.0 |
)% |
|
|
(0.5 |
)% |
|
|
(0.2 |
)% |
|
Foreign Exchange Rates |
|
— |
% |
|
|
0.1 |
% |
|
|
0.2 |
% |
|
|
0.1 |
% |
|
|
— |
% |
|
|
0.1 |
% |
|
Organic Adjusted EBITDA % (2) (3) |
|
26.1 |
% |
|
|
26.6 |
% |
|
|
23.1 |
% |
|
|
21.1 |
% |
|
|
23.1 |
% |
|
|
22.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(1) Includes corporate and other general company expenses, which impact Segment Adjusted EBITDA, and amounted to $17.9 million and $78.7 million for the three and twelve months ended January 3, 2026, respectively. |
||||||||||||||||||||||||
(2) Organic Adjusted EBITDA defined as Adjusted EBITDA excluding impact of acquisitions and foreign exchange rates. |
||||||||||||||||||||||||
(3) Totals may be impacted by rounding |
||||||||||||||||||||||||
- Operating cash flows during the fourth quarter amounted to $178.5 million in comparison to $209.9 million in the prior year period. The fourth quarter operating cash flows also reflect $4.8 million for strategic transaction costs associated with the business portfolio review and an adverse impact of $7 million related to tariffs.
- Operating cash flows for the year amounted to $564.6 million in comparison to $614.5 million in the prior year. Full year operating cash flows also reflect $19.2 million for strategic transaction costs associated with the business portfolio review and an adverse impact of $21 million related to tariffs.
- Adjusted EPS for full year 2025 was $9.27 as calculated if Residential Kitchen had not been classified as discontinued operations as compared to $9.49 in the prior year
- The total leverage ratio per our credit agreements was 2.5x. The trailing twelve-month bank agreement pro-forma EBITDA was $819.2 million.
- Net debt, defined as debt less cash, at the end of the 2025 fiscal fourth quarter amounted to $2.0 billion as compared to $1.8 billion at the end of fiscal 2024. Our borrowing availability at the end of the fourth quarter was approximately $2.4 billion.
2026 Outlook
Management also provided the following expectations for the first quarter and full year 2026:
|
1st Qtr, 2026 |
|
Full Year 2026 |
||||||||
|
Commercial Foodservice |
|
Food Processing |
|
Total Company |
|
Commercial Foodservice |
|
Food Processing |
|
Total Company |
Net sales |
$560-$578 M |
|
$200-210 M |
|
$760-788 M |
|
$2.37-2.43 B |
|
$895-925 M |
|
$3.27-3.36 B |
Growth |
1% |
|
22% |
|
6% |
|
2% |
|
7% |
|
4% |
Organic Growth |
1% |
|
10-15% |
|
|
|
1-3% |
|
4-6% |
|
|
Adjusted EBITDA |
$142-152 M |
|
$37-41 M |
|
$161-173 M |
|
$632-658 M |
|
$186-208 M |
|
$745-780 M |
Adjusted Earnings Per Share (1) |
|
|
|
|
$1.90-2.02 |
|
|
|
|
|
$9.20-9.36 |
|
|
|
|
|
|
|
|
|
|
|
|
(1) FY 2026 Adjusted EPS expectation is the sum of the four quarters of Adjusted EPS, please reference earnings slides for further detail on guidance |
|||||||||||
Conference Call
The company has scheduled a conference call to discuss the fourth quarter results at 10 a.m. Eastern/9 a.m. Central Time on February 26th. The conference call is accessible through the Investor Relations section of the company website at www.middleby.com. If website access is not available, attendees can join the conference by dialing (844) 676-5090, or (412) 634-6754 for international access. The conference call will be available for replay from the company's website.
Cautionary Statement Regarding Forward-Looking Statements
Statements in this press release or otherwise attributable to the company regarding the company's business which are not historical facts are forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, including statements regarding our expectations with respect to our future performance and the outcome of our strategic review. The company cautions investors that such statements are estimates of future performance and are highly dependent upon a variety of important factors that could cause actual results to differ materially from such statements. Such factors include variability in financing costs; quarterly variations in operating results; dependence on key customers; international exposure; foreign exchange and political risks affecting international sales; changing market conditions; the impact of competitive products and pricing; the timely development and market acceptance of the company's products; the availability and cost of raw materials; and other risks detailed herein and from time-to-time in the company's SEC filings. Any forward-looking statement speaks only as of the date hereof, and the company does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law.
The Middleby Corporation is a global leader in the foodservice industry. The company develops and manufactures a broad line of solutions used in commercial foodservice, food processing, and residential kitchens. Supporting the company's pursuit of the most sophisticated innovation, state-of-the-art Middleby Innovation Kitchens and Residential Showrooms showcase and demonstrate the most advanced Middleby solutions. In 2022 Middleby was named a World's Best Employer by Forbes and is a proud philanthropic partner to organizations addressing food insecurity.
THE MIDDLEBY CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS (Amounts in 000's, Except Per Share Information) (Unaudited) |
|||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
4th Qtr,
|
|
4th Qtr,
|
|
4th Qtr,
|
|
4th Qtr,
|
||||||||
Net sales |
$ |
866,425 |
|
|
$ |
828,838 |
|
|
$ |
3,201,202 |
|
|
$ |
3,150,239 |
|
Cost of sales |
|
530,205 |
|
|
|
497,497 |
|
|
|
1,949,287 |
|
|
|
1,898,420 |
|
Gross profit |
|
336,220 |
|
|
|
331,341 |
|
|
|
1,251,915 |
|
|
|
1,251,819 |
|
|
|
|
|
|
|
|
|
||||||||
Selling, general and administrative expenses |
|
174,818 |
|
|
|
139,149 |
|
|
|
663,156 |
|
|
|
590,115 |
|
Restructuring expenses |
|
969 |
|
|
|
1,189 |
|
|
|
3,270 |
|
|
|
8,245 |
|
Gain on sale of plant |
|
— |
|
|
|
(1,139 |
) |
|
|
— |
|
|
|
(1,139 |
) |
Impairments |
|
10,598 |
|
|
|
10,475 |
|
|
|
10,598 |
|
|
|
10,475 |
|
Income from operations |
|
149,835 |
|
|
|
181,667 |
|
|
|
574,891 |
|
|
|
644,123 |
|
|
|
|
|
|
|
|
|
||||||||
Interest expense and deferred financing amortization, net |
|
29,443 |
|
|
|
20,356 |
|
|
|
93,828 |
|
|
|
93,356 |
|
Net periodic pension benefit |
|
(1,580 |
) |
|
|
(3,646 |
) |
|
|
(6,294 |
) |
|
|
(14,872 |
) |
Other expense, net |
|
1,301 |
|
|
|
743 |
|
|
|
5,082 |
|
|
|
(458 |
) |
Earnings from continuing operations before income taxes |
|
120,671 |
|
|
|
164,214 |
|
|
|
482,275 |
|
|
|
566,097 |
|
|
|
|
|
|
|
|
|
||||||||
Provision for income taxes |
|
34,585 |
|
|
|
46,376 |
|
|
|
115,008 |
|
|
|
145,119 |
|
Net earnings from continuing operations |
|
86,086 |
|
|
|
117,838 |
|
|
|
367,267 |
|
|
|
420,978 |
|
|
|
|
|
|
|
|
|
||||||||
Earnings/(loss) from discontinued operations, net of tax |
|
(49,147 |
) |
|
|
(5,534 |
) |
|
|
(644,998 |
) |
|
|
7,455 |
|
Net earnings/(loss) |
$ |
36,939 |
|
|
$ |
112,304 |
|
|
$ |
(277,731 |
) |
|
$ |
428,433 |
|
|
|
|
|
|
|
|
|
||||||||
Net earnings/(loss) per share: |
|
|
|
|
|
|
|
||||||||
Basic from continuing operations |
$ |
1.73 |
|
|
$ |
2.19 |
|
|
$ |
7.11 |
|
|
$ |
7.83 |
|
Basic from discontinued operations |
|
(0.99 |
) |
|
|
(0.10 |
) |
|
|
(12.49 |
) |
|
|
0.14 |
|
Basic earnings per share |
$ |
0.74 |
|
|
$ |
2.09 |
|
|
$ |
(5.38 |
) |
|
$ |
7.97 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted from continuing operations |
$ |
1.72 |
|
|
$ |
2.17 |
|
|
$ |
7.04 |
|
|
$ |
7.77 |
|
Diluted from discontinued operations |
|
(0.98 |
) |
|
$ |
(0.10 |
) |
|
|
(12.36 |
) |
|
|
0.14 |
|
Diluted earnings per share |
$ |
0.74 |
|
|
$ |
2.07 |
|
|
$ |
(5.32 |
) |
|
$ |
7.90 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average number of shares |
|
|
|
|
|
|
|
||||||||
Basic |
|
49,888 |
|
|
|
53,764 |
|
|
|
51,655 |
|
|
|
53,738 |
|
Diluted |
|
50,032 |
|
|
|
54,334 |
|
|
|
52,179 |
|
|
|
54,209 |
|
THE MIDDLEBY CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (Amounts in 000's) (Unaudited) |
|||||
|
Jan 3, 2026 |
|
Dec 28, 2024 |
||
ASSETS |
|
|
|
||
|
|
|
|
||
Cash and cash equivalents |
$ |
222,239 |
|
$ |
638,766 |
Accounts receivable, net |
|
573,039 |
|
|
531,758 |
Inventories, net |
|
692,589 |
|
|
655,944 |
Prepaid expenses and other |
|
111,176 |
|
|
114,734 |
Prepaid taxes |
|
41,159 |
|
|
24,014 |
Current assets held for sale - discontinued operations |
|
1,102,441 |
|
|
364,827 |
Total current assets |
|
2,742,643 |
|
|
2,330,043 |
Property, plant and equipment, net |
|
431,622 |
|
|
384,683 |
Goodwill |
|
1,799,649 |
|
|
1,744,246 |
Other intangibles, net |
|
1,061,192 |
|
|
1,099,816 |
Long-term deferred tax assets |
|
8,209 |
|
|
6,281 |
Pension benefits assets |
|
106,444 |
|
|
90,391 |
Other assets |
|
165,407 |
|
|
146,871 |
Non-current assets held for sale - discontinued operations |
|
— |
|
|
1,480,820 |
Total assets |
$ |
6,315,166 |
|
$ |
7,283,151 |
|
|
|
|
||
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
||
|
|
|
|
||
Current maturities of long-term debt |
$ |
44,420 |
|
$ |
43,949 |
Accounts payable |
|
206,666 |
|
|
166,184 |
Accrued expenses |
|
574,810 |
|
|
493,678 |
Current liabilities held for sale - discontinued operations |
|
242,335 |
|
|
125,511 |
Total current liabilities |
|
1,068,231 |
|
|
829,322 |
Long-term debt |
|
2,128,582 |
|
|
2,351,118 |
Long-term deferred tax liability |
|
156,723 |
|
|
151,214 |
Accrued pension benefits |
|
7,629 |
|
|
9,573 |
Other non-current liabilities |
|
177,772 |
|
|
170,663 |
Non-current liabilities held for sale - discontinued operations |
|
— |
|
|
132,830 |
Stockholders' equity |
|
2,776,229 |
|
|
3,638,431 |
|
|
|
|
||
Total liabilities and stockholders' equity |
$ |
6,315,166 |
|
$ |
7,283,151 |
THE MIDDLEBY CORPORATION |
|||||||||||
NON-GAAP SEGMENT INFORMATION (UNAUDITED) |
|||||||||||
(Amounts in 000's, Except Percentages) |
|||||||||||
|
|
|
|
|
|
||||||
|
Commercial
|
|
Food
|
|
Total Company (1) |
||||||
Three Months Ended January 3, 2026 |
|
|
|
|
|
||||||
Net sales |
$ |
601,724 |
|
|
$ |
264,701 |
|
|
$ |
866,425 |
|
Segment Income from Continuing Operations |
$ |
130,996 |
|
|
$ |
47,789 |
|
|
$ |
149,835 |
|
Income from continuing operations % of net sales |
|
21.8 |
% |
|
|
18.1 |
% |
|
|
17.3 |
% |
|
|
|
|
|
|
||||||
Depreciation |
|
7,721 |
|
|
|
3,471 |
|
|
|
11,748 |
|
Amortization |
|
10,654 |
|
|
|
3,142 |
|
|
|
13,796 |
|
Restructuring expenses |
|
519 |
|
|
|
450 |
|
|
|
969 |
|
Acquisition related adjustments |
|
(2,151 |
) |
|
|
1,841 |
|
|
|
(37 |
) |
Strategic Transaction Costs |
|
— |
|
|
|
— |
|
|
|
4,759 |
|
Stock compensation |
|
— |
|
|
|
— |
|
|
|
5,436 |
|
Impairments |
|
9,298 |
|
|
|
1,300 |
|
|
|
10,598 |
|
Segment adjusted EBITDA from continuing operations (2) |
$ |
157,037 |
|
|
$ |
57,993 |
|
|
$ |
197,104 |
|
Adjusted EBITDA from continuing operations % of net sales |
|
26.1 |
% |
|
|
21.9 |
% |
|
|
22.7 |
% |
|
|
|
|
|
|
||||||
Adjusted EBITDA from discontinued operations |
|
|
|
|
|
22,139 |
|
||||
Adjusted EBITDA attributable to Middleby |
|
|
|
|
$ |
219,243 |
|
||||
|
|
|
|
|
|
||||||
Three Months Ended December 28, 2024 |
|
|
|
|
|
||||||
Net sales |
$ |
597,443 |
|
|
$ |
231,395 |
|
|
$ |
828,838 |
|
Segment Income from Continuing Operations |
$ |
142,083 |
|
|
$ |
61,306 |
|
|
$ |
181,667 |
|
Income from continuing operations % of net sales |
|
23.8 |
% |
|
|
26.5 |
% |
|
|
21.9 |
% |
|
|
|
|
|
|
||||||
Depreciation |
|
7,375 |
|
|
|
2,778 |
|
|
|
10,614 |
|
Amortization |
|
11,331 |
|
|
|
2,640 |
|
|
|
13,971 |
|
Restructuring expenses |
|
931 |
|
|
|
259 |
|
|
|
1,190 |
|
Acquisition related adjustments |
|
727 |
|
|
|
2,578 |
|
|
|
3,644 |
|
Stock compensation |
|
— |
|
|
|
— |
|
|
|
5,742 |
|
Gain on sale of plant |
|
— |
|
|
|
(1,139 |
) |
|
|
(1,139 |
) |
Impairments |
|
5,197 |
|
|
|
— |
|
|
|
10,475 |
|
Segment adjusted EBITDA from continuing operations |
$ |
167,644 |
|
|
$ |
68,422 |
|
|
$ |
226,164 |
|
Adjusted EBITDA from continuing operations % of net sales |
|
28.1 |
% |
|
|
29.6 |
% |
|
|
27.3 |
% |
|
|
|
|
|
|
||||||
Adjusted EBITDA from discontinued operations |
|
|
|
|
|
24,986 |
|
||||
Adjusted EBITDA attributable to Middleby |
|
|
|
|
$ |
251,150 |
|
||||
|
|
|
|
|
|
||||||
(1) Includes corporate and other general company expenses, which impact Segment Adjusted EBITDA, and amounted to $17.9 million and $9.9 million for the three months ended January 3, 2026 and December 28, 2024, respectively. (2) Foreign exchange rates favorably impacted Segment Adjusted EBITDA by approximately $3.3 million for the three months ended January 3, 2026. (3) Certain prior year amounts have been reclassified to be consistent with current year presentation, including beginning to report the results of a division within its Food Processing segment as a result of a change in internal management and potential synergies in operations to be consistent with the reporting of financial information used to assess performance and allocate resources. These operations were previously reported in the Commercial Foodservice segment and are now managed and reported in the Food Processing segment. All prior period segment disclosures have been recast to reflect this change.
|
|||||||||||
THE MIDDLEBY CORPORATION |
|||||||||||
NON-GAAP SEGMENT INFORMATION (UNAUDITED) |
|||||||||||
(Amounts in 000's, Except Percentages) |
|||||||||||
|
|
|
|
|
|
||||||
|
Commercial
|
|
Food
|
|
Total
|
||||||
Twelve Months Ended January 3, 2026 |
|
|
|
|
|
||||||
Net sales |
$ |
2,351,047 |
|
|
$ |
850,155 |
|
|
$ |
3,201,202 |
|
Segment Income from Continuing Operations |
$ |
544,389 |
|
|
$ |
144,494 |
|
|
$ |
574,891 |
|
Income from continuing operations % of net sales |
|
23.2 |
% |
|
|
17.0 |
% |
|
|
18.0 |
% |
|
|
|
|
|
|
||||||
Depreciation |
|
28,357 |
|
|
|
12,755 |
|
|
|
43,742 |
|
Amortization |
|
43,557 |
|
|
|
11,698 |
|
|
|
55,255 |
|
Restructuring expenses |
|
2,751 |
|
|
|
519 |
|
|
|
3,270 |
|
Acquisition related adjustments |
|
(1,670 |
) |
|
|
758 |
|
|
|
(912 |
) |
Strategic transaction costs |
|
— |
|
|
|
— |
|
|
|
19,184 |
|
Stock compensation |
|
— |
|
|
|
— |
|
|
|
13,462 |
|
Impairments |
|
9,298 |
|
|
|
1,300 |
|
|
|
10,598 |
|
Segment adjusted EBITDA from continuing operations (2) |
$ |
626,682 |
|
|
$ |
171,524 |
|
|
$ |
719,490 |
|
Adjusted EBITDA from continuing operations % of net sales |
|
26.7 |
% |
|
|
20.2 |
% |
|
|
22.5 |
% |
|
|
|
|
|
|
||||||
Adjusted EBITDA from discontinued operations |
|
|
|
|
|
78,431 |
|
||||
Adjusted EBITDA attributable to Middleby |
|
|
|
|
$ |
797,921 |
|
||||
|
|
|
|
|
|
||||||
Twelve Months Ended December 28, 2024 |
|
|
|
|
|
||||||
Net sales |
$ |
2,380,384 |
|
|
$ |
769,855 |
|
|
$ |
3,150,239 |
|
Segment Income from Continuing Operations |
$ |
566,250 |
|
|
$ |
176,965 |
|
|
$ |
644,123 |
|
Income from continuing operations % of net sales |
|
23.8 |
% |
|
|
23.0 |
% |
|
|
20.4 |
% |
|
|
|
|
|
|
||||||
Depreciation |
|
27,794 |
|
|
|
10,213 |
|
|
|
39,762 |
|
Amortization |
|
49,133 |
|
|
|
8,091 |
|
|
|
57,224 |
|
Restructuring expenses |
|
5,626 |
|
|
|
2,619 |
|
|
|
8,245 |
|
Acquisition related adjustments |
|
455 |
|
|
|
55 |
|
|
|
1,310 |
|
Stock compensation |
|
— |
|
|
|
— |
|
|
|
31,902 |
|
Gain on sale of plant |
|
|
|
(1,139 |
) |
|
|
(1,139 |
) |
||
Impairments |
|
5,197 |
|
|
|
— |
|
|
|
10,475 |
|
Segment adjusted EBITDA from continuing operations |
$ |
654,455 |
|
|
$ |
196,804 |
|
|
$ |
791,902 |
|
Adjusted EBITDA from continuing operations % of net sales |
|
27.5 |
% |
|
|
25.6 |
% |
|
|
25.1 |
% |
|
|
|
|
|
|
||||||
Adjusted EBITDA from discontinued operations |
|
|
|
|
|
74,393 |
|
||||
Adjusted EBITDA attributable to Middleby |
|
|
|
|
$ |
866,295 |
|
||||
|
|
|
|
|
|
||||||
(1) Includes corporate and other general company expenses, which impact Segment Adjusted EBITDA, and amounted to $78.7 million and $59.4 million for the twelve months ended January 3, 2026 and December 28, 2024, respectively. (2) Foreign exchange rates favorably impacted Segment Adjusted EBITDA by $5.5 million for the twelve months ended January 3, 2026. (3) Certain prior year amounts have been reclassified to be consistent with current year presentation, including beginning to report the results of a division within its Food Processing segment as a result of a change in internal management and potential synergies in operations to be consistent with the reporting of financial information used to assess performance and allocate resources. These operations were previously reported in the Commercial Foodservice segment and are now managed and reported in the Food Processing segment. All prior period segment disclosures have been recast to reflect this change. |
|||||||||||
THE MIDDLEBY CORPORATION NON-GAAP INFORMATION (UNAUDITED) (Amounts in 000's, Except Percentages) |
|||||||||||||||
|
Three Months Ended |
||||||||||||||
|
4th Qtr, 2025 |
|
4th Qtr, 2024 |
||||||||||||
|
$ |
|
Diluted per
|
|
$ |
|
Diluted per
|
||||||||
Net earnings from continuing operations |
$ |
86,086 |
|
|
$ |
1.72 |
|
|
$ |
117,838 |
|
|
$ |
2.17 |
|
Amortization (1) |
|
14,464 |
|
|
|
0.29 |
|
|
|
15,758 |
|
|
|
0.29 |
|
Restructuring expenses |
|
969 |
|
|
|
0.01 |
|
|
|
1,190 |
|
|
|
0.02 |
|
Acquisition related adjustments |
|
(37 |
) |
|
|
— |
|
|
|
3,644 |
|
|
|
0.07 |
|
Net periodic pension benefit |
|
(1,580 |
) |
|
|
(0.03 |
) |
|
|
(3,646 |
) |
|
|
(0.07 |
) |
Strategic transaction costs |
|
4,759 |
|
|
|
0.10 |
|
|
|
— |
|
|
|
— |
|
Gain on sale of plant |
|
— |
|
|
|
— |
|
|
|
(1,139 |
) |
|
|
(0.02 |
) |
Impairments |
|
10,598 |
|
|
|
0.20 |
|
|
|
10,475 |
|
|
|
0.19 |
|
Income tax effect of pre-tax adjustments |
|
(8,373 |
) |
|
|
(0.17 |
) |
|
|
(7,412 |
) |
|
|
(0.14 |
) |
Adjustment for shares excluded due to anti-dilution effect on GAAP net earnings (2) |
|
— |
|
|
|
0.02 |
|
|
|
— |
|
|
|
0.02 |
|
Adjusted net earnings from continuing operations |
$ |
106,886 |
|
|
$ |
2.14 |
|
|
$ |
136,708 |
|
|
$ |
2.53 |
|
Adjusted net earnings from discontinued operations |
|
13,948 |
|
|
|
0.28 |
|
|
|
18,595 |
|
|
|
0.35 |
|
Adjusted net earnings attributable to Middleby |
$ |
120,834 |
|
|
$ |
2.42 |
|
|
$ |
155,303 |
|
|
$ |
2.88 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted weighted average number of shares |
|
50,032 |
|
|
|
|
|
54,334 |
|
|
|
||||
Adjustment for shares excluded due to anti-dilution effect on GAAP net earnings (2) |
|
— |
|
|
|
|
|
(394 |
) |
|
|
||||
Adjusted diluted weighted average number of shares |
|
50,032 |
|
|
|
|
|
53,940 |
|
|
|
||||
|
|
|
|
|
|
|
|
||||||||
|
Twelve Months Ended |
||||||||||||||
|
4th Qtr, 2025 |
|
4th Qtr, 2024 |
||||||||||||
|
$ |
|
Diluted per
|
|
$ |
|
Diluted per
|
||||||||
Net earnings from continuing operations |
$ |
367,267 |
|
|
$ |
7.04 |
|
|
$ |
420,978 |
|
|
$ |
7.77 |
|
Amortization (1) |
|
61,563 |
|
|
|
1.18 |
|
|
|
64,351 |
|
|
|
1.19 |
|
Restructuring expenses |
|
3,270 |
|
|
|
0.06 |
|
|
|
8,245 |
|
|
|
0.15 |
|
Acquisition related adjustments |
|
(912 |
) |
|
|
(0.02 |
) |
|
|
1,310 |
|
|
|
0.02 |
|
Net periodic pension benefit |
|
(6,294 |
) |
|
|
(0.12 |
) |
|
|
(14,872 |
) |
|
|
(0.27 |
) |
Strategic transaction costs |
|
19,184 |
|
|
|
0.37 |
|
|
|
— |
|
|
|
— |
|
Impairments |
|
10,598 |
|
|
|
0.20 |
|
|
|
10,475 |
|
|
|
0.19 |
|
Gain on sale of plant |
|
— |
|
|
|
— |
|
|
|
(1,139 |
) |
|
|
(0.02 |
) |
Income tax effect of pre-tax adjustments |
|
(20,803 |
) |
|
|
(0.40 |
) |
|
|
(17,503 |
) |
|
|
(0.32 |
) |
Adjustment for shares excluded due to anti-dilution effect on GAAP net earnings (2) |
|
— |
|
|
|
0.08 |
|
|
|
— |
|
|
|
0.06 |
|
Adjusted net earnings from continuing operations |
$ |
433,873 |
|
|
$ |
8.39 |
|
|
$ |
471,845 |
|
|
$ |
8.77 |
|
Adjusted net earnings from discontinued operations |
|
45,618 |
|
|
|
0.88 |
|
|
|
38,636 |
|
|
|
0.72 |
|
Adjusted net earnings attributable to Middleby |
$ |
479,491 |
|
|
$ |
9.27 |
|
|
$ |
510,481 |
|
|
$ |
9.49 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted weighted average number of shares |
|
52,179 |
|
|
|
|
|
54,209 |
|
|
|
||||
Adjustment for shares excluded due to anti-dilution effect on GAAP net earnings (2) |
|
(468 |
) |
|
|
|
|
(418 |
) |
|
|
||||
Adjusted diluted weighted average number of shares |
|
51,711 |
|
|
|
|
|
53,791 |
|
|
|
||||
(1) Includes amortization of deferred financing costs and convertible notes issuance costs. (2) Adjusted diluted weighted average number of shares was calculated based on excluding the dilutive effect of shares to be issued upon conversion of the notes to satisfy the amount in excess of the principal since the company's capped call offsets the dilutive impact of the shares underlying the convertible notes. The calculation of adjusted diluted earnings per share excludes the principal portion of the convertible notes as this will always be settled in cash. Given the settlement of the convertible notes in the third quarter of 2025 the weighted average number of shares will no longer require an adjustment in 2026. |
|||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
4th Qtr, 2025 |
|
4th Qtr, 2024 |
|
4th Qtr, 2025 |
|
4th Qtr, 2024 |
||||||||
Net Cash Flows Provided By (Used In): |
|
|
|
|
|
|
|
||||||||
Operating activities (1) |
$ |
178,468 |
|
|
$ |
209,857 |
|
|
$ |
564,584 |
|
|
$ |
614,520 |
|
Investing activities |
|
(13,341 |
) |
|
|
(113,585 |
) |
|
|
(103,818 |
) |
|
|
(145,691 |
) |
Financing activities |
|
(104,902 |
) |
|
|
(27,979 |
) |
|
|
(970,941 |
) |
|
|
(73,768 |
) |
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow |
|
|
|
|
|
|
|
||||||||
Cash flow from operating activities (1) |
$ |
178,468 |
|
|
$ |
209,857 |
|
|
$ |
564,584 |
|
|
$ |
614,520 |
|
Less: Capital expenditures (2) |
|
(12,952 |
) |
|
|
(9,602 |
) |
|
|
(70,729 |
) |
|
|
(34,183 |
) |
Free cash flow |
$ |
165,516 |
|
|
$ |
200,255 |
|
|
$ |
493,855 |
|
|
$ |
580,337 |
|
(1) Includes strategic transaction costs associated with the business portfolio review of $4.8 million and $19.2 million for the three months ended and twelve months ended January 3, 2026. (2) Includes investment for food processing innovation centers of approximately $18 million for the twelve months ended January 3, 2026. |
|||||||||||||||
USE OF NON-GAAP FINANCIAL MEASURES
The company supplements its consolidated financial statements presented on a GAAP basis with this non-GAAP financial information to provide investors with greater insight, increase transparency and allow for a more comprehensive understanding of the information used by management in its financial and operational decision-making. The non-GAAP financial measures disclosed by the company should not be considered a substitute for, or superior to, financial measures prepared in accordance with GAAP, and the financial results prepared in accordance with GAAP and reconciliations from these results should be carefully evaluated. In addition, the non-GAAP financial measures included in this press release do not have standard meanings and may vary from similarly titled non-GAAP financial measures used by other companies.
The company believes that organic net sales growth, adjusted EBITDA, non-GAAP adjusted segment EBITDA, net debt, net leverage, adjusted net earnings and adjusted diluted per share measures are useful as supplements to its GAAP results of operations to evaluate certain aspects of its operations and financial performance, and its management team primarily focuses on non-GAAP items in evaluating performance for business planning purposes. The company also believes that these measures assist it with comparing its performance between various reporting periods on a consistent basis, as these measures remove from operating results the impact of items that, in its opinion, do not reflect its core operating performance including, for example, intangibles amortization expense, impairment charges, restructuring expenses, and other charges which management considers to be outside core operating results.
The company believes that free cash flow is an important measure of operating performance because it provides management and investors with a measure of cash generated from operations that is available for mandatory payment obligations and investment opportunities, such as funding acquisitions, repaying debt and repurchasing our common stock.
The company believes that its presentation of these non-GAAP financial measures is useful because it provides investors and securities analysts with the same information that Middleby uses internally for purposes of assessing its core operating performance.
View source version on businesswire.com: https://www.businesswire.com/news/home/20260226604426/en/
Investor relations inquiries:
Rebecca Ellin
SVP of Investor Strategy and Corporate Development
[email protected]
Media inquiries:
Darcy Bretz
VP of Corporate Communications
[email protected]
Kate Schneiderman
Managing Director, ICR
[email protected]