The Middleby Corporation Reports Second Quarter Results
- Operating income of $155 million as compared to $176 million in prior year
- Adjusted EBITDA of $200 million as compared to $216 million in prior year
- Repurchased 3.1 million of common shares through July for $448.9 million, or 5.7% of equity
- Operating cash flows of $122 million for the quarter and $263 million year to date
- Net leverage at 2.3x
- Initiates third quarter and full year 2025 guidance
The Middleby Corporation (NASDAQ:MIDD), a leading worldwide manufacturer of equipment for the commercial foodservice, food processing, and residential kitchen industries, today reported net earnings for the second quarter of 2025.
Tim FitzGerald, CEO of The Middleby Corporation said, "Our second quarter results reflect the economic uncertainty our customers continue to navigate in key end markets. Despite these headwinds, I'm proud of our team's continued execution in areas within our control. We're delivering strong operational performance, gaining market share with new product launches, and growing the partnerships with our customers. While these quarterly results reflect our market conditions, they don't appropriately capture the fundamental transformation we've achieved across our business to drive long-term growth, particularly across innovation and go-to-market capabilities. We believe we have created an unmatched platform, and as the market inflects, Middleby is poised for outsized growth as we solve increasingly complex challenges for our growing customer base."
FitzGerald concluded, "Given our confidence in Middleby's trajectory, earlier this year we chose to allocate the vast majority of our free cash flow toward share repurchases as we do not believe our current market valuation reflects the substantial growth opportunities ahead of us. I am pleased to say we repurchased $323 million in the quarter and expect to continue deploying capital opportunistically. This will create significant leverage in our earnings per share as we execute against our plan."
2025 Second Quarter Financial Results
-
Net sales decreased 1.4% in the second quarter over the comparative prior year period. Excluding the impacts of acquisitions and foreign exchange rates, sales decreased 5.4% in the second quarter over the comparative prior year period.
- A reconciliation of organic net sales (a non-GAAP measure) by segment is as follows:
|
Commercial
|
|
Residential
|
|
Food
|
|
Total
|
||||
Reported Net Sales Growth |
(4.8) |
% |
|
(6.1) |
% |
|
14.4 |
% |
|
(1.4) |
% |
Acquisitions |
0.4 |
% |
|
— |
% |
|
15.4 |
% |
|
3.2 |
% |
Foreign Exchange Rates |
0.3 |
% |
|
1.7 |
% |
|
1.9 |
% |
|
0.9 |
% |
Organic Net Sales Growth (1) (2) |
(5.5) |
% |
|
(7.8) |
% |
|
(2.9) |
% |
|
(5.4) |
% |
(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 $200.2 million in the second quarter compared to $216.4 million in the prior year. The second quarter Adjusted EBITDA includes an adverse impact of $10 million related to tariffs. A reconciliation of organic adjusted EBITDA (a non-GAAP measure) by segment is as follows:
|
Commercial
|
|
Residential
|
|
Food
|
|
|
Total
|
||||
Adjusted EBITDA |
27.0 |
% |
|
10.3 |
% |
|
21.2 |
% |
|
|
20.5 |
% |
Acquisitions |
0.1 |
% |
|
— |
% |
|
— |
% |
|
|
0.1 |
% |
Foreign Exchange Rates |
0.1 |
% |
|
0.2 |
% |
|
0.1 |
% |
|
|
0.1 |
% |
Organic Adjusted EBITDA (1) (2) |
26.8 |
% |
|
10.1 |
% |
|
21.1 |
% |
|
|
20.3 |
% |
(1) Organic Adjusted EBITDA defined as Adjusted EBITDA excluding impact of acquisitions and foreign exchange rates. |
||||||||||||
(2) Totals may be impacted by rounding |
||||||||||||
-
Operating cash flows during the second quarter amounted to $122.0 million in comparison to $149.5 million in the prior year period. During the second quarter the company repurchased $322.7 million of Middleby shares. The total leverage ratio per our credit agreements was 2.3x. The trailing twelve-month bank agreement pro-forma EBITDA was $848.3 million.
- Net debt, defined as debt excluding the unamortized discount associated with the Convertible Notes less cash, at the end of the 2025 fiscal second quarter amounted to $1.9 billion as compared to $1.7 billion at the end of fiscal 2024. Our borrowing availability at the end of the second quarter was approximately $2.7 billion.
2025 Outlook
Management also provided the following expectations for the third quarter of 2025:
-
Total revenue of $950-975 million;
- Commercial Foodservice revenue of $580-590 million;
- Residential Kitchen revenue of $170-180 million;
- Food Processing revenue of $195-205 million;
- Adjusted EBITDA of $185-195 million; and
- Adjusted Earnings Per Share of $2.04-2.19 assuming approximately 50.8 million weighted average shares outstanding.
Management provided the following expectations for 2025:
- Total revenue of $3.81-3.87 billion;
- Adjusted EBITDA of $770-800 million; and
- Adjusted Earnings Per Share of $8.65-9.05(1).
1) FY 2025 Adjusted EPS expectation is the sum of the four quarters of Adjusted EPS, with an underlying assumption of Q3 and Q4 QTD shares outstanding of 50.8 million and 51.0 million, respectively, which incorporates July activity. |
Conference Call
The company has scheduled a conference call to discuss the second quarter results at 11 a.m. Eastern/10 a.m. Central Time on August 6th. 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, and ask to join the Middleby conference call. The conference call will be available for replay from the company's website.
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. 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 |
|
Six Months Ended |
||||||||||||
|
2nd Qtr,
|
|
2nd Qtr,
|
|
2nd Qtr,
|
|
2nd Qtr,
|
||||||||
Net sales |
$ |
977,859 |
|
|
$ |
991,546 |
|
|
$ |
1,884,486 |
|
|
$ |
1,918,472 |
|
Cost of sales |
|
606,568 |
|
|
|
611,904 |
|
|
|
1,167,262 |
|
|
|
1,192,472 |
|
Gross profit |
|
371,291 |
|
|
|
379,642 |
|
|
|
717,224 |
|
|
|
726,000 |
|
|
|
|
|
|
|
|
|
||||||||
Selling, general and administrative expenses |
|
213,611 |
|
|
|
198,584 |
|
|
|
416,217 |
|
|
|
404,632 |
|
Restructuring expenses |
|
2,288 |
|
|
|
5,350 |
|
|
|
5,017 |
|
|
|
8,527 |
|
Income from operations |
|
155,392 |
|
|
|
175,708 |
|
|
|
295,990 |
|
|
|
312,841 |
|
|
|
|
|
|
|
|
|
||||||||
Interest expense and deferred financing amortization, net |
|
19,844 |
|
|
|
24,566 |
|
|
|
38,208 |
|
|
|
50,840 |
|
Net periodic pension benefit (other than service costs & curtailment) |
|
(1,580 |
) |
|
|
(3,690 |
) |
|
|
(3,077 |
) |
|
|
(7,368 |
) |
Other expense (income), net |
|
4,134 |
|
|
|
56 |
|
|
|
6,408 |
|
|
|
(244 |
) |
Earnings before income taxes |
|
132,994 |
|
|
|
154,776 |
|
|
|
254,451 |
|
|
|
269,613 |
|
|
|
|
|
|
|
|
|
||||||||
Provision for income taxes |
|
27,038 |
|
|
|
39,381 |
|
|
|
56,143 |
|
|
|
67,650 |
|
Net earnings |
$ |
105,956 |
|
|
$ |
115,395 |
|
|
$ |
198,308 |
|
|
$ |
201,963 |
|
|
|
|
|
|
|
|
|
||||||||
Net earnings per share: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
2.01 |
|
|
$ |
2.15 |
|
|
$ |
3.73 |
|
|
$ |
3.76 |
|
Diluted |
$ |
1.99 |
|
|
$ |
2.13 |
|
|
$ |
3.68 |
|
|
$ |
3.72 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average number of shares |
|
|
|
|
|
|
|
||||||||
Basic |
|
52,616 |
|
|
|
53,765 |
|
|
|
53,105 |
|
|
|
53,710 |
|
Diluted |
|
53,154 |
|
|
|
54,072 |
|
|
|
53,888 |
|
|
|
54,233 |
|
THE MIDDLEBY CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (Amounts in 000's) (Unaudited) |
|||||
|
|||||
|
Jun 28, 2025 |
|
Dec 28, 2024 |
||
ASSETS |
|
|
|
||
|
|
|
|
||
Cash and cash equivalents |
$ |
511,499 |
|
$ |
689,533 |
Accounts receivable, net |
|
665,833 |
|
|
643,355 |
Inventories, net |
|
888,670 |
|
|
841,567 |
Prepaid expenses and other |
|
134,168 |
|
|
131,566 |
Prepaid taxes |
|
59,420 |
|
|
24,022 |
Total current assets |
|
2,259,590 |
|
|
2,330,043 |
Property, plant and equipment, net |
|
570,414 |
|
|
525,965 |
Goodwill |
|
2,592,312 |
|
|
2,518,222 |
Other intangibles, net |
|
1,614,020 |
|
|
1,611,037 |
Long-term deferred tax assets |
|
6,768 |
|
|
6,281 |
Pension benefits assets |
|
104,608 |
|
|
91,207 |
Other assets |
|
188,171 |
|
|
200,396 |
Total assets |
$ |
7,335,883 |
|
$ |
7,283,151 |
|
|
|
|
||
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
||
|
|
|
|
||
Current maturities of long-term debt |
$ |
44,010 |
|
$ |
43,949 |
Accounts payable |
|
235,746 |
|
|
208,908 |
Accrued expenses |
|
601,026 |
|
|
576,465 |
Total current liabilities |
|
880,782 |
|
|
829,322 |
Long-term debt |
|
2,331,772 |
|
|
2,351,118 |
Long-term deferred tax liability |
|
303,353 |
|
|
252,062 |
Accrued pension benefits |
|
9,188 |
|
|
9,573 |
Other non-current liabilities |
|
188,233 |
|
|
202,645 |
Stockholders' equity |
|
3,622,555 |
|
|
3,638,431 |
|
|
|
|
||
Total liabilities and stockholders' equity |
$ |
7,335,883 |
|
$ |
7,283,151 |
THE MIDDLEBY CORPORATION |
|||||||||||||||
NON-GAAP SEGMENT INFORMATION (UNAUDITED) |
|||||||||||||||
(Amounts in 000's, Except Percentages) |
|||||||||||||||
|
|||||||||||||||
|
Commercial
|
|
Residential
|
|
Food
|
|
Total
|
||||||||
Three Months Ended June 28, 2025 |
|
|
|
|
|
|
|
||||||||
Net sales |
$ |
580,605 |
|
|
$ |
181,059 |
|
|
$ |
216,195 |
|
|
$ |
977,859 |
|
Segment Operating Income |
$ |
137,902 |
|
|
$ |
9,327 |
|
|
$ |
42,677 |
|
|
$ |
155,392 |
|
Operating Income % of net sales |
|
23.8 |
% |
|
|
5.2 |
% |
|
|
19.7 |
% |
|
|
15.9 |
% |
|
|
|
|
|
|
|
|
||||||||
Depreciation |
|
6,911 |
|
|
|
4,294 |
|
|
|
3,095 |
|
|
|
14,998 |
|
Amortization |
|
10,952 |
|
|
|
1,835 |
|
|
|
2,629 |
|
|
|
15,416 |
|
Restructuring expenses |
|
746 |
|
|
|
1,601 |
|
|
|
(59 |
) |
|
|
2,288 |
|
Acquisition related adjustments |
|
37 |
|
|
|
125 |
|
|
|
(2,496 |
) |
|
|
(2,334 |
) |
Facility consolidation related expenses |
|
— |
|
|
|
1,421 |
|
|
|
— |
|
|
|
1,421 |
|
Strategic Transaction Costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,788 |
|
Stock compensation |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,224 |
|
Segment adjusted EBITDA (2) |
$ |
156,548 |
|
|
$ |
18,603 |
|
|
$ |
45,846 |
|
|
$ |
200,193 |
|
Adjusted EBITDA % of net sales |
|
27.0 |
% |
|
|
10.3 |
% |
|
|
21.2 |
% |
|
|
20.5 |
% |
|
|
|
|
|
|
|
|
||||||||
Three Months Ended June 29, 2024 |
|
|
|
|
|
|
|
||||||||
Net sales |
$ |
609,811 |
|
|
$ |
192,763 |
|
|
$ |
188,972 |
|
|
$ |
991,546 |
|
Segment Operating Income |
$ |
149,425 |
|
|
$ |
10,132 |
|
|
$ |
42,772 |
|
|
$ |
175,708 |
|
Operating Income % of net sales |
|
24.5 |
% |
|
|
5.3 |
% |
|
|
22.6 |
% |
|
|
17.7 |
% |
|
|
|
|
|
|
|
|
||||||||
Depreciation |
|
6,704 |
|
|
|
3,969 |
|
|
|
2,478 |
|
|
|
13,581 |
|
Amortization |
|
12,729 |
|
|
|
1,799 |
|
|
|
1,760 |
|
|
|
16,288 |
|
Restructuring expenses |
|
2,532 |
|
|
|
1,953 |
|
|
|
865 |
|
|
|
5,350 |
|
Acquisition related adjustments |
|
191 |
|
|
|
(349 |
) |
|
|
(2,197 |
) |
|
|
(2,187 |
) |
Stock compensation |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7,648 |
|
Segment adjusted EBITDA |
$ |
171,581 |
|
|
$ |
17,504 |
|
|
$ |
45,678 |
|
|
$ |
216,388 |
|
Adjusted EBITDA % of net sales |
|
28.1 |
% |
|
|
9.1 |
% |
|
|
24.2 |
% |
|
|
21.8 |
% |
|
|
|
|
|
|
|
|
||||||||
(1) Includes corporate and other general company expenses, which impact Segment Adjusted EBITDA, and amounted to $20.8 million and $18.4 million for the three months ended June 28, 2025 and June 29, 2024, respectively. |
|||||||||||||||
|
|||||||||||||||
(2) Foreign exchange rates favorably impacted Segment Adjusted EBITDA by approximately $2.4 million for the three months ended June 28, 2025. |
|||||||||||||||
|
|||||||||||||||
(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
|
|
Residential
|
|
Food
|
|
Total
|
||||||||
Six Months Ended June 28, 2025 |
|
|
|
|
|
|
|
||||||||
Net sales |
$ |
1,143,322 |
|
|
$ |
357,063 |
|
|
$ |
384,101 |
|
|
$ |
1,884,486 |
|
Segment Operating Income |
$ |
269,976 |
|
|
$ |
21,134 |
|
|
$ |
66,189 |
|
|
$ |
295,990 |
|
Operating Income % of net sales |
|
23.6 |
% |
|
|
5.9 |
% |
|
|
17.2 |
% |
|
|
15.7 |
% |
|
|
|
|
|
|
|
|
||||||||
Depreciation |
|
13,541 |
|
|
|
8,304 |
|
|
|
5,986 |
|
|
|
29,354 |
|
Amortization |
|
22,246 |
|
|
|
3,619 |
|
|
|
5,543 |
|
|
|
31,408 |
|
Restructuring expenses |
|
1,883 |
|
|
|
3,082 |
|
|
|
52 |
|
|
|
5,017 |
|
Acquisition related adjustments |
|
309 |
|
|
|
(384 |
) |
|
|
(1,858 |
) |
|
|
(1,933 |
) |
Facility consolidation related expenses |
|
— |
|
|
|
3,464 |
|
|
|
— |
|
|
|
3,464 |
|
Strategic Transaction Costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,261 |
|
Stock compensation |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8,712 |
|
Segment adjusted EBITDA (2) |
$ |
307,955 |
|
|
$ |
39,219 |
|
|
$ |
75,912 |
|
|
$ |
382,273 |
|
Adjusted EBITDA % of net sales |
|
26.9 |
% |
|
|
11.0 |
% |
|
|
19.8 |
% |
|
|
20.3 |
% |
|
|
|
|
|
|
|
|
||||||||
Six Months Ended June 29, 2024 |
|
|
|
|
|
|
|
||||||||
Net sales |
$ |
1,191,224 |
|
|
$ |
366,662 |
|
|
$ |
360,586 |
|
|
$ |
1,918,472 |
|
Segment Operating Income |
$ |
279,537 |
|
|
$ |
14,669 |
|
|
$ |
76,671 |
|
|
$ |
312,841 |
|
Operating Income % of net sales |
|
23.5 |
% |
|
|
4.0 |
% |
|
|
21.3 |
% |
|
|
16.3 |
% |
|
|
|
|
|
|
|
|
||||||||
Depreciation |
|
13,521 |
|
|
|
7,774 |
|
|
|
4,713 |
|
|
|
26,854 |
|
Amortization |
|
26,323 |
|
|
|
3,601 |
|
|
|
3,714 |
|
|
|
33,638 |
|
Restructuring expenses |
|
3,448 |
|
|
|
2,875 |
|
|
|
2,204 |
|
|
|
8,527 |
|
Acquisition related adjustments |
|
686 |
|
|
|
(213 |
) |
|
|
(1,806 |
) |
|
|
(1,157 |
) |
Stock compensation |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
21,470 |
|
Segment adjusted EBITDA |
$ |
323,515 |
|
|
$ |
28,706 |
|
|
$ |
85,496 |
|
|
$ |
402,173 |
|
Adjusted EBITDA % of net sales |
|
27.2 |
% |
|
|
7.8 |
% |
|
|
23.7 |
% |
|
|
21.0 |
% |
|
|
|
|
|
|
|
|
||||||||
(1) Includes corporate and other general company expenses, which impact Segment Adjusted EBITDA, and amounted to $40.8 million and $35.5 million for the six months ended June 28, 2025 and June 29, 2024, respectively. |
|||||||||||||||
|
|||||||||||||||
(2) Foreign exchange rates favorably impacted Segment Adjusted EBITDA by $1.5 million for the six months ended June 28, 2025. |
|||||||||||||||
|
|||||||||||||||
(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 |
||||||||||||||
|
2nd Qtr, 2025 |
|
2nd Qtr, 2024 |
||||||||||||
|
$ |
|
Diluted per
|
|
$ |
|
Diluted per
|
||||||||
Net earnings |
$ |
105,956 |
|
|
$ |
1.99 |
|
|
$ |
115,395 |
|
|
$ |
2.13 |
|
Amortization (1) |
|
17,192 |
|
|
|
0.32 |
|
|
|
18,066 |
|
|
|
0.33 |
|
Restructuring expenses |
|
2,288 |
|
|
|
0.04 |
|
|
|
5,350 |
|
|
|
0.10 |
|
Acquisition related adjustments |
|
(2,334 |
) |
|
|
(0.04 |
) |
|
|
(2,187 |
) |
|
|
(0.04 |
) |
Facility consolidation related expenses |
|
1,421 |
|
|
|
0.03 |
|
|
|
— |
|
|
|
— |
|
Net periodic pension benefit (other than service costs & curtailment) |
|
(1,580 |
) |
|
|
(0.03 |
) |
|
|
(3,690 |
) |
|
|
(0.07 |
) |
Strategic Transaction Costs |
|
6,788 |
|
|
|
0.13 |
|
|
|
— |
|
|
|
— |
|
Income tax effect of pre-tax adjustments |
|
(5,825 |
) |
|
|
(0.11 |
) |
|
|
(4,455 |
) |
|
|
(0.08 |
) |
Adjustment for shares excluded due to anti-dilution effect on GAAP net earnings (2) |
|
— |
|
|
|
0.02 |
|
|
|
— |
|
|
|
0.02 |
|
Adjusted net earnings |
$ |
123,906 |
|
|
$ |
2.35 |
|
|
$ |
128,479 |
|
|
$ |
2.39 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted weighted average number of shares |
|
53,154 |
|
|
|
|
|
54,072 |
|
|
|
||||
Adjustment for shares excluded due to anti-dilution effect on GAAP net earnings (2) |
|
(511 |
) |
|
|
|
|
(300 |
) |
|
|
||||
Adjusted diluted weighted average number of shares |
|
52,643 |
|
|
|
|
|
53,772 |
|
|
|
||||
|
|
|
|
|
|
|
|
||||||||
|
Six Months Ended |
||||||||||||||
|
2nd Qtr, 2025 |
|
2nd Qtr, 2024 |
||||||||||||
|
$ |
|
Diluted per
|
|
$ |
|
Diluted per
|
||||||||
Net earnings |
$ |
198,308 |
|
|
$ |
3.68 |
|
|
$ |
201,963 |
|
|
$ |
3.72 |
|
Amortization (1) |
|
34,981 |
|
|
|
0.65 |
|
|
|
37,202 |
|
|
|
0.69 |
|
Restructuring expenses |
|
5,017 |
|
|
|
0.09 |
|
|
|
8,527 |
|
|
|
0.16 |
|
Acquisition related adjustments |
|
(1,933 |
) |
|
|
(0.04 |
) |
|
|
(1,157 |
) |
|
|
(0.02 |
) |
Facility consolidation related expenses |
|
3,464 |
|
|
|
0.06 |
|
|
|
— |
|
|
|
— |
|
Net periodic pension benefit (other than service costs & curtailment) |
|
(3,077 |
) |
|
|
(0.06 |
) |
|
|
(7,368 |
) |
|
|
(0.14 |
) |
Strategic Transaction Costs |
|
10,261 |
|
|
|
0.19 |
|
|
|
— |
|
|
|
— |
|
Income tax effect of pre-tax adjustments |
|
(11,935 |
) |
|
|
(0.22 |
) |
|
|
(9,338 |
) |
|
|
(0.17 |
) |
Adjustment for shares excluded due to anti-dilution effect on GAAP net earnings (2) |
|
— |
|
|
|
0.08 |
|
|
|
— |
|
|
|
0.04 |
|
Adjusted net earnings |
$ |
235,086 |
|
|
$ |
4.43 |
|
|
$ |
229,829 |
|
|
$ |
4.28 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted weighted average number of shares |
|
53,888 |
|
|
|
|
|
54,233 |
|
|
|
||||
Adjustment for shares excluded due to anti-dilution effect on GAAP net earnings (2) |
|
(769 |
) |
|
|
|
|
(519 |
) |
|
|
||||
Adjusted diluted weighted average number of shares |
|
53,119 |
|
|
|
|
|
53,714 |
|
|
|
||||
|
|||||||||||||||
(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. |
|||||||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
2nd Qtr, 2025 |
|
2nd Qtr, 2024 |
|
2nd Qtr, 2025 |
|
2nd Qtr, 2024 |
||||||||
Net Cash Flows Provided By (Used In): |
|
|
|
|
|
|
|
||||||||
Operating activities |
$ |
122,003 |
|
|
$ |
149,516 |
|
|
$ |
263,137 |
|
|
$ |
290,417 |
|
Investing activities |
|
(24,419 |
) |
|
|
(14,228 |
) |
|
|
(59,256 |
) |
|
|
(30,317 |
) |
Financing activities |
|
(346,368 |
) |
|
|
(14,117 |
) |
|
|
(403,459 |
) |
|
|
(42,675 |
) |
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow |
|
|
|
|
|
|
|
||||||||
Cash flow from operating activities |
$ |
122,003 |
|
|
$ |
149,516 |
|
|
$ |
263,137 |
|
|
$ |
290,417 |
|
Less: Capital expenditures |
|
(20,919 |
) |
|
|
(10,937 |
) |
|
|
(54,651 |
) |
|
|
(24,680 |
) |
Free cash flow |
$ |
101,084 |
|
|
$ |
138,579 |
|
|
$ |
208,486 |
|
|
$ |
265,737 |
|
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/20250806326750/en/
John Joyner, VP of Investor Relations, [email protected]