The Middleby Corporation Reports Fourth Quarter Results
The Middleby (NASDAQ: MIDD) reported strong fourth quarter 2024 results with net sales of $1,014 million, a 0.5% increase over the prior year. The company achieved record adjusted EBITDA of $251.2 million and organic adjusted EBITDA margin of 24.8%, driven by exceptional profitability in Food Processing and Commercial Foodservice segments.
Diluted earnings per share reached $2.07, with adjusted net earnings per share of $2.88. Operating income was $170 million, representing 16.8% of net sales. The company generated record operating cash flows of $687 million for the full year and $240 million for the quarter.
During Q4, Middleby completed three strategic acquisitions: Emery Thompson, JC Ford, and Gorreri, strengthening its position in food processing equipment. The company also repurchased $16.4 million of common shares in Q4 and approximately $20 million in Q1 2025. Net leverage was reduced to 2.0x with available borrowing capacity of approximately $3.1 billion.
Middleby (NASDAQ: MIDD) ha riportato risultati solidi per il quarto trimestre del 2024, con vendite nette di 1.014 milioni di dollari, un aumento dello 0,5% rispetto all'anno precedente. L'azienda ha raggiunto un EBITDA rettificato record di 251,2 milioni di dollari e un margine EBITDA rettificato organico del 24,8%, sostenuto da un'eccezionale redditività nei segmenti della lavorazione alimentare e della ristorazione commerciale.
Gli utili per azione diluiti hanno raggiunto i 2,07 dollari, con utili netti rettificati per azione di 2,88 dollari. Il reddito operativo è stato di 170 milioni di dollari, pari al 16,8% delle vendite nette. L'azienda ha generato flussi di cassa operativi record di 687 milioni di dollari per l'intero anno e 240 milioni di dollari per il trimestre.
Durante il quarto trimestre, Middleby ha completato tre acquisizioni strategiche: Emery Thompson, JC Ford e Gorreri, rafforzando la sua posizione nel settore delle attrezzature per la lavorazione alimentare. L'azienda ha anche riacquistato 16,4 milioni di dollari di azioni ordinarie nel quarto trimestre e circa 20 milioni di dollari nel primo trimestre del 2025. L'indebitamento netto è stato ridotto a 2,0x con una capacità di prestito disponibile di circa 3,1 miliardi di dollari.
Middleby (NASDAQ: MIDD) reportó resultados sólidos para el cuarto trimestre de 2024, con ventas netas de 1,014 millones de dólares, un aumento del 0.5% en comparación con el año anterior. La compañía logró un EBITDA ajustado récord de 251.2 millones de dólares y un margen de EBITDA ajustado orgánico del 24.8%, impulsado por una rentabilidad excepcional en los segmentos de Procesamiento de Alimentos y Servicios de Alimentos Comerciales.
Las ganancias por acción diluidas alcanzaron los 2.07 dólares, con ganancias netas ajustadas por acción de 2.88 dólares. El ingreso operativo fue de 170 millones de dólares, representando el 16.8% de las ventas netas. La compañía generó flujos de efectivo operativos récord de 687 millones de dólares para todo el año y 240 millones de dólares para el trimestre.
Durante el cuarto trimestre, Middleby completó tres adquisiciones estratégicas: Emery Thompson, JC Ford y Gorreri, fortaleciendo su posición en el equipo de procesamiento de alimentos. La compañía también recompró 16.4 millones de dólares en acciones comunes en el cuarto trimestre y aproximadamente 20 millones de dólares en el primer trimestre de 2025. El apalancamiento neto se redujo a 2.0x con una capacidad de endeudamiento disponible de aproximadamente 3.1 mil millones de dólares.
Middleby (NASDAQ: MIDD)는 2024년 4분기 강력한 실적을 발표했으며, 순매출은 10억 1,400만 달러로 전년 대비 0.5% 증가했습니다. 이 회사는 식품 가공 및 상업적 음식 서비스 분야에서의 뛰어난 수익성에 힘입어 기록적인 조정 EBITDA 2억 5,120만 달러와 24.8%의 유기적 조정 EBITDA 마진을 달성했습니다.
희석 주당 순이익은 2.07달러에 달했으며, 조정된 순이익은 주당 2.88달러였습니다. 운영 소득은 1억 7천만 달러로, 순매출의 16.8%를 차지했습니다. 이 회사는 연간 기록적인 운영 현금 흐름 6억 8,700만 달러와 4분기 동안 2억 4천만 달러를 생성했습니다.
4분기 동안 Middleby는 Emery Thompson, JC Ford 및 Gorreri라는 세 가지 전략적 인수를 완료하여 식품 가공 장비 분야에서의 입지를 강화했습니다. 이 회사는 4분기에 1,640만 달러의 보통주를 재매입했으며, 2025년 1분기에는 약 2천만 달러를 재매입했습니다. 순부채 비율은 2.0배로 줄어들었으며, 약 31억 달러의 차입 가능 용량이 있습니다.
Middleby (NASDAQ: MIDD) a annoncé de solides résultats pour le quatrième trimestre 2024, avec des ventes nettes de 1,014 milliard de dollars, soit une augmentation de 0,5 % par rapport à l'année précédente. L'entreprise a atteint un EBITDA ajusté record de 251,2 millions de dollars et une marge d'EBITDA ajusté organique de 24,8 %, soutenue par une rentabilité exceptionnelle dans les segments de transformation des aliments et de services alimentaires commerciaux.
Le bénéfice par action dilué a atteint 2,07 dollars, avec un bénéfice net ajusté par action de 2,88 dollars. Le résultat opérationnel s'élevait à 170 millions de dollars, représentant 16,8 % des ventes nettes. L'entreprise a généré des flux de trésorerie d'exploitation record de 687 millions de dollars pour l'année entière et de 240 millions de dollars pour le trimestre.
Au cours du quatrième trimestre, Middleby a réalisé trois acquisitions stratégiques : Emery Thompson, JC Ford et Gorreri, renforçant ainsi sa position dans le secteur des équipements de transformation des aliments. L'entreprise a également racheté pour 16,4 millions de dollars d'actions ordinaires au quatrième trimestre et environ 20 millions de dollars au premier trimestre 2025. L'endettement net a été réduit à 2,0x avec une capacité d'emprunt disponible d'environ 3,1 milliards de dollars.
Middleby (NASDAQ: MIDD) hat starke Ergebnisse für das vierte Quartal 2024 berichtet, mit Nettoumsätzen von 1.014 Millionen Dollar, was einem Anstieg von 0,5% im Vergleich zum Vorjahr entspricht. Das Unternehmen erzielte ein rekordverdächtiges bereinigtes EBITDA von 251,2 Millionen Dollar und eine organische bereinigte EBITDA-Marge von 24,8%, die durch außergewöhnliche Rentabilität in den Bereichen Lebensmittelverarbeitung und gewerblicher Gastronomie angetrieben wurde.
Der verwässerte Gewinn pro Aktie betrug 2,07 Dollar, mit bereinigten Nettogewinnen pro Aktie von 2,88 Dollar. Das Betriebsergebnis betrug 170 Millionen Dollar, was 16,8% des Nettoumsatzes entspricht. Das Unternehmen generierte rekordverdächtige Betriebscashflows von 687 Millionen Dollar für das gesamte Jahr und 240 Millionen Dollar für das Quartal.
Im vierten Quartal hat Middleby drei strategische Übernahmen abgeschlossen: Emery Thompson, JC Ford und Gorreri, und damit seine Position im Bereich der Lebensmittelverarbeitungsgeräte gestärkt. Das Unternehmen hat im vierten Quartal Aktien im Wert von 16,4 Millionen Dollar zurückgekauft und etwa 20 Millionen Dollar im ersten Quartal 2025. Die Nettoverschuldung wurde auf 2,0x gesenkt, mit einer verfügbaren Kreditlinie von etwa 3,1 Milliarden Dollar.
- Record Adjusted EBITDA of $251.2 million in Q4 2024
- Record operating cash flows of $687 million for 2024 and $240 million for Q4
- Net leverage reduced to 2.0x from previous year
- Adjusted net earnings per share of $2.88
- Operating income of $170 million (16.8% of net sales)
- Organic adjusted EBITDA margin of 24.8%
- Completed three strategic acquisitions (Emery Thompson, JC Ford, Gorreri)
- Available borrowing capacity of approximately $3.1 billion
- Organic sales decreased 1.3% in Q4 compared to prior year
- $38.6 million of impairment charges in Q4
- Challenging industry macro-conditions noted by CEO
- Impairment charges primarily associated with tradenames in Residential Kitchen Equipment Group
Insights
Middleby 's Q4 2024 results showcase a company executing effectively on operational efficiency and strategic growth initiatives despite challenging market conditions. With
The standout metric in this report is the exceptional cash flow generation—
Segment performance reveals important nuances in Middleby's business health. The Food Processing and Commercial Foodservice segments delivered exceptional profitability despite challenging industry conditions, while the Residential Kitchen segment performed admirably considering the depressed housing market. The
The
Middleby's strategic acquisitions of Emery Thompson, JC Ford, and Gorreri demonstrate a focused approach to expanding its food processing capabilities, particularly in high-growth categories like snack foods and baked goods. These bolt-on acquisitions complement existing offerings while providing entry into attractive adjacent markets with automation-focused solutions—a key differentiator as food producers face labor challenges.
Management's outlook for growth across all three segments as 2025 progresses, despite current industry headwinds, suggests confidence in both their strategic positioning and an anticipated multi-year recovery cycle. The continued investment in innovation during this challenging period positions Middleby to potentially capture market share as industry conditions improve.
The company's balanced capital allocation approach—combining
Middleby's Q4 2024 results reveal a manufacturer excelling at operational efficiency despite challenging market dynamics. While topline growth remains constrained (
The margin expansion amid flat sales suggests successful implementation of lean manufacturing principles and automation initiatives throughout Middleby's production facilities. This operational excellence has translated directly to the bottom line, with adjusted EBITDA reaching
From a manufacturing perspective, Middleby's strategic acquisitions in Q4 represent more than just market expansion—they're targeted technology integrations that enhance the company's production capabilities. The JC Ford acquisition brings advanced automation technology for tortilla production systems at a time when food manufacturers are aggressively seeking labor-saving solutions. Similarly, Gorreri's sophisticated baked goods equipment adds high-precision manufacturing capabilities for premium products where quality consistency is paramount.
The
Particularly impressive is Middleby's cash flow generation—
Management's continued investment in product innovation during this challenging period is strategically sound. As commercial kitchens and food processors face persistent labor shortages, Middleby's focus on developing labor-saving automated equipment positions the company to capture market share when capital investment cycles accelerate. The company's R&D priorities appear aligned with the industry's most pressing operational challenges—labor efficiency, energy consumption, and production flexibility.
Looking ahead, Middleby's manufacturing infrastructure and technology portfolio are well-positioned for the anticipated multi-year recovery. The company has maintained critical engineering and production capabilities during the downturn while strategically enhancing its technology offerings through targeted acquisitions—a balanced approach that should enable rapid scaling when market conditions improve.
Middleby's Q4 2024 results showcase a company executing a well-defined strategic growth playbook despite challenging market conditions. The
The company's acquisition strategy reveals a deliberate portfolio evolution, with particular emphasis on expanding the Food Processing segment—historically Middleby's highest-margin business. The JC Ford acquisition represents a targeted move into the high-growth tortilla equipment market, estimated to be expanding at
Similarly, the Gorreri acquisition enhances Middleby's capabilities in premium baked goods production equipment—a fragmented market where technological differentiation commands premium pricing. This Italian acquisition also provides enhanced access to European food processors, complementing Middleby's existing geographic footprint.
These bolt-on acquisitions follow Middleby's established playbook: targeting privately-held, founder-led businesses with proprietary technology and strong customer relationships, then leveraging Middleby's global distribution network and manufacturing scale to accelerate growth. While financial terms weren't disclosed, similar recent transactions suggest reasonable valuation multiples in the 8-10x EBITDA range—potentially lower than Middleby's own trading multiple, creating immediate value accretion.
The company's balanced capital allocation approach is particularly noteworthy given the current market environment. With
The reduction in leverage to 2.0x (from higher levels in recent years) positions Middleby with substantial acquisition capacity—approximately
Management's continued investment in innovation while simultaneously pursuing acquisitions demonstrates a comprehensive growth strategy that balances organic and inorganic initiatives. This approach should strengthen Middleby's competitive position against rivals like Welbilt and ITW's food equipment group as market conditions improve, potentially enabling market share gains during the anticipated multi-year recovery cycle.
-
Net sales of
$1,014 million -
Diluted earnings per share of
and adjusted net earnings per share of$2.07 $2.88 -
Operating income of
and$170 million 16.8% of net sales -
Record Adjusted EBITDA of
and organic adjusted EBITDA margin of$251 million 24.8% -
Record operating cash flows of
for the full year and$687 million for the quarter$240 million - Net leverage reduced to 2.0x
-
Repurchased
of Middleby common shares in the fourth quarter$16.4 million - Completed the acquisitions of Emery Thompson, JC Ford and Gorreri
“We closed 2024 by delivering our strongest margins of the year. Exceptional profitability achievements by our Food Processing and Commercial Foodservice platforms, and a strong result in the residential segment given the depressed market conditions, led us to record cash flow for the year. These results are being delivered while also making critical investments across all our businesses that are uniquely positioning us for the future.
“We have continued to execute on our strategic initiatives focused on driving sustainable long-term organic growth, with recent launches of transformative product innovations and investments in differentiated go-to market capabilities. While we are currently facing challenging industry macro-conditions, we expect to see growth across all three of our foodservice segments as we progress through 2025. Our investments will continue to strengthen our leadership position across our businesses, positioning us very favorably as we anticipate moving into a multi-year recovery,” said Tim FitzGerald, CEO of the Middleby Corporation.
2024 Fourth Quarter Financial Results
-
Net sales increased
0.5% in the fourth quarter over the comparative prior year period. Excluding the impacts of acquisitions and foreign exchange rates, sales decreased1.3% in the fourth 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 |
(2.9) % |
|
(2.1) % |
|
14.4 % |
|
0.5 % |
|
Acquisitions |
0.2 % |
|
— % |
|
10.2 % |
|
2.1 % |
|
Foreign Exchange Rates |
(0.3) % |
|
0.4 % |
|
(0.5) % |
|
(0.2) % |
|
Organic Net Sales Growth (1) (2) |
(2.8) % |
|
(2.4) % |
|
4.7 % |
|
(1.3) % |
|
(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 |
-
Operating income during the fourth quarter included
of impairment charges as compared to$38.6 million of impairment charges in the prior year period primarily associated with tradenames within the Residential Kitchen Equipment Group.$78.1 million -
Adjusted EBITDA (a non-GAAP measure) was
in the fourth quarter compared to$251.2 million in the prior year. A reconciliation of organic adjusted EBITDA (a non-GAAP measure) by segment is as follows:$235.2 million
|
Commercial
|
|
Residential
|
|
Food
|
|
Total
|
|
Adjusted EBITDA |
28.1 % |
|
13.1 % |
|
29.6 % |
|
24.8 % |
|
Acquisitions |
— % |
|
— % |
|
(0.7) % |
|
— % |
|
Foreign Exchange Rates |
0.1 % |
|
(0.1) % |
|
(0.1) % |
|
— % |
|
Organic Adjusted EBITDA (1) (2) |
28.0 % |
|
13.2 % |
|
30.3 % |
|
24.8 % |
|
(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 fourth quarter amounted to
in comparison to$239.7 million in the prior year period. Operating cash flows for the twelve months period ended December 28, 2024 amounted to$255.7 million in comparison to$686.8 million in the prior year period. During the fourth quarter the company repurchased$628.8 million of Middleby common shares and approximately$16.4 million to date in the first quarter of 2025. The total leverage ratio per our credit agreements was 2.0x. The trailing twelve month bank agreement pro-forma EBITDA was$20.0 million .$893.8 million -
Net debt, defined as debt excluding the unamortized discount associated with the Convertible Notes less cash, at the end of the 2024 fiscal fourth quarter amounted to
as compared to$1.7 billion at the end of fiscal 2023. Our borrowing availability at the end of the fourth quarter was approximately$2.2 billion .$3.1 billion
“We continue to scale our Food Processing platform, completing two acquisitions in the fourth quarter. We have targeted the snack food category as an attractive growing market. The acquisition of JC Ford complements our existing product offerings, significantly strengthening our presence in this faster-growing category of tortilla production equipment systems. The company has developed innovative solutions that have been quickly accepted as the industry standard, allowing customers to automate production lines with a low cost of ownership.
“We also added Gorreri Food Processing Technology, an Italian leading manufacturer of equipment for the baked goods industry, including cakes, pies, muffins, tarts and other desert line solutions. Their premium-quality advanced industrial and semi-industrial baked goods solutions further expands the markets our food processing group serves,” added Mr. FitzGerald.
Conference Call
The company has scheduled a conference call to discuss the fourth quarter results at 8 a.m. Eastern/7 a.m. Central Time on February 25th. 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) 481-3012, or (412) 317-1878 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 |
|
Twelve Months Ended |
||||||||||||
|
4th Qtr,
|
|
4th Qtr,
|
|
4th Qtr,
|
|
4th Qtr,
|
||||||||
Net sales |
$ |
1,013,881 |
|
|
$ |
1,008,576 |
|
|
$ |
3,875,162 |
|
|
$ |
4,036,605 |
|
Cost of sales |
|
624,946 |
|
|
|
621,807 |
|
|
|
2,404,793 |
|
|
|
2,502,543 |
|
|
|
|
|
|
|
|
|
||||||||
Gross profit |
|
388,935 |
|
|
|
386,769 |
|
|
|
1,470,369 |
|
|
|
1,534,062 |
|
|
|
|
|
|
|
|
|
||||||||
Selling, general and administrative expenses |
|
178,394 |
|
|
|
191,585 |
|
|
|
762,502 |
|
|
|
806,946 |
|
Restructuring expenses |
|
3,135 |
|
|
|
2,436 |
|
|
|
14,181 |
|
|
|
14,134 |
|
Gain on sale of plant |
|
(1,139 |
) |
|
|
— |
|
|
|
(1,139 |
) |
|
|
— |
|
Impairments |
|
38,637 |
|
|
|
78,114 |
|
|
|
38,637 |
|
|
|
78,114 |
|
Income from operations |
|
169,908 |
|
|
|
114,634 |
|
|
|
656,188 |
|
|
|
634,868 |
|
|
|
|
|
|
|
|
|
||||||||
Interest expense and deferred financing amortization, net |
|
19,990 |
|
|
|
28,277 |
|
|
|
92,229 |
|
|
|
120,348 |
|
Net periodic pension benefit (other than service costs & curtailment) |
|
(3,653 |
) |
|
|
(2,142 |
) |
|
|
(14,897 |
) |
|
|
(9,071 |
) |
Other expense, net |
|
541 |
|
|
|
1,571 |
|
|
|
1,536 |
|
|
|
4,213 |
|
|
|
|
|
|
|
|
|
||||||||
Earnings before income taxes |
|
153,030 |
|
|
|
86,928 |
|
|
|
577,320 |
|
|
|
519,378 |
|
|
|
|
|
|
|
|
|
||||||||
Provision for income taxes |
|
40,726 |
|
|
|
10,635 |
|
|
|
148,887 |
|
|
|
118,496 |
|
|
|
|
|
|
|
|
|
||||||||
Net earnings |
$ |
112,304 |
|
|
$ |
76,293 |
|
|
$ |
428,433 |
|
|
$ |
400,882 |
|
|
|
|
|
|
|
|
|
||||||||
Net earnings per share: |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Basic |
$ |
2.09 |
|
|
$ |
1.42 |
|
|
$ |
7.97 |
|
|
$ |
7.48 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted |
$ |
2.07 |
|
|
$ |
1.42 |
|
|
$ |
7.90 |
|
|
$ |
7.41 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average number of shares |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Basic |
|
53,764 |
|
|
|
53,601 |
|
|
|
53,738 |
|
|
|
53,577 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted |
|
54,334 |
|
|
|
53,768 |
|
|
|
54,209 |
|
|
|
54,086 |
|
THE MIDDLEBY CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (Amounts in 000’s) (Unaudited) |
|||||
|
Dec 28, 2024 |
|
Dec 30, 2023 |
||
ASSETS |
|
|
|
||
|
|
|
|
||
Cash and cash equivalents |
$ |
689,533 |
|
$ |
247,496 |
Accounts receivable, net |
|
643,355 |
|
|
644,576 |
Inventories, net |
|
841,567 |
|
|
935,867 |
Prepaid expenses and other |
|
131,566 |
|
|
112,690 |
Prepaid taxes |
|
24,022 |
|
|
25,230 |
Total current assets |
|
2,330,043 |
|
|
1,965,859 |
|
|
|
|
||
Property, plant and equipment, net |
|
525,965 |
|
|
510,898 |
Goodwill |
|
2,518,222 |
|
|
2,486,310 |
Other intangibles, net |
|
1,611,037 |
|
|
1,693,076 |
Long-term deferred tax assets |
|
6,281 |
|
|
7,945 |
Pension benefits assets |
|
91,207 |
|
|
38,535 |
Other assets |
|
200,396 |
|
|
204,069 |
|
|
|
|
||
Total assets |
$ |
7,283,151 |
|
$ |
6,906,692 |
|
|
|
|
||
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
||
|
|
|
|
||
Current maturities of long-term debt |
$ |
43,949 |
|
$ |
44,822 |
Accounts payable |
|
208,908 |
|
|
227,080 |
Accrued expenses |
|
576,465 |
|
|
579,192 |
Total current liabilities |
|
829,322 |
|
|
851,094 |
|
|
|
|
||
Long-term debt |
|
2,351,118 |
|
|
2,380,373 |
Long-term deferred tax liability |
|
252,062 |
|
|
216,143 |
Accrued pension benefits |
|
9,573 |
|
|
12,128 |
Other non-current liabilities |
|
202,645 |
|
|
197,065 |
|
|
|
|
||
Stockholders' equity |
|
3,638,431 |
|
|
3,249,889 |
|
|
|
|
||
Total liabilities and stockholders' equity |
$ |
7,283,151 |
|
$ |
6,906,692 |
THE MIDDLEBY CORPORATION |
|||||||||||||||
NON-GAAP SEGMENT INFORMATION (UNAUDITED) |
|||||||||||||||
(Amounts in 000’s, Except Percentages) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Commercial
|
|
Residential
|
|
Food
|
|
Total
|
||||||||
Three Months Ended December 28, 2024 |
|
|
|
|
|
|
|
||||||||
Net sales |
$ |
609,446 |
|
|
$ |
185,042 |
|
|
$ |
219,393 |
|
|
$ |
1,013,881 |
|
Segment Operating Income |
$ |
145,313 |
|
|
$ |
(12,654 |
) |
|
$ |
58,071 |
|
|
$ |
169,908 |
|
Operating Income % of net sales |
|
23.8 |
% |
|
|
(6.8 |
)% |
|
|
26.5 |
% |
|
|
16.8 |
% |
|
|
|
|
|
|
|
|
||||||||
Depreciation |
|
7,577 |
|
|
|
4,167 |
|
|
|
2,576 |
|
|
|
14,781 |
|
Amortization |
|
11,331 |
|
|
|
1,799 |
|
|
|
2,640 |
|
|
|
15,770 |
|
Restructuring expenses |
|
931 |
|
|
|
1,946 |
|
|
|
258 |
|
|
|
3,135 |
|
Acquisition related adjustments |
|
727 |
|
|
|
327 |
|
|
|
2,578 |
|
|
|
3,632 |
|
Facility consolidation related expenses |
|
— |
|
|
|
402 |
|
|
|
— |
|
|
|
402 |
|
Charitable support to |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
12 |
|
Stock compensation |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,012 |
|
Gain on sale of plant |
|
— |
|
|
|
— |
|
|
|
(1,139 |
) |
|
|
(1,139 |
) |
Impairments |
|
5,197 |
|
|
|
28,162 |
|
|
|
— |
|
|
|
38,637 |
|
Segment adjusted EBITDA (2) |
$ |
171,076 |
|
|
$ |
24,149 |
|
|
$ |
64,984 |
|
|
$ |
251,150 |
|
Adjusted EBITDA % of net sales |
|
28.1 |
% |
|
|
13.1 |
% |
|
|
29.6 |
% |
|
|
24.8 |
% |
|
|
|
|
|
|
|
|
||||||||
Three Months Ended December 30, 2023 |
|
|
|
|
|
|
|
||||||||
Net sales |
$ |
627,864 |
|
|
$ |
189,012 |
|
|
$ |
191,700 |
|
|
$ |
1,008,576 |
|
Segment Operating Income |
$ |
164,111 |
|
|
$ |
(63,647 |
) |
|
$ |
46,986 |
|
|
$ |
114,634 |
|
Operating Income % of net sales |
|
26.1 |
% |
|
|
(33.7 |
)% |
|
|
24.5 |
% |
|
|
11.4 |
% |
|
|
|
|
|
|
|
|
||||||||
Depreciation |
|
7,189 |
|
|
|
3,567 |
|
|
|
2,039 |
|
|
|
13,328 |
|
Amortization |
|
13,823 |
|
|
|
2,284 |
|
|
|
2,325 |
|
|
|
18,432 |
|
Restructuring expenses |
|
515 |
|
|
|
1,218 |
|
|
|
703 |
|
|
|
2,436 |
|
Acquisition related adjustments |
|
(8,345 |
) |
|
|
31 |
|
|
|
812 |
|
|
|
(7,502 |
) |
Charitable support to |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8 |
|
Stock compensation |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
15,742 |
|
Impairments |
|
1,986 |
|
|
|
76,128 |
|
|
|
— |
|
|
|
78,114 |
|
Segment adjusted EBITDA |
$ |
179,279 |
|
|
$ |
19,581 |
|
|
$ |
52,865 |
|
|
$ |
235,192 |
|
Adjusted EBITDA % of net sales |
|
28.6 |
% |
|
|
10.4 |
% |
|
|
27.6 |
% |
|
|
23.3 |
% |
|
|
|
|
|
|
|
|
||||||||
(1) Includes corporate and other general company expenses, which impact Segment Adjusted EBITDA, and amounted to
(2) Foreign exchange rates unfavorably impacted Segment Adjusted EBITDA by approximately |
THE MIDDLEBY CORPORATION |
|||||||||||||||
NON-GAAP SEGMENT INFORMATION (UNAUDITED) |
|||||||||||||||
(Amounts in 000’s, Except Percentages) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Commercial
|
|
Residential
|
|
Food
|
|
Total
|
||||||||
Twelve Months Ended December 28, 2024 |
|
|
|
|
|
|
|
||||||||
Net sales |
$ |
2,419,236 |
|
|
$ |
724,923 |
|
|
$ |
731,003 |
|
|
$ |
3,875,162 |
|
Segment Operating Income |
$ |
574,772 |
|
|
$ |
15,185 |
|
|
$ |
168,405 |
|
|
$ |
656,188 |
|
Operating Income % of net sales |
|
23.8 |
% |
|
|
2.1 |
% |
|
|
23.0 |
% |
|
|
16.9 |
% |
|
|
|
|
|
|
|
|
||||||||
Depreciation |
|
28,621 |
|
|
|
15,847 |
|
|
|
9,386 |
|
|
|
55,609 |
|
Amortization |
|
49,133 |
|
|
|
7,214 |
|
|
|
8,091 |
|
|
|
64,438 |
|
Restructuring expenses |
|
5,780 |
|
|
|
5,936 |
|
|
|
2,465 |
|
|
|
14,181 |
|
Acquisition related adjustments |
|
455 |
|
|
|
326 |
|
|
|
55 |
|
|
|
836 |
|
Facility consolidation related expenses |
|
— |
|
|
|
920 |
|
|
|
— |
|
|
|
920 |
|
Charitable support to |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
474 |
|
Stock compensation |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
36,151 |
|
Gain on sale of plant |
|
— |
|
|
|
— |
|
|
|
(1,139 |
) |
|
|
(1,139 |
) |
Impairments |
|
5,197 |
|
|
|
28,162 |
|
|
|
— |
|
|
|
38,637 |
|
Segment adjusted EBITDA (2) |
$ |
663,958 |
|
|
$ |
73,590 |
|
|
$ |
187,263 |
|
|
$ |
866,295 |
|
Adjusted EBITDA % of net sales |
|
27.4 |
% |
|
|
10.2 |
% |
|
|
25.6 |
% |
|
|
22.4 |
% |
|
|
|
|
|
|
|
|
||||||||
Twelve Months Ended December 30, 2023 |
|
|
|
|
|
|
|
||||||||
Net sales |
$ |
2,521,471 |
|
|
$ |
794,516 |
|
|
$ |
720,618 |
|
|
$ |
4,036,605 |
|
Segment Operating Income |
$ |
616,224 |
|
|
$ |
(12,450 |
) |
|
$ |
158,469 |
|
|
$ |
634,868 |
|
Operating Income % of net sales |
|
24.4 |
% |
|
|
(1.6 |
)% |
|
|
22.0 |
% |
|
|
15.7 |
% |
|
|
|
|
|
|
|
|
||||||||
Depreciation |
|
27,323 |
|
|
|
13,637 |
|
|
|
7,949 |
|
|
|
50,416 |
|
Amortization |
|
56,728 |
|
|
|
9,052 |
|
|
|
9,271 |
|
|
|
75,051 |
|
Restructuring expenses |
|
3,173 |
|
|
|
9,402 |
|
|
|
1,559 |
|
|
|
14,134 |
|
Acquisition related adjustments |
|
(6,014 |
) |
|
|
76 |
|
|
|
2,087 |
|
|
|
(3,851 |
) |
Charitable support to |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
615 |
|
Stock compensation |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
51,047 |
|
Impairments |
|
1,986 |
|
|
|
76,128 |
|
|
|
— |
|
|
|
78,114 |
|
Segment adjusted EBITDA |
$ |
699,420 |
|
|
$ |
95,845 |
|
|
$ |
179,335 |
|
|
$ |
900,394 |
|
Adjusted EBITDA % of net sales |
|
27.7 |
% |
|
|
12.1 |
% |
|
|
24.9 |
% |
|
|
22.3 |
% |
|
|
|
|
|
|
|
|
||||||||
(1) Includes corporate and other general company expenses, which impact Segment Adjusted EBITDA, and amounted to
(2) Foreign exchange rates unfavorably impacted Segment Adjusted EBITDA by |
THE MIDDLEBY CORPORATION NON-GAAP INFORMATION (UNAUDITED) (Amounts in 000’s, Except Percentages) |
|||||||||||||||
|
Three Months Ended |
||||||||||||||
|
4th Qtr, 2024 |
|
4th Qtr, 2023 |
||||||||||||
|
$ |
|
Diluted per
|
|
$ |
|
Diluted per
|
||||||||
Net earnings |
$ |
112,304 |
|
|
$ |
2.07 |
|
|
$ |
76,293 |
|
|
$ |
1.42 |
|
Amortization (1) |
|
17,557 |
|
|
|
0.32 |
|
|
|
20,218 |
|
|
|
0.38 |
|
Restructuring expenses |
|
3,135 |
|
|
|
0.06 |
|
|
|
2,436 |
|
|
|
0.05 |
|
Acquisition related adjustments |
|
3,632 |
|
|
|
0.07 |
|
|
|
(7,502 |
) |
|
|
(0.14 |
) |
Facility consolidation related expenses |
|
402 |
|
|
|
0.01 |
|
|
|
— |
|
|
|
— |
|
Net periodic pension benefit (other than service costs & curtailment) |
|
(3,653 |
) |
|
|
(0.07 |
) |
|
|
(2,142 |
) |
|
|
(0.04 |
) |
Charitable support to |
|
12 |
|
|
|
— |
|
|
|
8 |
|
|
|
— |
|
Impairments |
|
38,637 |
|
|
|
0.71 |
|
|
|
78,114 |
|
|
|
1.45 |
|
Gain on sale of plant |
|
(1,139 |
) |
|
|
(0.02 |
) |
|
|
— |
|
|
|
— |
|
Income tax effect of pre-tax adjustments |
|
(15,583 |
) |
|
|
(0.29 |
) |
|
|
(24,665 |
) |
|
|
(0.46 |
) |
Adjustment for shares excluded due to anti-dilution effect on GAAP net earnings (2) |
|
— |
|
|
|
0.02 |
|
|
|
— |
|
|
|
(0.01 |
) |
Adjusted net earnings |
$ |
155,304 |
|
|
$ |
2.88 |
|
|
$ |
142,760 |
|
|
$ |
2.65 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted weighted average number of shares |
|
54,334 |
|
|
|
|
|
53,768 |
|
|
|
||||
Adjustment for shares excluded due to anti-dilution effect on GAAP net earnings (2) |
|
(394 |
) |
|
|
|
|
73 |
|
|
|
||||
Adjusted diluted weighted average number of shares |
|
53,940 |
|
|
|
|
|
53,841 |
|
|
|
||||
|
|
|
|
|
|
|
|
||||||||
|
Twelve Months Ended |
||||||||||||||
|
4th Qtr, 2024 |
|
4th Qtr, 2023 |
||||||||||||
|
$ |
|
Diluted per
|
|
$ |
|
Diluted per
|
||||||||
Net earnings |
$ |
428,433 |
|
|
$ |
7.90 |
|
|
$ |
400,882 |
|
|
$ |
7.41 |
|
Amortization (1) |
|
71,565 |
|
|
|
1.32 |
|
|
|
82,188 |
|
|
|
1.52 |
|
Restructuring expenses |
|
14,181 |
|
|
|
0.26 |
|
|
|
14,134 |
|
|
|
0.26 |
|
Acquisition related adjustments |
|
836 |
|
|
|
0.02 |
|
|
|
(3,851 |
) |
|
|
(0.07 |
) |
Facility consolidation related expenses |
|
920 |
|
|
|
0.02 |
|
|
|
— |
|
|
|
— |
|
Net periodic pension benefit (other than service costs & curtailment) |
|
(14,897 |
) |
|
|
(0.27 |
) |
|
|
(9,071 |
) |
|
|
(0.17 |
) |
Charitable support to |
|
474 |
|
|
|
0.01 |
|
|
|
615 |
|
|
|
0.01 |
|
Impairments |
|
38,637 |
|
|
|
0.71 |
|
|
|
78,114 |
|
|
|
1.44 |
|
Gain on sale of plant |
|
(1,139 |
) |
|
|
(0.02 |
) |
|
|
— |
|
|
|
— |
|
Income tax effect of pre-tax adjustments |
|
(28,529 |
) |
|
|
(0.53 |
) |
|
|
(42,414 |
) |
|
|
(0.78 |
) |
Adjustment for shares excluded due to anti-dilution effect on GAAP net earnings (2) |
|
— |
|
|
|
0.07 |
|
|
|
— |
|
|
|
0.08 |
|
Adjusted net earnings |
$ |
510,481 |
|
|
$ |
9.49 |
|
|
$ |
520,597 |
|
|
$ |
9.70 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted weighted average number of shares |
|
54,209 |
|
|
|
|
|
54,086 |
|
|
|
||||
Adjustment for shares excluded due to anti-dilution effect on GAAP net earnings (2) |
|
(418 |
) |
|
|
|
|
(442 |
) |
|
|
||||
Adjusted diluted weighted average number of shares |
|
53,791 |
|
|
|
|
|
53,644 |
|
|
|
(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 |
|
Twelve Months Ended |
||||||||||||
|
4th Qtr, 2024 |
|
4th Qtr, 2023 |
|
4th Qtr, 2024 |
|
4th Qtr, 2023 |
||||||||
Net Cash Flows Provided By (Used In): |
|
|
|
|
|
|
|
||||||||
Operating activities |
$ |
239,734 |
|
|
$ |
255,687 |
|
|
$ |
686,816 |
|
|
$ |
628,790 |
|
Investing activities |
|
(114,536 |
) |
|
|
(16,518 |
) |
|
|
(158,535 |
) |
|
|
(155,742 |
) |
Financing activities |
|
(27,979 |
) |
|
|
(165,171 |
) |
|
|
(73,768 |
) |
|
|
(390,939 |
) |
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow |
|
|
|
|
|
|
|
||||||||
Cash flow from operating activities |
$ |
239,734 |
|
|
$ |
255,687 |
|
|
$ |
686,816 |
|
|
$ |
628,790 |
|
Less: Capital expenditures, net sale of proceeds |
|
(10,634 |
) |
|
|
(15,534 |
) |
|
|
(46,803 |
) |
|
|
(85,179 |
) |
Free cash flow |
$ |
229,100 |
|
|
$ |
240,153 |
|
|
$ |
640,013 |
|
|
$ |
543,611 |
|
|
|
|
|
|
|
|
|
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, non-GAAP adjusted segment EBITDA, 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 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/20250225612081/en/
John Joyner, VP of Investor Relations, jjoyner@middleby.com
Source: The Middleby Corporation
FAQ
What were Middleby's (MIDD) Q4 2024 financial highlights?
What acquisitions did Middleby (MIDD) complete in Q4 2024?
How much did Middleby (MIDD) spend on share repurchases in Q4 2024?
What was Middleby's (MIDD) debt position at the end of 2024?