
| 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 | |||||||||||||||||||||||||||||||||||
| 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 | |||||||||||||||||||||||||||||||||||
| 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 | |||||||||||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||
| 4th Qtr, 2025 | 4th Qtr, 2024 | 4th Qtr, 2025 | 4th Qtr, 2024 | ||||||||||||||||||||
| 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 | |||||||||||||||||||
| 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 Foodservice (3) | Food Processing (3) | 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 Foodservice | Food Processing | Total Company (1) | |||||||||||||||
| 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. | |||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||
| 4th Qtr, 2025 | 4th Qtr, 2024 | ||||||||||||||||||||||
| $ | Diluted per share | $ | Diluted per share | ||||||||||||||||||||
| 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 share | $ | Diluted per share | ||||||||||||||||||||
| 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 | |||||||||||||||||||||
| 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 | |||||||||||||||