Middleby Statements
MI
Middleby Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
991.55
100
611.9
61.7
379.64
38.3
—
0
198.58
20
198.58
20
181.06
18.3
-24.566
-2.5
3.634
0.4
154.78
15.6
39.381
4
115.39
11.6
2.134
54.072
926.93
100
580.57
62.6
346.36
37.4
—
0
206.05
22.2
206.05
22.2
140.31
15.1
-26.274
-2.8
3.978
0.4
114.84
12.4
28.269
3
86.568
9.3
1.591
54.394
1 008.58
100
621.81
61.7
386.77
38.3
—
0
191.59
19
191.58
19
195.18
19.4
-28.277
-2.8
0.571
0.06
86.928
8.6
10.635
1.1
76.293
7.6
1.419
53.768
980.7
100
605.3
61.7
375.3
38.3
—
0
196.4
20
196.5
20
178.8
18.2
-31.1
-3.2
1
0.1
144.4
14.7
35.7
3.6
108.7
11.1
2.01
54.2
1 040
100
646.7
62.2
393.2
37.8
—
0
203.5
19.6
203.6
19.6
189.7
18.2
-31.5
-3.03
2.9
0.3
156.1
15
39.3
3.8
116.9
11.2
2.16
54
1 007.4
100
628.7
62.4
378.7
37.6
—
0
215.4
21.4
215.4
21.4
163.3
16.2
-29.5
-2.9
0.4
0.04
131.9
13.1
32.8
3.3
99.1
9.8
1.82
54.4
1 031.7
100
641.6
62.2
390.1
37.8
—
0
200.5
19.4
200.5
19.4
189.6
18.4
-26.4
-2.6
—
0
161.7
15.7
28.5
2.8
133.2
12.9
2.45
54.4
992.9
100
627.6
63.2
365.2
36.8
—
0
201.2
20.3
201.3
20.3
164
16.5
-24.1
-2.4
1.4
0.1
139.1
14
34.7
3.5
104.4
10.5
1.92
54.4
1 013.6
100
652.9
64.4
360.7
35.6
—
0
189.5
18.7
189.5
18.7
171.2
16.9
-20.8
-2.05
4.9
0.5
151.3
14.9
38
3.7
113.2
11.2
2.07
54.7
994.7
100
664.2
66.8
330.5
33.2
—
0
206.1
20.7
206
20.7
124.5
12.5
-17.7
-1.8
7.5
0.8
112.4
11.3
26.6
2.7
85.8
8.6
1.52
56.4
866.4
100
550.8
63.6
315.6
36.4
—
0
172
19.9
171.9
19.8
143.7
16.6
-13.7
-1.6
11
1.3
136
15.7
33.3
3.8
102.7
11.9
1.8
57.1
817.5
100
517.9
63.4
299.6
36.6
—
0
175.4
21.5
175.4
21.5
124.3
15.2
-13.2
-1.6
10.6
1.3
230.9
28.2
54.9
6.7
176
21.5
3.09
56.9
808.8
100
505
62.4
303.7
37.5
—
0
165.7
20.5
165.8
20.5
138
17.1
-14.2
-1.8
12
1.5
134.5
16.6
13.9
1.7
120.6
14.9
2.13
56.7
758.1
100
482.2
63.6
275.9
36.4
—
0
155
20.4
155
20.4
120.9
15.9
-16.1
-2.1
13.1
1.7
118.2
15.6
28.9
3.8
89.3
11.8
1.59
56
729.3
100
473.3
64.9
256
35.1
—
0
147.3
20.2
147.4
20.2
108.6
14.9
-22.7
-3.1
-4.3
-0.6
66.1
9.1
14.3
2
51.8
7.1
0.94
55.1
634.5
100
411.8
64.9
222.7
35.1
—
0
128.8
20.3
128.8
20.3
94
14.8
-18.4
-2.9
10.4
1.6
78.7
12.4
18.2
2.9
60.5
9.5
1.1
55.1
472
100
318.9
67.6
153.1
32.4
—
0
111.8
23.7
111.8
23.7
41.3
8.8
-21.8
-4.6
9.4
2
26.8
5.7
5.6
1.2
21.2
4.5
0.39
55
677.5
100
427.3
63.1
250.2
36.9
—
0
143.9
21.2
143.9
21.2
106.2
15.7
-15.7
-2.3
6.8
1
96.5
14.2
22.7
3.4
73.8
10.9
1.33
55.4
787.6
100
497.9
63.2
289.7
36.8
—
0
148.8
18.9
148.9
18.9
140.8
17.9
-19.3
-2.5
8.5
1.1
141.2
17.9
32.2
4.1
109
13.8
1.96
55.7
724
100
454
62.7
270
37.3
—
0
144.5
20
144.5
20
125.5
17.3
-20.8
-2.9
5.7
0.8
106.2
14.7
24.2
3.3
82
11.3
1.47
55.7
761
100
474.5
62.4
286.5
37.6
—
0
144.6
19
144.7
19
141.8
18.6
-22
-2.9
7.8
1
125.5
16.5
33.2
4.4
92.2
12.1
1.66
55.7
686.8
100
429.5
62.5
257.3
37.5
—
0
145.9
21.2
145.9
21.2
111.4
16.2
-20.5
-3
9.2
1.3
89.7
13.1
20.7
3
69
10
1.24
55.6
756.7
100
476.1
62.9
280.6
37.1
—
0
139.5
18.4
139.5
18.4
141.1
18.6
-20.5
-2.7
8.8
1.2
128.2
16.9
33.4
4.4
94.8
12.5
1.7
55.7
713.3
100
452.2
63.4
261.2
36.6
—
0
141.4
19.8
141.4
19.8
119.8
16.8
-18.9
-2.6
9.3
1.3
98
13.7
25.1
3.5
72.9
10.2
1.31
55.6
668.1
100
417.4
62.5
250.8
37.5
—
0
135
20.2
135
20.2
115.7
17.3
-10.6
-1.6
9.8
1.5
110.6
16.6
26.6
4
84
12.6
1.51
55.6
584.8
100
373.2
63.8
211.6
36.2
—
0
122.9
21
122.9
21
88.7
15.2
-8.9
-1.5
8.6
1.5
86.7
14.8
21.3
3.6
65.4
11.2
1.18
55.6
632.9
392.7
240.2
—
116.7
116.8
123.4
-8
6.3
61.2
-14
75.2
1.35
55.7
593
364.5
228.5
—
114.9
114.9
113.6
-6.5
9.9
112.8
38.1
74.7
1.31
56.8
579.3
344.7
234.6
—
121.6
121.6
113
-5.7
8.3
116.1
38.6
77.6
1.35
57.3
530.3
320.8
209.5
—
115
115.1
94.4
-5.8
6.5
93.4
22.7
70.7
1.24
57.1
596.8
357.6
239.2
—
137.5
137.5
101.7
-6.1
24.7
117.9
36.9
80.9
1.41
57.2
574.2
342.5
231.7
—
109.1
109.2
122.5
-6.4
-3.1
111.8
36
75.9
1.33
57
580.5
347
233.5
—
115.2
115.1
118.3
-6.1
3.8
109.7
36.8
72.9
1.28
57
516.4
319.6
196.8
—
109.8
109.8
87
-5.3
0.8
81.9
27.4
54.5
0.96
57.1
534.7
335.8
198.9
—
83.9
83.9
115
-4.9
1.7
69.4
19.1
50.3
0.88
57
449
271.8
177.2
—
85.8
85.8
91.4
-4.2
-1.9
73.9
25
48.8
0.86
57
436.3
263.4
172.9
—
86.7
86.7
86.2
-4
0.4
79.7
25.4
54.3
0.95
57
406.6
249
157.6
—
84.2
84.2
73.4
-3.7
-4.6
58.3
20
38.2
0.67
56.9
435
265.9
169.1
—
77.7
77.7
91.4
-3.5
-2
76.8
25
51.7
0.91
56.9
404.3
241.9
162.4
—
74.8
74.8
87.6
-3.9
-1
81.6
21.9
59.7
1.05
56.9
424.8
258.6
166.2
—
79.4
79.4
86.7
-4.2
-0.2
71.4
23
48.4
0.85
56.9
372.5
229.5
143
—
78.6
78.6
64.3
-4
-0.9
51.1
17.6
33.4
0.59
56.5
377.4
226.7
150.7
—
76.3
76.3
74.5
-4.2
-0.8
69.5
19.6
49.9
0.87
57.2
360
218.6
141.4
—
74
73.9
67.5
-4.2
-1.4
61.8
20.9
40.9
0.73
56.2
363.8
227.2
136.6
—
76.2
76.3
60.3
-4
-0.4
55.9
18.7
37.2
0.67
55.8
327.5
206.2
121.3
—
79.1
79.1
42.2
-3.4
-0.2
38.5
12.6
25.9
0.46
55.9
291.6
178.4
113.2
—
54.6
54.6
58.7
-2.2
-0.8
55.7
17.9
37.8
0.671
56.3