Middleby Corp
NASDAQ:MIDD
Balance Sheet
Balance Sheet Decomposition
Middleby Corp
Current Assets | 2B |
Cash & Short-Term Investments | 341m |
Receivables | 605.2m |
Other Current Assets | 1.1B |
Non-Current Assets | 4.9B |
PP&E | 508.1m |
Intangibles | 4.1B |
Other Non-Current Assets | 257.5m |
Current Liabilities | 840.9m |
Accounts Payable | 233.4m |
Accrued Liabilities | 452.2m |
Other Current Liabilities | 155.2m |
Non-Current Liabilities | 2.8B |
Long-Term Debt | 2.4B |
Other Non-Current Liabilities | 408.2m |
Balance Sheet
Middleby Corp
Jan-2015 | Jan-2016 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Jan-2021 | Jan-2022 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
44
|
56
|
69
|
90
|
72
|
95
|
268
|
180
|
162
|
247
|
|
Cash Equivalents |
44
|
56
|
69
|
90
|
72
|
95
|
268
|
180
|
162
|
247
|
|
Total Receivables |
243
|
283
|
326
|
328
|
399
|
470
|
384
|
599
|
672
|
692
|
|
Accounts Receivables |
243
|
283
|
326
|
328
|
399
|
470
|
384
|
599
|
672
|
692
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
256
|
354
|
368
|
425
|
522
|
586
|
540
|
837
|
1 078
|
936
|
|
Other Current Assets |
72
|
103
|
49
|
89
|
69
|
59
|
79
|
91
|
95
|
91
|
|
Total Current Assets |
614
|
795
|
812
|
932
|
1 062
|
1 209
|
1 271
|
1 707
|
2 006
|
1 966
|
|
PP&E Net |
130
|
200
|
222
|
282
|
315
|
449
|
345
|
381
|
444
|
511
|
|
PP&E Gross |
130
|
200
|
222
|
282
|
315
|
449
|
345
|
381
|
444
|
511
|
|
Accumulated Depreciation |
83
|
100
|
119
|
142
|
168
|
198
|
230
|
266
|
300
|
340
|
|
Intangible Assets |
492
|
749
|
696
|
780
|
1 361
|
1 443
|
1 450
|
1 875
|
1 794
|
1 693
|
|
Goodwill |
809
|
983
|
1 093
|
1 265
|
1 743
|
1 850
|
1 934
|
2 244
|
2 412
|
2 486
|
|
Other Long-Term Assets |
22
|
34
|
95
|
81
|
69
|
51
|
203
|
177
|
219
|
251
|
|
Other Assets |
809
|
983
|
1 093
|
1 265
|
1 743
|
1 850
|
1 934
|
2 244
|
2 412
|
2 486
|
|
Total Assets |
2 066
N/A
|
2 761
+34%
|
2 917
+6%
|
3 340
+14%
|
4 550
+36%
|
5 002
+10%
|
5 203
+4%
|
6 384
+23%
|
6 875
+8%
|
6 907
+0%
|
|
Liabilities | |||||||||||
Accounts Payable |
98
|
158
|
147
|
146
|
188
|
174
|
183
|
305
|
271
|
227
|
|
Accrued Liabilities |
200
|
263
|
294
|
291
|
310
|
342
|
378
|
450
|
486
|
461
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
9
|
32
|
6
|
5
|
3
|
3
|
23
|
27
|
46
|
45
|
|
Other Current Liabilities |
20
|
58
|
42
|
31
|
58
|
75
|
116
|
133
|
186
|
119
|
|
Total Current Liabilities |
328
|
510
|
488
|
474
|
559
|
593
|
700
|
915
|
988
|
851
|
|
Long-Term Debt |
589
|
734
|
726
|
1 024
|
1 889
|
1 870
|
1 707
|
2 387
|
2 677
|
2 380
|
|
Deferred Income Tax |
89
|
113
|
78
|
88
|
114
|
134
|
147
|
187
|
220
|
216
|
|
Other Liabilities |
54
|
237
|
359
|
393
|
323
|
458
|
672
|
401
|
192
|
209
|
|
Total Liabilities |
1 059
N/A
|
1 594
+50%
|
1 652
+4%
|
1 979
+20%
|
2 885
+46%
|
3 055
+6%
|
3 226
+6%
|
3 889
+21%
|
4 077
+5%
|
3 657
-10%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
924
|
1 115
|
1 400
|
1 698
|
2 009
|
2 362
|
2 569
|
3 062
|
3 499
|
3 900
|
|
Additional Paid In Capital |
310
|
329
|
355
|
375
|
377
|
387
|
433
|
357
|
408
|
479
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
49
|
32
|
|
Treasury Stock |
196
|
201
|
205
|
445
|
445
|
451
|
537
|
566
|
831
|
906
|
|
Other Equity |
31
|
76
|
284
|
266
|
277
|
351
|
488
|
360
|
327
|
255
|
|
Total Equity |
1 007
N/A
|
1 167
+16%
|
1 265
+8%
|
1 361
+8%
|
1 665
+22%
|
1 947
+17%
|
1 977
+2%
|
2 494
+26%
|
2 798
+12%
|
3 250
+16%
|
|
Total Liabilities & Equity |
2 066
N/A
|
2 761
+34%
|
2 917
+6%
|
3 340
+14%
|
4 550
+36%
|
5 002
+10%
|
5 203
+4%
|
6 384
+23%
|
6 875
+8%
|
6 907
+0%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
57
|
57
|
58
|
56
|
56
|
56
|
56
|
56
|
54
|
54
|