Despite earnings volatility, free cash flow has remained robust with a trailing twelve-month OCF/NI ratio of 1.78, supported by minimal capital expenditures averaging just 1.5% of revenue over the last ten quarters.
The Middleby Corporation (MIDD) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Jan'26 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 530.39M | 630.2M | 686.82M | 628.79M | 332.55M | 423.4M | 524.78M | 377.43M | 368.91M | 304.45M | 294.11M | 249.59M | 233.88M | 146.16M | 128.35M | 130.39M | 97.95M | 100.77M | 85.35M | 59.49M | 50.07M | 42.26M | 18.52M | 29.79M | 19.53M | 13.35M | 17.65M | 9.8M | 2.3M | 1.9M | 400K |
| Operating CF Margin % | - | 19.69% | 17.72% | 15.58% | 8.25% | 13.02% | 20.88% | 12.75% | 13.55% | 13.04% | 12.97% | 13.66% | 14.29% | 10.23% | 12.36% | 15.23% | 13.62% | 15.58% | 13.09% | 11.89% | 12.42% | 13.34% | 6.83% | 12.65% | 8.53% | 13.15% | 13.91% | 7.4% | 1.74% | 1.28% | 0.32% |
| Operating CF Growth % | -81.3% | -8.24% | 9.23% | 89.08% | -21.46% | -19.32% | 39.04% | 2.31% | 21.17% | 3.52% | 17.84% | 6.72% | 60.02% | 13.88% | -1.57% | 33.12% | -2.8% | 18.07% | 43.46% | 18.83% | 18.48% | 128.16% | -37.82% | 52.52% | 46.26% | -24.35% | 80.13% | 326.09% | 21.05% | 375% | -92.45% |
| Net Income | -471.3M | -277.73M | 428.43M | 400.88M | 436.57M | 488.49M | 207.29M | 352.24M | 317.15M | 298.13M | 284.22M | 191.61M | 193.31M | 153.93M | 120.7M | 95.47M | 72.87M | 61.16M | 63.9M | 52.61M | 42.38M | 32.18M | 23.59M | 18.7M | 6.1M | 1.64M | 3.77M | -1M | -4M | 5.2M | 500K |
| Depreciation & Amortization | 92.2M | 105.31M | 127.17M | 125.4M | 138.06M | 125.24M | 110.53M | 103.43M | 97.24M | 69.77M | 58.23M | 54.07M | 41.25M | 43.16M | 26.9M | 19.71M | 17.01M | 15.89M | 12.39M | 6.36M | 4.86M | 3.55M | 3.61M | 3.99M | 6.28M | 3.58M | 3.66M | 3.5M | 3.2M | 3M | 2.8M |
| Stock-Based Compensation | 22.08M | 13.46M | 36.15M | 51.05M | 58.37M | 42.33M | 19.61M | 8.13M | 2.5M | 6.24M | 27.91M | 15.86M | 16.69M | 11.86M | 11.98M | 18.13M | 14.68M | 10.72M | 11.41M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 56.11M | 70.14M | 35.88M | -2.4M | -6.64M | 6.86M | 16.42M | 22.21M | 20.49M | -14.49M | 21.36M | 1.92M | 15.34M | -2.98M | -83K | 5.42M | 1.42M | 11.12M | -1.54M | 4.58M | 677K | 807K | 7.57M | 1.39M | 0 | 0 | 0 | 2.6M | -800K | 0 | 0 |
| Other Non-Cash Items | 713.97M | 714.79M | 23.25M | 77.78M | -54.81M | -43.91M | -4M | -28.86M | 6.42M | 49.07M | 0 | 115.94M | 7.47M | -20K | 25K | 4K | -7K | 0 | 180K | 8.27M | 4.58M | 3.31M | -879K | 505K | 8.85M | 3.39M | 3.46M | 400K | 3M | 100K | 3.9M |
| Working Capital Changes | -17.43M | 4.23M | 35.94M | -23.91M | -239M | -195.62M | 174.92M | -79.73M | -74.88M | -104.26M | -97.61M | -13.88M | -32.71M | -59.8M | -31.18M | -8.35M | -8.02M | 1.89M | -991K | -12.33M | -2.43M | 2.41M | -15.37M | 5.21M | -1.7M | 4.74M | 6.76M | 4.3M | 900K | -6.3M | -6.8M |
| Change in Receivables | -41.07M | -14.47M | 11.98M | -4.62M | -28.39M | -99.89M | 90.4M | -27.75M | -25.35M | 26.18M | -33.91M | 17.11M | -20.58M | -17.52M | -3.88M | -18.99M | -28.31M | 23.14M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -27.24M | 3.07M | 95.41M | 157.87M | -196.31M | -204.17M | 66.69M | -28.29M | -28.38M | -9.74M | -22.25M | 7.83M | -2.06M | -19.82M | -19.03M | -2.29M | -6.31M | 17.26M | -7.11M | -1.15M | -4.03M | -1.32M | -7M | 2.14M | 1.72M | 3.68M | -1.49M | 3.5M | 1.8M | -3.1M | -2.6M |
| Change in Payables | 20.24M | 18.07M | -21.93M | -49.37M | -47.74M | 61.34M | -3.02M | -29.4M | 13.61M | -21.63M | -7.73M | -18.04M | -7.87M | -9.25M | 2.68M | -2.58M | 10.91M | -4.56M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 475.67M | -126.89M | -158.53M | -155.74M | -348.32M | -1.01B | -106.76M | -327.67M | -1.24B | -345.47M | -235.74M | -370.99M | -233.06M | -474.19M | -69.89M | -188.91M | -28.88M | -139.04M | -210.09M | -71.69M | -8.66M | -40.95M | -3.2M | -20.13M | -1.09M | -95.52M | -656K | -1.6M | -5.1M | 1.3M | 1.8M |
| Capital Expenditures | -34.71M | -70.73M | -49.31M | -85.18M | -67.29M | -51.55M | -41.9M | -46.61M | -41.44M | -54.49M | -24.82M | -22.36M | -13.14M | -19.64M | -7.65M | -7.84M | -3.16M | -5.73M | -4.34M | -3.31M | -2.27M | -1.38M | -1.2M | -1M | -1.09M | -469K | -656K | -1.4M | -3.8M | -5M | -3M |
| CapEx % of Revenue | 0.97% | 2.21% | 1.27% | 2.11% | 1.67% | 1.59% | 1.67% | 1.57% | 1.52% | 2.33% | 1.09% | 1.22% | 0.8% | 1.37% | 0.74% | 0.92% | 0.44% | 0.89% | 0.67% | 0.66% | 0.56% | 0.43% | 0.44% | 0.43% | 0.47% | 0.46% | 0.52% | 1.06% | 2.87% | 3.37% | 2.4% |
| Acquisitions | 535.03M | -31.98M | -111.65M | -68.76M | -278.8M | -963.6M | -79M | -281.06M | -1.2B | -305.25M | -210.92M | -348.63M | -219.91M | -461.55M | -62.24M | -181.07M | -25.72M | -133.31M | -205.76M | -68.38M | -6.4M | -39.65M | -2M | -19.13M | 0 | -95.05M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -24.65M | -24.18M | 2.43M | -1.8M | -2.23M | 6.29M | 14.15M | 0 | -5.4M | 14.28M | 0 | 0 | 0 | 7M | -62.24M | 0 | 0 | 0 | 0 | 0 | 0 | 69K | 0 | 0 | 0 | 0 | 0 | -200K | -1.3M | 6.3M | 4.8M |
| Cash from Financing | -1.35B | -970.94M | -73.77M | -390.94M | 7.63M | 502.79M | -252.47M | -25.45M | 856.13M | 55.84M | -41.37M | 136.76M | 8.89M | 330.2M | -64.94M | 91.59M | -69.87M | 39.24M | 124.08M | 16M | -41.93M | -1.15M | -15.28M | -14.38M | -16.06M | 83.87M | -29.44M | -400K | -2.8M | 7.7M | -1.8M |
| Debt Issued (Net) | -393.63M | -227.44M | -35.01M | -308.46M | 290.28M | 602.01M | -162.9M | -17.65M | 857.74M | 295.67M | -29.34M | 139.18M | 27.68M | 311.44M | -63.18M | 103.01M | -61.07M | 39.3M | 133.19M | 12.78M | -42.73M | -2.13M | 65.26M | -12.9M | 67.4M | 71.15M | -19.95M | -100K | 1.7M | -24.5M | -1.8M |
| Equity Issued (Net) | -939.8M | -723.61M | -34.66M | -74.56M | -264.78M | -29.27M | -85.87M | -6.14M | 0 | -239.84M | -4.42M | -4.84M | -44.28M | -4.39M | -17.87M | -15.44M | -8.35M | 391K | -12.36M | 3.21M | 798K | 977K | -76.84M | 817K | -1.29M | -211K | -8.32M | -300K | -2.7M | 22.3M | 200K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.7M | -2.3M | 0 | 0 | -906K | 0 | 0 | 0 | 0 |
| Share Repurchases | -939.8M | -723.61M | -34.66M | -74.56M | -264.78M | -29.27M | -85.87M | -6.14M | 0 | -239.84M | -4.42M | -4.84M | -44.28M | -4.39M | -20.67M | -15.66M | -9.02M | 0 | -12.36M | 0 | 0 | 0 | -77.19M | 0 | -1.6M | -313K | -8.47M | -400K | -3.3M | 0 | 0 |
| Other Financing | -21.53M | -19.89M | -4.1M | -7.91M | -17.87M | -69.96M | -3.7M | -1.65M | -1.61M | 0 | -7.61M | 2.41M | 25.49M | 23.16M | 16.11M | 4.02M | -450K | -448K | 3.25M | 0 | 0 | 0 | 0 | 0 | -82.18M | 12.93M | -253K | 0 | -1.8M | 9.9M | -200K |
| Net Change in Cash | -373.65M | -416.53M | 442.04M | 85.5M | -18.36M | -87.74M | 173.6M | 22.8M | -17.95M | 21.17M | 12.96M | 11.58M | 7.05M | 2.53M | -5.85M | 32.56M | -707K | 2.22M | -1.32M | 3.93M | -374K | 105K | 151K | -4.73M | 2.38M | 1.7M | -12.44M | 7.7M | -2.8M | 7.7M | -1.8M |
| Free Cash Flow | 495.68M | 558.35M | 637.51M | 541.81M | 263.03M | 371.85M | 482.88M | 330.82M | 327.48M | 249.96M | 269.29M | 227.23M | 220.74M | 126.52M | 120.69M | 122.55M | 94.8M | 95.04M | 81.01M | 56.18M | 47.8M | 40.88M | 17.32M | 28.79M | 18.45M | 12.88M | 17M | 8.4M | -1.5M | -3.1M | -2.6M |
| FCF Margin % | 13.91% | 17.44% | 16.45% | 13.42% | 6.52% | 11.44% | 19.21% | 11.18% | 12.03% | 10.7% | 11.87% | 12.44% | 13.49% | 8.86% | 11.63% | 14.32% | 13.18% | 14.7% | 12.43% | 11.23% | 11.86% | 12.91% | 6.39% | 12.23% | 8.05% | 12.69% | 13.4% | 6.34% | -1.13% | -2.09% | -2.08% |
| FCF Growth % | -13.5% | -12.42% | 17.66% | 105.99% | -29.26% | -22.99% | 45.97% | 1.02% | 31.01% | -7.18% | 18.51% | 2.94% | 74.47% | 4.83% | -1.52% | 29.28% | -0.26% | 17.32% | 44.19% | 17.53% | 16.92% | 136% | -39.82% | 56.07% | 43.15% | -24.19% | 102.35% | 660% | 51.61% | -19.23% | -223.81% |
| FCF per Share | 10.93 | 10.81 | 11.76 | 10.02 | 4.79 | 6.56 | 8.76 | 5.94 | 5.89 | 4.41 | 4.72 | 3.99 | 3.89 | 2.25 | 2.20 | 2.20 | 1.72 | 1.71 | 1.59 | 1.11 | 0.96 | 0.84 | 0.29 | 0.51 | 0.34 | 0.24 | 0.28 | 0.14 | -0.02 | -0.06 | -0.04 |
| FCF Conversion (FCF/Net Income) | -1.05x | -2.27x | 1.60x | 1.57x | 0.76x | 0.87x | 2.53x | 1.07x | 1.16x | 1.02x | 1.03x | 1.30x | 1.21x | 0.95x | 1.06x | 1.37x | 1.34x | 1.65x | 1.34x | 1.13x | 1.18x | 1.31x | 0.79x | 1.59x | 1.14x | 8.16x | 4.40x | -9.80x | -0.58x | 0.37x | 0.80x |
| Interest Paid | 0 | 0 | 0 | 119.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying MIDD stock.
The Middleby Corporation (MIDD) generated $630.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
The Middleby Corporation (MIDD) generated $558.4M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
The Middleby Corporation (MIDD) spent $70.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, The Middleby Corporation (MIDD) spent $723.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Persistent negative net profitability
Metrics are mathematically derived from official filings.
Strong Cash Conversion Amidst Earnings Volatility
Middleby's operating cash flow consistently exceeds net income, with a trailing twelve-month OCF/NI ratio of 1.78, suggesting that core operations generate substantial cash despite reported losses driven by non-cash charges.
The significant positive gap between operating cash flow and net income, particularly evident in quarters like Q3 2025 where a $513M net loss was accompanied by $176M in operating cash flow, strongly indicates that the bottom-line volatility is driven by non-cash items like impairments rather than operational cash generation. This pattern suggests the underlying business remains cash-generative, but investors must look past the GAAP net income to assess true economic performance.
FCF Resilience Despite Revenue Contraction
Free cash flow has remained robust, averaging over $120M per quarter over the last ten periods, with FCF margins consistently in the high single to low double digits despite a 17% revenue decline.
The company's ability to generate strong free cash flow during a period of significant top-line contraction is a critical positive signal. It implies that Middleby's cost structure is flexible and that capital expenditure requirements are modest relative to its cash generation, allowing it to maintain liquidity and fund strategic actions even as the revenue cycle turns negative.
Minimal Capital Intensity Supports Cash Flow
Capital expenditures have been remarkably low, averaging just 1.5% of revenue over the last ten quarters, which appears to be a key enabler of the company's strong free cash flow profile.
This low capital intensity suggests Middleby's business model is not heavily reliant on continuous, large-scale physical asset investment to maintain operations. However, it also raises a question about whether this level of spending is sufficient to support the long-term maintenance and technological evolution of its extensive brand portfolio, especially given its strategic pivot toward IoT and automation.
Volatile Working Capital Swings
Working capital changes have been highly erratic, swinging from a $79M use of cash in Q2 2025 to a $47M source in Q4 2024, indicating inconsistent cash conversion cycles that obscure underlying operational trends.
The lack of a clear trend in working capital suggests potential volatility in inventory management, receivables collection, or supplier payment terms. This inconsistency makes it difficult to forecast quarterly cash flows with precision and warrants monitoring, as a sustained negative trend could begin to erode the company's otherwise strong free cash flow generation.
Aggressive Share Repurchases Amidst Losses
Middleby has deployed significant cash toward share repurchases, spending over $1.7 billion in the last ten quarters, a strategy that appears aggressive given the recent period of negative net income.
The scale of buybacks, particularly the $374.8M in Q1 2026, indicates management's confidence in the long-term value of the business and a commitment to returning capital to shareholders. However, executing such large repurchases while reporting net losses and facing a revenue contraction creates a tension that investors should scrutinize, as it may limit financial flexibility for other strategic uses like debt reduction or acquisitions.
Cash Flow Obscures Acquisition Integration Costs
The cash flow statement may not fully capture the true cost of Middleby's serial acquisition strategy, as integration expenses and potential future restructuring costs could be capitalized or deferred, masking their impact on economic earnings.
While operating cash flow appears strong, the history of frequent acquisitions suggests that the reported figures may not reflect the full cash cost of integrating disparate brands and technologies. The large swings in working capital and the persistent gap between operating and net income could be partially related to these complex integration efforts, which are not always transparently broken out in cash flow disclosures.