Madison Air Reports Second Quarter 2026 Results
Rhea-AI Summary
Madison Air (NYSE: MAIR) reported second quarter 2026 net sales of $991.3 million, up 21% year-over-year (14% pro forma), and net income of $70.5 million, up 129% with a 7.1% margin. Adjusted net income reached $147.7 million and adjusted EBITDA was $265.8 million with a 26.8% margin.
Backlog rose 133% year-over-year to $2,868.4 million and orders increased 45% on a combined basis. Commercial net sales grew 23.8% and Residential 16.2%, with strong acquisition contributions. The company completed a large IPO and private placement, using $2,625.7 million of proceeds plus cash to repay term loans, ending with 2.8x net leverage. Madison Air raised 2026 net sales guidance to $3,825–$3,925 million while maintaining adjusted EBITDA guidance at $1,020–$1,065 million. Free cash flow for the first half was $140.0 million, and available revolver capacity was $1,294.3 million at June 30, 2026.
Positive
- Backlog $2,868.4 million, up 133% year-over-year with strong orders
- Net sales $991.3 million, up 21% year-over-year in Q2 2026
- Net income $70.5 million, up 129%, margin improved to 7.1%
- Adjusted net income $147.7 million, up 71%; adjusted EPS $0.31
- Adjusted EBITDA $265.8 million, up 18% year-over-year
- 2026 net sales guidance raised to $3,825–$3,925 million
- Debt reduced by $2,625.7 million+ using IPO and placement proceeds
- Revolver capacity $1,294.3 million and cash $261.8 million at quarter-end
Negative
- Organic Residential net sales declined 4.8% in Q2 2026
- Organic Residential net sales declined 3.4% for first half 2026
- Adjusted EBITDA margin dipped to 26.8% from 27.5% year-over-year in Q2
- Operating cash flow for first half 2026 fell to $156.4 million from $160.4 million
- Free cash flow for first half 2026 declined to $140.0 million from $152.4 million
- Net leverage remains 2.8x after IPO-related debt repayment
Market Reaction – MAIR
Following this news, MAIR has declined 8.44%, reflecting a notable negative market reaction. Argus tracked a trough of -9.4% from its starting point during tracking. Our momentum scanner has triggered 27 alerts so far, indicating elevated trading interest and price volatility. The stock is currently trading at $28.97. Trading volume is above average at 1.8x the average, suggesting increased trading activity.
Data tracked by StockTitan Argus (15 min delayed). Upgrade to Gold for real-time data.
AI-generated analysis. How Rhea-AI works. Not financial advice.
- Backlog of
$2,868.4 million 133% year-over-year and orders up45% on a combined basis*** - Net sales of
$991.3 million 21% , including up14% on a pro forma basis** - Net income of
$70.5 million 129% , with net income margin of7% and adjusted net income* of$147.7 million 71% - Adjusted EBITDA* of
$265.8 million 18% , with adjusted EBITDA margin* of27% - Cash flow from operations - continuing operations of
$98.6 million $89.6 million - Ended 2Q with 2.8x net leverage*, down ~0.2x from immediately following the IPO
*This news release contains non-GAAP financial measures. Definitions and reconciliations of the non-GAAP financial measures can be found under "Selected Financial Data, Non-GAAP Measures and Definitions." |
**Financial information presented on a Pro Forma basis solely to give effect to the AprilAire Acquisition as if such transaction had occurred on January 1, 2025, and for net leverage to give effect to the IPO and debt prepayment. See the unaudited pro forma combined statements of operations filed as Exhibit 99.1 to our Quarterly Report on Form 10-Q for a description of the adjustments and assumptions underlying the Pro Forma financial information |
***For the six months ended June 30, 2025, certain results are presented on a "combined basis" as the sum of the amounts for the Company for such period and the amounts for AprilAire for the period From January 1, 2025 through May 6, 2025 (acquisition date),, without any other adjustments. This presentation does not comply with GAAP or SEC rules for pro forma presentation. |
"We exist to make the world safer, healthier and more productive through the power of better air, and our second-quarter results reflect the strength of that purpose-driven strategy," said Jill Wyant, President and CEO. "Our differentiated Return on Air™ approach is helping us win with customers across a diversified portfolio of commercial and residential applications. We delivered double-digit net sales growth, strong orders momentum and record backlog across a diverse set of end markets. The combination of strong first-half execution, continued customer demand and the visibility provided by our backlog gives us confidence to raise our full-year outlook. These results also reflect the dedication of our people, our entrepreneurial culture and the deep partnerships we build with customers. Together, those strengths help customers achieve better outcomes through better air while creating sustainable long-term value."
Recent highlights include:
- Continued Commercial growth momentum, with orders up
45% on a combined basis, driven by wins in mission-critical applications including, liquid cooling, semiconductor cleanrooms and public health laboratories, while expanding Healthy Air Systems adoption through contractor engagement in Residential.
- Raised full-year net sales guidance given strong first-half performance and continued revenue visibility. We now expect high-single-digit-plus pro forma net sales growth (range of
$3,825 $3,925 million $1,020 $1,065 million
- Continued to strengthen our entrepreneurial culture, with employee engagement scores increasing four percentage points year-over-year, and strong retention, where monthly voluntary turnover remained approximately
30% below industry benchmarks.
- Successfully completed our initial public offering ("IPO") and concurrent private placement on April 17, 2026, generating net proceeds of
$2,584.2 million $41.5 million $2,625.7 million
- Strengthened financial flexibility by increasing our revolving credit facility commitment to
$1,300.0 million $1,294.3 million
- Reduced annual interest expense by repricing the remaining Incremental Term Loan Facility in June 2026, lowering the spread by 100 bps and removing the margin step-up and step-down. Following the amendment, the applicable margin is
1.75% .
Second Quarter 2026 Results
(Unaudited) | (Unaudited) | ||||||
Three months ended June 30, | Six months ended June 30, | ||||||
(in millions, except per share amounts) | 2026 | 2025 | 2026 | 2025 | |||
GAAP Metrics | |||||||
Net sales | $ 991.3 | $ 819.6 | $ 1,915.0 | $ 1,510.0 | |||
Net Income (Loss) | 70.5 | 30.8 | 113.5 | 77.0 | |||
Net Income (Loss) margin | 7.1 % | 3.8 % | 5.9 % | 5.1 % | |||
Earnings Per Share (EPS) - continuing operations | 0.15 | 0.07 | 0.26 | 0.18 | |||
Cash from Operating Activities | 98.6 | 105.5 | 156.4 | 160.4 | |||
Non-GAAP Metrics | |||||||
Organic sales | 837.0 | 733.5 | 1,607.9 | 1,423.9 | |||
Adjusted net income (loss) | 147.7 | 86.5 | 243.3 | 156.5 | |||
Adjusted net income (loss) margin | 14.9 % | 10.6 % | 12.7 % | 10.4 % | |||
Adjusted EPS | 0.31 | 0.24 | 0.59 | 0.43 | |||
Free cash flow (FCF) | 89.6 | 102.0 | 140.0 | 152.4 | |||
Adjusted EBITDA | 265.8 | 225.5 | 499.2 | 393.8 | |||
Adjusted EBITDA margin | 26.8 % | 27.5 % | 26.1 % | 26.1 % | |||
By Segment | |||||||
Commercial | $ 658.9 | $ 532.4 | $ 1,268.7 | $ 1,026.0 | |||
Residential | 333.8 | 287.3 | 649.4 | 484.8 | |||
Eliminations | (1.4) | (0.1) | (3.1) | (0.8) | |||
Net Sales | $ 991.3 | $ 819.6 | $ 1,915.0 | $ 1,510.0 | |||
Commercial | $ 173.1 | $ 156.0 | $ 334.1 | $ 284.4 | |||
Residential | 98.6 | 72.7 | 177.9 | 115.9 | |||
Central and other costs | (5.9) | (3.2) | (12.8) | (6.5) | |||
Adjusted EBITDA | $ 265.8 | $ 225.5 | $ 499.2 | $ 393.8 | |||
Full-Year 2026 Guidance**
Prior Guidance** | Current Guidance*** | |
Net Sales | ||
Adjusted EBITDA* |
*Note: When the Company provides expectations for non-GAAP measures on a forward-looking basis, a reconciliation of the differences between the non-GAAP expectations and the corresponding GAAP measures generally is not available without unreasonable effort, because certain material reconciling items, such as depreciation and amortization, interest expense, and provision for income tax cannot be estimated due to factors outside of the Company's control and could have a material impact on the reported results. See "Selected Financial Data, Non-GAAP Measures and Definitions" below for additional information. |
**As of May 12, 2026 and may be impacted by factors outside of the Company's control. |
***Based on information as of July 30, 2026 and may be impacted by factors outside of the Company's control. |
Second Quarter 2026 Results by Segment
Commercial. Commercial segment net sales increased
Commercial segment Adjusted EBITDA increased
Net sales for our Commercial segment increased
Commercial segment Adjusted EBITDA increased
Residential. Residential segment net sales increased
Residential segment Adjusted EBITDA increased
Net sales for our Residential segment increased
Residential segment Adjusted EBITDA increased
Cash Flows and Balance Sheet
Six months ended June 30, | |||
2026 | 2025 | ||
Net cash flows provided by (used in) operating activities | $ 156.4 | $ 160.1 | |
Net cash flow provided by (used in) operating activities - discontinued operations | — | (0.3) | |
Net cash flows provided by operating activities— continuing operations | 156.4 | 160.4 | |
Purchases of property, plant and equipment | (16.5) | (10.5) | |
Proceeds from disposal of property, plant and equipment | 0.1 | 2.5 | |
FCF | $ 140.0 | $ 152.4 | |
Net income (loss) from continuing operations | 113.5 | 76.0 | |
Operating cash flow conversion—continuing operations | 137.8 % | 211.1 % | |
FCF Conversion | 123.3 % | 200.5 % | |
Madison Air generated
As of June 30, 2026, the Company had cash and cash equivalents of
JJ Foley, Chief Financial Officer, said, "Our cash flow and balance sheet demonstrate the discipline at the core of our business. We delivered strong free cash flow in the quarter, with capital expenditures less than
SELECTED FINANCIAL DATA, NON-GAAP MEASURES AND DEFINITIONS
Following are tables that present the Company's selected financial data.
Madison Air reports its financial results in accordance with United States GAAP. We supplement the reporting of our financial information determined under GAAP with certain non-GAAP financial information. The non-GAAP information presented provides investors with additional useful information, but should not be considered in isolation or as substitutes for related GAAP measures. Moreover, other companies may define non-GAAP measures differently, which limits the usefulness of these measures for comparison with such other companies. A reconciliation of the non-GAAP measures to the corresponding amounts prepared in accordance with GAAP appears in the tables. The tables provide additional information as to the items and amounts that have been excluded from the adjusted measurements.
Organic sales and organic sales growth are non-GAAP financial measures. We define organic sales and organic sales growth rate as net sales and net sales growth rate as adjusted for acquisitions and divestitures and currency exchange rates. Sales from acquired businesses are excluded from the organic sales and organic sales growth calculation for the first 12 months following the acquisition date, while sales from divested businesses are excluded for the 12 months preceding the divestiture. Organic sales and organic sales growth are based on continuing operations and exclude sales from discontinued operations.
Free Cash Flow ("FCF") is a non-GAAP liquidity measure. We define FCF as net cash flows provided by operating activities—continuing operations less purchases of property, plant and equipment plus proceeds from sale of property, plant and equipment.
Free Cash Flow Conversion is a non-GAAP liquidity measure. We define Free Cash Flow Conversion as free cash flow divided by net income (loss) from continuing operations.
Adjusted Gross Profit is a non-GAAP financial measure. We define Adjusted Gross Profit as net sales less cost of goods sold, excluding the purchase accounting impacts of acquisitions such as amortization related to technology-related intangible assets and purchase accounting inventory adjustments.
Adjusted Gross Profit Margin is a non-GAAP financial measure. We define Adjusted Gross Profit Margin as Adjusted Gross Profit divided by net sales.
Adjusted EBITDA is a non-GAAP financial measure. We define Adjusted EBITDA as net income (loss) as adjusted for net (income) loss from discontinued operations, interest and financing expenses, income tax expense (benefit), depreciation and amortization, acquisition and divestiture expenses, restructuring expenses, equity appreciation rights expense, non-operating expenses (income), allocated Madison Industries costs, and non-recurring professional and consulting expenses.
Adjusted EBITDA Margin is a non-GAAP financial measure. We define Adjusted EBITDA Margin as Adjusted EBITDA divided by net sales for the same period.
Adjusted Net Income (Loss) is a non-GAAP financial measure. We define Adjusted Net Income (Loss) as net income (loss) as adjusted for certain items that impact comparability from period to period. These adjustments include net (income) loss from discontinued operations, amortization expense, acquisition and divestiture expenses, restructuring expenses, equity appreciation rights expense, non-operating expenses (income), allocated Madison Industries costs, non-recurring professional and consulting expenses, and the tax effect of net income (loss) adjustments.
Adjusted Earnings Per Share is a non-GAAP financial measure. We define Adjusted Earnings Per Share as Adjusted Net Income (Loss) divided by weighted average diluted shares outstanding. The most directly comparable GAAP financial metric is earnings per share.
Adjusted Net Income Margin is a non-GAAP financial measure. We define Adjusted Net Income Margin as Adjusted Net Income divided by net sales for the same period.
Net debt is a non-GAAP liquidity measure. We define net debt as total debt adjusted for discounts and financing fees, net and cash and cash equivalents.
Net leverage is a non-GAAP liquidity measure. We define Net Leverage as net debt divided by Adjusted EBITDA on a trailing twelve-month basis ("TTM").
Backlog is a key performance indicator used to assist us in evaluating the performance of our business. Backlog represents the total expected future revenue from confirmed customer orders that have been received but not yet shipped or rendered as of a given date. Backlog is applicable to sales of products and systems and services. However, the timing and conversion of backlog is subject to numerous uncertainties and risks and are not necessarily indicative of the amount of revenue to be earned in the upcoming fiscal year.
Reconciliations
The following table reconciles Adjusted Gross Profit to GAAP Gross Profit, the most directly comparable GAAP measure:
Three months ended June 30, | Six months ended June 30, | ||||||
2026 | 2025 | 2026 | 2025 | ||||
Net sales | $ 991.3 | $ 819.6 | $ 1,915.0 | $ 1,510.0 | |||
Cost of goods sold (excluding intangible amortization) | (604.9) | (497.2) | (1,175.6) | (933.2) | |||
Technology intangible amortization | (9.4) | (8.7) | (18.9) | (16.1) | |||
Gross Profit | 377.0 | 313.7 | 720.5 | 560.7 | |||
Technology intangible amortization | 9.4 | 8.7 | 18.9 | 16.1 | |||
Purchase accounting inventory adjustment | — | 7.0 | — | 7.0 | |||
Adjusted Gross Profit | 386.4 | 329.4 | 739.4 | 583.8 | |||
Gross Profit Margin | 38.0 % | 38.3 % | 37.6 % | 37.1 % | |||
Adjusted Gross Profit Margin | 39.0 % | 40.2 % | 38.6 % | 38.7 % | |||
The following table reconciles Adjusted Net Income to net income (loss), the most directly comparable GAAP measure and Adjusted Net Income (Loss) Margin to net income (loss) margin, the most directly comparable GAAP measure, in each of the periods:
Actuals | Pro Forma(1) | Actuals | Pro Forma(1) | ||||||||
Three months ended June 30, | Three months | Six months ended June 30, | Six months | ||||||||
2026 | 2025 | 2025 | 2026 | 2025 | 2025 | ||||||
Net income (loss) | $ 70.5 | $ 30.8 | $ 16.5 | $ 113.5 | $ 77.0 | $ 10.8 | |||||
Adjustments: | |||||||||||
Net (income) loss from discontinued operations(2) | — | — | — | — | (1.0) | (1.0) | |||||
Amortization expense | 40.7 | 34.7 | 40.8 | 81.6 | 59.9 | 81.4 | |||||
Transaction related expenses(3) | (0.8) | 17.9 | 17.9 | 3.2 | 18.8 | 62.9 | |||||
Restructuring expenses(4) | 0.6 | 2.6 | 2.6 | 2.9 | 2.7 | 4.6 | |||||
Equity appreciation rights expense(5) | 16.3 | 22.1 | 23.9 | 26.7 | 27.3 | 32.7 | |||||
Non-operating expenses (income)(6) | (0.7) | (0.5) | 4.3 | — | (3.6) | 1.2 | |||||
Allocated Madison Industries costs(7) | — | 2.6 | 2.6 | 10.0 | 5.8 | 5.8 | |||||
Non-recurring professional and consulting expenses(8) | 0.8 | 1.1 | 1.1 | 1.9 | 2.1 | 2.1 | |||||
Loss on extinguishment of debt | 27.7 | — | — | 27.7 | — | — | |||||
Gain on insurance proceeds(9) | — | (5.8) | (5.8) | — | (5.8) | (5.8) | |||||
Write-off of deferred tax asset(10) | 13.7 | — | — | 13.7 | — | — | |||||
Tax effect of net income (loss) adjustments(11) | (21.1) | (19.0) | (23.0) | (37.9) | (26.7) | (45.8) | |||||
Adjusted net income (loss) | $ 147.7 | $ 86.5 | $ 80.9 | $ 243.3 | $ 156.5 | $ 148.9 | |||||
Net sales | $ 991.3 | $ 819.6 | $ 867.9 | $ 1,915.0 | $ 1,510.0 | $ 1,688.8 | |||||
Net income (loss) margin | 7.1 % | 3.8 % | 1.9 % | 5.9 % | 5.1 % | 0.6 % | |||||
Adjusted net income (loss) margin | 14.9 % | 10.6 % | 9.3 % | 12.7 % | 10.4 % | 8.8 % | |||||
(1) | Financial information presented on a Pro Forma basis solely to give effect to the AprilAire Acquisition as if such transaction had occurred on January 1, 2025. See the unaudited pro forma combined statements of operations filed as Exhibit 99.1 to the Quarterly Report on Form 10-Q for the quarter ended June 30, 2026, for a description of the adjustments and assumptions underlying the Pro Forma financial information. |
(2) | Represents the results of discontinued operations from the divestiture of Nortek Global HVAC and its subsidiary. |
(3) | Represents direct transaction costs related to acquisition and divestiture activity, including transaction fees, due diligence costs, transfer taxes and other direct costs related to acquisition activities, changes in the fair value of contingent consideration, purchase accounting adjustments, and other acquisition related charges, such as integration charges and professional and legal fees, and gain on the disposition of business For the three and six months ended June 30, 2026, transaction expenses included professional and legal fees, and other costs associated with becoming a public company offset by |
(4) | Represents costs and expenses in connection with various restructuring initiatives. |
(5) | Represents compensation expense under the EAR Plan and Amended EAR Plan. |
(6) | Represents foreign currency gains and losses on corporate intercompany loans, gains and losses on sale of fixed assets, gains and losses on marketable securities and other non-operating items. For the three months ended June 30, 2026, non-operating expenses (income) included |
(7) | Represents indirect costs for support received from Madison Industries for certain internal and external corporate activities including, but not limited to, consolidation accounting, legal, and other Madison Industries corporate and infrastructure related services that will no longer be incurred following the consummation of the Company's IPO. This does not include services that will continue to be provided by Madison Industries International Holdings LLC following the consummation of the IPO pursuant to the Transition Services Agreement. |
(8) | Represents expenses for professional and consulting services related to non-recurring transactions. For the three months ended June 30, 2026, non-recurring professional and consulting expenses included |
(9) | Represents a one-time gain on insurance proceeds from damage to one of our manufacturing facilities. |
(10) | Represents the write-off of a deferred tax asset related to compensation deductions that are no longer expected to be realized due to limitation on deductibility following the IPO. |
(11) | The tax effect from the above adjustments assumes an estimated worldwide marginal current tax rate of approximately |
The following table reconciles Adjusted EBITDA to net income (loss), the most directly comparable GAAP measure, and Adjusted EBITDA Margin to net income (loss) margin, the most directly comparable GAAP measure, in each of the periods:
Actuals | Pro Forma(1) | Actuals | Pro Forma(1) | ||||||||
Three months ended June 30, | Three months | Six months ended June 30, | Six months | ||||||||
2026 | 2025 | 2025 | 2026 | 2025 | 2025 | ||||||
Net income (loss) | $ 70.5 | $ 30.8 | $ 16.5 | $ 113.5 | $ 77.0 | $ 10.8 | |||||
Adjustments: | |||||||||||
Net (income) loss from discontinued operations(2) | — | — | — | — | (1.0) | (1.0) | |||||
Interest and financing expenses | 57.1 | 89.1 | 102.6 | 147.8 | 154.9 | 201.6 | |||||
Income tax expense (benefit) | 40.6 | 18.5 | 17.6 | 57.9 | 33.2 | 16.7 | |||||
Depreciation and amortization | 53.7 | 47.1 | 54.5 | 107.6 | 82.4 | 108.1 | |||||
Transaction related expenses(3) | (0.8) | 17.9 | 17.9 | 3.2 | 18.8 | 62.9 | |||||
Restructuring expenses(4) | 0.6 | 2.6 | 2.6 | 2.9 | 2.7 | 4.6 | |||||
Equity appreciation rights expense(5) | 16.3 | 22.1 | 23.9 | 26.7 | 27.3 | 32.7 | |||||
Non-operating expenses (income)(6) | (0.7) | (0.5) | 4.3 | — | (3.6) | 1.2 | |||||
Allocated Madison Industries costs(7) | — | 2.6 | 2.6 | 10.0 | 5.8 | 5.8 | |||||
Non-recurring professional and consulting expenses(8) | 0.8 | 1.1 | 1.1 | 1.9 | 2.1 | 2.1 | |||||
Loss on extinguishment of debt | 27.7 | — | — | 27.7 | — | — | |||||
Gain on insurance proceeds(9) | — | (5.8) | (5.8) | — | (5.8) | (5.8) | |||||
Adjusted EBITDA | $ 265.8 | $ 225.5 | $ 237.8 | $ 499.2 | $ 393.8 | $ 439.7 | |||||
Net sales | 991.3 | 819.6 | 867.9 | 1,915.0 | 1,510.0 | 1,688.8 | |||||
Net income (loss) margin | 7.1 % | 3.8 % | 1.9 % | 5.9 % | 5.1 % | 0.6 % | |||||
Adjusted EBITDA Margin | 26.8 % | 27.5 % | 27.4 % | 26.1 % | 26.1 % | 26.0 % | |||||
(1) | Financial information presented on a Pro Forma basis solely to give effect to the AprilAire Acquisition as if such transaction had occurred on January 1, 2025. See the unaudited pro forma combined statements of operations filed as Exhibit 99.1 to the Quarterly Report on Form 10-Q for the quarter ended June 30, 2026, for a description of the adjustments and assumptions underlying the Pro Forma financial information. |
(2) | Represents the results of discontinued operations from the divestiture of Nortek Global HVAC and its subsidiary. |
(3) | Represents direct transaction costs related to acquisition and divestiture activity, including transaction fees, due diligence costs, transfer taxes and other direct costs related to acquisition activities, changes in the fair value of contingent consideration, purchase accounting adjustments, and other acquisition related charges, such as integration charges and professional and legal fees, and gain on the disposition of business For the three and six months ended June 30, 2026, transaction expenses included professional and legal fees, and other costs associated with becoming a public company offset by |
(4) | Represents costs and expenses in connection with various restructuring initiatives. |
(5) | Represents compensation expense under the EAR Plan and Amended EAR Plan. |
(6) | Represents foreign currency gains and losses on corporate intercompany loans, gains and losses on sale of fixed assets, gains and losses on marketable securities and other non-operating items. For the three months ended June 30, 2026, non-operating expenses (income) included |
(7) | Represents indirect costs for support received from Madison Industries for certain internal and external corporate activities including, but not limited to, consolidation accounting, legal, and other Madison Industries corporate and infrastructure related services that will no longer be incurred following the consummation of the Company's IPO. This does not include services that will continue to be provided by Madison Industries International Holdings LLC following the consummation of the IPO pursuant to the Transition Services Agreement. |
(8) | Represents expenses for professional and consulting services related to non-recurring transactions. For the three months ended June 30, 2026, non-recurring professional and consulting expenses included |
(9) | Represents a one-time gain on insurance proceeds from damage to one of our manufacturing facilities. |
The following table reconciles Adjusted EPS to EPS from continuing operations, the most directly comparable GAAP measure in each of the periods:
Three months ended June 30, | Six months ended June 30, | ||||||
2026 | 2025 | 2026 | 2025 | ||||
Income (loss) from continuing operations attributable to | $ 69.2 | $ 22.3 | $ 102.8 | $ 59.0 | |||
Adjustments: | |||||||
Net (income) loss from discontinued operations(1) | — | — | — | (1.0) | |||
Amortization expense | 40.7 | 34.7 | 81.6 | 59.9 | |||
Transaction related expenses(2) | (0.8) | 17.9 | 3.2 | 18.8 | |||
Restructuring expenses(3) | 0.6 | 2.6 | 2.9 | 2.7 | |||
Equity appreciation rights expense(4) | 16.3 | 22.1 | 26.7 | 27.3 | |||
Non-operating expenses (income)(5) | (0.7) | (0.5) | — | (3.6) | |||
Allocated Madison Industries costs(6) | — | 2.6 | 10.0 | 5.8 | |||
Non-recurring professional and consulting expenses(7) | 0.8 | 1.1 | 1.9 | 2.1 | |||
Loss on extinguishment of debt | 27.7 | — | 27.7 | — | |||
Gain on insurance proceeds(8) | — | (5.8) | — | (5.8) | |||
Write-off of deferred tax asset(9) | 13.7 | — | 13.7 | — | |||
Tax effect of net income (loss) adjustments(10) | (21.1) | (19.0) | (37.9) | (26.7) | |||
Adjusted Income (loss) from continuing operations | $ 146.4 | $ 78.0 | $ 232.6 | $ 138.5 | |||
Weighted-average shares outstanding - diluted | 473,974,905 | 320,676,155 | 396,562,288 | 320,676,155 | |||
Net earnings per share - diluted | 0.15 | 0.07 | 0.26 | 0.18 | |||
Adjusted net earnings per share - diluted | 0.31 | 0.24 | 0.59 | 0.43 | |||
(1) | Represents the results of discontinued operations from the divestiture of Nortek Global HVAC and its subsidiary. |
(2) | Represents direct transaction costs related to acquisition and divestiture activity, including transaction fees, due diligence costs, transfer taxes and other direct costs related to acquisition activities, changes in the fair value of contingent consideration, purchase accounting adjustments, and other acquisition related charges, such as integration charges and professional and legal fees, and gain on the disposition of business For the three and six months ended June 30, 2026, transaction expenses included professional and legal fees, and other costs associated with becoming a public company offset by |
(3) | Represents costs and expenses in connection with various restructuring initiatives. |
(4) | Represents compensation expense under the EAR Plan and Amended EAR Plan. |
(5) | Represents foreign currency gains and losses on corporate intercompany loans, gains and losses on sale of fixed assets, gains and losses on marketable securities and other non-operating items. For the three months ended June 30, 2026, non-operating expenses (income) included |
(6) | Represents indirect costs for support received from Madison Industries for certain internal and external corporate activities including, but not limited to, consolidation accounting, legal, and other Madison Industries corporate and infrastructure related services that will no longer be incurred following the consummation of the Company's IPO. This does not include services that will continue to be provided by Madison Industries International Holdings LLC following the consummation of the IPO pursuant to the Transition Services Agreement. |
(7) | Represents expenses for professional and consulting services related to non-recurring transactions. For the three months ended June 30, 2026, non-recurring professional and consulting expenses included |
(8) | Represents a one-time gain on insurance proceeds from damage to one of our manufacturing facilities. |
(9) | Represents the write-off of a deferred tax asset related to compensation deductions that are no longer expected to be realized due to limitation on deductibility following the IPO. |
(10) | The tax effect from the above adjustments assumes an estimated worldwide marginal current tax rate of approximately |
The following table reconciles Free Cash Flow to cash flows provided by (used in) operating activities, the most directly comparable GAAP measure, and calculates FCF Conversion in each of the periods:
Six months ended June 30, | |||
2026 | 2025 | ||
Net cash flows provided by (used in) operating activities | $ 156.4 | $ 160.1 | |
Net cash flow provided by (used in) operating activities - discontinued operations | — | (0.3) | |
Net cash flows provided by operating activities— continuing operations | 156.4 | 160.4 | |
Purchases of property, plant and equipment | (16.5) | (10.5) | |
Proceeds from disposal of property, plant and equipment | 0.1 | 2.5 | |
FCF | $ 140.0 | $ 152.4 | |
Net income (loss) from continuing operations | 113.5 | 76.0 | |
Operating cash flow conversion—continuing operations | 137.8 % | 211.1 % | |
FCF Conversion | 123.3 % | 200.5 % | |
The following table reconciles Organic Sales to net sales, the most directly comparable GAAP measure in each of the periods:
Three months ended June 30, | Six months ended June 30, | ||||||
2026 | 2025 | 2026 | 2025 | ||||
Net sales | $ 991.3 | $ 819.6 | $ 1,915.0 | $ 1,510.0 | |||
Less: Net sales attributable to AprilAire | (154.3) | (86.1) | (307.1) | (86.1) | |||
Organic sales | $ 837.0 | $ 733.5 | $ 1,607.9 | $ 1,423.9 | |||
The following table reconciles Net Leverage to total debt, the most directly comparable GAAP measure, and calculates Net Leverage Ratio in each of the periods:
June 30, 2026 | December 31, 2025 | ||
Total debt | $ 3,053.7 | $ 5,650.4 | |
Adjustments: | |||
Discounts and financing fees, net | 32.7 | 68.6 | |
Cash and cash equivalents | (261.8) | (208.4) | |
Net Debt | $ 2,824.6 | $ 5,510.6 | |
Net income (loss), TTM(1) | 160.8 | 58.1 | |
Adjusted EBITDA, TTM(1) | 996.1 | 936.6 | |
Total debt to Net income (loss) | 19.0 x | 97.3 x | |
Net Leverage | 2.8 x | 5.9 x |
(1) | Net income (loss), TTM and Adjusted EBITDA, TTM are calculated as the sum of net income (loss) and sum of Adjusted EBITDA, respectively, for the most recent four fiscal quarters. |
FORWARD-LOOKING STATEMENTS. This press release and the corresponding presentation contain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 and involve substantial risks and uncertainties. Forward-looking statements are subject to risks and uncertainties. All statements other than statements of historical fact are forward-looking statements. Forward-looking statements give our current expectations and projections relating to our guidance, financial condition, results of operations, plans, objectives, future performance and business. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. These statements may include words such as "anticipate," "estimate," "expect," "project," "plan," "intend," "believe," "may," "will," "should," "can have," "positions," "likely," "target," "goal," "strategy" and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operating or financial performance or other events. For example, all statements we make relating to our future results of operations, estimated and projected costs, expenditures, cash flows, margin expansion, growth rates and financial results or our plans and objectives for future operations, growth opportunities, initiatives or strategies, or creation of long-term value are forward-looking statements.
All forward-looking statements are subject to risks and uncertainties that may cause actual results to differ materially from those that we expected, including: our estimates of the size of the markets we serve, including our total addressable market and the runway for growth in those markets, prove to be inaccurate; an inability to reduce or effectively manage our significant indebtedness and interest expense; a failure to develop and maintain effective internal control over financial reporting, including a failure to design and implement sufficient controls to remediate our material weaknesses; the markets into which we sell our products and services decline, do not grow as expected, experience cyclicality or shift towards products or services outside of our portfolio; changes in the general economy, the housing market or other business conditions; difficulties executing, integrating or realizing expected benefits from acquisitions, dispositions or joint ventures, or exposure to unexpected liabilities from such transactions; the restrictions imposed on our ability to conduct primary follow-on equity offerings during the two-year period following the organizational transactions and associated limitations on our ability to raise equity capital to fund growth initiatives, acquisitions or other strategic opportunities; increasing competitive pressures in our industry and the markets in which we operate; difficulties implementing our 80/20 operating model or other strategies intended to improve organic growth, including our AI initiatives; an inability to demonstrate or communicate the benefits of our Return on Air value proposition; the loss of key customers; delays, failures or other challenges in developing and commercializing new versions of our products or new features and accessories; unsuccessful efforts to expand into adjacent markets; supplier shortages, rising raw material costs or disruptions in our distribution network; disruption of our operations in our manufacturing facilities, wholesale locations or key customer operations, including as a result of tariffs or other trade policies; changes in government regulations, trade policies and tariffs; and other factors disclosed in our filings with the Securities and Exchange Commission.
We caution you that the important factors referenced above may not contain all of the factors that are important to you. In addition, we cannot assure you that we will realize the results or developments we expect or anticipate or, even if substantially realized, that they will result in the consequences or affect us or our operations in the way we expect. The forward-looking statements included in this press release and in the accompanying presentation are made only as of the date hereof. We undertake no obligation to update or revise any forward-looking statement as a result of new information, future events or otherwise, except as required by law.
Conference Call Details
Madison Air will host a conference call at 8:30 a.m. (ET) today to discuss second quarter results. A live webcast and replay will be available at https://investors.madisonair.com/events. In connection with this press release and conference call, the Company has posted an investor presentation for the three and six months ended June 30, 2026 on its website at https://investors.madisonair.com.
About Madison Air
Madison Air (NYSE: MAIR) is an air quality solutions provider serving priority commercial and residential markets. Through its portfolio of trusted brands, including Addison, AprilAire, Big Ass Fans, Broan-NuTone, Nortek Air Solutions, Nortek Data Center Cooling and Reznor, the Company helps customers improve performance, protect critical assets and create healthier indoor environments. Madison Air's mission is to make the world safer, healthier and more productive through the power of better air.
Investor Relations:
Email: IR@MadisonAir.com
Media Contact:
Email: ccarey@MadisonAir.com
View original content to download multimedia:https://www.prnewswire.com/news-releases/madison-air-reports-second-quarter-2026-results-302838369.html
SOURCE Madison Air Solutions Corporation