MasterBrand Reports Third Quarter 2026 Financial Results

• Net sales were $1,036.8 million, including a $355.7 million contribution from American Woodmark
• Net loss was $(9.2) million and net loss margin was (0.9)%
• Adjusted EBITDA¹ was $86.0 million, representing an adjusted EBITDA margin¹ of 8.3%
• Diluted loss per share was $(0.05) and adjusted diluted earnings per share¹ was $0.10
• Integration of American Woodmark ahead of schedule, with $11 million of cost synergies realized to-date

BEACHWOOD, Ohio--(BUSINESS WIRE)--MasterBrand, Inc. (NYSE: MBC, the “Company,” or “MasterBrand”), the largest residential cabinet manufacturer in North America, today announced third quarter 2026 financial results.

“Our first full quarter as a combined company showed real momentum on integration, with synergies ahead of schedule,” said Dave Banyard, President and Chief Executive Officer. “We are realizing the benefits of our combined scale and managing through ongoing market softness with operating discipline, and legacy MasterBrand gained share across our end markets despite ongoing demand headwinds. We believe we are building a more efficient, more competitive MasterBrand, and we are confident in the steps we are taking that are designed to improve profitability independent of a market recovery, and to drive growth when markets do recover.”

Third Quarter 2026

Results for the third quarter include American Woodmark for the full period. Prior year results reflect legacy MasterBrand only.

Net sales were $1,036.8 million, including a $355.7 million contribution from American Woodmark. Legacy MasterBrand net sales were $681.1 million, a decrease of 2.5% compared to the third quarter of 2025, reflecting a mid- to high-single-digit market decline, unfavorable mix and trade-downs, partially offset by share gains across our end markets and favorable net average selling price (“ASP”) due to the flow through of tariff pricing.

Gross profit was $254.9 million and gross profit margin was 24.6%, compared to $218.2 million and 31.2%, respectively, in the prior year period. The increase in gross profit primarily reflects the contribution from American Woodmark, $10.9 million of IEEPA duty refunds and integration synergies. Gross profit margin decreased 660 basis points, driven by lower volume and the related unfavorable fixed cost leverage, inflation that outpaced pricing actions, unfavorable product mix and trade-downs, and the inclusion of American Woodmark’s lower gross margin.

Net loss was $(9.2) million and net loss margin was (0.9)%, compared to net income of $18.1 million and net income margin of 2.6% in the third quarter of 2025. The decline was driven by the factors impacting gross profit, higher interest expense and the inclusion of American Woodmark SG&A, partially offset by lower merger-related costs, the flow through of cost actions taken in the first half and integration synergies.

Adjusted EBITDA¹ was $86.0 million and adjusted EBITDA margin¹ was 8.3%, compared to $90.6 million and 13.0%, respectively, in the prior year period. The 470 basis point decline reflects lower volume and the related unfavorable fixed cost leverage, inflation that outpaced pricing actions, and unfavorable product mix. These headwinds were partially offset by the contribution from American Woodmark, $10.9 million of IEEPA duty refunds, continuous improvement efforts, previously announced cost actions and integration synergies.

Diluted loss per share was $(0.05) based on 203.5 million weighted average shares outstanding compared to diluted earnings per share of $0.14 in the third quarter of 2025 based on 129.5 million weighted average shares outstanding. Adjusted diluted earnings per share¹ was $0.10 compared to $0.33 in the third quarter of 2025.

American Woodmark Integration and Synergies

Integration is ahead of schedule, with approximately $11 million of cost synergies realized as of September 27, 2026. As of quarter end, the Company has initiated or completed actions that are expected to drive more than $50 million in run-rate cost synergies exiting year one following close, with the full benefit phasing in over time. The Company continues to expect over $100 million in annual run-rate cost synergies by the end of year three post-close.

Balance Sheet, Cash Flow and Capital Allocation

As of September 27, 2026, the Company had $139.7 million in cash and $554.5 million of availability under its revolving credit facility. Total debt was $1,230.8 million, net debt¹ was $1,091.1 million and the ratio of net debt to trailing twelve-month adjusted EBITDA¹, inclusive of American Woodmark’s trailing twelve-month adjusted EBITDA¹, was 4.3x. The Company's credit agreement permits the inclusion of trailing twelve-month adjusted EBITDA for American Woodmark and stock-based compensation, among other permitted adjustments, for covenant compliance purposes. The Company remained in full compliance with all applicable financial covenants related to its outstanding debt as of the end of the third quarter.

Net cash provided by operating activities was $80.2 million for the thirty-nine weeks ended September 27, 2026, compared to $108.8 million for the thirty-nine weeks ended September 28, 2025. Free cash flow¹ was $43.6 million for the thirty-nine weeks ended September 27, 2026, compared to $65.0 million in the prior-year period. The decrease in net cash provided by operating activities and free cash flow was driven by lower earnings and merger-related costs, partially offset by disciplined working capital management.

No share repurchases were made during the third quarter of 2026 as the Company prioritizes integration investments and balance sheet management.

Fourth Quarter 2026 Financial Outlook

For the fourth quarter of 2026, MasterBrand expects the following:

• Net sales of $958 to $988 million
• Adjusted EBITDA^1,2 in the range of $38 to $48 million, with related adjusted EBITDA margin^1,2 in the range of 4.0% to 4.9%
• Adjusted diluted loss per share^1,2 in the range of $(0.12) to $(0.08)
  • Reflects interest expense of approximately $24 million, reflecting the $375 million Term Loan A used to retire American Woodmark's debt at close

For the full year 2026, MasterBrand now expects its addressable market to be down high-single digits and assumes no improvement in demand through year-end. The Company also expects the following:

• Gross tariff costs of approximately 5-6% of full-year 2026 net sales; expected to be fully offset on a dollar-for-dollar run-rate basis by end of year
• Free cash flow¹ for full-year 2026 expected to be approximately breakeven

This outlook reflects the combined company, includes the $1.3 million of IEEPA duty refunds received in the fourth quarter and continued synergy realization, and supersedes the second-half 2026 outlook previously provided by the Company. MasterBrand now expects second-half 2026 cost synergies to exceed its previously communicated target of approximately $15 million.

This financial outlook only reflects the impact of those tariffs in effect as of the date of this release and does not reflect any other potential tariffs or tariff-related impacts on company costs or end market demand. The Company believes the dynamic nature of tariffs, specifically the uncertainty of implementation, potential timing and duration, limits the usefulness of estimating this information. MasterBrand undertakes no obligation to update this outlook as circumstances evolve.

^1- See "Non-GAAP Financial Measures" and the corresponding financial tables at the end of this press release for definitions and reconciliations of non-GAAP measures.

^2 - We have not provided a reconciliation of our fourth quarter 2026 adjusted EBITDA, adjusted EBITDA margin and adjusted diluted loss per share guidance because the information needed to reconcile these measures is unavailable due to the inherent difficulty of forecasting the timing or amount of various items that have not yet occurred and which may be excluded from adjusted EBITDA, adjusted EBITDA margin and adjusted diluted EPS. Additionally, estimating such GAAP measures and providing a meaningful reconciliation for future periods requires a level of precision that is unavailable for these future periods and cannot be accomplished without unreasonable effort. Forward-looking non-GAAP measures are estimated consistent with the relevant definitions and assumptions used for historical non-GAAP measures.

Conference Call Details

The Company will hold a live conference call and webcast at 4:30 p.m. ET today, November 5, 2026, to discuss the financial results and business outlook. Telephone access to the live call will be available at [phone] (U.S.) or by dialing [phone] (international). The live audio webcast can be accessed on the “Investors” section of the MasterBrand website www.masterbrand.com.

A telephone replay will be available approximately one hour following completion of the call through November 19, 2026. To access the replay, please dial [phone] (U.S.) or [phone] (international). The replay passcode is 13762811. An archived webcast of the conference call will also be available on the "Investors" page of the Company's website.

Non-GAAP Financial Measures

To supplement the financial information presented in accordance with generally accepted accounting principles in the United States (“GAAP”) in this earnings release, certain non-GAAP financial measures as defined under SEC rules have been included. It is our intent to provide non-GAAP financial information to enhance understanding of our financial information as prepared in accordance with GAAP. Non-GAAP financial measures should be considered in addition to, not as a substitute for, other financial measures prepared in accordance with GAAP. Our methods of determining these non-GAAP financial measures may differ from the methods used by other companies for these or similar non-GAAP financial measures. Accordingly, these non-GAAP financial measures may not be comparable to measures used by other companies.

We use EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted net income margin, adjusted diluted earnings per share (“adjusted diluted EPS”), free cash flow, net debt, and net debt to adjusted EBITDA, which are all non-GAAP financial measures. EBITDA is defined as earnings before interest, taxes, depreciation and amortization. We evaluate the performance of our business based on income before income taxes, but also look to EBITDA as a performance evaluation measure because interest expense is related to corporate functions, as opposed to operations. For that reason, we believe EBITDA is a useful metric to investors in evaluating our operating results. Adjusted EBITDA is calculated by removing the impact of non-operational results and special items from EBITDA. Adjusted EBITDA margin is calculated as adjusted EBITDA divided by net sales. Adjusted net income is calculated by removing the impact of non-operational results, including non-cash amortization expense, which is not deemed to be indicative of the results of current or future operations, and special items from net income. Adjusted net income margin is calculated as adjusted net income divided by net sales. Adjusted diluted EPS is a measure of our diluted earnings per share excluding non-operational results and special items. We believe these non-GAAP measures are useful to investors as they are representative of our core operations and are used in the management of our business, including decisions concerning the allocation of resources and assessment of performance.

Free cash flow is defined as cash flow from operations less capital expenditures. We believe that free cash flow is a useful measure to investors because it is a meaningful indicator of cash generated from operating activities available for the execution of our business strategy, and is used in the management of our business, including decisions concerning the allocation of resources and assessment of performance. Net debt is defined as total balance sheet debt less cash and cash equivalents. We believe this measure is useful to investors as it provides a measure to compare debt less cash and cash equivalents across periods on a consistent basis. Net debt to adjusted EBITDA is calculated by dividing net debt by the trailing twelve months adjusted EBITDA. For periods impacted by an acquisition, trailing twelve months adjusted EBITDA includes the full trailing twelve months adjusted EBITDA of the acquired entity. Net debt to adjusted EBITDA is used by management to assess our financial leverage and ability to service our debt obligations.

As required by SEC rules, detailed reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measure are included in the financial statement section of this earnings release. We have not provided a reconciliation of our fiscal 2026 fourth quarter adjusted EBITDA, adjusted EBITDA margin and adjusted diluted loss per share guidance because the information needed to reconcile these measures is unavailable due to the inherent difficulty of forecasting the timing or amount of various items that have not yet occurred, including restructuring and other charges, which are excluded from adjusted EBITDA, adjusted EBITDA margin, and adjusted diluted loss per share. Additionally, estimating such GAAP measures and providing a meaningful reconciliation consistent with the Company’s accounting policies for future periods requires a level of precision that is unavailable for these future periods and cannot be accomplished without unreasonable effort. Forward-looking non-GAAP measures are estimated consistent with the relevant definitions and assumptions used for historical non-GAAP measures.

About MasterBrand:

MasterBrand, Inc. (NYSE: MBC) is the largest manufacturer of residential cabinets in North America and offers a comprehensive portfolio of leading residential cabinetry products for the kitchen, bathroom and other parts of the home. Delivered through our exceptional distribution network, MasterBrand products are available in a wide variety of designs, finishes and styles and span the most attractive categories of the cabinets market: stock, semi-custom and premium cabinetry. Additional information can be found at www.masterbrand.com.

Forward-Looking Statements:

Certain statements contained in this Press Release, other than purely historical information, including, but not limited to estimates, projections, statements relating to our business plans, objectives and expected operating results, financial outlook and cost synergies, and the assumptions upon which those statements are based, are forward-looking statements. Statements preceded by, followed by or that otherwise include the word “believes,” “expects,” “anticipates,” “intends,” “projects,” “estimates,” “plans,” “priorities,” “may increase,” “may fluctuate,” and similar expressions or future or conditional verbs such as “will,” “should,” “would,” “may,” and “could,” are generally forward-looking in nature and not historical facts. Where, in any forward-looking statement, we express an expectation or belief as to future results or events, such expectation or belief is based on the current plans and expectations of our management. Although we believe that these statements are based on reasonable assumptions, they are subject to numerous factors, risks and uncertainties that could cause actual outcomes and results to be materially different from those indicated in such statements. These factors include those listed under “Risk Factors” in Part I, Item 1A of our Form 10-K for the fiscal year ended December 28, 2025, Part II, Item 1A of our subsequent Forms 10-Q and other filings with the SEC.

The forward-looking statements included in this document are made as of the date of this Press Release and, except pursuant to any obligations to disclose material information under the federal securities laws, we undertake no obligation to update, amend or clarify any forward-looking statements to reflect events, new information or circumstances occurring after the date of this Press Release.

Some of the important factors that could cause our actual results to differ materially from those projected in any such forward-looking statements include:

• Our ability to develop and expand our business;
• Our ability to develop new products or respond to changing consumer preferences and purchasing practices;
• Our anticipated financial resources and capital spending;
• Our ability to manage costs;
• Our ability to effectively manage manufacturing operations and capacity, or an inability to maintain the quality of our products;
• The impact of our dependence on third parties to source raw materials and our ability to obtain raw materials in a timely manner or fluctuations in raw material costs;
• Our ability to accurately price our products;
• Our projections of future performance, including future revenues, capital expenditures, gross margins, and cash flows;
• The effects of competition;
• Costs of complying with evolving tax and other regulatory requirements and the effect of actual or alleged violations of tax, environmental or other laws;
• The effect of climate change and unpredictable seasonal and weather factors;
• Conditions in the housing market in the United States, Canada and Mexico;
• The expected strength of our existing customers and consumers and any loss or reduction in business from one or more of our key customers or increased buying power of large customers;
• Information systems interruptions or intrusions or the unauthorized release of confidential information concerning customers, employees, or other third parties;
• Worldwide economic, geopolitical and business conditions and risks associated with doing business on a global basis, including risks associated with uncertain trade environments, changes to U.S. tariff policy and retaliatory tariffs imposed by other countries;
• The effects of a public health crisis or other unexpected event;
• Our ability to successfully integrate American Woodmark’s operations, systems, personnel, and business processes and realize anticipated synergies, cost savings, and other strategic benefits within expected timeframes or at all;
• The impact of our current and any additional future debt obligations and our ability to comply with related financial covenants on our business, current and future operations, profitability and our ability to meet other obligations;
• Business disruption, operational inefficiencies or increased costs resulting from integration activities following the acquisition of American Woodmark;
• The diversion of management attention and resources from ongoing business operations as a result of integration activities and strategic initiatives associated with the acquisition of American Woodmark;
• Our ability to maintain relationships with customers, suppliers, associates and other business partners following the acquisition of American Woodmark;
• Our ability to successfully integrate, migrate, or harmonize information technology systems, cybersecurity controls, financial reporting systems and other business processes across the combined company;
• Unexpected integration costs, operational challenges, disruptions or liabilities associated with the acquisition of American Woodmark;
• Our ability to retain key employees and leadership personnel and effectively integrate workforces and corporate cultures;
• Our ability to optimize manufacturing operations, distribution networks and supply chain activities while minimizing disruption to customers and operations; and
• Other statements contained in this Press Release regarding items that are not historical facts or that involve predictions.

 

CONDENSED CONSOLIDATED STATEMENTS OF (LOSS) INCOME
(Unaudited)
	13 Weeks Ended						39 Weeks Ended
(U.S. Dollars presented in millions, except per share amounts)	September 27, 2026			September 28, 2025			September 27, 2026			September 28, 2025
NET SALES	$	1,036.8		$	698.9		$	2,470.0		$	2,090.1
Cost of products sold		781.9			480.7			1,853.0			1,430.0
GROSS PROFIT		254.9			218.2			617.0			660.1
Gross Profit Margin		24.6	%		31.2	%		25.0	%		31.6	%
Selling, general and administrative expenses		224.0			167.5			596.6			480.9
Amortization of intangible assets		9.8			6.4			23.6			19.2
Restructuring charges		11.1			2.6			33.1			13.9
OPERATING INCOME (LOSS)		10.0			41.7			(36.3	)		146.1
Interest expense		24.4			18.2			63.6			56.5
Other (income) expense, net		(2.0	)		0.1			(2.9	)		(0.1	)
(LOSS) INCOME BEFORE TAXES		(12.4	)		23.4			(97.0	)		89.7
Income tax (benefit) expense		(3.2	)		5.3			(14.8	)		21.0
NET (LOSS) INCOME	$	(9.2	)	$	18.1		$	(82.2	)	$	68.7
Average Number of Shares of Common Stock Outstanding
Basic		203.5			126.7			161.5			127.0
Diluted		203.5			129.5			161.5			129.7
(Loss) Earnings Per Common Share
Basic	$	(0.05	)	$	0.14		$	(0.51	)	$	0.54
Diluted	$	(0.05	)	$	0.14		$	(0.51	)	$	0.53

SUPPLEMENTAL INFORMATION - Quarter-to-date
(Unaudited)
	13 Weeks Ended			13 Weeks Ended
	September 27,			September 28,
(U.S. Dollars presented in millions, except per share amounts and percentages)		2026			2025
1. Reconciliation of Net (Loss) Income to EBITDA to ADJUSTED EBITDA
Net (loss) income (GAAP)	$	(9.2	)	$	18.1
Interest expense		24.4			18.2
Income tax (benefit) expense		(3.2	)		5.3
Depreciation and amortization expense		45.4			23.4
EBITDA (Non-GAAP Measure)	$	57.4		$	65.0
[1] Restructuring charges		11.1			2.6
[2] Restructuring-related charges		6.5			5.0
[3] Acquisition-related costs		4.4			15.2
[4] Non-cash purchase accounting adjustments		6.6			—
[5] Insurance costs		—			2.8
Adjusted EBITDA (Non-GAAP Measure)	$	86.0		$	90.6
2. Reconciliation of Net (Loss) Income to Adjusted Net Income
Net (loss) income (GAAP)	$	(9.2	)	$	18.1
[1] Restructuring charges		11.1			2.6
[2] Restructuring-related charges		6.5			5.0
[3] Acquisition-related costs		4.4			15.2
[4] Non-cash purchase accounting adjustments		6.6			—
[5] Insurance costs		—			2.8
[7] Amortization of intangible assets		9.8			6.4
[8] Income tax impact of adjustments		(9.4	)		(8.0	)
Adjusted Net Income (Non-GAAP Measure)	$	19.8		$	42.1
3. (Loss) Earnings per Share Summary
Diluted (Loss) Earnings Per Share (GAAP)	$	(0.05	)	$	0.14
Impact of adjustments	$	0.15		$	0.19
Adjusted Diluted Earnings Per Share (Non-GAAP Measure)	$	0.10		$	0.33
Weighted average diluted shares outstanding		203.5			129.5
4. Profit Margins
Net Sales (GAAP)	$	1,036.8		$	698.9
Net (Loss) Income Margin percentage (GAAP)		(0.9	)%		2.6	%
Adjusted Net Income Margin percentage (Non-GAAP Measure)		1.9	%		6.0	%
Adjusted EBITDA Margin percentage (Non-GAAP Measure)		8.3	%		13.0	%

SUPPLEMENTAL INFORMATION
(Unaudited)
	39 Weeks Ended			39 Weeks Ended
	September 27,			September 28,
(U.S. Dollars presented in millions, except per share amounts and percentages)		2026			2025
1. Reconciliation of Net (Loss) Income to EBITDA to Adjusted EBITDA
Net (Loss) Income (GAAP)	$	(82.2	)	$	68.7
Interest expense		63.6			56.5
Income tax (benefit) expense		(14.8	)		21.0
Depreciation and amortization expense		102.5			70.4
EBITDA (Non-GAAP Measure)	$	69.1		$	216.6
[1] Restructuring charges		33.1			13.9
[2] Restructuring-related charges		17.2			10.9
[3] Acquisition-related costs		48.4			18.7
[4] Non-cash purchase accounting adjustments		9.2			—
[5] Insurance (recoveries) costs		(0.5	)		2.8
[6] Recognition of pension settlement charge		—			0.2
Adjusted EBITDA (Non-GAAP Measure)	$	176.5		$	263.1
2. Reconciliation of Net (Loss) Income to Adjusted Net Income
Net (Loss) Income (GAAP)	$	(82.2	)	$	68.7
[1] Restructuring charges		33.1			13.9
[2] Restructuring-related charges		17.2			10.9
[3] Acquisition-related costs		48.4			18.7
[4] Non-cash purchase accounting adjustments		9.2			—
[5] Insurance (recoveries) costs		(0.5	)		2.8
[6] Recognition of pension settlement charge		—			0.2
[7] Amortization of intangible assets		23.6			19.2
[8] Income tax impact of adjustments		(29.2	)		(16.4	)
Adjusted Net Income (Non-GAAP Measure)	$	19.6		$	118.0
3. (Loss) Earnings per Share Summary
Diluted (Loss) Earnings Per Share (GAAP)	$	(0.51	)	$	0.53
Impact of adjustments	$	0.63		$	0.38
Adjusted Diluted Earnings Per Share (Non-GAAP Measure)	$	0.12		$	0.91
Weighted average diluted shares outstanding		161.5			129.7
4. Profit Margins
Net Sales (GAAP)	$	2,470.0		$	2,090.1
Net (Loss) Income margin percentage (GAAP)		(3.3	)%		3.3	%
Adjusted Net Income margin percentage (Non-GAAP Measure)		0.8	%		5.6	%
Adjusted EBITDA margin percentage (Non-GAAP Measure)		7.1	%		12.6	%

TICK LEGEND:

[1] Restructuring charges are nonrecurring costs incurred to implement significant cost reduction initiatives and may consist of workforce reduction costs, facility closure costs, cessation of operations and other costs to maintain certain facilities where operations have ceased, but which we are still responsible for. The restructuring charges for all periods presented primarily include costs related to workforce reductions, lease abandonment and asset disposals for facilities that have been closed, but not yet sold. During the thirteen weeks ended September 27, 2026, the Company implemented restructuring actions related to the integration of American Woodmark, resulting in $10.9 million of expense. The thirty-nine weeks ended September 27, 2026, also includes costs related to the implementation of a voluntary and involuntary separation program to reduce overall headcount, primarily in our corporate functions during the thirteen weeks ended March 29, 2026. As a result of the workforce reduction, the Company recorded $8.1 million of one-time termination benefits during the thirteen weeks ended March 29, 2026.

[2] Restructuring-related charges are expenses directly related to restructuring initiatives that do not represent normal, recurring expenses necessary to operate the business, but cannot be reported as restructuring under GAAP. The restructuring-related charges for all periods presented primarily include losses on disposal of inventories from exiting product lines, losses on the sale of facilities closed as a result of restructuring actions and costs resulting from the redeployment of equipment within the manufacturing footprint.

[3] Acquisition-related costs are transaction and integration costs, including legal, accounting and other professional fees, severance, stock-based compensation and other integration related costs. These charges are primarily recorded within selling, general and administrative expenses within the Condensed Consolidated Statements of Income. Acquisition-related costs are significantly impacted by the timing and complexity of the underlying acquisition related activities and are not indicative of the Company’s ongoing operating performance. The acquisition-related costs incurred in all periods are primarily associated with the acquisition of American Woodmark, which closed on May 28, 2026. Costs for all periods are comprised primarily of severance costs, including accelerated share-based compensation, and professional fees.

Certain of the acquisition-related costs incurred are deemed non-deductible for U.S. tax purposes. The tax impact of these non-deductible acquisition-related costs was $0.2 million and $3.6 million for the thirteen and thirty-nine weeks ended September 27, 2026, respectively. These items are not deemed indicative of ongoing operations and have been excluded from the income tax impact of adjustments for the relevant periods.

[4] Non-cash purchase accounting adjustments recognized subsequent to the acquisition of American Woodmark include, but are not limited to, the cost of products sold attributable to the fair market value adjustment for inventory and the incremental amortization attributable to the fair market value adjustment  in operating lease assets.

[5] Costs and recoveries related to insurance claims are excluded as they are not deemed indicative of future operations. The amount recognized in the thirty-nine weeks ended September 27, 2026 related to recoveries of costs from insurable events that occurred within the manufacturing footprint in 2025.

[6] We exclude the impact of actuarial gains and losses related to our U.S. defined benefit pension plan as they are not deemed indicative of future operations. In 2024, the Company made the decision to terminate our defined benefit pension plan. During the thirty-nine weeks ended September 28, 2025, the Company recognized a settlement charge of $0.2 million related to the final valuation of the pension plan.

[7] We add back amortization of intangible assets in calculating adjusted net income and adjusted diluted EPS for all periods presented. Non-cash amortization expenses are not indicative of the Company’s ongoing operations.

[8] In calculating adjusted net income, the tax effects of each of the adjustments described in Items [1] through [7] above have been reflected using an estimated annual effective income tax rate of 25.0 percent, which includes the impact of recurring permanent differences and state income taxes, but excludes discrete items. Discrete income tax items are adjusted in the period they are identified and may include, but are not limited to, changes in uncertain tax positions, return-to-provision adjustments, the tax effects of certain stock-based compensation, and changes in valuation allowances on deferred tax assets. Management believes this approach provides investors with a clearer understanding of the income tax provision and the estimated annual effective income tax rate applicable to the Company’s ongoing operations.

The Company determines its interim tax provision using an estimated annual effective tax rate methodology. In the second quarter of 2026, an updated full-year pretax income forecast resulted in a significant change to the estimated annual effective tax rate compared with the first quarter, which drove catch-up tax expense recorded in the quarter. As a result of this adjustment, the sum of quarterly non-GAAP net income reported does not equal the year-to-date non-GAAP net income reported herein.

 

CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
	September 27,			September 28,
(U.S. Dollars presented in millions)		2026			2025
ASSETS
Current assets
Cash and cash equivalents	$	139.7		$	114.8
Accounts receivable, net		233.4			218.4
Inventories		438.3			272.4
Other current assets		139.9			84.4
TOTAL CURRENT ASSETS		951.3			690.0
Property, plant and equipment, net		811.6			481.1
Operating lease right-of-use assets, net		268.1			113.3
Goodwill		1,323.8			1,126.9
Other intangible assets, net		878.8			553.3
Other assets		95.6			37.3
TOTAL ASSETS	$	4,329.2		$	3,001.9
LIABILITIES AND EQUITY
Current liabilities
Accounts payable	$	286.9		$	182.5
Current portion of long-term debt		18.8			—
Current operating lease liabilities		56.1			19.7
Other current liabilities		268.2			167.7
TOTAL CURRENT LIABILITIES		630.0			369.9
Long-term debt		1,212.0			954.1
Deferred income taxes		270.7			172.5
Operating lease liabilities		231.8			102.4
Other non-current liabilities		21.1			19.5
TOTAL LIABILITIES		2,365.6			1,618.4
Stockholders' equity		1,963.6			1,383.5
TOTAL EQUITY		1,963.6			1,383.5
TOTAL LIABILITIES AND EQUITY	$	4,329.2		$	3,001.9
Reconciliation of Net Debt to Adjusted EBITDA
Current portion of long-term debt	$	18.8		$	—
Long-term debt	$	1,212.0		$	954.1
Less: Cash and cash equivalents		(139.7	)		(114.8	)
Net Debt	$	1,091.1		$	839.3
Adjusted EBITDA for Prior Fiscal Year		298.2			363.6
Less: Prior Period Adjusted EBITDA		(263.1	)		(289.0	)
Plus: Current Period Adjusted EBITDA		176.5			263.1
Adjusted EBITDA (trailing twelve months)	$	211.6		$	337.7
Less: American Woodmark Adjusted EBITDA post-acquisition contribution		(36.3	)		—
Legacy MasterBrand Adjusted EBITDA (trailing twelve months)	$	175.3		$	—
Add: American Woodmark Adjusted EBITDA (trailing twelve months)	$	78.6		$	—
Combined Adjusted EBITDA (trailing twelve months)	$	253.9		$	—
Combined Net Debt to Adjusted EBITDA	4.3x			2.5x

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
	39 Weeks Ended			39 Weeks Ended
	September 27,			September 28,
(U.S. Dollars presented in millions)		2026			2025
OPERATING ACTIVITIES
Net (loss) income	$	(82.2	)	$	68.7
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
Depreciation and amortization		102.5			70.4
Restructuring charges, net of cash payments		13.4			3.0
Amortization of finance fees		2.4			2.1
Stock-based compensation		25.0			15.2
Recognition of pension settlement charge		—			0.2
Changes in operating assets and liabilities:
Accounts receivable		7.6			(26.6	)
Inventories		4.8			4.4
Other current assets		(2.4	)		(9.7	)
Accounts payable		41.0			(2.2	)
Accrued expenses and other current liabilities		(23.6	)		(27.5	)
Other items		(8.3	)		10.8
NET CASH PROVIDED BY OPERATING ACTIVITIES		80.2			108.8
INVESTING ACTIVITIES
Capital expenditures		(36.6	)		(43.8	)
Proceeds from the disposition of assets		0.3			3.7
Acquisition of business, net of cash acquired		(330.3	)		—
NET CASH USED IN INVESTING ACTIVITIES		(366.6	)		(40.1	)
FINANCING ACTIVITIES
Proceeds from revolving credit facility borrowings		210.0			150.0
Issuance of Term Loan A		375.0			—
Repayment of revolving credit facility borrowings		(330.0	)		(205.0	)
Payment of financing fees		(1.1	)		—
Repurchase of common stock		—			(18.1	)
Payments of employee taxes withheld from share-based awards		(8.7	)		(4.8	)
Other items		(2.6	)		(1.9	)
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES		242.6			(79.8	)
Effect of foreign exchange rate changes on cash, cash equivalents, and restricted cash		(0.4	)		4.9
NET DECREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH	$	(44.2	)	$	(6.2	)
Cash, cash equivalents, and restricted cash at beginning of period	$	183.9		$	121.6
Cash, cash equivalents, and restricted cash at end of period	$	139.7		$	115.4
Cash and cash equivalents	$	139.7		$	114.8
Restricted cash included in other assets		—			0.6
Total cash, cash equivalents and restricted cash	$	139.7		$	115.4
Reconciliation of Free Cash Flow
Net cash provided by operating activities	$	80.2		$	108.8
Less: Capital expenditures		(36.6	)		(43.8	)
Free cash flow	$	43.6		$	65.0