CARTHAGE, Mo., July 26, 2018 /PRNewswire/ --
- 2Q sales were $1.1 billion, an 11% increase versus 2Q 2017; volume up 6%
- 2Q EPS was $.63, a $.01 decrease versus 2Q 2017
- Reducing 2018 sales guidance to $4.25-$4.35 billion; reducing
EPS guidance to $2.55-$2.70
Diversified manufacturer Leggett & Platt reported second quarter sales of $1.1 billion, an
increase of 11% versus second quarter 2017. Organic sales grew 10%, with volume up 6% from strength in Automotive, Bedding,
Adjustable Bed and several other businesses. Raw material-related price increases and currency impact added 4%.
Acquisitions contributed 3% to sales growth but were partially offset by divestitures.
Second quarter earnings were $.63 per share, down $.01 versus the
$.64 per share earned in second quarter 2017. The earnings benefit from sales growth was more than
offset primarily by higher raw material costs, the timing of the pricing lag the company experiences when passing along the
higher costs, and the corresponding increased LIFO expense. As expected, EBIT and EBIT margin declined versus second
quarter last year largely due to these same factors.
The company is reducing sales and EPS guidance for the full year due to a combination of factors. Home Furniture and
Fashion Bed have been negatively impacted by softening demand and higher steel costs. While Adjustable Bed demand remains
very strong year-over-year, sales to some major retailers are lower than previously expected. Finally, we are incurring
startup costs in Bedding and Adjustable Bed to launch significant new programs.
CEO Comments
President and CEO Karl G. Glassman commented, "We are pleased with our second quarter
sales, with growth coming from strength in several businesses, including Automotive, Bedding, Adjustable Bed, Aerospace, Geo
Components and Work Furniture. Steel-related price increases and currency impact also contributed to sales growth this
quarter. These gains were partially offset by soft demand in Home Furniture and Fashion Bed.
"Notably, our Comfort Core® innerspring units were up 25% in the second quarter reflecting the improvement in our
U.S. Spring business from market share gains with both traditional and direct-to-consumer customers. We continue to
experience increasingly higher value content in our customers' mattresses.
"To accommodate ongoing growth, we are increasing our full year estimate for capital expenditures by $25 million to approximately $185 million, primarily due to recently awarded
business in Bedding and Adjustable Bed.
"As predicted in our first quarter press release, inflation continued to be a margin headwind in the second quarter, as we
were not yet ahead of the pricing lag that we experience with steel cost inflation. This primarily affected margins in our
Residential and Furniture Products segments. Assuming steel scrap prices continue their recent stability, we expect to see
margin improvement in the second half of 2018.
"We are maintaining our strong financial base. We ended the quarter with $600 million available
through our commercial paper program. We repatriated $123 million of offshore cash in the
second quarter and currently expect to repatriate approximately $300 million of cash for the full
year. Net debt to net capital1 was 42%, slightly above our 30% ‑ 40% target range and our debt was 2.5 times our
trailing 12-month adjusted1 EBITDA. Both of these metrics reflect increased working capital investment, our typically
higher level of stock repurchases in the first half of the year, and the January PHC acquisition.
"Our decade long goal of achieving Total Shareholder Return (TSR) that ranks within the top third of the S&P 500 over
rolling three-year periods continues to be our main priority. While our recent performance has not met this target, we strongly
believe our disciplined growth strategy and use of capital will continue to support achievement of our top-third goal over
time."
Dividends and Stock Repurchases
In May, Leggett & Platt's Board of Directors declared a $.38 second quarter
dividend, two cents higher than last year's second quarter dividend. This marks 47 consecutive annual dividend increases for the company, a record that only ten S&P 500 companies
currently exceed. Leggett & Platt is proud of its dividend record and plans to extend it. At yesterday's closing share
price of $44.68, the indicated annual dividend of $1.52 per share
generates a dividend yield of 3.4%, one of the highest dividend yields among the 53 stocks of the S&P 500 Dividend
Aristocrats.
During the second quarter the company purchased 1.3 million shares of its stock at an average price of $41.02, and issued 0.1 million shares. For the first half of 2018, the company repurchased 2.5 million shares,
and issued 0.7 million through employee benefit plans and option exercises. At quarter end, the number of shares outstanding
declined to 130.1 million, a 1.7% reduction over the last 12 months. For the full year, the company anticipates repurchasing
approximately 2.5-3 million shares, and issuing about 1 million shares, primarily for employee benefit plans.
2018 Guidance
2018 sales guidance is reduced to $4.25-$4.35 billion
(versus the prior range of $4.3-$4.4 billion), an increase of 8–10%
versus 2017. The $50 million reduction in our sales mid-point is primarily due to (i) demand
softness in Home Furniture and Fashion Bed and (ii) lower than expected sales in Adjustable Bed, despite strong year-over-year
growth in that business. We continue to expect mid-single digit volume growth from strength in Automotive, Bedding, Adjustable
Bed, Work Furniture, Aerospace, and Geo Components. Raw material-related price increases and currency impact should also
contribute to sales growth. Acquisitions, net of divestitures, are expected to add 2% to sales.
Continuing operations EPS is reduced to $2.55–$2.70, a $.07 per
share mid-point reduction from the prior range of $2.60-$2.80. This
decrease is primarily from the negative impact of lower than expected full year sales, higher steel costs in our Home Furniture
business where offshore competition limits our ability to fully recover cost increases, and startup costs from new programs in
the Bedding and Adjustable Bed businesses. EPS guidance assumes an approximate 21% tax rate. Based upon this guidance
range, 2018 EBIT margin should be 11.3-11.8%.
Cash from operations is now expected to approximate $425 million in 2018, with working capital
increases from sales growth being a meaningful use of cash. Our full year estimate for capital expenditures is approximately
$185 million. Dividend payments should approximate $195
million. The company's target for dividend payout is 50–60% of adjusted1 earnings; payout for 2018 is expected
to be near the midpoint of the target range.
The company's top priorities for use of cash remain organic growth, dividends, and strategic acquisitions. After funding those
priorities, the company generally intends to repurchase its stock (rather than repay debt early or stockpile cash). Management
has standing authorization from the Board of Directors to buy up to 10 million shares each year; however, no specific repurchase
commitment or timetable has been established.
LIFO
Approximately 50% of our inventories are valued on the last-in, first-out (LIFO) method. These are primarily the
company's domestic, steel-related inventories. Because of increased commodity costs since the beginning of 2018, we now
anticipate full year LIFO expense to be $37.5 million. We have incurred LIFO expense of
$18.8 million for the first six months of the year ($12.8 million
during the second quarter). In contrast, during the first half of 2017, the company experienced LIFO expense of
$2.5 million ($2.1 million during the second quarter).
SEGMENT RESULTS – Second Quarter 2018 (versus the same period in 2017)
Residential Products – Total sales grew 8%, from a 7% increase in same location sales and 1% from acquisitions
completed in 2017. Volume increased 4% and raw material-related price increases and currency impact added 3% to sales growth.
EBIT decreased $10 million with the benefit from sales growth more than offset by the pricing lag
related to higher raw material costs (including LIFO expense).
Industrial Products – Total sales grew 23% from raw material-related price increases and higher volume. EBIT increased
by $6 million with improved metal margins at our steel rod mill partially offset by higher LIFO
expense.
Furniture Products – Total sales increased 9%, primarily from volume gains in Adjustable Bed and Work Furniture
partially offset by declines in Home Furniture and Fashion Bed. Currency impact and raw-material price increases added 3%
to sales growth. EBIT decreased $4 million, with the benefit from sales growth more than
offset by higher steel costs (including LIFO expense).
Specialized Products – Total sales increased 15%. Same location sales increased 11%, from volume gains in Automotive
and Aerospace and currency impact. The PHC acquisition added 9% to sales growth, but last year's divestiture of CVP reduced sales
by 5%. EBIT increased $8 million primarily from higher volume.
Slides and Conference Call
A set of slides containing summary financial information is available from the Investor Relations section of Leggett's
website at www.leggett.com. Management will host a
conference call at 7:30 a.m. Central (8:30 a.m.
Eastern) on Friday, July 27. The webcast can be accessed from Leggett's website. The dial-in number
is (201) 689-8341; there is no passcode.
Third quarter results will be released after the market closes on Thursday, October 25, with a
conference call the next morning.
FOR MORE INFORMATION: Visit Leggett's website at www.leggett.com.
COMPANY DESCRIPTION: At Leggett & Platt (NYSE: LEG), we create innovative products that enhance people's
lives, generate exceptional returns for our shareholders, and provide sought-after jobs in communities around the
world. L&P is a 135 year-old diversified manufacturer that designs and produces engineered products found in most homes and
automobiles. The company is comprised of 14 business units, 22,000 employee-partners, and 120 manufacturing facilities located in
18 countries.
Leggett & Platt is the leading U.S. manufacturer of: a) bedding components; b) automotive seat support and lumbar systems;
c) components for home furniture and work furniture; d) flooring underlayment; e) adjustable beds; f) high-carbon drawn steel
wire; and g) bedding industry machinery.
FORWARD-LOOKING STATEMENTS: Statements in this release that are not historical in nature are "forward-looking." These
statements involve uncertainties and risks, including the company's ability to achieve its longer-term operating targets, the
impact of the Tax Cuts and Jobs Act, price and product competition from foreign and domestic competitors, the amount of share
repurchases, changes in demand for the company's products, cost and availability of raw materials and labor, fuel and energy
costs, future growth of acquired companies, general economic conditions, possible goodwill or other asset impairment, foreign
currency fluctuation, litigation risks, and other factors described in the company's Forms 10-K and 10-Q. Any forward-looking
statement reflects only the company's beliefs when the statement is made. Actual results could differ materially from
expectations, and the company undertakes no duty to update these statements.
CONTACT: Investor Relations, (417) 358-8131 or invest@leggett.com
Susan R. McCoy, Vice President of Investor Relations
Wendy M. Watson, Director of Investor Relations
Cassie J. Branscum, Manager of Investor Relations
1 Please refer to attached tables for non-GAAP reconciliations
LEGGETT & PLATT
|
|
|
|
|
|
|
|
|
RESULTS OF OPERATIONS 1
|
|
SECOND QUARTER
|
|
YEAR TO DATE
|
(In millions, except per share data)
|
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
Net sales (from continuing operations)
|
|
$1,102.5
|
|
$ 989.3
|
|
11%
|
|
$2,131.3
|
|
$1,949.6
|
|
9%
|
Cost of goods sold
|
|
871.5
|
|
758.6
|
|
|
|
1,682.9
|
|
1,492.2
|
|
|
Gross profit
|
|
231.0
|
|
230.7
|
|
0%
|
|
448.4
|
|
457.4
|
|
(2%)
|
Selling & administrative expenses
|
|
107.8
|
|
104.7
|
|
3%
|
|
212.5
|
|
210.8
|
|
1%
|
Amortization
|
|
5.1
|
|
4.7
|
|
|
|
10.1
|
|
9.8
|
|
|
Other expense (income), net
|
|
(3.0)
|
|
(1.0)
|
|
|
|
(2.7)
|
|
(1.4)
|
|
|
Earnings before interest and taxes
|
|
121.1
|
|
122.3
|
|
(1%)
|
|
228.5
|
|
238.2
|
|
(4%)
|
Net interest expense
|
|
13.6
|
|
8.9
|
|
|
|
25.6
|
|
17.5
|
|
|
Earnings before income taxes
|
|
107.5
|
|
113.4
|
|
|
|
202.9
|
|
220.7
|
|
|
Income taxes
|
|
22.4
|
|
25.8
|
|
|
|
39.9
|
|
47.0
|
|
|
Net earnings from continuing operations
|
|
85.1
|
|
87.6
|
|
|
|
163.0
|
|
173.7
|
|
|
Discontinued operations, net of tax
|
|
-
|
|
-
|
|
|
|
-
|
|
-
|
|
|
Net earnings
|
|
85.1
|
|
87.6
|
|
|
|
163.0
|
|
173.7
|
|
|
Less net income from non-controlling interest
|
|
(0.1)
|
|
-
|
|
|
|
(0.1)
|
|
-
|
|
|
Net earnings attributable to L&P
|
|
$ 85.0
|
|
$ 87.6
|
|
(3%)
|
|
$ 162.9
|
|
$ 173.7
|
|
(6%)
|
Earnings per diluted share
|
|
|
|
|
|
|
|
|
|
|
|
|
From continuing operations
|
|
$0.63
|
|
$0.64
|
|
(2%)
|
|
$1.20
|
|
$1.26
|
|
(5%)
|
From discontinued operations
|
|
$0.00
|
|
$0.00
|
|
|
|
$0.00
|
|
$0.00
|
|
|
Net earnings per diluted share
|
|
$0.63
|
|
$0.64
|
|
(2%)
|
|
$1.20
|
|
$1.26
|
|
|
Shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock (at end of period)
|
|
130.1
|
|
132.3
|
|
(1.7%)
|
|
130.1
|
|
132.3
|
|
|
Basic (average for period)
|
|
134.1
|
|
136.0
|
|
|
|
134.7
|
|
136.4
|
|
|
Diluted (average for period)
|
|
135.0
|
|
137.4
|
|
(1.7%)
|
|
135.7
|
|
137.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOW
|
|
SECOND QUARTER
|
|
YEAR TO DATE
|
(In millions)
|
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
Net earnings
|
|
$ 85.1
|
|
$ 87.6
|
|
|
|
$ 163.0
|
|
$ 173.7
|
|
|
Depreciation and amortization
|
|
33.8
|
|
31.9
|
|
|
|
67.2
|
|
62.2
|
|
|
Working capital decrease (increase)
|
|
(55.5)
|
|
(30.1)
|
|
|
|
(133.4)
|
|
(109.6)
|
|
|
Impairments
|
|
0.0
|
|
0.1
|
|
|
|
0.2
|
|
0.1
|
|
|
Other operating activity
|
|
17.1
|
|
8.9
|
|
|
|
27.6
|
|
29.7
|
|
|
Net Cash from Operating Activity
|
|
$ 80.5
|
|
$ 98.4
|
|
(18%)
|
|
$ 124.6
|
|
$ 156.1
|
|
(20%)
|
Additions to PP&E
|
|
(40.9)
|
|
(44.8)
|
|
|
|
(81.2)
|
|
(79.1)
|
|
3%
|
Purchase of companies, net of cash
|
|
(4.4)
|
|
(0.9)
|
|
|
|
(90.2)
|
|
(38.8)
|
|
|
Proceeds from business and asset sales
|
|
0.3
|
|
0.3
|
|
|
|
1.9
|
|
1.6
|
|
|
Dividends paid
|
|
(47.3)
|
|
(45.0)
|
|
|
|
(94.8)
|
|
(90.4)
|
|
|
Repurchase of common stock, net
|
|
(52.4)
|
|
(10.4)
|
|
|
|
(107.3)
|
|
(113.3)
|
|
|
Additions (payments) to debt, net
|
|
46.2
|
|
60.8
|
|
|
|
190.0
|
|
215.0
|
|
|
Other
|
|
(30.2)
|
|
8.1
|
|
|
|
(22.7)
|
|
2.1
|
|
|
Increase (Decr.) in Cash & Equiv.
|
|
$ (48.2)
|
|
$ 66.5
|
|
|
|
$ (79.7)
|
|
$ 53.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCIAL POSITION
|
|
30-Jun
|
|
|
|
|
|
|
(In millions)
|
|
2018
|
|
2017
|
|
Change
|
|
|
|
|
|
|
Cash and equivalents
|
|
$ 446.4
|
|
$ 335.1
|
|
|
|
|
|
|
|
|
Receivables
|
|
649.8
|
|
577.7
|
|
|
|
|
|
|
|
|
Inventories
|
|
634.2
|
|
580.0
|
|
|
|
|
|
|
|
|
Other current assets
|
|
57.0
|
|
47.4
|
|
|
|
|
|
|
|
|
Total current assets
|
|
1,787.4
|
|
1,540.2
|
|
16%
|
|
|
|
|
|
|
Net fixed assets
|
|
709.3
|
|
616.2
|
|
|
|
|
|
|
|
|
Goodwill and other assets
|
|
1,151.9
|
|
1,125.1
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$3,648.6
|
|
$3,281.5
|
|
11%
|
|
|
|
|
|
|
Trade accounts payable
|
|
$ 455.2
|
|
$ 388.3
|
|
|
|
|
|
|
|
|
Current debt maturities
|
|
153.7
|
|
3.4
|
|
|
|
|
|
|
|
|
Other current liabilities
|
|
332.6
|
|
350.0
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
941.5
|
|
741.7
|
|
27%
|
|
|
|
|
|
|
Long-term debt
|
|
1,298.0
|
|
1,183.5
|
|
10%
|
|
|
|
|
|
|
Deferred taxes and other liabilities
|
|
280.5
|
|
222.7
|
|
|
|
|
|
|
|
|
Equity
|
|
1,128.6
|
|
1,133.6
|
|
(0%)
|
|
|
|
|
|
|
Total Capitalization
|
|
2,707.1
|
|
2,539.8
|
|
7%
|
|
|
|
|
|
|
TOTAL LIABILITIES & EQUITY
|
|
$3,648.6
|
|
$3,281.5
|
|
11%
|
|
|
|
|
|
|
|
|
1
|
2017 results retrospectively adjusted for new accounting guidance on the
presentation of pension cost.
|
LEGGETT & PLATT
|
|
|
|
|
|
|
|
|
SEGMENT RESULTS
|
|
SECOND QUARTER
|
|
YEAR TO DATE
|
(In millions)
|
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
External Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential Products
|
|
$ 438.8
|
|
$ 407.8
|
|
7.6%
|
|
$ 836.9
|
|
$ 799.1
|
|
4.7%
|
Industrial Products
|
|
96.4
|
|
75.9
|
|
27.0%
|
|
178.4
|
|
145.7
|
|
22.4%
|
Furniture Products
|
|
291.4
|
|
267.2
|
|
9.1%
|
|
572.7
|
|
532.0
|
|
7.7%
|
Specialized Products
|
|
275.9
|
|
238.4
|
|
15.7%
|
|
543.3
|
|
472.8
|
|
14.9%
|
Total
|
|
$1,102.5
|
|
$ 989.3
|
|
11.4%
|
|
$2,131.3
|
|
$1,949.6
|
|
9.3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inter-Segment Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential Products
|
|
$ 4.7
|
|
$ 4.2
|
|
|
|
$ 9.3
|
|
$ 9.0
|
|
|
Industrial Products
|
|
74.1
|
|
63.3
|
|
|
|
144.5
|
|
128.9
|
|
|
Furniture Products
|
|
3.6
|
|
4.4
|
|
|
|
6.5
|
|
10.7
|
|
|
Specialized Products
|
|
0.6
|
|
1.7
|
|
|
|
1.3
|
|
3.6
|
|
|
Total
|
|
$ 83.0
|
|
$ 73.6
|
|
|
|
$ 161.6
|
|
$ 152.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Sales (External + Inter-segment)
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential Products
|
|
$ 443.5
|
|
$ 412.0
|
|
7.6%
|
|
$ 846.2
|
|
$ 808.1
|
|
4.7%
|
Industrial Products
|
|
170.5
|
|
139.2
|
|
22.5%
|
|
322.9
|
|
274.6
|
|
17.6%
|
Furniture Products
|
|
295.0
|
|
271.6
|
|
8.6%
|
|
579.2
|
|
542.7
|
|
6.7%
|
Specialized Products
|
|
276.5
|
|
240.1
|
|
15.2%
|
|
544.6
|
|
476.4
|
|
14.3%
|
Total
|
|
$1,185.5
|
|
$1,062.9
|
|
11.5%
|
|
$2,292.9
|
|
$2,101.8
|
|
9.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBIT
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential Products
|
|
$ 40.0
|
|
$ 50.2
|
|
(20%)
|
|
$ 75.0
|
|
$ 92.7
|
|
(19%)
|
Industrial Products
|
|
13.4
|
|
7.1
|
|
89%
|
|
22.4
|
|
15.9
|
|
41%
|
Furniture Products
|
|
16.3
|
|
20.3
|
|
(20%)
|
|
34.3
|
|
40.6
|
|
(16%)
|
Specialized Products
|
|
51.9
|
|
44.1
|
|
18%
|
|
98.0
|
|
87.1
|
|
13%
|
Intersegment eliminations and other
|
|
(0.5)
|
|
0.6
|
|
|
|
(1.2)
|
|
1.9
|
|
|
Total
|
|
$ 121.1
|
|
$ 122.3
|
|
(1%)
|
|
$ 228.5
|
|
$ 238.2
|
|
(4%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBIT Margin 2
|
|
|
|
|
|
Basis Pts
|
|
|
|
|
|
Basis Pts
|
Residential Products
|
|
9.0%
|
|
12.2%
|
|
(320)
|
|
8.9%
|
|
11.5%
|
|
(260)
|
Industrial Products
|
|
7.9%
|
|
5.1%
|
|
280
|
|
6.9%
|
|
5.8%
|
|
110
|
Furniture Products
|
|
5.5%
|
|
7.5%
|
|
(200)
|
|
5.9%
|
|
7.5%
|
|
(160)
|
Specialized Products
|
|
18.8%
|
|
18.4%
|
|
40
|
|
18.0%
|
|
18.3%
|
|
(30)
|
Overall from Continuing Operations
|
|
11.0%
|
|
12.4%
|
|
(140)
|
|
10.7%
|
|
12.2%
|
|
(150)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LAST SIX QUARTERS
|
|
2017
|
|
2018
|
Selected Figures
|
|
1Q
|
|
2Q
|
|
3Q
|
|
4Q
|
|
1Q
|
|
2Q
|
Net Sales ($ million)
|
|
960
|
|
989
|
|
1,010
|
|
984
|
|
1,029
|
|
1,102
|
Sales Growth (vs. prior year)
|
|
2%
|
|
3%
|
|
6%
|
|
9%
|
|
7%
|
|
11%
|
Unit Volume Growth (same locations, vs. prior year)
|
|
4%
|
|
2%
|
|
4%
|
|
5%
|
|
1%
|
|
6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBIT 3
|
|
116
|
|
122
|
|
117
|
|
112
|
|
107
|
|
121
|
Cash from Operations ($ million)
|
|
58
|
|
98
|
|
105
|
|
182
|
|
44
|
|
81
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (trailing twelve months) 3
|
|
598
|
|
591
|
|
581
|
|
594
|
|
588
|
|
589
|
(Long-term debt + current maturities) / Adj. EBITDA
3,4
|
|
1.9
|
|
2.0
|
|
2.1
|
|
2.1
|
|
2.4
|
|
2.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Location Sales (vs. prior year)
|
|
1Q
|
|
2Q
|
|
3Q
|
|
4Q
|
|
1Q
|
|
2Q
|
Residential Products
|
|
(2%)
|
|
(3%)
|
|
2%
|
|
3%
|
|
1%
|
|
7%
|
Industrial Products
|
|
(4%)
|
|
1%
|
|
(3%)
|
|
7%
|
|
13%
|
|
23%
|
Furniture Products
|
|
(0%)
|
|
6%
|
|
7%
|
|
8%
|
|
3%
|
|
9%
|
Specialized Products
|
|
9%
|
|
5%
|
|
9%
|
|
10%
|
|
11%
|
|
11%
|
Overall from Continuing Operations
|
|
4%
|
|
4%
|
|
6%
|
|
9%
|
|
6%
|
|
10%
|
|
|
2
|
Segment margins calculated on Total Sales. Overall company
margin calculated on External Sales.
|
3
|
Refer to next page for non-GAAP reconciliations.
|
4
|
EBITDA based on trailing twelve months.
|
LEGGETT & PLATT
|
|
|
|
|
|
|
|
|
RECONCILIATION OF REPORTED (GAAP) TO ADJUSTED (Non-GAAP) FINANCIAL
MEASURES 8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
2018
|
Non-GAAP adjustments, Continuing Ops 5
|
|
1Q
|
|
2Q
|
|
3Q
|
|
4Q
|
|
1Q
|
|
2Q
|
Gain/loss on sale of operations
|
|
-
|
|
-
|
|
3.3
|
|
-
|
|
-
|
|
-
|
Gain on sale of real estate
|
|
-
|
|
-
|
|
-
|
|
(23.4)
|
|
-
|
|
-
|
Pension settlement charge
|
|
-
|
|
-
|
|
-
|
|
15.3
|
|
-
|
|
-
|
Goodwill and related asset impairment
|
|
-
|
|
-
|
|
4.6
|
|
-
|
|
-
|
|
-
|
Non-GAAP adjustments (pretax)
|
|
-
|
|
-
|
|
7.9
|
|
(8.1)
|
|
-
|
|
-
|
Income tax impact
|
|
-
|
|
-
|
|
(2.8)
|
|
2.5
|
|
-
|
|
-
|
Tax Cuts and Jobs Act impact
|
|
-
|
|
-
|
|
-
|
|
50.4
|
|
-
|
|
-
|
Tax benefit of CVP divestiture
|
|
-
|
|
-
|
|
(5.7)
|
|
(1.9)
|
|
-
|
|
-
|
Non-GAAP adjustments (after tax)
|
|
-
|
|
-
|
|
(0.6)
|
|
42.9
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted shares outstanding
|
|
138.1
|
|
137.4
|
|
136.9
|
|
136.6
|
|
136.3
|
|
135.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS impact of non-GAAP adjustments
|
|
-
|
|
-
|
|
(0.00)
|
|
0.32
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
2018
|
Adjusted EBIT, Margin, and EPS 5
|
|
1Q
|
|
2Q
|
|
3Q
|
|
4Q
|
|
1Q
|
|
2Q
|
EBIT (earnings before interest and taxes)
|
|
115.9
|
|
122.3
|
|
109.2
|
|
120.5
|
|
107.4
|
|
121.1
|
Non-GAAP adjustments (pretax)
|
|
-
|
|
-
|
|
7.9
|
|
(8.1)
|
|
-
|
|
-
|
Adjusted EBIT ($ millions)
|
|
115.9
|
|
122.3
|
|
117.1
|
|
112.4
|
|
107.4
|
|
121.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales from continuing operations
|
|
960
|
|
989
|
|
1,010
|
|
985
|
|
1,029
|
|
1,102
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBIT margin
|
|
12.1%
|
|
12.4%
|
|
10.8%
|
|
12.2%
|
|
10.4%
|
|
11.0%
|
Adjusted EBIT margin
|
|
12.1%
|
|
12.4%
|
|
11.6%
|
|
11.4%
|
|
10.4%
|
|
11.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS from Continuing Operations
|
|
0.62
|
|
0.64
|
|
0.61
|
|
0.27
|
|
0.57
|
|
0.63
|
EPS impact of non-GAAP adjustments
|
|
-
|
|
-
|
|
(0.00)
|
|
0.32
|
|
-
|
|
-
|
Adjusted EPS ($)
|
|
0.62
|
|
0.64
|
|
0.61
|
|
0.59
|
|
0.57
|
|
0.63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
2018
|
Net Debt to Net Capitalization 6
|
|
1Q
|
|
2Q
|
|
3Q
|
|
4Q
|
|
1Q
|
|
2Q
|
Long-term debt
|
|
1,120
|
|
1,184
|
|
1,044
|
|
1,098
|
|
1,239
|
|
1,298
|
Current debt maturities
|
|
3
|
|
3
|
|
153
|
|
154
|
|
154
|
|
154
|
Total Debt
|
|
1,123
|
|
1,187
|
|
1,198
|
|
1,252
|
|
1,393
|
|
1,452
|
Less cash and equivalents
|
|
(269)
|
|
(335)
|
|
(343)
|
|
(526)
|
|
(495)
|
|
(446)
|
Net Debt
|
|
854
|
|
852
|
|
855
|
|
726
|
|
898
|
|
1,005
|
Total capitalization
|
|
2,403
|
|
2,540
|
|
2,432
|
|
2,575
|
|
2,714
|
|
2,707
|
Current debt maturities
|
|
3
|
|
3
|
|
153
|
|
154
|
|
154
|
|
154
|
Less cash and equivalents
|
|
(269)
|
|
(335)
|
|
(343)
|
|
(526)
|
|
(495)
|
|
(446)
|
Net Capitalization
|
|
2,137
|
|
2,208
|
|
2,243
|
|
2,203
|
|
2,374
|
|
2,415
|
Long-Term Debt to Total Capitalization
|
|
47%
|
|
47%
|
|
43%
|
|
43%
|
|
46%
|
|
48%
|
Net Debt to Net Capital
|
|
40%
|
|
39%
|
|
38%
|
|
33%
|
|
38%
|
|
42%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
2018
|
Total Debt to EBITDA 7
|
|
1Q
|
|
2Q
|
|
3Q
|
|
4Q
|
|
1Q
|
|
2Q
|
Total Debt
|
|
1,123
|
|
1,187
|
|
1,198
|
|
1,252
|
|
1,393
|
|
1,452
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBIT
|
|
115.9
|
|
122.3
|
|
109.2
|
|
120.5
|
|
107.4
|
|
121.1
|
Depreciation and Amortization
|
|
30.3
|
|
31.9
|
|
32.2
|
|
31.5
|
|
33.4
|
|
33.8
|
EBITDA
|
|
146.2
|
|
154.2
|
|
141.4
|
|
152.0
|
|
140.8
|
|
154.9
|
Non-GAAP adjustments (pretax)
|
|
-
|
|
-
|
|
7.9
|
|
(8.1)
|
|
-
|
|
-
|
Adjusted EBITDA ($ millions)
|
|
146.2
|
|
154.2
|
|
149.3
|
|
143.9
|
|
140.8
|
|
154.9
|
Adjusted EBITDA, trailing 12 months
|
|
598
|
|
591
|
|
581
|
|
594
|
|
588
|
|
589
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Debt / Adjusted 12-month EBITDA
|
|
1.9
|
|
2.0
|
|
2.1
|
|
2.1
|
|
2.4
|
|
2.5
|
|
|
5
|
Management and investors use these measures as supplemental information to
assess operational performance.
|
6
|
These calculations portray debt position if the company was to use its cash
to pay down debt. Management and investors use this ratio to track leverage trends across time periods with variable
levels of cash.
|
7
|
Management and investors use this ratio as supplemental information to
assess ability to pay off debt.
|
8
|
Calculations impacted by rounding.
|
View original content with multimedia:http://www.prnewswire.com/news-releases/leggett--platt-reports-11-sales-growth-and-63-eps-300687481.html
SOURCE Leggett & Platt