Tempur Sealy Reports Second Quarter 2016 Results
SECOND QUARTER 2016 FINANCIAL SUMMARY
- Total net sales increased 5.2% to $804.4 million from $764.4 million in the second quarter of 2015. On a constant currency basis(1), total net sales increased 6.6%, with an increase of 6.4% in the
North America business segment and an increase of 7.6% in the International business segment. - Gross margin under
U.S. generally accepted accounting principles ("GAAP") was 41.9% as compared to 38.9% in the second quarter of 2015. - GAAP operating income increased 92.7% to $100.2 million as compared to $52.0 million in the second quarter of 2015. Operating income in the second quarter of 2016 included
$1.0 million of integration costs. Operating income in the second quarter of 2015 included$6.7 million of integration costs and$11.7 million of additional costs related to the Company's 2015 Annual Meeting and related executive management transition and retention compensation. Adjusted operating income(1) increased 43.8% to$101.2 million , or 12.6% of net sales, as compared to$70.4 million , or 9.2% of net sales, in the second quarter of 2015. - GAAP net income increased 0.5% to
$21.3 million as compared to$21.2 million in the second quarter of 2015. The Company incurred a$47.2 million loss on extinguishment of debt associated with the completion of a new credit facility and new senior notes offering in the second quarter of 2016 and related repayment of existing debt. Adjusted net income(1) increased 67.3% to$55.7 million as compared to$33.3 million in the second quarter of 2015. - Earnings before interest, tax, depreciation and amortization ("EBITDA")(1) increased 61.7% to
$123.7 million as compared to $76.5 million for the second quarter of 2015. Adjusted EBITDA(1) increased 38.1% to $124.7 million as compared to $90.3 million in the second quarter of 2015. - GAAP earnings per diluted share ("EPS") was $0.35 as compared to
$0 .34 in the second quarter of 2015. Adjusted EPS(1) increased 73.6% to $0.92 as compared to adjusted EPS(1) of $0.53 in the second quarter of 2015. - The Company ended the second quarter of 2016 with consolidated funded debt less qualified cash(1) of $1.6 billion. Leverage based on the ratio of consolidated funded debt less qualified cash to Adjusted EBITDA(1) was 3.18 times for the trailing twelve months ended
June 30, 2016 as compared to 3.77 times for the trailing twelve months endedJune 30, 2015 . - During the second quarter of 2016, the Company repurchased 2.1 million shares of its common stock for a total cost of $122 million. As of June 30, 2016, the Company had $178 million available under its existing share repurchase authorization. In a separate press release issued today,
Tempur Sealy International announced that its Board of Directors authorized an additional$200 million to its existing share repurchase authorization.
SECOND QUARTER KEY HIGHLIGHTS | |||||||||||||
(in millions, except percentages and per common share amounts) |
Three Months Ended |
% Change |
% Change Constant | ||||||||||
|
| ||||||||||||
Net sales |
$ |
804.4 |
$ |
764.4 |
5.2 |
% |
6.6 |
% | |||||
Net income |
21.3 |
21.2 |
0.5 |
% |
13.7 |
% | |||||||
EPS |
0.35 |
0.34 |
2.9 |
% |
17.6 |
% | |||||||
Adjusted EBITDA(1) |
124.7 |
90.3 |
38.1 |
% |
42.7 |
% | |||||||
Adjusted EPS(1) |
$ |
0.92 |
$ |
0.53 |
73.6 |
% |
83.0 |
% |
(1) |
This is a non-GAAP financial measure. Please refer to "Non-GAAP Financial Measures and Constant Currency Information" below. |
Business Segment Highlights
The Company's business segments include
International net sales increased 1.6% to
International adjusted gross margin(1) declined 120 basis points to 51.1% as compared to 52.3% in the second quarter of 2015. The decrease in gross margin and adjusted gross margin(1) was primarily driven by costs associated with new product introductions and product mix. These factors were slightly offset by an improvement in channel mix. The decrease in International gross margin and adjusted gross margin(1) drove a 110 basis point decrease in the Company's International adjusted operating margin(1) to 17.0% as compared to 18.1% in the second quarter of 2015.
Corporate GAAP operating expense decreased 27.5% to
Corporate adjusted operating expense(1) increased 6.2% to
Balance Sheet
As of
Financial Guidance
The Company also today updated its financial guidance for 2016. For the full year 2016, the Company currently expects Adjusted EBITDA(1) to range from $525 million to $550 million. The Company noted its expectations are based on information available at the time of this release, and are subject to changing conditions, many of which are outside the Company's control.
Conference Call Information
Non-GAAP Financial Measures and Constant Currency Information
For additional information regarding adjusted net income, adjusted EPS, adjusted gross profit, adjusted gross margin, adjusted operating income (expense), adjusted operating margin, EBITDA, adjusted EBITDA, consolidated funded debt, and consolidated funded debt less qualified cash (all of which are non-GAAP financial measures), please refer to the reconciliations and other information included in the attached schedules. For information on the methodology used to present information on a constant currency basis, please refer to "Constant Currency Information" included in the attached schedules.
(1) |
This is a non-GAAP financial measure. Please refer to "Non-GAAP Financial Measures and Constant Currency Information" below. |
Forward-looking Statements
This press release contains "forward-looking statements," within the meaning of the federal securities laws, which include information concerning one or more of the Company's plans, objectives, goals, strategies, and other information that is not historical information. When used in this release, the words "estimates," "expects," "guidance," "anticipates," "projects," "plans," "proposed," "intends," "believes," and variations of such words or similar expressions are intended to identify forward-looking statements. These forward-looking statements include, without limitation, statements relating to the Company's expectations regarding adjusted EBITDA for 2016 and performance generally for 2016 and subsequent periods. All forward-looking statements are based upon current expectations and beliefs and various assumptions. There can be no assurance that the Company will realize these expectations or that these beliefs will prove correct.
Numerous factors, many of which are beyond the Company's control, could cause actual results to differ materially from those expressed as forward-looking statements. These risk factors include risks associated with the Company's capital structure and debt level; general economic, financial and industry conditions, particularly in the retail sector, as well as consumer confidence and the availability of consumer financing; changes in product and channel mix and the impact on the Company's gross margin; changes in interest rates; the impact of the macroeconomic environment in both the
There are a number of risks, uncertainties and other important factors, many of which are beyond the Company's control, that could cause its actual results to differ materially from those expressed as forward-looking statements in this press release, including the risk factors discussed under the heading "Risk Factors" under ITEM 1A of Part 1 of the Company's Annual Report on Form 10-K for the year ended
About
Investor Relations Contact:
Executive Vice President, Chief Financial Officer
800-805-3635
Investor.relations@tempursealy.com
Condensed Consolidated Statements of Operations (in millions, except per common share amounts) (unaudited) | |||||||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||||||
|
Chg % |
|
Chg % | ||||||||||||||||
2016 |
2015 |
2016 |
2015 |
||||||||||||||||
Net sales |
$ |
804.4 |
$ |
764.4 |
5.2% |
$ |
1,525.4 |
$ |
1,503.9 |
1.4% | |||||||||
Cost of sales |
467.5 |
466.9 |
897.5 |
927.7 |
|||||||||||||||
Gross profit |
336.9 |
297.5 |
13.2% |
627.9 |
576.2 |
9.0% | |||||||||||||
Selling and marketing expenses |
172.8 |
168.6 |
322.9 |
322.4 |
|||||||||||||||
General, administrative and other expenses |
71.9 |
85.1 |
143.6 |
162.8 |
|||||||||||||||
Equity income in earnings of unconsolidated affiliates |
(3.4) |
(3.4) |
(6.2) |
(6.4) |
|||||||||||||||
Royalty income, net of royalty expense |
(4.6) |
(4.8) |
(9.3) |
(9.0) |
|||||||||||||||
Operating income |
100.2 |
52.0 |
92.7% |
176.9 |
106.4 |
66.3% | |||||||||||||
Other expense, net: |
|||||||||||||||||||
Interest expense, net |
23.1 |
20.5 |
44.5 |
40.9 |
|||||||||||||||
Loss on extinguishment of debt |
47.2 |
— |
47.2 |
— |
|||||||||||||||
Other expense (income), net |
0.7 |
2.2 |
(0.3) |
0.9 |
|||||||||||||||
Total other expense |
71.0 |
22.7 |
91.4 |
41.8 |
|||||||||||||||
Income before income taxes |
29.2 |
29.3 |
(0.3)% |
85.5 |
64.6 |
32.4% | |||||||||||||
Income tax provision |
(9.2) |
(8.3) |
(26.5) |
(18.6) |
|||||||||||||||
Net income before non-controlling interest |
20.0 |
21.0 |
(4.8)% |
59.0 |
46.0 |
28.3% | |||||||||||||
Less: Net (loss) income attributable to non-controlling interest (1),(2) |
(1.3) |
(0.2) |
(1.9) |
1.4 |
|||||||||||||||
Net income attributable to |
$ |
21.3 |
$ |
21.2 |
0.5% |
$ |
60.9 |
$ |
44.6 |
36.5% | |||||||||
Earnings per common share: |
|||||||||||||||||||
Basic |
$ |
0.35 |
$ |
0.35 |
$ |
1.00 |
$ |
0.73 |
|||||||||||
Diluted |
$ |
0.35 |
$ |
0.34 |
2.9% |
$ |
0.99 |
$ |
0.72 |
37.5% | |||||||||
Weighted average common shares outstanding: |
|||||||||||||||||||
Basic |
60.2 |
61.3 |
61.1 |
61.1 |
|||||||||||||||
Diluted |
60.8 |
62.4 |
61.7 |
62.3 |
(1) |
(Loss) attributable to the Company's redeemable non-controlling interest in |
(2) |
As of |
Condensed Consolidated Balance Sheet (in millions) | |||||||
|
| ||||||
ASSETS |
(unaudited) |
||||||
Current Assets: |
|||||||
Cash and cash equivalents |
$ |
137.9 |
$ |
153.9 |
|||
Accounts receivable, net |
414.0 |
379.4 |
|||||
Inventories, net |
225.6 |
199.2 |
|||||
Prepaid expenses and other current assets |
71.4 |
76.6 |
|||||
Total Current Assets |
848.9 |
809.1 |
|||||
Property, plant and equipment, net |
362.2 |
361.7 |
|||||
|
719.6 |
709.4 |
|||||
Other intangible assets, net |
691.9 |
695.4 |
|||||
Deferred income taxes |
12.5 |
12.2 |
|||||
Other non-current assets |
84.3 |
67.7 |
|||||
Total Assets |
$ |
2,719.4 |
$ |
2,655.5 |
|||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||||||
Current Liabilities: |
|||||||
Accounts payable |
$ |
253.5 |
$ |
266.3 |
|||
Accrued expenses and other current liabilities |
263.7 |
254.0 |
|||||
Income taxes payable |
1.1 |
11.2 |
|||||
Current portion of long-term debt |
150.2 |
181.5 |
|||||
Total Current Liabilities |
668.5 |
713.0 |
|||||
Long-term debt, net |
1,526.6 |
1,273.3 |
|||||
Deferred income taxes |
194.6 |
195.4 |
|||||
Other non-current liabilities |
161.7 |
171.2 |
|||||
Total Liabilities |
2,551.4 |
2,352.9 |
|||||
Redeemable Non-Controlling Interest |
10.5 |
12.4 |
|||||
Total Stockholders' Equity |
157.5 |
290.2 |
|||||
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders' Equity |
$ |
2,719.4 |
$ |
2,655.5 |
Condensed Consolidated Statements of Cash Flows (in millions) (unaudited) | |||||||
Six Months Ended | |||||||
| |||||||
2016 |
2015 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|||||||
Net income before non-controlling interest |
$ |
59.0 |
$ |
46.0 |
|||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||
Depreciation and amortization |
36.0 |
36.6 |
|||||
Amortization of stock-based compensation |
10.6 |
11.7 |
|||||
Amortization of deferred financing costs |
2.5 |
4.5 |
|||||
Bad debt expense |
1.8 |
3.0 |
|||||
Deferred income taxes |
(0.9) |
(14.7) |
|||||
Dividends received from unconsolidated affiliates |
3.6 |
1.9 |
|||||
Equity income in earnings of unconsolidated affiliates |
(6.2) |
(6.4) |
|||||
Non-cash interest expense on 8.0% Sealy Notes |
3.6 |
2.6 |
|||||
Loss on extinguishment of debt |
47.2 |
— |
|||||
Loss on sale of assets |
0.5 |
0.8 |
|||||
Foreign currency adjustments and other |
(1.2) |
2.4 |
|||||
Changes in operating assets and liabilities |
(104.6) |
(87.3) |
|||||
Net cash provided by operating activities |
51.9 |
1.1 |
|||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|||||||
Purchases of property, plant and equipment |
(24.3) |
(34.0) |
|||||
Proceeds from disposition of business and other |
— |
7.1 |
|||||
Net cash used in investing activities |
(24.3) |
(26.9) |
|||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|||||||
Proceeds from borrowings under long-term debt obligations |
1,435.3 |
283.0 |
|||||
Repayments of borrowings under long-term debt obligations |
(1,230.4) |
(311.5) |
|||||
Proceeds from exercise of stock options |
6.0 |
10.5 |
|||||
Excess tax benefit from stock-based compensation |
3.0 |
14.7 |
|||||
|
(217.3) |
(1.2) |
|||||
Payment of deferred financing costs |
(6.2) |
— |
|||||
Fees paid to lenders |
(7.8) |
— |
|||||
Call premium on 2020 Senior Notes |
(23.6) |
— |
|||||
Other |
0.4 |
(1.2) |
|||||
Net cash used in financing activities |
(40.6) |
(5.7) |
|||||
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS |
(3.0) |
4.4 |
|||||
Decrease in cash and cash equivalents |
(16.0) |
(27.1) |
|||||
CASH AND CASH EQUIVALENTS, beginning of period |
153.9 |
62.5 |
|||||
CASH AND CASH EQUIVALENTS, end of period |
$ |
137.9 |
$ |
35.4 |
Summary of Channel Sales | |||||||||||||||||||||||
The following table highlights net sales information, by channel and by segment, for the three months ended June 30, 2016 and 2015: | |||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||
(in millions) |
Consolidated |
|
International | ||||||||||||||||||||
2016 |
2015 |
2016 |
2015 |
2016 |
2015 | ||||||||||||||||||
Retail(1) |
$ |
725.5 |
$ |
703.7 |
$ |
630.9 |
$ |
608.3 |
$ |
94.6 |
$ |
95.4 |
|||||||||||
Other(2) |
78.9 |
60.7 |
37.3 |
22.0 |
41.6 |
38.7 |
|||||||||||||||||
$ |
804.4 |
$ |
764.4 |
$ |
668.2 |
$ |
630.3 |
$ |
136.2 |
$ |
134.1 |
(1) |
The Retail channel includes furniture and bedding retailers, department stores, specialty retailers and warehouse clubs. |
(2) |
The Other channel includes direct-to-consumer, third party distributors, hospitality and healthcare customers. |
Summary of Product Sales | |||||||||||||||||||||||
The following table highlights net sales information, by product and by segment, for the three months ended June 30, 2016 and 2015: | |||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||
(in millions) |
Consolidated |
|
International | ||||||||||||||||||||
2016 |
2015 |
2016 |
2015 |
2016 |
2015 | ||||||||||||||||||
Bedding(1) |
$ |
744.8 |
$ |
711.4 |
$ |
636.2 |
$ |
604.8 |
$ |
108.6 |
$ |
106.6 |
|||||||||||
Other(2) |
59.6 |
53.0 |
32.0 |
25.5 |
27.6 |
27.5 |
|||||||||||||||||
$ |
804.4 |
$ |
764.4 |
$ |
668.2 |
$ |
630.3 |
$ |
136.2 |
$ |
134.1 |
(1) |
Bedding products include mattresses, foundations, and adjustable foundations. |
(2) |
Other products include pillows and various other comfort products. |
Reconciliation of Non-GAAP Measures
(in millions, except percentages, ratios and per common share amounts)
The Company provides information regarding adjusted net income, adjusted EPS, adjusted gross profit, adjusted gross margin, adjusted operating income (expense), adjusted operating margin, EBITDA, adjusted EBITDA, consolidated funded debt and consolidated funded debt less qualified cash, which are not recognized terms under GAAP and do not purport to be alternatives to net income and earnings per share as a measure of operating performance or total debt. The Company believes these non-GAAP measures provide investors with performance measures that better reflect the Company's underlying operations and trends, including trends in changes in margin and operating expenses, providing a perspective not immediately apparent from net income and operating income. The adjustments management makes to derive the non-GAAP measures include adjustments to exclude items that may cause short-term
fluctuations in the nearest GAAP measure, but which management does not consider to be the fundamental attributes or primary drivers of its business, including costs associated with its 2013 acquisition of
The Company believes that exclusion of these items assists in providing a more complete understanding of the Company's underlying results from continuing operations and trends, and management uses these measures along with the corresponding GAAP financial measures to manage the Company's business, to evaluate its consolidated and segment performance compared to prior periods and the marketplace, to establish operational goals and to provide continuity to investors for comparability purposes. These non-GAAP measures should be considered supplemental in nature and should not be construed as more significant than comparable measures defined by
Constant Currency Information
In this press release the Company refers to, and in other press releases and other communications with investors the Company may refer to, net sales or earnings or other historical financial information on a "constant currency basis", which is a non-GAAP financial measure. These references to constant currency basis do not include operational impacts that could result from fluctuations in foreign currency rates. To provide information on a constant currency basis, the applicable financial results are adjusted based on a simple mathematical model that translates current period results in local currency using the comparable prior year period's currency conversion rate. This approach is used for countries where the functional currency is the local country currency. This information is provided so that certain financial results can be viewed without the impact of fluctuations in foreign currency rates, thereby facilitating period-to-period comparisons of business performance.
Adjusted Net Income and Adjusted EPS
A reconciliation of GAAP net income to adjusted net income and a calculation of adjusted EPS is provided below. Management believes that the use of these non-GAAP financial measures provides investors with additional useful information with respect to the impact of various adjustments as described in the footnotes at the end of this release.
The following table sets forth the reconciliation of the Company's GAAP net income to adjusted net income and a calculation of adjusted EPS for the three months ended June 30, 2016 and 2015:
Three Months Ended | |||||||
(in millions, except per share amounts) |
|
| |||||
GAAP net income |
$ |
21.3 |
$ |
21.2 |
|||
Loss on extinguishment of debt (1) |
47.2 |
— |
|||||
Interest expense (2) |
2.1 |
— |
|||||
Integration costs (3) |
1.0 |
6.7 |
|||||
Executive management transition and retention compensation (4) |
— |
7.5 |
|||||
2015 Annual Meeting costs (5) |
— |
4.2 |
|||||
Tax adjustment (6) |
(15.9) |
(6.3) |
|||||
Adjusted net income |
$ |
55.7 |
$ |
33.3 |
|||
Adjusted earnings per common share, diluted |
$ |
0.92 |
$ |
0.53 |
|||
Diluted shares outstanding |
60.8 |
62.4 |
Adjusted Gross Profit and Gross Margin and Adjusted Operating Income (Expense) and Operating Margin
A reconciliation of GAAP gross profit and gross margin to adjusted gross profit and gross margin, respectively, and GAAP operating income (expense) and operating margin to adjusted operating income (expense) and operating margin, respectively, is provided below. Management believes that the use of these non-GAAP financial measures provides investors with additional useful information with respect to the impact of various adjustments as described in the footnotes at the end of this release.
The following table sets forth the reconciliation of the Company's reported GAAP gross profit and operating income (expense) to the calculation of adjusted gross profit and operating income (expense) for the three months ended
Three Months Ended | ||||||||||||||||||||||||
(in millions, except percentages) |
Consolidated |
Margin |
North (7) |
Margin |
International |
Margin |
Corporate (8) | |||||||||||||||||
Net sales |
$ |
804.4 |
$ |
668.2 |
$ |
136.2 |
$ |
— |
||||||||||||||||
Gross profit |
$ |
336.9 |
41.9 |
% |
$ |
267.3 |
40.0 |
% |
$ |
69.6 |
51.1 |
% |
$ |
— |
||||||||||
Adjustments |
0.1 |
0.1 |
— |
— |
||||||||||||||||||||
Adjusted gross profit |
$ |
337.0 |
41.9 |
% |
$ |
267.4 |
40.0 |
% |
$ |
69.6 |
51.1 |
% |
$ |
— |
||||||||||
Operating income (expense) |
$ |
100.2 |
12.5 |
% |
$ |
103.3 |
15.5 |
% |
$ |
23.2 |
17.0 |
% |
$ |
(26.3) |
||||||||||
Adjustments |
1.0 |
0.4 |
— |
0.6 |
||||||||||||||||||||
Adjusted operating income (expense) |
$ |
101.2 |
12.6 |
% |
$ |
103.7 |
15.5 |
% |
$ |
23.2 |
17.0 |
% |
$ |
(25.7) |
Please refer to Footnotes at the end of this release. |
The following table sets forth the reconciliation of the Company's reported GAAP gross profit and operating income (expense) to the calculation of adjusted gross profit and operating income (expense) for the three months ended
Three Months Ended | ||||||||||||||||||||||||
(in millions, except percentages) |
Consolidated |
Margin |
North America (7) |
Margin |
International (9) |
Margin |
Corporate (8) | |||||||||||||||||
Net sales |
$ |
764.4 |
$ |
630.3 |
$ |
134.1 |
$ |
— |
||||||||||||||||
Gross profit |
$ |
297.5 |
38.9 |
% |
$ |
227.4 |
36.1 |
% |
$ |
70.1 |
52.3 |
% |
$ |
— |
||||||||||
Adjustments |
3.5 |
3.4 |
0.1 |
— |
||||||||||||||||||||
Adjusted gross profit |
$ |
301.0 |
39.4 |
% |
$ |
230.8 |
36.6 |
% |
$ |
70.2 |
52.3 |
% |
$ |
— |
||||||||||
Operating income (expense) |
$ |
52.0 |
6.8 |
% |
$ |
64.6 |
10.2 |
% |
$ |
23.7 |
17.7 |
% |
$ |
(36.3) |
||||||||||
Adjustments |
18.4 |
5.7 |
0.6 |
12.1 |
||||||||||||||||||||
Adjusted operating income (expense) |
$ |
70.4 |
9.2 |
% |
$ |
70.3 |
11.2 |
% |
$ |
24.3 |
18.1 |
% |
$ |
(24.2) |
EBITDA, Adjusted EBITDA and Consolidated funded debt less qualified cash
The following reconciliations are provided below:
- GAAP net income to EBITDA and adjusted EBITDA
- Total debt to consolidated funded debt less qualified cash
- Ratio of consolidated funded debt less qualified cash to adjusted EBITDA
Management believes that presenting these non-GAAP measures provides investors with useful information with respect to the Company's operating performance and comparisons from period to period, as well as general information about the Company's progress in reducing its leverage.
The following table sets forth the reconciliation of the Company's reported GAAP net income to the calculations of EBITDA and adjusted EBITDA for the three months ended June 30, 2016 and 2015:
Three Months Ended | |||||||
(in millions) |
|
| |||||
GAAP net income |
$ |
21.3 |
$ |
21.2 |
|||
Loss on extinguishment of debt |
47.2 |
— |
|||||
Interest expense |
23.1 |
20.5 |
|||||
Income taxes |
9.2 |
8.3 |
|||||
Depreciation and amortization |
22.9 |
26.5 |
|||||
EBITDA |
$ |
123.7 |
$ |
76.5 |
|||
Adjustments: |
|||||||
Integration costs (3) |
1.0 |
6.7 |
|||||
2015 Annual Meeting costs (5) |
— |
4.2 |
|||||
Executive management transition (4) |
— |
3.0 |
|||||
Redeemable non-controlling interest (10) |
— |
(0.1) |
|||||
Adjusted EBITDA |
$ |
124.7 |
$ |
90.3 |
The following table sets forth the reconciliation of the Company's net income to the calculations of EBITDA and adjusted EBITDA for the trailing twelve months ended
Trailing Twelve Months Ended | ||||||||
(in millions) |
|
| ||||||
Net income |
$ |
89.8 |
$ |
128.3 |
||||
Interest expense |
99.7 |
87.6 |
||||||
Loss on extinguishment of debt |
47.2 |
— |
||||||
Income taxes |
133.3 |
62.2 |
||||||
Depreciation and amortization |
92.2 |
92.5 |
||||||
EBITDA |
$ |
462.2 |
$ |
370.6 |
||||
Adjustments |
||||||||
German legal settlement (11) |
17.6 |
— |
||||||
Integration costs (3) |
12.4 |
47.0 |
||||||
Restructuring costs (12) |
11.9 |
— |
||||||
Other income (13) |
(9.5) |
(15.6) |
||||||
Executive management transition and retention compensation (4) |
8.7 |
3.0 |
||||||
2015 Annual Meeting costs (5) |
— |
6.3 |
||||||
Pension settlement (14) |
1.3 |
— |
||||||
Loss on disposal of business (15) |
— |
2.8 |
||||||
Financing costs (16) |
— |
1.3 |
||||||
Redemption value adjustment on redeemable non-controlling interest, net of tax (10) |
(0.9) |
0.9 |
||||||
Adjusted EBITDA |
$ |
503.7 |
$ |
416.3 |
||||
Consolidated funded debt less qualified cash |
$ |
1,599.4 |
$ |
1,568.4 |
||||
Ratio of consolidated funded debt less qualified cash to Adjusted EBITDA |
3.18 times |
3.77 times |
On
The ratio of adjusted EBITDA under the Company's 2016 Credit Agreement to consolidated funded debt less qualified cash is 3.18 times for the twelve months ending
The following table sets forth the reconciliation of the Company's reported total debt to the calculation of consolidated funded debt less qualified cash as of
(in millions) |
|
| |||||
Total debt, net |
$ |
1,676.8 |
$ |
1,542.8 |
|||
Plus: Deferred financing costs(17) |
11.3 |
33.2 |
|||||
Total debt |
1,688.1 |
1,576.0 |
|||||
Plus: Letters of credit outstanding |
18.8 |
17.3 |
|||||
Consolidated funded debt |
$ |
1,706.9 |
$ |
1,593.3 |
|||
Less: |
|||||||
Domestic qualified cash (18) |
61.9 |
9.0 |
|||||
Foreign qualified cash (18) |
45.6 |
15.9 |
|||||
Consolidated funded debt less qualified cash |
$ |
1,599.4 |
$ |
1,568.4 |
Footnotes:
(1) |
Loss on extinguishment of debt represents costs associated with the completion of a new credit facility and senior notes offering in the second quarter of 2016. |
(2) |
Interest expense represents incremental interest incurred upon the senior notes due 2026 sold in the second quarter of 2016 and the senior notes due 2020, which were repaid with the proceeds of the new senior notes due 2026. |
(3) |
Integration costs represents costs, including legal fees, professional fees, compensation costs and other charges related to the transition of manufacturing facilities, and other costs related to the continued alignment of the |
(4) |
Executive management transition and retention compensation represents certain costs associated with the transition of certain of the Company's executive officers following the 2015 Annual Meeting. |
(5) |
2015 Annual Meeting costs represent additional costs related to the Company's 2015 Annual Meeting and related issues. |
(6) |
Adjusted income tax provision represents adjustments associated with the aforementioned items and other discrete income tax events. |
(7) |
Adjustments for the |
(8) |
Adjustments for Corporate represent executive management transition and retention costs and integration costs which include professional fees and other charges to align the business related to the Sealy acquisition. |
(9) |
Adjustments for the International business segment represent executive management retention costs and integration costs incurred in connection with the introduction of Sealy products in certain international markets. |
(10) |
Redemption value adjustment on redeemable non-controlling interest represents an adjustment to the carrying value of the redeemable non-controlling interest to its redemption value. |
(11) |
German legal settlement represents the previously announced €15.5 million ( |
(12) |
Restructuring costs represents costs associated with headcount reduction and store closures. |
(13) |
Other income includes income from a partial settlement of a legal dispute. |
(14) |
Pension settlement represents pension expense recorded in conjunction with a settlement offered to terminated, vested participants in a defined benefit pension plan. |
(15) |
Loss on disposal of business represents costs associated with the disposition of the three Sealy |
(16) |
Financing costs represent costs incurred in connection with the amendment of the 2012 Credit Facility. |
(17) |
The Company presents deferred financing costs as a direct reduction from the carrying amount of the related debt in the Condensed Consolidated Balance Sheets. For purposes of determining total debt for financial covenants, the Company has added these costs back to total debt, net as calculated per the Condensed Consolidated Balance Sheets. |
(18) |
Qualified cash as defined in the 2016 Credit Agreement and 2012 Credit Agreement equals 100.0% of unrestricted domestic cash plus 60.0% of unrestricted foreign cash. For purposes of calculating leverage ratios, qualified cash is capped at |
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/tempur-sealy-reports-second-quarter-2016-results-300305342.html
SOURCE
News Provided by Acquire Media