Tempur Sealy Reports Third Quarter Results
- Consolidated Net Sales Consistent to Prior Year Despite Challenged Macroeconomic Environment
- Improves Consolidated Gross Margins 2.7% to 44.9%
- Realizes Robust Cash Flow from Operations of
$230 Million - Declares Fourth Quarter Dividend of
$0.11 Per Share
THIRD QUARTER 2023 FINANCIAL SUMMARY
- Total net sales decreased 0.5% to
$1,277.1 million as compared to$1,283.3 million in the third quarter of 2022, with a decrease of 3.2% in theNorth America business segment and and increase of 12.3% in the International business segment. On a constant currency basis(1), total net sales decreased 1.7%, with a decrease of 3.5% in theNorth America business segment and an increase of 6.7% in the International business segment. - Gross margin was 44.9% as compared to 42.2% in the third quarter of 2022. Adjusted gross margin(1) was 45.9% as compared to 42.5% in the third quarter of 2022.
- Operating income decreased 8.9% to
$183.2 million as compared to$201.0 million in the third quarter of 2022. Adjusted operating income(1) increased 3.9% to$214.7 million as compared to$206.7 million in the third quarter of 2022. - Net income decreased 14.6% to
$113.3 million as compared to$132.7 million in the third quarter of 2022. Adjusted net income(1) decreased 0.7% to$136.8 million as compared to$137.8 million in the third quarter of 2022. - Earnings per diluted share ("EPS") decreased 14.7% to
$0.64 as compared to$0.75 in the third quarter of 2022. Adjusted EPS(1) decreased 1.3% to$0.77 as compared to$0.78 in the third quarter of 2022.
KEY HIGHLIGHTS |
|||||
(in millions, except percentages and per common share amounts) |
Three Months Ended |
% Reported |
|||
|
|
||||
Net sales |
$ 1,277.1 |
$ 1,283.3 |
(0.5) % |
||
Net income |
$ 113.3 |
$ 132.7 |
(14.6) % |
||
Adjusted net income (1) |
$ 136.8 |
$ 137.8 |
(0.7) % |
||
EPS |
$ 0.64 |
$ 0.75 |
(14.7) % |
||
Adjusted EPS (1) |
$ 0.77 |
$ 0.78 |
(1.3) % |
Company Chairman and CEO
"Similar to the second quarter, we demonstrated the strength of our business model and its ability to produce reasonable returns, even in a less robust market. Improvements in operations and supply contracts, combined with the impact of consumer-specific strategies drove significant gross margin expansion, positioning the Company well for the future.
"Regarding the pending Mattress Firm transaction, we continue to expect to formally respond to the
Business Segment Highlights
The Company's business segments include
International net sales increased 12.3% to
International net sales through the wholesale channel increased
International gross margin improved 320 basis points as compared to the third quarter of 2022. The improvement was primarily driven by normalizing commodity costs, favorable mix and expense leverage. International adjusted operating margin(1) improved 150 basis points as compared to the third quarter of 2022. The improvement was primarily driven by the improvement in gross margin, partially offset by operating expense deleverage to support product launch initiatives.
Corporate operating expense increased to
Consolidated net income decreased 14.6% to
The Company ended the third quarter of 2023 with total debt of
Additionally, today the Company announced that its Board of Directors declared a quarterly cash dividend of
Cybersecurity Event
As previously disclosed, the Company identified a cybersecurity event on
Financial Guidance
For the full year 2023, the Company revised its expectations to an adjusted EPS(1) range of
The Company noted that its expectations are based on information available at the time of this release, and are subject to changing conditions and risks, many of which are outside the Company's control. The Company is unable to reconcile forward–looking adjusted EPS, a non–GAAP financial measure, to EPS, its most directly comparable forward–looking GAAP financial measure, without unreasonable efforts, because the Company is currently unable to predict with a reasonable degree of certainty the type and extent of certain items that would be expected to impact EPS in 2023.
Conference Call Information
Non-GAAP Financial Measures and Constant Currency Information
For additional information regarding EBITDA, adjusted EBITDA, adjusted net income, adjusted EPS, adjusted gross profit, adjusted gross margin, adjusted operating income (expense), adjusted operating margin, consolidated indebtedness and consolidated indebtedness less netted 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.
Forward-Looking Statements
This press release contains statements that may be characterized as "forward-looking," within the meaning of the federal securities laws. Such statements might include information concerning one or more of the Company's plans, guidance, objectives, goals, strategies, and other information that is not historical information. When used in this release, the words "assumes," "estimates," "expects," "guidance," "anticipates," "might," "projects," "plans," "proposed," "targets," "intends," "believes," "will," "contemplates" 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 the announced Mattress Firm acquisition, the Company's expected quarterly results, full year guidance and outperformance relative to the broader industry, the Company's quarterly cash dividend, the Company's expectations regarding geopolitical events including the war in Ukraine, the macroeconomic environment including its impact on consumer behavior, foreign exchange rates and fluctuations in such rates, the bedding industry, financial infrastructure, adjusted EPS for 2023 and subsequent periods and the Company's expectations for increasing sales and adjusted EPS growth, product launches, expected hiring and advertising, capital project timelines, channel growth, acquisitions and commodities outlook. Any forward-looking statements contained herein are based upon current expectations and beliefs and various assumptions. There can be no assurance that the Company will realize these expectations, meet its guidance, 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 any that may be expressed herein as forward-looking statements. These potential risks include the factors discussed in the Company's Annual Report on Form 10-K for the year ended
About
Our highly recognized brands include Tempur-Pedic®, Sealy® and Stearns & Foster® and our popular non-branded offerings consist of value-focused private label and OEM products. At
Importantly, we are committed to carrying out our global responsibility to protect the environment and the communities in which we operate. As part of that commitment, we have established the goal of achieving carbon neutrality for our global wholly owned operations by 2040.
Investor Relations Contact:
Investor Relations
800-805-3635
Investor.relations@tempursealy.com
(1) This is a non-GAAP financial measure. Please refer to "Non-GAAP Financial Measures and Constant Currency Information" below. |
Condensed Consolidated Statements of Income (in millions, except percentages and per common share amounts) (unaudited) |
|||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||
|
Chg % |
|
Chg % |
||||||||
2023 |
2022 |
2023 |
2022 |
||||||||
Net sales |
$ 1,277.1 |
$ 1,283.3 |
(0.5) % |
$ 3,754.9 |
$ 3,733.8 |
0.6 % |
|||||
Cost of sales |
703.4 |
742.2 |
2,139.0 |
2,173.4 |
|||||||
Gross profit |
573.7 |
541.1 |
6.0 % |
1,615.9 |
1,560.4 |
3.6 % |
|||||
Selling and marketing expenses |
272.9 |
248.3 |
799.8 |
744.7 |
|||||||
General, administrative and other expenses |
122.2 |
96.7 |
344.2 |
296.6 |
|||||||
Equity income in earnings of unconsolidated affiliates |
(4.6) |
(4.9) |
(13.4) |
(14.4) |
|||||||
Operating income |
183.2 |
201.0 |
(8.9) % |
485.3 |
533.5 |
(9.0) % |
|||||
Other expense, net: |
|||||||||||
Interest expense, net |
32.6 |
26.8 |
99.0 |
71.4 |
|||||||
Other income, net |
(0.1) |
(0.9) |
(0.2) |
(1.5) |
|||||||
Total other expense, net |
32.5 |
25.9 |
98.8 |
69.9 |
|||||||
Income from continuing operations before income taxes |
150.7 |
175.1 |
(13.9) % |
386.5 |
463.6 |
(16.6) % |
|||||
Income tax provision |
(36.8) |
(41.1) |
(93.5) |
(107.5) |
|||||||
Income from continuing operations |
113.9 |
134.0 |
(15.0) % |
293.0 |
356.1 |
(17.7) % |
|||||
Loss from discontinued operations, net of tax |
— |
(0.8) |
— |
(0.8) |
|||||||
Net income before non-controlling interest |
113.9 |
133.2 |
(14.5) % |
293.0 |
355.3 |
(17.5) % |
|||||
Less: Net income attributable to non-controlling interest |
0.6 |
0.5 |
2.0 |
1.3 |
|||||||
Net income attributable to |
$ 113.3 |
$ 132.7 |
(14.6) % |
$ 291.0 |
$ 354.0 |
(17.8) % |
|||||
Earnings per common share: |
|||||||||||
Basic |
|||||||||||
Earnings per share for continuing operations |
$ 0.66 |
$ 0.78 |
$ 1.69 |
$ 2.01 |
|||||||
Loss per share for discontinued operations |
— |
(0.01) |
— |
— |
|||||||
Earnings per share |
$ 0.66 |
$ 0.77 |
(14.3) % |
$ 1.69 |
$ 2.01 |
(15.9) % |
|||||
Diluted |
|||||||||||
Earnings per share for continuing operations |
$ 0.64 |
$ 0.75 |
$ 1.64 |
$ 1.95 |
|||||||
Loss per share for discontinued operations |
— |
— |
— |
— |
|||||||
Earnings per share |
$ 0.64 |
$ 0.75 |
(14.7) % |
$ 1.64 |
$ 1.95 |
(15.9) % |
|||||
Weighted average common shares outstanding: |
|||||||||||
Basic |
172.2 |
171.9 |
172.1 |
176.2 |
|||||||
Diluted |
177.6 |
177.0 |
177.0 |
181.5 |
Condensed Consolidated Balance Sheets (in millions) |
|||
|
|
||
ASSETS |
(unaudited) |
||
Current Assets: |
|||
Cash and cash equivalents |
$ 91.6 |
$ 69.4 |
|
Accounts receivable, net |
525.8 |
422.6 |
|
Inventories |
485.5 |
555.0 |
|
Prepaid expenses and other current assets |
144.8 |
148.2 |
|
Total Current Assets |
1,247.7 |
1,195.2 |
|
Property, plant and equipment, net |
849.4 |
791.1 |
|
|
1,064.8 |
1,062.3 |
|
Other intangible assets, net |
709.4 |
715.8 |
|
Operating lease right-of-use assets |
585.5 |
506.8 |
|
Deferred income taxes |
12.7 |
11.3 |
|
Other non-current assets |
76.6 |
77.3 |
|
Total Assets |
$ 4,546.1 |
$ 4,359.8 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) |
|||
Current Liabilities: |
|||
Accounts payable |
$ 361.7 |
$ 359.8 |
|
Accrued expenses and other current liabilities |
502.9 |
432.7 |
|
Short-term operating lease obligations |
112.7 |
105.5 |
|
Current portion of long-term debt |
70.0 |
70.4 |
|
Income taxes payable |
11.6 |
12.8 |
|
Total Current Liabilities |
1,058.9 |
981.2 |
|
Long-term debt, net |
2,538.5 |
2,739.9 |
|
Long-term operating lease obligations |
527.8 |
453.5 |
|
Deferred income taxes |
116.1 |
114.0 |
|
Other non-current liabilities |
81.1 |
83.5 |
|
Total Liabilities |
4,322.4 |
4,372.1 |
|
Redeemable non-controlling interest |
9.6 |
9.8 |
|
Total Stockholders' Equity (Deficit) |
214.1 |
(22.1) |
|
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders' Equity (Deficit) |
$ 4,546.1 |
$ 4,359.8 |
Condensed Consolidated Statements of Cash Flows (in millions) (unaudited) |
|||
Nine Months Ended |
|||
|
|||
2023 |
2022 |
||
CASH FLOWS FROM OPERATING ACTIVITIES FROM CONTINUING OPERATIONS: |
|||
Net income before non-controlling interest |
$ 293.0 |
$ 355.3 |
|
Loss from discontinued operations, net of tax |
— |
0.8 |
|
Adjustments to reconcile net income from continuing operations to net cash provided by operating activities: |
|||
Depreciation and amortization |
99.6 |
93.3 |
|
Amortization of stock-based compensation |
35.9 |
39.1 |
|
Amortization of deferred financing costs |
2.9 |
2.9 |
|
Bad debt expense |
7.1 |
5.2 |
|
Deferred income taxes |
0.5 |
(9.9) |
|
Dividends received from unconsolidated affiliates |
18.1 |
20.8 |
|
Equity income in earnings of unconsolidated affiliates |
(13.4) |
(14.4) |
|
Foreign currency adjustments and other |
(1.9) |
(1.6) |
|
Changes in operating assets and liabilities |
37.4 |
(208.0) |
|
Net cash provided by operating activities from continuing operations |
479.2 |
283.5 |
|
CASH FLOWS FROM INVESTING ACTIVITIES FROM CONTINUING OPERATIONS: |
|||
Purchases of property, plant and equipment |
(153.3) |
(216.0) |
|
Other |
0.5 |
(8.8) |
|
Net cash used in investing activities from continuing operations |
(152.8) |
(224.8) |
|
CASH FLOWS FROM FINANCING ACTIVITIES FROM CONTINUING OPERATIONS: |
|||
Proceeds from borrowings under long-term debt obligations |
1,491.5 |
1,904.3 |
|
Repayments of borrowings under long-term debt obligations |
(1,689.9) |
(1,435.5) |
|
Proceeds from exercise of stock options |
2.8 |
0.3 |
|
|
(36.0) |
(637.2) |
|
Dividends paid |
(58.8) |
(53.4) |
|
Repayments of finance lease obligations and other |
(12.8) |
(12.6) |
|
Net cash used in financing activities from continuing operations |
(303.2) |
(234.1) |
|
Net cash provided by (used in) continuing operations |
23.2 |
(175.4) |
|
Net operating cash flows used in discontinued operations |
— |
(0.8) |
|
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS |
(1.0) |
(30.4) |
|
Increase (decrease) in cash and cash equivalents |
22.2 |
(206.6) |
|
CASH AND CASH EQUIVALENTS, beginning of period |
69.4 |
300.7 |
|
CASH AND CASH EQUIVALENTS, end of period |
$ 91.6 |
$ 94.1 |
Summary of Channel Sales
The following table highlights net sales information, by channel and by business segment, for the three months ended September 30, 2023 and 2022:
Three Months Ended |
|||||||||||
(in millions) |
Consolidated |
|
International |
||||||||
2023 |
2022 |
2023 |
2022 |
2023 |
2022 |
||||||
Wholesale (a) |
$ 974.6 |
$ 1,003.2 |
$ 885.1 |
$ 918.1 |
$ 89.5 |
$ 85.1 |
|||||
Direct (b) |
302.5 |
280.1 |
138.6 |
139.6 |
163.9 |
140.5 |
|||||
$ 1,277.1 |
$ 1,283.3 |
$ 1,023.7 |
$ 1,057.7 |
$ 253.4 |
$ 225.6 |
(a) |
The Wholesale channel includes all third party retailers, including third party distribution, hospitality and healthcare. |
(b) |
The Direct channel includes company-owned stores, online and call centers. |
Reconciliation of Non-GAAP Financial Measures
(in millions, except percentages, ratios and per common share amounts)
The Company provides information regarding adjusted net income, EBITDA, adjusted EBITDA, adjusted EPS, adjusted gross profit, adjusted gross margin, adjusted operating income (expense), adjusted operating margin, consolidated indebtedness and consolidated indebtedness less netted cash, which are not recognized terms under GAAP and do not purport to be alternatives to net income, earnings per share, gross profit, gross margin, operating income (expense) and operating margin as a measure of operating performance, or an alternative to total debt as a measure of liquidity. The Company believes these non-GAAP financial measures provide investors with performance measures that better reflect the Company's underlying operations and trends, providing a perspective not immediately apparent from net income, gross profit, gross margin, operating income (expense) and operating margin. The adjustments management makes to derive the non-GAAP financial measures include adjustments to exclude items that may cause short-term fluctuations in the nearest GAAP financial measure, but which management does not consider to be the fundamental attributes or primary drivers of the Company's business.
The Company believes that exclusion of these items assists in providing a more complete understanding of the Company's underlying results from 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 business segment performance compared to prior periods and the marketplace, to establish operational goals and to provide continuity to investors for comparability purposes. Limitations associated with the use of these non-GAAP financial measures include that these measures do not present all of the amounts associated with the Company's results as determined in accordance with GAAP. These non-GAAP financial measures should be considered supplemental in nature and should not be construed as more significant than comparable financial measures defined by GAAP. Because not all companies use identical calculations, these presentations may not be comparable to other similarly titled measures of other companies. For more information about these non-GAAP financial measures and a reconciliation to the nearest GAAP financial measure, please refer to the reconciliations on the following pages.
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, earnings or other historical financial information on a "constant currency basis," which is a non-GAAP financial measure. These references to constant currency 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 corresponding 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 reported net income to adjusted net income and the 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 reported net income to adjusted net income and the calculation of adjusted EPS for the three months ended
Three Months Ended |
|||
(in millions, except per share amounts) |
|
|
|
Net income |
$ 113.3 |
$ 132.7 |
|
Transaction costs (1) |
15.7 |
— |
|
Cybersecurity event (2) |
13.5 |
— |
|
Operational start-up costs (3) |
2.3 |
1.8 |
|
ERP system transition (4) |
— |
2.7 |
|
Restructuring costs (5) |
— |
1.2 |
|
Loss from discontinued operations, net of tax (6) |
— |
0.8 |
|
Adjusted income tax provision (7) |
(8.0) |
(1.4) |
|
Adjusted net income |
$ 136.8 |
$ 137.8 |
|
Adjusted earnings per common share, diluted |
$ 0.77 |
$ 0.78 |
|
Diluted shares outstanding |
177.6 |
177.0 |
Please refer to Footnotes at the end of this release. |
Adjusted Gross Profit, Adjusted Gross Margin, Adjusted Operating Income (Expense) and Adjusted Operating Margin
A reconciliation of gross profit and gross margin to adjusted gross profit and adjusted gross margin, respectively, and operating income (expense) and operating margin to adjusted operating income (expense) and adjusted operating margin, respectively, are 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 gross profit and operating income (expense) to the calculation of adjusted gross profit and adjusted operating income (expense) for the three months ended
3Q 2023 |
|||||||||||||
(in millions, except percentages) |
Consolidated |
Margin |
North America |
Margin |
International |
Margin |
Corporate |
||||||
Net sales |
$ 1,277.1 |
$ 1,023.7 |
$ 253.4 |
$ — |
|||||||||
Gross profit |
$ 573.7 |
44.9 % |
$ 430.4 |
42.0 % |
$ 143.3 |
56.6 % |
$ — |
||||||
Adjustments: |
|||||||||||||
Cybersecurity event (2) |
9.6 |
9.6 |
— |
— |
|||||||||
Operational start-up costs (3) |
2.3 |
2.3 |
— |
— |
|||||||||
Total adjustments |
11.9 |
11.9 |
— |
— |
|||||||||
Adjusted gross profit |
$ 585.6 |
45.9 % |
$ 442.3 |
43.2 % |
$ 143.3 |
56.6 % |
$ — |
||||||
Operating income (expense) |
$ 183.2 |
14.3 % |
$ 195.5 |
19.1 % |
$ 40.0 |
15.8 % |
$ (52.3) |
||||||
Adjustments: |
|||||||||||||
Transaction costs (1) |
15.7 |
— |
— |
15.7 |
|||||||||
Cybersecurity event (2) |
13.5 |
10.0 |
1.1 |
2.4 |
|||||||||
Operational start-up costs (3) |
2.3 |
2.3 |
— |
— |
|||||||||
Total adjustments |
31.5 |
12.3 |
1.1 |
18.1 |
|||||||||
Adjusted operating income (expense) |
$ 214.7 |
16.8 % |
$ 207.8 |
20.3 % |
$ 41.1 |
16.2 % |
$ (34.2) |
Please refer to Footnotes at the end of this release. |
The following table sets forth the reconciliation of the Company's reported gross profit and operating income (expense) to the calculation of adjusted gross profit and adjusted operating income (expense) for the three months ended
3Q 2022 |
|||||||||||||
(in millions, except percentages) |
Consolidated |
Margin |
|
Margin |
International |
Margin |
Corporate |
||||||
Net sales |
$ 1,283.3 |
$ 1,057.7 |
$ 225.6 |
$ — |
|||||||||
Gross profit |
$ 541.1 |
42.2 % |
$ 420.7 |
39.8 % |
$ 120.4 |
53.4 % |
$ — |
||||||
Adjustments: |
|||||||||||||
ERP system transition (4) |
2.3 |
2.3 |
— |
— |
|||||||||
Operational start-up costs (3) |
1.7 |
1.7 |
— |
— |
|||||||||
Total adjustments |
4.0 |
4.0 |
— |
— |
|||||||||
Adjusted gross profit |
$ 545.1 |
42.5 % |
$ 424.7 |
40.2 % |
$ 120.4 |
53.4 % |
$ — |
||||||
Operating income (expense) |
$ 201.0 |
15.7 % |
$ 205.0 |
19.4 % |
$ 32.6 |
14.5 % |
$ (36.6) |
||||||
Adjustments: |
|||||||||||||
ERP system transition (4) |
2.7 |
2.7 |
— |
— |
|||||||||
Operational start-up costs (3) |
1.8 |
1.8 |
— |
— |
|||||||||
Restructuring costs (5) |
1.2 |
— |
0.6 |
0.6 |
|||||||||
Total adjustments |
5.7 |
4.5 |
0.6 |
0.6 |
|||||||||
Adjusted operating income (expense) |
$ 206.7 |
16.1 % |
$ 209.5 |
19.8 % |
$ 33.2 |
14.7 % |
$ (36.0) |
Please refer to Footnotes at the end of this release. |
EBITDA, Adjusted EBITDA and Consolidated Indebtedness less Netted Cash
The following reconciliations are provided below:
- Net income to EBITDA and adjusted EBITDA
- Ratio of consolidated indebtedness less netted cash to adjusted EBITDA
- Total debt, net to consolidated indebtedness less netted cash
Management believes that presenting these non-GAAP measures provides investors with useful information with respect to the Company's operating performance, cash flow generation and comparisons from period to period, as well as general information about the Company's leverage.
The Company's credit agreement (the "2023 Credit Agreement") provides the definition of adjusted EBITDA. Accordingly, the Company presents adjusted EBITDA to provide information regarding the Company's compliance with requirements under the 2023 Credit Agreement.
The following table sets forth the reconciliation of the Company's reported net income to the calculations of EBITDA and adjusted EBITDA for the three months ended
Three Months Ended |
|||
(in millions) |
|
|
|
Net income |
$ 113.3 |
$ 132.7 |
|
Interest expense, net |
32.6 |
26.8 |
|
Income taxes |
36.8 |
41.1 |
|
Depreciation and amortization |
45.5 |
44.8 |
|
EBITDA |
$ 228.2 |
$ 245.4 |
|
Adjustments: |
|||
Transaction costs (1) |
15.7 |
— |
|
Cybersecurity event (2) |
13.5 |
— |
|
Operational start-up costs (3) |
2.3 |
1.8 |
|
ERP system transition (4) |
— |
2.7 |
|
Restructuring costs (5) |
— |
1.2 |
|
Loss from discontinued operations, net of tax (6) |
— |
0.8 |
|
Adjusted EBITDA |
$ 259.7 |
$ 251.9 |
Please refer to Footnotes at the end of this release. |
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 |
$ 392.7 |
Interest expense, net |
130.6 |
Income tax provision |
105.0 |
Depreciation and amortization |
185.0 |
EBITDA |
$ 813.3 |
Adjustments: |
|
Transaction costs (1) |
31.5 |
Cybersecurity event (2) |
13.5 |
Operational start-up costs (3) |
8.0 |
ERP system transition (4) |
6.6 |
Restructuring costs (5) |
4.7 |
Adjusted EBITDA |
$ 877.6 |
Consolidated indebtedness less netted cash |
$ 2,534.7 |
Ratio of consolidated indebtedness less netted cash to adjusted EBITDA |
2.89 times |
On
The ratio of consolidated indebtedness less netted cash to adjusted EBITDA is 2.89 times for the trailing twelve months ended
The following table sets forth the reconciliation of the Company's reported total debt to the calculation of consolidated indebtedness less netted cash as of
(in millions) |
|
Total debt, net |
$ 2,608.5 |
Plus: Deferred financing costs (8) |
17.8 |
Consolidated indebtedness |
2,626.3 |
Less: Netted cash (9) |
91.6 |
Consolidated indebtedness less netted cash |
$ 2,534.7 |
Please refer to Footnotes at the end of this release. |
Footnotes:
(1) |
In the third quarter of 2023, the Company recorded |
(2) |
In the third quarter of 2023, the Company recorded |
(3) |
In the third quarter of 2023, the Company recorded |
(4) |
In the third quarter of 2022, the Company recorded |
(5) |
In the third quarter of 2022, the Company recorded |
(6) |
Certain subsidiaries in the International business segment were accounted for as discontinued operations and had been designated as unrestricted subsidiaries in the 2019 Credit Agreement. Therefore, these subsidiaries were excluded from the Company's adjusted financial measures for covenant compliance purposes. |
(7) |
Adjusted income tax provision represents the tax effects associated with the aforementioned items. |
(8) |
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 covenant purposes, the Company has added these costs back to total debt, net as calculated per the Condensed Consolidated Balance Sheets. |
(9) |
Netted cash includes cash and cash equivalents for domestic and foreign subsidiaries designated as restricted subsidiaries in the 2023 Credit Agreement. |
View original content:https://www.prnewswire.com/news-releases/tempur-sealy-reports-third-quarter-results-301974706.html
SOURCE