Tempur Sealy Reports First Quarter 2017 Results
KEY HIGHLIGHTS
(in millions, except percentages and per common |
Three Months Ended |
% Change |
% Change Constant | ||||||||||
|
| ||||||||||||
Net sales |
$ |
722.1 |
$ |
721.0 |
0.2 |
% |
0.7 |
% | |||||
Net income |
33.9 |
39.6 |
(14.4) |
% |
(9.6) |
% | |||||||
Adjusted net income (1) |
52.2 |
42.3 |
23.4 |
% |
27.9 |
% | |||||||
EPS |
0.62 |
0.63 |
(1.6) |
% |
3.2 |
% | |||||||
Adjusted EPS (1) |
0.96 |
0.68 |
41.2 |
% |
45.6 |
% | |||||||
EBITDA (1) |
86.8 |
102.0 |
(14.9) |
% |
(12.2) |
% | |||||||
Adjusted EBITDA (1) |
121.1 |
104.0 |
16.4 |
% |
19.1 |
% |
FIRST QUARTER 2017 FINANCIAL SUMMARY
- Total net sales increased 0.2% to $722.1 million from $721.0 million in the first quarter of 2016. On a constant currency basis(1), total net sales increased 0.7%, with an increase of 0.1% in the
North America business segment and an increase of 3.2% in the International business segment. - Gross margin under
U.S. generally accepted accounting principles ("GAAP") was 39.7% as compared to 40.4% in the first quarter of 2016. Gross margin in the first quarter of 2017 included$11.5 million of charges associated with the termination of the relationship withMattress Firm Inc. ("Mattress Firm"). Adjusted gross margin(1) was 41.3% as compared to 40.4% in the first quarter of 2016. - GAAP operating income decreased 22.4% to $59.5 million as compared to $76.7 million in the first quarter of 2016. Operating income in the first quarter of 2017 included
$25.9 million of net charges associated with the Mattress Firm termination. Adjusted operating income(1) increased$4.8 million to$85.4 million as compared to adjusted operating income of$80.6 million in the first quarter of 2016. - GAAP net income decreased 14.4% to
$33.9 million as compared to$39.6 million in the first quarter of 2016. Adjusted net income(1) increased 23.4% to$52.2 million as compared to adjusted net income of$42.3 million in the first quarter of 2016. - Earnings before interest, tax, depreciation and amortization ("EBITDA")(1) decreased 14.9% to
$86.8 million as compared to $102.0 million for the first quarter of 2016. Adjusted EBITDA(1) increased 16.4% to$121.1 million as compared to adjusted EBITDA of$104.0 million in the first quarter of 2016. Adjusted EBITDA(1) excludes$34.3 million of charges related to the Mattress Firm termination. Please refer to additional discussion in the Business Segment Highlights below. - GAAP earnings per diluted share ("EPS") decreased 1.6% to $0.62 as compared to
$0 .63 in the first quarter of 2016. Adjusted EPS(1) increased 41.2% to $0.96 as compared to adjusted EPS of $0.68 in the first quarter of 2016. - The Company ended the first quarter of 2017 with total debt of
$1.9 billion and consolidated funded debt less qualified cash(1) of $1.9 billion. Leverage based on the ratio of consolidated funded debt less qualified cash to adjusted EBITDA(1) was 3.46 times for the trailing twelve months endedMarch 31, 2017 as compared to 3.18 times for the trailing twelve months endedMarch 31, 2016 .
(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
Charges associated with the Mattress Firm termination reflected in operating income were
International net sales decreased 0.9% to
The decrease in International gross margin was primarily driven by increased floor model discounts due to new product introductions and unfavorable foreign exchange impact, which were partially offset by favorable channel mix. International adjusted operating margin(1) decreased to 19.1% as compared to 19.4% in the first quarter of 2016.
Corporate GAAP operating expense decreased to
Other Income, Net
Other income included
(1) |
This is a non-GAAP financial measure. Please refer to "Non-GAAP Financial Measures and Constant Currency Information" below. |
Balance Sheet
As of
Financial Guidance
The Company also today reaffirmed its financial guidance for 2017. For the full year 2017, the Company currently expects adjusted EBITDA(1) to range from $400 million to $450 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.
The Company also noted that its 2017 outlook for adjusted EBITDA is a non-GAAP financial measure that excludes or has otherwise been adjusted for items impacting comparability. The Company further noted that it is unable to reconcile this forward-looking non-GAAP financial measure to GAAP net income, 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 GAAP net income in 2017 but would not impact adjusted EBITDA. These items that impact comparability may include restructuring activities, the impact of the termination of contracts with Mattress Firm, foreign currency exchange rates, income taxes, and other items. The unavailable information could have a significant impact on the Company's full year 2017 GAAP financial results.
(1) |
This is a non-GAAP financial measure. Please refer to "Non-GAAP Financial Measures and Constant Currency Information" below. |
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, free cash flow, 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.
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 2017 and performance generally for 2017 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 termination of the Company's relationship with Mattress Firm; 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
Other potential risk factors include 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:
Investor Relations
800-805-3635
Investor.relations@tempursealy.com
Condensed Consolidated Statements of Income (in millions, except percentages and per common share amounts) (unaudited) | |||||||||
Three Months Ended |
|||||||||
|
Chg % | ||||||||
2017 |
2016 |
||||||||
Net sales |
$ |
722.1 |
$ |
721.0 |
0.2% | ||||
Cost of sales (1) |
435.5 |
430.0 |
|||||||
Gross profit |
286.6 |
291.0 |
(1.5)% | ||||||
Selling and marketing expenses |
153.7 |
150.1 |
|||||||
General, administrative and other expenses |
66.5 |
71.7 |
|||||||
Customer termination charges, net (1) |
14.4 |
— |
|||||||
Equity income in earnings of unconsolidated affiliates |
(2.7) |
(2.8) |
|||||||
Royalty income, net of royalty expense |
(4.8) |
(4.7) |
|||||||
Operating income |
59.5 |
76.7 |
(22.4)% | ||||||
Other expense, net: |
|||||||||
Interest expense, net |
22.1 |
21.4 |
|||||||
Other income, net (2) |
(9.2) |
(1.0) |
|||||||
Total other expense, net |
12.9 |
20.4 |
|||||||
Income before income taxes |
46.6 |
56.3 |
(17.2)% | ||||||
Income tax provision |
(14.6) |
(17.3) |
|||||||
Net income before non-controlling interests |
32.0 |
39.0 |
(17.9)% | ||||||
Less: Net loss attributable to non-controlling interests |
(1.9) |
(0.6) |
|||||||
Net income attributable to |
$ |
33.9 |
$ |
39.6 |
(14.4)% | ||||
Earnings per common share: |
|||||||||
Basic |
$ |
0.63 |
$ |
0.64 |
|||||
Diluted |
$ |
0.62 |
$ |
0.63 |
(1.6)% | ||||
Weighted average common shares outstanding: |
|||||||||
Basic |
53.9 |
62.0 |
|||||||
Diluted |
54.6 |
62.6 |
Please refer to Footnotes at the end of this release.
Condensed Consolidated Balance Sheets (in millions) | |||||||
|
| ||||||
ASSETS |
(unaudited) |
||||||
Current Assets: |
|||||||
Cash and cash equivalents |
$ |
42.5 |
$ |
65.7 |
|||
Accounts receivable, net |
344.1 |
345.1 |
|||||
Inventories, net |
192.2 |
196.8 |
|||||
Prepaid expenses and other current assets |
62.0 |
63.9 |
|||||
Total Current Assets |
640.8 |
671.5 |
|||||
Property, plant and equipment, net |
420.1 |
422.2 |
|||||
|
724.2 |
722.5 |
|||||
Other intangible assets, net |
675.4 |
678.7 |
|||||
Deferred income taxes |
24.0 |
22.5 |
|||||
Other non-current assets |
195.8 |
185.2 |
|||||
Total Assets |
$ |
2,680.3 |
$ |
2,702.6 |
|||
LIABILITIES AND STOCKHOLDERS' DEFICIT |
|||||||
Current Liabilities: |
|||||||
Accounts payable |
$ |
228.7 |
$ |
219.3 |
|||
Accrued expenses and other current liabilities |
239.6 |
250.1 |
|||||
Income taxes payable |
15.5 |
5.8 |
|||||
Current portion of long-term debt |
66.9 |
70.3 |
|||||
Total Current Liabilities |
550.7 |
545.5 |
|||||
Long-term debt, net |
1,789.8 |
1,817.8 |
|||||
Deferred income taxes |
170.2 |
174.6 |
|||||
Other non-current liabilities |
180.9 |
169.3 |
|||||
Total Liabilities |
2,691.6 |
2,707.2 |
|||||
Redeemable non-controlling interest |
6.5 |
7.6 |
|||||
Total Stockholders' Deficit |
(17.8) |
(12.2) |
|||||
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders' Deficit |
$ |
2,680.3 |
$ |
2,702.6 |
Condensed Consolidated Statements of Cash Flows (in millions) (unaudited) | |||||||
Three Months Ended | |||||||
| |||||||
2017 |
2016 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|||||||
Net income before non-controlling interests |
$ |
32.0 |
$ |
39.0 |
|||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
|||||||
Depreciation and amortization |
19.6 |
17.6 |
|||||
Amortization of stock-based compensation |
(3.4) |
6.1 |
|||||
Amortization of deferred financing costs |
0.5 |
1.8 |
|||||
Bad debt expense |
2.4 |
1.5 |
|||||
Deferred income taxes |
(5.3) |
(1.7) |
|||||
Dividends received from unconsolidated affiliates |
1.3 |
2.1 |
|||||
Equity income in earnings of unconsolidated affiliates |
(2.7) |
(2.8) |
|||||
Non-cash interest expense on 8.0% Sealy Notes |
— |
1.8 |
|||||
Loss on sale of assets |
0.3 |
0.2 |
|||||
Foreign currency adjustments and other |
(0.1) |
(1.6) |
|||||
Changes in operating assets and liabilities |
22.6 |
(82.8) |
|||||
Net cash provided by (used in) operating activities |
67.2 |
(18.8) |
|||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|||||||
Purchases of property, plant and equipment |
(12.9) |
(12.6) |
|||||
Other |
0.9 |
(0.2) |
|||||
Net cash used in investing activities |
(12.0) |
(12.8) |
|||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|||||||
Proceeds from borrowings under long-term debt obligations |
302.9 |
101.5 |
|||||
Repayments of borrowings under long-term debt obligations |
(331.8) |
(87.0) |
|||||
Proceeds from exercise of stock options |
0.1 |
3.0 |
|||||
Excess tax benefit from stock-based compensation |
— |
1.2 |
|||||
|
(43.8) |
(102.0) |
|||||
Other |
(3.4) |
0.4 |
|||||
Net cash used in financing activities |
(76.0) |
(82.9) |
|||||
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS |
(2.4) |
(2.3) |
|||||
Decrease in cash and cash equivalents |
(23.2) |
(116.8) |
|||||
CASH AND CASH EQUIVALENTS, beginning of period |
65.7 |
153.9 |
|||||
CASH AND CASH EQUIVALENTS, end of period |
$ |
42.5 |
$ |
37.1 |
Summary of Channel Sales
The Company has updated its primary selling channels to Wholesale and Direct. These channels better align to the margin characteristics of the Company's business and its marketplace. Wholesale includes all third party retailers, including third party distribution, hospitality and healthcare. Direct includes company-owned stores, e-commerce, and call centers. Historically, the Company reported its net sales in the Retail and Other sales channels. Retail included furniture and bedding retailers, department stores, specialty retailers and warehouse clubs. Other included direct-to-consumer, third party distributors, hospitality and healthcare customers. Historical financial data for net sales by these new channel categories has been posted to the "Quarterly Results" section of the Company's Investor Relations website at http://investor.tempursealy.com.
The following table highlights net sales information, by channel and by segment, for the three months ended March 31, 2017 and 2016:
Three Months Ended | |||||||||||||||||||||||
(in millions) |
Consolidated |
|
International | ||||||||||||||||||||
2017 |
2016 |
2017 |
2016 |
2017 |
2016 | ||||||||||||||||||
Wholesale (1) |
$ |
672.3 |
$ |
685.1 |
$ |
558.2 |
$ |
569.5 |
$ |
114.1 |
$ |
115.6 |
|||||||||||
Direct (2) |
49.8 |
35.9 |
24.1 |
10.5 |
25.7 |
25.4 |
|||||||||||||||||
$ |
722.1 |
$ |
721.0 |
$ |
582.3 |
$ |
580.0 |
$ |
139.8 |
$ |
141.0 |
(1) |
The Wholesale channel includes all third party retailers, including third party distribution, hospitality, and healthcare. |
(2) |
The Direct channel includes company-owned stores, e-commerce and call centers. |
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, free cash flow, 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 the Company's 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 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 measures include that these measures do not present all of the amounts associated with our results as determined in accordance with GAAP and these non-GAAP measures should be considered supplemental in nature and should not be construed as more significant than comparable 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 measures and a reconciliation to the nearest GAAP 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 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 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 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 March 31, 2017 and 2016:
Three Months Ended | |||||||
(in millions, except per share amounts) |
|
| |||||
GAAP net income |
$ |
33.9 |
$ |
39.6 |
|||
Customer termination charges, net (1) |
25.9 |
— |
|||||
Integration costs (3) |
— |
1.0 |
|||||
Executive management transition (4) |
— |
3.0 |
|||||
Tax adjustments (5) |
(7.6) |
(1.3) |
|||||
Adjusted net income |
$ |
52.2 |
$ |
42.3 |
|||
Adjusted earnings per common share, diluted |
$ |
0.96 |
$ |
0.68 |
|||
Diluted shares outstanding |
54.6 |
62.6 |
Please refer to Footnotes at the end of this release.
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
1Q 2017 | ||||||||||||||||||||||||
(in millions, except percentages) |
Consolidated (1) |
Margin |
North |
Margin |
International (7) |
Margin |
Corporate (8) | |||||||||||||||||
Net sales |
$ |
722.1 |
$ |
582.3 |
$ |
139.8 |
$ |
— |
||||||||||||||||
Gross profit |
$ |
286.6 |
39.7 |
% |
$ |
214.5 |
36.8 |
% |
$ |
72.1 |
51.6 |
% |
$ |
— |
||||||||||
Adjustments |
11.5 |
11.5 |
— |
— |
||||||||||||||||||||
Adjusted gross profit |
$ |
298.1 |
41.3 |
% |
$ |
226.0 |
38.8 |
% |
$ |
72.1 |
51.6 |
% |
$ |
— |
||||||||||
Operating income (expense) |
$ |
59.5 |
8.2 |
% |
$ |
51.4 |
8.8 |
% |
$ |
25.9 |
18.5 |
% |
$ |
(17.8) |
||||||||||
Adjustments |
25.9 |
32.4 |
0.8 |
(7.3) |
||||||||||||||||||||
Adjusted operating income (expense) |
$ |
85.4 |
11.8 |
% |
$ |
83.8 |
14.4 |
% |
$ |
26.7 |
19.1 |
% |
$ |
(25.1) |
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
1Q 2016 | ||||||||||||||||||||||||
(in millions, except percentages) |
Consolidated |
Margin |
North |
Margin |
International |
Margin |
Corporate (10) | |||||||||||||||||
Net sales |
$ |
721.0 |
$ |
580.0 |
$ |
141.0 |
$ |
— |
||||||||||||||||
Gross profit |
$ |
291.0 |
40.4 |
% |
$ |
214.5 |
37.0 |
% |
$ |
76.5 |
54.3 |
% |
$ |
— |
||||||||||
Adjustments |
0.2 |
0.2 |
— |
— |
||||||||||||||||||||
Adjusted gross profit |
$ |
291.2 |
40.4 |
% |
$ |
214.7 |
37.0 |
% |
$ |
76.5 |
54.3 |
% |
$ |
— |
||||||||||
Operating income (expense) |
$ |
76.7 |
10.6 |
% |
$ |
77.3 |
13.3 |
% |
$ |
27.3 |
19.4 |
% |
$ |
(27.9) |
||||||||||
Adjustments |
3.9 |
0.3 |
— |
3.6 |
||||||||||||||||||||
Adjusted operating income (expense) |
$ |
80.6 |
11.2 |
% |
$ |
77.6 |
13.4 |
% |
$ |
27.3 |
19.4 |
% |
$ |
(24.3) |
EBITDA, Adjusted EBITDA, Consolidated Funded Debt Less Qualified Cash and Free Cash Flow
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
- Net cash from operating activities to free cash flow
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 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 March 31, 2017 and 2016:
Three Months Ended | |||||||
(in millions) |
|
| |||||
GAAP net income |
$ |
33.9 |
$ |
39.6 |
|||
Interest expense, net |
22.1 |
21.4 |
|||||
Income taxes |
14.6 |
17.3 |
|||||
Depreciation and amortization |
16.2 |
23.7 |
|||||
EBITDA |
$ |
86.8 |
$ |
102.0 |
|||
Adjustments: |
|||||||
Customer termination charges (11) |
34.3 |
— |
|||||
Integration costs (3) |
— |
1.0 |
|||||
Executive management transition (4) |
— |
1.0 |
|||||
Adjusted EBITDA |
$ |
121.1 |
$ |
104.0 |
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 |
$ |
196.4 |
$ |
89.7 |
||||
Interest expense, net |
85.9 |
97.1 |
||||||
Loss on extinguishment of debt |
47.2 |
— |
||||||
Income taxes |
84.1 |
132.4 |
||||||
Depreciation and amortization |
82.0 |
95.8 |
||||||
EBITDA |
$ |
495.6 |
$ |
415.0 |
||||
Adjustments |
||||||||
Customer termination charges (11) |
34.3 |
— |
||||||
Integration costs (3) |
1.0 |
18.1 |
||||||
German legal settlement (12) |
— |
17.6 |
||||||
Restructuring costs (13) |
7.8 |
11.9 |
||||||
Executive management transition and retention compensation (4) |
— |
11.7 |
||||||
Other income (14) |
— |
(9.5) |
||||||
2015 Annual Meeting costs (15) |
— |
4.2 |
||||||
Pension settlement (16) |
— |
1.3 |
||||||
Redemption value adjustment on redeemable non-controlling interest, net of tax (17) |
— |
(1.0) |
||||||
Adjusted EBITDA |
$ |
538.7 |
$ |
469.3 |
||||
Consolidated funded debt less qualified cash |
$ |
1,861.9 |
$ |
1,490.2 |
||||
Ratio of consolidated funded debt less qualified cash to adjusted EBITDA |
3.46 times |
3.18 times |
Under the Company's 2016 Credit Agreement, adjusted EBITDA contains certain restrictions that limit adjustments to GAAP net income when calculating adjusted EBITDA. For the twelve months ended
The ratio of adjusted EBITDA under the Company's 2016 Credit Agreement to consolidated funded debt less qualified cash is 3.46 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 funded debt less qualified cash as of
(in millions) |
|
| |||||
Total debt, net |
$ |
1,856.7 |
$ |
1,472.6 |
|||
Plus: Deferred financing costs (18) |
12.4 |
23.6 |
|||||
Total debt |
1,869.1 |
1,496.2 |
|||||
Plus: Letters of credit outstanding |
22.9 |
18.8 |
|||||
Consolidated funded debt |
$ |
1,892.0 |
$ |
1,515.0 |
|||
Less: |
|||||||
Domestic qualified cash (19) |
11.5 |
6.3 |
|||||
Foreign qualified cash (19) |
18.6 |
18.5 |
|||||
Consolidated funded debt less qualified cash |
$ |
1,861.9 |
$ |
1,490.2 |
Please refer to Footnotes at the end of this release.
The following table sets forth the reconciliation of the Company's net cash from operating activities to free cash flow for the three months ended and trailing twelve months ended
Three Months |
Trailing Twelve Months | ||||||||||||||
(in millions) |
2017 |
2016 |
2017 |
2016 | |||||||||||
Net cash provided by (used in) operating activities |
$ |
67.2 |
$ |
(18.8) |
$ |
251.5 |
$ |
221.8 |
|||||||
Subtract: Purchases of property, plant and equipment |
12.9 |
12.6 |
62.7 |
63.1 |
|||||||||||
Free cash flow |
$ |
54.3 |
$ |
(31.4) |
$ |
188.8 |
$ |
158.7 |
Please refer to Footnotes at the end of this release.
Footnotes:
(1) |
The Company recorded |
(2) |
Other income included |
(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 represents certain costs associated with the transition of certain of the Company's executive officers. |
(5) |
Tax adjustments represents adjustments associated with the aforementioned items and other discrete income tax events. |
(6) |
Adjustments for the |
(7) |
Adjustments for the International business segment represent certain employee-related expenses. |
(8) |
Adjustments for Corporate represent costs related to the Mattress Firm termination. The Company recorded |
(9) |
Adjustments for the |
(10) |
Adjustments for Corporate represent executive management transition costs and integration costs which include professional fees and other charges to align the business related to the Sealy acquisition. |
(11) |
Adjusted EBITDA excludes |
(12) |
German legal settlement represents the €15.5 million ( |
(13) |
Restructuring costs represents costs associated with headcount reduction and store closures. |
(14) |
Other income includes income from a partial settlement of a legal dispute. |
(15) |
2015 Annual Meeting costs represent additional costs related to the Company's 2015 Annual Meeting and related issues. |
(16) |
Pension settlement represents pension expense recorded in conjunction with a settlement offered to terminated, vested participants in a defined benefit pension plan. |
(17) |
Redemption value adjustment on redeemable non-controlling interest represents a |
(18) |
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. |
(19) |
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-first-quarter-2017-results-300451191.html
SOURCE
News Provided by Acquire Media