Delaware
|
001-31922
|
33-1022198
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(I.R.S. Employer Identification No.)
|
Item 2.02 | Results from Operations and Financial Condition |
Item 7.01 | Regulation FD Disclosure |
Item 9.01 | Financial Statements and Exhibits |
Exhibit
|
Description
|
|
Tempur-Pedic International Inc. | |||
October 23, 2012
|
By:
|
/s/ DALE E. WILLIAMS | |
Dale E. Williams | |||
Executive Vice President & Chief Financial Officer | |||
EXHIBIT INDEX
|
Exhibit
|
Description
|
|
●
|
Earnings per diluted share (EPS) under U.S. generally accepted accounting principles (GAAP) in the third quarter of 2012 were $(0.03), and reflect the tax provision recorded in connection with the anticipated repatriation of foreign earnings together with certain transaction costs related to the proposed Sealy acquisition. Adjusted EPS were $0.70 in the third quarter of 2012 as compared to GAAP EPS of $0.90 per diluted share in the third quarter of 2011.
|
●
|
GAAP net loss in the third quarter of 2012 was $(2.0) million. The Company reported adjusted net income of $42.3 million for the third quarter of 2012 as compared to GAAP net income of $61.9 million in the third quarter of 2011. For additional information regarding adjusted EPS and adjusted net income (which are non-GAAP measures), please refer to the reconciliation and other information included in the attached schedule.
|
●
|
Net sales decreased 9% to $347.9 million in the third quarter of 2012 from $383.1 million in the third quarter of 2011. On a constant currency basis, net sales decreased 7%. Net sales in the North American segment decreased 14% and International segment net sales increased 3%. On a constant currency basis, International segment net sales increased 11%.
|
● |
Mattress sales decreased 11% globally in the third quarter of 2012. Mattress sales decreased 15% in the North American segment and increased 1% in the International segment. On a constant currency basis, International mattress sales increased 10%. Pillow sales increased 11% globally. Pillow sales increased 5% in North America and increased 16% internationally. On a constant currency basis, International pillow sales increased 23%.
|
●
|
Gross profit margin was 49.2% as compared to 52.4% in the third quarter of 2011. The gross profit margin decreased primarily as a result of product mix and increased promotions and discounts, offset partially by geographic mix.
|
●
|
Operating income decreased 34% to $63.4 million, or 18.2% of sales as compared to $96.6 million, or 25.2% of sales in the third quarter of 2011 reflecting deleverage throughout the income statement driven by lower sales. Operating income in the third quarter of 2012 included $3.6 million of transaction costs related to the proposed Sealy acquisition, as well as a benefit of $8 million related to an adjustment to long-term incentive stock compensation following a re-evaluation of the probability of meeting certain related required financial metrics.
|
●
|
The Company generated $67.2 million of operating cash flow as compared to $75.0 million in the third quarter of 2011.
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2012
|
2011
|
Chg %
|
2012
|
2011
|
Chg %
|
|||||||||||
Net sales
|
$
|
347,944
|
$
|
383,085
|
-9.2%
|
$
|
1,061,798
|
$
|
1,051,135
|
1.0%
|
||||||
Cost of sales
|
176,709
|
182,491
|
517,694
|
499,213
|
||||||||||||
Gross profit
|
171,235
|
200,594
|
-14.6%
|
544,104
|
551,922
|
-1.4%
|
||||||||||
Selling and marketing expenses
|
76,232
|
72,439
|
243,203
|
204,789
|
||||||||||||
General, administrative and
other expenses
|
31,556
|
31,548
|
103,840
|
92,416
|
||||||||||||
Operating income
|
63,447
|
96,607
|
-34.3%
|
197,061
|
254,717
|
-22.6%
|
||||||||||
Other expense, net:
|
||||||||||||||||
Interest expense, net
|
(4,793
|
)
|
(3,265
|
)
|
(13,026
|
)
|
(8,450
|
)
|
||||||||
Other income (expense), net
|
383
|
(229
|
)
|
428
|
(950
|
)
|
||||||||||
Total other expense
|
(4,410
|
)
|
(3,494
|
)
|
(12,598
|
)
|
(9,400
|
)
|
||||||||
Income before income taxes
|
59,037
|
93,113
|
-36.6%
|
184,463
|
245,317
|
-24.8%
|
||||||||||
Income tax provision
|
61,054
|
31,164
|
101,139
|
82,024
|
||||||||||||
Net (loss) income
|
$
|
(2,017
|
)
|
$
|
61,949
|
$
|
83,324
|
$
|
163,293
|
|||||||
(Loss) earnings per common
share:
|
||||||||||||||||
Basic
|
$
|
(0.03
|
)
|
$
|
0.93
|
$
|
1.34
|
$
|
2.41
|
|||||||
Diluted
|
$
|
(0.03
|
)
|
$
|
0.90
|
$
|
1.31
|
$
|
2.34
|
|||||||
Weighted average common
shares outstanding:
|
||||||||||||||||
Basic
|
59,558
|
66,655
|
62,087
|
67,722
|
||||||||||||
Diluted
|
59,558
|
68,571
|
63,624
|
69,847
|
September
30, 2012
|
December
31, 2011
|
|||||
ASSETS
|
||||||
Current Assets:
|
||||||
Cash and cash equivalents
|
$
|
151,743
|
$
|
111,367
|
||
Accounts receivable, net
|
161,521
|
142,412
|
||||
Inventories
|
87,123
|
91,212
|
||||
Prepaid expenses and other current assets
|
26,143
|
20,088
|
||||
Deferred income taxes
|
14,682
|
14,391
|
||||
Total Current Assets
|
441,212
|
379,470
|
||||
Property, plant and equipment, net
|
176,807
|
160,502
|
||||
Goodwill
|
216,126
|
213,273
|
||||
Other intangible assets, net
|
63,820
|
66,491
|
||||
Other non-current assets
|
15,555
|
8,904
|
||||
Total Assets
|
$
|
913,520
|
$
|
828,640
|
||
LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY
|
||||||
Current Liabilities:
|
||||||
Accounts payable
|
$
|
85,781
|
$
|
69,936
|
||
Accrued expenses and other current liabilities
|
88,487
|
76,636
|
||||
Deferred income taxes
|
41,863
|
—
|
||||
Income taxes payable
|
18,109
|
20,506
|
||||
Total Current Liabilities
|
234,240
|
167,078
|
||||
Long-term debt
|
649,500
|
585,000
|
||||
Deferred income taxes
|
18,360
|
24,227
|
||||
Other non-current liabilities
|
23,873
|
21,544
|
||||
Total Liabilities
|
925,973
|
797,849
|
||||
Total Stockholders’ (Deficit) Equity
|
(12,453
|
)
|
30,791
|
|||
Total Liabilities and Stockholders’ (Deficit) Equity
|
$
|
913,520
|
$
|
828,640
|
||
Nine Months Ended
|
||||||
September 30,
|
||||||
2012
|
2011
|
|||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||
Net income
|
$
|
83,324
|
$
|
163,293
|
||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||
Depreciation and amortization
|
26,877
|
25,340
|
||||
Amortization of stock-based compensation
|
3,661
|
11,135
|
||||
Amortization of deferred financing costs
|
1,045
|
689
|
||||
Bad debt expense
|
1,742
|
1,285
|
||||
Deferred income taxes
|
36,639
|
(480
|
)
|
|||
Foreign currency adjustments and other
|
1,618
|
911
|
||||
Changes in operating assets and liabilities
|
(1,201
|
)
|
(23,194
|
)
|
||
Net cash provided by operating activities
|
153,705
|
178,979
|
||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||
Purchases of property, plant and equipment
|
(38,394
|
)
|
(18,841
|
)
|
||
Acquisition of businesses, net of cash acquired
|
(3,879
|
)
|
(4,566
|
)
|
||
Other
|
(23
|
)
|
(1,980
|
)
|
||
Net cash used in investing activities
|
(42,296
|
)
|
(25,387
|
)
|
||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||
Proceeds from long-term revolving credit facility
|
284,500
|
682,000
|
||||
Repayments of long-term revolving credit facility
|
(220,000
|
)
|
(580,500
|
)
|
||
Proceeds from issuance of common stock
|
10,553
|
24,419
|
||||
Excess tax benefit from stock based compensation
|
9,666
|
17,956
|
||||
Treasury shares repurchased
|
(152,565
|
)
|
(240,000
|
)
|
||
Other
|
(2,586
|
)
|
(6,192
|
)
|
||
Net cash used in financing activities
|
(70,432
|
)
|
(102,317
|
)
|
||
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS
|
(601
|
)
|
(1,883
|
)
|
||
Increase in cash and cash equivalents
|
40,376
|
49,392
|
||||
CASH AND CASH EQUIVALENTS, beginning of period
|
111,367
|
53,623
|
||||
CASH AND CASH EQUIVALENTS, end of period
|
$
|
151,743
|
$
|
103,015
|
(In thousands) |
CONSOLIDATED
|
NORTH AMERICA
|
INTERNATIONAL
|
||||||||||||||||
Three Months Ended
|
Three Months Ended
|
Three Months Ended
|
|||||||||||||||||
September 30,
|
September 30,
|
September 30,
|
|||||||||||||||||
2012
|
2011
|
2012
|
2011
|
2012
|
2011
|
||||||||||||||
Retail
|
$
|
306,486
|
$
|
342,804
|
$
|
221,186
|
$
|
257,049
|
$
|
85,300
|
$
|
85,755
|
|||||||
Direct
|
27,093
|
25,405
|
16,729
|
19,588
|
10,364
|
5,817
|
|||||||||||||
Healthcare
|
7,407
|
8,076
|
2,952
|
2,690
|
4,455
|
5,386
|
|||||||||||||
Third Party
|
6,958
|
6,800
|
—
|
—
|
6,958
|
6,800
|
|||||||||||||
$
|
347,944
|
$
|
383,085
|
$
|
240,867
|
$
|
279,327
|
$
|
107,077
|
$
|
103,758
|
(In thousands) |
CONSOLIDATED
|
NORTH AMERICA
|
INTERNATIONAL
|
||||||||||||||||
Three Months Ended
|
Three Months Ended
|
Three Months Ended
|
|||||||||||||||||
September 30,
|
September 30,
|
September 30,
|
|||||||||||||||||
2012
|
2011
|
2012
|
2011
|
2012
|
2011
|
||||||||||||||
Mattresses
|
$
|
228,339
|
$
|
255,805
|
$
|
164,293
|
$
|
192,683
|
$
|
64,046
|
$
|
63,122
|
|||||||
Pillows
|
42,140
|
38,119
|
20,182
|
19,182
|
21,958
|
18,937
|
|||||||||||||
Other
|
77,465
|
89,161
|
56,392
|
67,462
|
21,073
|
21,699
|
|||||||||||||
$
|
347,944
|
$
|
383,085
|
$
|
240,867
|
$
|
279,327
|
$
|
107,077
|
$
|
103,758
|
Three Months Ended | Nine Months Ended | ||||||
September 30, 2012
|
September 30, 2012
|
||||||
GAAP Net income
|
$ |
(2,017
|
) | $ |
83,324
|
||
Plus:
|
|||||||
Tax provision related to repatriation of foreign earnings
|
41,863
|
41,863
|
|||||
Transaction costs related to proposed Sealy acquisition, net of tax
|
2,430
|
2,444
|
|||||
Adjusted Net income
|
$ |
42,276
|
$ |
27,631
|
|||
GAAP Earnings per share, Diluted
|
$
|
(0.03
|
) |
$
|
1.31
|
||
Tax provision related to repatriation of foreign earnings
|
0.69
|
0.66
|
|||||
Transaction costs related to proposed Sealy acquisition, net of tax
|
0.04
|
0.04
|
|||||
Adjusted Earnings per share, diluted
|
$
|
0.70
|
$
|
2.01
|
|||
Weighted average common shares outstanding:
|
|||||||
Diluted
|
60,768
|
63,624
|
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, 2011 | March 31, 2012 | June 30, 2012 | September 30, 2012 | September 30, 2012 | ||||||||||||
GAAP Net income | $ | 56,315 | $ | 56,218 | $ | 29,123 | $ | (2,017 | ) | $ | 139,639 | |||||
Plus: | ||||||||||||||||
Interest Expense | 3,498 | 4,066 | 4,167 | 4,793 | 16,524 | |||||||||||
Income Taxes | 26,759 | 25,340 | 14,745 | 61,054 | 127,898 | |||||||||||
Depreciation & Amortization | 14,513 | 13,052 | 12,006 | 5,480 | 45,051 | |||||||||||
EBITDA | $ | 101,085 | $ | 98,676 | $ | 60,041 | $ | 69,310 | $ | 329,112 |
As of | |||||
September 30, 2012 | |||||
GAAP basis Total debt | $ | 649,500 | |||
Plus: | |||||
Letters of Credit Outstanding | 1,025 | ||||
Funded debt | $ | 650,525 |
As of | ||||
September 30, 2012 | ||||
Funded debt | $ | 650,525 | ||
EBITDA | 329,112 | |||
1.98 times |