Leggett & Platt Reports 7% Sales Growth And $.57 EPS
- 1Q sales were
$1,029 million , a 7% increase versus 1Q 2017; same location sales grew 6% - 1Q EPS was
$.57 , a decrease of$.05 versus 1Q 2017, primarily due to inflation impacts - 2018 sales guidance raised to
$4.3-4.4 billion ; EPS guidance lowered$.05 to $2.60 -2.80
Diversified manufacturer
First quarter earnings were
CEO Comments
President and CEO
"Inflation continues to be a significant margin headwind. Steel costs increased in late 2017 and have further accelerated this year. We are implementing price increases (with our normal 90-day lag) in the majority of our steel-consuming businesses to recover the higher costs. In our
"We raised our full year sales guidance to reflect continued steel inflation, and now anticipate 2018 sales growth of 9-12%. We expect the pricing lag associated with steel cost inflation to again pressure margins in the second quarter, and have lowered our full-year EPS guidance by
"We are maintaining our strong financial base. We ended the quarter with nearly
"For a decade our primary financial goal has been to achieve Total Shareholder Return (TSR) that ranks within the top third of the
Dividends and Stock Repurchases
In February,
During the first quarter the company purchased 1.2 million shares of its stock at an average price of
2018 Guidance
For 2018, the company continues to expect that sales growth will lead to improved earnings. Sales are now expected to be
Continuing operations EPS is now expected to be
Based upon this guidance range, 2018 EBIT margin should be 11.5–12.0%. Ongoing steel cost inflation is expected to again pressure margins during the second quarter. Assuming costs stabilize, margins should improve in the second half of the year.
Cash from operations is expected to approximate
The company's top priorities for use of cash remain organic growth, dividends, and strategic acquisitions. After funding those priorities, the company generally intends to repurchase its stock (rather than repay debt early or stockpile cash). Management has standing authorization from the Board of Directors to buy up to 10 million shares each year; however, no specific repurchase commitment or timetable has been established.
LIFO
Approximately 50% of Leggett's inventories are valued on the last-in, first-out (LIFO) method. These are primarily the company's domestic, steel-related inventories. Increasing steel costs since the beginning of 2018 resulted in a first quarter LIFO expense of
SEGMENT RESULTS – First Quarter 2018 (versus the same period in 2017)
Residential Products – Total sales grew 2%, from a slight increase in same location sales and a small acquisition completed in 2017. Volume decreased 3%, from soft demand in Geo Components and Flooring Products (formerly Carpet Cushion), along with lower pass-thru sales of adjustable beds; however this was more than offset by a 4% benefit from raw material-related price increases and currency impact. EBIT decreased
Industrial Products – Total sales grew 13%, primarily from raw material-related price increases. EBIT was essentially flat with improved metal margins at our steel rod mill offset by higher LIFO expense and other costs.
Furniture Products – Total sales increased 5%. Same location sales increased 3% from raw material-related price increases and currency impact. Volume was essentially flat, with strong growth in Adjustable Bed offset by declines in
Specialized Products – Total sales increased 13%. Same location sales increased 11%, primarily from volume gains in Automotive and currency impact. The PHC acquisition completed at the end of January added 6% to sales growth, but last year's divestiture of CVP reduced sales by 4%. EBIT increased
Slides and Conference Call
A set of slides containing summary financial information is available from the Investor Relations section of Leggett's website at www.leggett.com. Management will host a conference call at
Second quarter results will be released after the market closes on
FOR MORE INFORMATION: Visit Leggett's website at www.leggett.com.
COMPANY DESCRIPTION: At
FORWARD-LOOKING STATEMENTS: Statements in this release that are not historical in nature are "forward-looking." These statements involve uncertainties and risks, including the company's ability to achieve its longer-term operating targets, the impact of the Tax Cuts and Jobs Act, price and product competition from foreign and domestic competitors, the amount of share repurchases, changes in demand for the company's products, cost and availability of raw materials and labor, fuel and energy costs, future growth of acquired companies, general economic conditions, possible goodwill or other asset impairment, foreign currency fluctuation, litigation risks, and other factors described in the company's Forms 10-K and 10-Q. Any forward-looking statement reflects only the company's beliefs when the statement is made. Actual results could differ materially from expectations, and the company undertakes no duty to update these statements.
CONTACT: Investor Relations, (417) 358-8131 or invest@leggett.com
1 Please refer to attached tables for non-GAAP reconciliations.
|
LEGGETT & PLATT |
||||||
|
RESULTS OF OPERATIONS 1 |
FIRST QUARTER |
|||||
|
(In millions, except per share data) |
2018 |
2017 |
Change |
|||
|
Net sales (from continuing operations) |
$1,028.8 |
$ 960.3 |
7% |
|||
|
Cost of goods sold |
811.4 |
733.6 |
||||
|
Gross profit |
217.4 |
226.7 |
(4%) |
|||
|
Selling & administrative expenses |
104.7 |
106.1 |
(1%) |
|||
|
Amortization |
5.0 |
5.1 |
||||
|
Other expense (income), net |
0.3 |
(0.4) |
||||
|
Earnings before interest and taxes |
107.4 |
115.9 |
(7%) |
|||
|
Net interest expense |
12.0 |
8.6 |
||||
|
Earnings before income taxes |
95.4 |
107.3 |
||||
|
Income taxes |
17.5 |
21.2 |
||||
|
Net earnings from continuing operations |
77.9 |
86.1 |
||||
|
Discontinued operations, net of tax |
- |
- |
||||
|
Net earnings |
77.9 |
86.1 |
||||
|
Less net income from non-controlling interest |
- |
- |
||||
|
Net earnings attributable to L&P |
$ 77.9 |
$ 86.1 |
(10%) |
|||
|
Earnings per diluted share |
||||||
|
From continuing operations |
$0.57 |
$0.62 |
(8%) |
|||
|
From discontinued operations |
$0.00 |
$0.00 |
||||
|
Net earnings per diluted share |
$0.57 |
$0.62 |
(8%) |
|||
|
Shares outstanding |
||||||
|
Common stock (at end of period) |
131.2 |
132.3 |
(0.8%) |
|||
|
Basic (average for period) |
135.3 |
136.8 |
||||
|
Diluted (average for period) |
136.3 |
138.1 |
(1.3%) |
|||
|
CASH FLOW |
FIRST QUARTER |
|||||
|
(In millions) |
2018 |
2017 |
Change |
|||
|
Net earnings |
$ 77.9 |
$ 86.1 |
||||
|
Depreciation and amortization |
33.4 |
30.3 |
||||
|
Working capital decrease (increase) |
(77.9) |
(79.5) |
||||
|
Impairments |
0.2 |
0.0 |
||||
|
Other operating activity |
10.5 |
20.8 |
||||
|
Net Cash from Operating Activity |
$ 44.1 |
$ 57.7 |
(24%) |
|||
|
Additions to PP&E |
(40.3) |
(34.3) |
||||
|
Purchase of companies, net of cash |
(85.8) |
(37.9) |
||||
|
Proceeds from business and asset sales |
1.6 |
1.3 |
||||
|
Dividends paid |
(47.5) |
(45.4) |
||||
|
Repurchase of common stock, net |
(54.9) |
(102.9) |
||||
|
Additions (payments) to debt, net |
143.8 |
154.2 |
||||
|
Other |
7.5 |
(6.0) |
||||
|
Increase (Decr.) in Cash & Equiv. |
$ (31.5) |
$ (13.3) |
||||
|
FINANCIAL POSITION |
31-Mar |
|||||
|
(In millions) |
2018 |
2017 |
Change |
|||
|
Cash and equivalents |
$ 494.6 |
$ 268.6 |
||||
|
Receivables |
658.2 |
555.4 |
||||
|
Inventories |
610.6 |
556.2 |
||||
|
Other current assets |
50.7 |
32.9 |
||||
|
Total current assets |
1,814.1 |
1,413.1 |
28% |
|||
|
Net fixed assets |
710.1 |
588.8 |
||||
|
Held for sale |
2.4 |
11.0 |
||||
|
Goodwill and other assets |
1,165.8 |
1,106.6 |
||||
|
TOTAL ASSETS |
$3,692.4 |
$3,119.5 |
18% |
|||
|
Trade accounts payable |
$ 433.4 |
$ 387.8 |
||||
|
Current debt maturities |
154.0 |
3.4 |
||||
|
Other current liabilities |
390.7 |
325.4 |
||||
|
Total current liabilities |
978.1 |
716.6 |
36% |
|||
|
Long-term debt |
1,239.0 |
1,119.9 |
11% |
|||
|
Deferred taxes and other liabilities |
279.0 |
217.6 |
||||
|
Equity |
1,196.3 |
1,065.4 |
12% |
|||
|
Total Capitalization |
2,714.3 |
2,402.9 |
13% |
|||
|
TOTAL LIABILITIES & EQUITY |
$3,692.4 |
$3,119.5 |
18% |
|||
|
1 |
2017 results retrospectively adjusted for new accounting guidance on the presentation of pension cost. |
||||||||||||
|
LEGGETT & PLATT |
||||||||||||
|
SEGMENT RESULTS |
FIRST QUARTER |
|||||||||||
|
(In millions) |
2018 |
2017 |
Change |
|||||||||
|
External Sales |
||||||||||||
|
Residential Products |
$ 398.1 |
$ 391.3 |
1.7% |
|||||||||
|
Industrial Products |
82.0 |
69.8 |
17.5% |
|||||||||
|
Furniture Products |
281.3 |
264.8 |
6.2% |
|||||||||
|
Specialized Products |
267.4 |
234.4 |
14.1% |
|||||||||
|
Total |
$1,028.8 |
$ 960.3 |
7.1% |
|||||||||
|
Inter-Segment Sales |
||||||||||||
|
Residential Products |
$ 4.6 |
$ 4.8 |
||||||||||
|
Industrial Products |
70.4 |
65.6 |
||||||||||
|
Furniture Products |
2.9 |
6.3 |
||||||||||
|
Specialized Products |
0.7 |
1.9 |
||||||||||
|
Total |
$ 78.6 |
$ 78.6 |
||||||||||
|
Total Sales (External + Inter-segment) |
||||||||||||
|
Residential Products |
$ 402.7 |
$ 396.1 |
1.7% |
|||||||||
|
Industrial Products |
152.4 |
135.4 |
12.6% |
|||||||||
|
Furniture Products |
284.2 |
271.1 |
4.8% |
|||||||||
|
Specialized Products |
268.1 |
236.3 |
13.5% |
|||||||||
|
Total |
$1,107.4 |
$1,038.9 |
6.6% |
|||||||||
|
EBIT |
||||||||||||
|
Residential Products |
$ 35.0 |
$ 42.5 |
(18%) |
|||||||||
|
Industrial Products |
9.0 |
8.8 |
2% |
|||||||||
|
Furniture Products |
18.0 |
20.3 |
(11%) |
|||||||||
|
Specialized Products |
46.1 |
43.0 |
7% |
|||||||||
|
Intersegment eliminations and other |
(0.7) |
1.3 |
||||||||||
|
Total |
$ 107.4 |
$ 115.9 |
(7%) |
|||||||||
|
EBIT Margin 2 |
Basis Pts |
|||||||||||
|
Residential Products |
8.7% |
10.7% |
(200) |
|||||||||
|
Industrial Products |
5.9% |
6.5% |
(60) |
|||||||||
|
Furniture Products |
6.3% |
7.5% |
(120) |
|||||||||
|
Specialized Products |
17.2% |
18.2% |
(100) |
|||||||||
|
Overall from Continuing Operations |
10.4% |
12.1% |
(170) |
|||||||||
|
LAST SIX QUARTERS |
2016 |
2017 |
2018 |
|||||||||
|
Selected Figures |
4Q |
1Q |
2Q |
3Q |
4Q |
1Q |
||||||
|
Net Sales ($ million) |
904 |
960 |
989 |
1,010 |
984 |
1,029 |
||||||
|
Sales Growth (vs. prior year) |
(4%) |
2% |
3% |
6% |
9% |
7% |
||||||
|
Unit Volume Growth (same locations, vs. prior year) |
1% |
4% |
2% |
4% |
5% |
1% |
||||||
|
Adjusted EBIT 3 |
103 |
116 |
122 |
117 |
112 |
107 |
||||||
|
Cash from Operations ($ million) |
167 |
58 |
98 |
105 |
182 |
44 |
||||||
|
Adjusted EBITDA (trailing twelve months) 3 |
607 |
598 |
591 |
581 |
594 |
588 |
||||||
|
(Long-term debt + current maturities) / Adj. EBITDA 3,4 |
1.6 |
1.9 |
2.0 |
2.1 |
2.1 |
2.4 |
||||||
|
Same Location Sales (vs. prior year) |
4Q |
1Q |
2Q |
3Q |
4Q |
1Q |
||||||
|
Residential Products |
(9%) |
(2%) |
(3%) |
2% |
3% |
1% |
||||||
|
Industrial Products |
(4%) |
(4%) |
1% |
(3%) |
7% |
13% |
||||||
|
Furniture Products |
(2%) |
(0%) |
6% |
7% |
8% |
3% |
||||||
|
Specialized Products |
8% |
9% |
5% |
9% |
10% |
11% |
||||||
|
Overall from Continuing Operations |
(1%) |
4% |
4% |
6% |
9% |
6% |
||||||
|
2 |
Segment margins calculated on Total Sales. Overall company margin calculated on External Sales. |
|
3 |
Refer to next page for non-GAAP reconciliations. |
|
4 |
EBITDA based on trailing twelve months. |
|
LEGGETT & PLATT |
||||||||||||
|
RECONCILIATION OF REPORTED (GAAP) TO ADJUSTED (Non-GAAP) FINANCIAL MEASURES 8 |
||||||||||||
|
2016 |
2017 |
2018 |
||||||||||
|
Non-GAAP adjustments, Continuing Ops 5 |
4Q |
1Q |
2Q |
3Q |
4Q |
1Q |
||||||
|
Gain/loss on sale of operations |
(15.7) |
- |
- |
3.3 |
- |
- |
||||||
|
Gain on sale of real estate |
- |
- |
- |
- |
(23.4) |
- |
||||||
|
Pension settlement charge |
- |
- |
- |
- |
15.3 |
- |
||||||
|
Goodwill and related asset impairment |
- |
- |
- |
4.6 |
- |
- |
||||||
|
Non-GAAP adjustments (pretax) |
(15.7) |
- |
- |
7.9 |
(8.1) |
- |
||||||
|
Income tax impact |
6.5 |
- |
- |
(2.8) |
2.5 |
- |
||||||
|
Tax Cuts and Jobs Act impact |
- |
- |
- |
- |
50.4 |
- |
||||||
|
Tax benefit of CVP divestiture |
- |
- |
- |
(5.7) |
(1.9) |
- |
||||||
|
Non-GAAP adjustments (after tax) |
(9.2) |
- |
- |
(0.6) |
42.9 |
- |
||||||
|
Diluted shares outstanding |
139.2 |
138.1 |
137.4 |
136.9 |
136.6 |
136.3 |
||||||
|
EPS impact of non-GAAP adjustments |
(0.07) |
- |
- |
(0.00) |
0.32 |
- |
||||||
|
2016 |
2017 |
2018 |
||||||||||
|
Adjusted EBIT, Margin, and EPS 5 |
4Q |
1Q |
2Q |
3Q |
4Q |
1Q |
||||||
|
EBIT (earnings before interest and taxes) |
118.2 |
115.9 |
122.3 |
109.2 |
120.5 |
107.4 |
||||||
|
Non-GAAP adjustments (pretax) |
(15.7) |
- |
- |
7.9 |
(8.1) |
- |
||||||
|
Adjusted EBIT ($ millions) |
102.5 |
115.9 |
122.3 |
117.1 |
112.4 |
107.4 |
||||||
|
Net sales from continuing operations |
904 |
960 |
989 |
1,010 |
985 |
1,029 |
||||||
|
EBIT margin |
13.1% |
12.1% |
12.4% |
10.8% |
12.2% |
10.4% |
||||||
|
Adjusted EBIT margin |
11.3% |
12.1% |
12.4% |
11.6% |
11.4% |
10.4% |
||||||
|
Diluted EPS from Continuing Operations |
0.60 |
0.62 |
0.64 |
0.61 |
0.27 |
0.57 |
||||||
|
EPS impact of non-GAAP adjustments |
(0.07) |
- |
- |
(0.00) |
0.32 |
- |
||||||
|
Adjusted EPS ($) |
0.53 |
0.62 |
0.64 |
0.61 |
0.59 |
0.57 |
||||||
|
2016 |
2017 |
2018 |
||||||||||
|
Net Debt to Net Capitalization 6 |
4Q |
1Q |
2Q |
3Q |
4Q |
1Q |
||||||
|
Long-term debt |
956 |
1,120 |
1,184 |
1,044 |
1,098 |
1,239 |
||||||
|
Current debt maturities |
4 |
3 |
3 |
153 |
154 |
154 |
||||||
|
Total Debt |
960 |
1,123 |
1,187 |
1,198 |
1,252 |
1,393 |
||||||
|
Less cash and equivalents |
(282) |
(269) |
(335) |
(343) |
(526) |
(495) |
||||||
|
Net Debt |
678 |
854 |
852 |
855 |
726 |
898 |
||||||
|
Total capitalization |
2,278 |
2,403 |
2,540 |
2,432 |
2,575 |
2,714 |
||||||
|
Current debt maturities |
4 |
3 |
3 |
153 |
154 |
154 |
||||||
|
Less cash and equivalents |
(282) |
(269) |
(335) |
(343) |
(526) |
(495) |
||||||
|
Net Capitalization |
2,000 |
2,137 |
2,208 |
2,243 |
2,203 |
2,374 |
||||||
|
Long-Term Debt to Total Capitalization |
42% |
47% |
47% |
43% |
43% |
46% |
||||||
|
Net Debt to Net Capital |
34% |
40% |
39% |
38% |
33% |
38% |
||||||
|
2016 |
2017 |
2018 |
||||||||||
|
Total Debt to EBITDA 7 |
4Q |
1Q |
2Q |
3Q |
4Q |
1Q |
||||||
|
Total Debt |
960 |
1,123 |
1,187 |
1,198 |
1,252 |
1,393 |
||||||
|
EBIT |
118.2 |
115.9 |
122.3 |
109.2 |
120.5 |
107.4 |
||||||
|
Depreciation and Amortization |
29.0 |
30.3 |
31.9 |
32.2 |
31.5 |
33.4 |
||||||
|
EBITDA |
147.2 |
146.2 |
154.2 |
141.4 |
152.0 |
140.8 |
||||||
|
Non-GAAP adjustments (pretax) |
(15.7) |
- |
- |
7.9 |
(8.1) |
- |
||||||
|
Adjusted EBITDA ($ millions) |
131.5 |
146.2 |
154.2 |
149.3 |
143.9 |
140.8 |
||||||
|
Adjusted EBITDA, trailing 12 months |
607 |
598 |
591 |
581 |
594 |
588 |
||||||
|
Total Debt / Adjusted 12-month EBITDA |
1.6 |
1.9 |
2.0 |
2.1 |
2.1 |
2.4 |
||||||
|
5 |
Management and investors use these measures as supplemental information to assess operational performance. |
|
6 |
These calculations portray debt position if the company was to use its cash to pay down debt. Management and investors use this ratio to track leverage trends across time periods with variable levels of cash. |
|
7 |
Management and investors use this ratio as supplemental information to assess ability to pay off debt. |
|
8 |
Calculations impacted by rounding. |

View original content with multimedia:http://www.prnewswire.com/news-releases/leggett--platt-reports-7-sales-growth-and-57-eps-300637658.html
SOURCE