Form 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 OR 15(d)

of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) July 29, 2019

 

 

LEGGETT & PLATT, INCORPORATED

(Exact name of registrant as specified in its charter)

 

 

 

Missouri   001-07845   44-0324630

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

No. 1 Leggett Road,

Carthage, MO

  64836
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code 417-358-8131

N/A

(Former name or former address, if changed since last report.)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange

on which registered

Common Stock, $.01 par value   LEG   New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company  ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

 

 

 


Item 2.02 Results of Operations and Financial Condition.

On July 29, 2019, Leggett & Platt, Incorporated issued a press release announcing its financial results for the second quarter ended June 30, 2019. The press release is attached as Exhibit 99.1 and is incorporated herein by reference.

This information is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section. This information shall not be incorporated by reference into any document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

On July 30, 2019, the Company will hold an investor conference call to discuss its second quarter results, annual guidance and related matters.

The press release contains the Company’s (i) Total Debt/Leggett Reported Adjusted EBITDA (trailing twelve months) ratio; (ii) Total Debt/Pro Forma Adjusted EBITDA (trailing twelve months) ratio; (iii) Adjusted EPS; (iv) Adjusted EBIT; (v) Adjusted EBIT Margin; (vi) EBITDA; (vii) EBITDA Margin; (viii) Adjusted EBITDA; (ix) Adjusted EBITDA Margin; (x) Adjusted EBITDA (trailing twelve months); and (xi) Pro Forma Adjusted EBITDA (trailing twelve months).

The press release also contains certain Segment’s (i) Adjusted EBIT; (ii) Adjusted EBIT Margin; (iii) EBITDA; (iv) EBITDA Margin; (v) Adjusted EBITDA; and (vi) Adjusted EBITDA Margin.

Finally, the press release contains the Elite Comfort Solutions, Inc. (ECS) EBIT and Adjusted EBITDA.

Company management believes the presentation of Total Debt/Leggett Reported Adjusted EBITDA (trailing twelve months) and Total Debt/Pro Forma Adjusted EBITDA (trailing twelve months) provides investors a useful way to assess the time it would take the Company to pay off its debt, ignoring various factors including interest and taxes. Management uses these ratios as supplemental information to assess its ability to pay off its incurred debt. Because we may not be able to use our earnings to reduce our debt on a dollar-for-dollar basis, the presentation of Total Debt/Leggett Reported Adjusted EBITDA (trailing twelve months) and Total Debt/Pro Forma Adjusted EBITDA (trailing twelve months) may have material limitations.

Company management believes the presentation of Company Adjusted EPS, Adjusted EBIT, Adjusted EBIT Margin, EBITDA, EBITDA Margin, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted EBITDA (trailing twelve months), Pro Forma Adjusted EBITDA (trailing twelve months), and certain Segment Adjusted EBIT, Adjusted EBIT Margin, EBITDA, EBITDA Margin, Adjusted EBITDA, Adjusted EBITDA Margin, and the ECS EBIT and Adjusted EBITDA is useful to investors in that it aids investors’ understanding of underlying operational profitability. Management uses these non-GAAP measures as supplemental information to assess the Company’s operational performance.

The above non-GAAP measures may not be comparable to similarly titled measures used by other companies and should not be considered a substitute for, or more meaningful than, their GAAP counterparts. For non-GAAP reconciliations, please refer to pages 6 and 7 of the press release.

Item 7.01 Regulation FD Disclosure.

The information provided in Item 2.02, including Exhibit 99.1, is incorporated herein by reference.


Item 9.01 Financial Statements and Exhibits.

(d) Exhibits.

EXHIBIT INDEX

 

Exhibit
No.

  

Description

99.1    Press Release dated July 29, 2019


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

         LEGGETT & PLATT, INCORPORATED
Date: July 29, 2019     By:  

/s/ SCOTT S. DOUGLAS

      Scott S. Douglas
      Senior Vice President –
      General Counsel & Secretary
PRESS RELEASE DATED July 29, 2019

Exhibit 99.1

 

LOGO    LOGO

FOR IMMEDIATE RELEASE: JULY 29, 2019

LEGGETT & PLATT REPORTS 2Q RESULTS

Carthage, MO, July 29, 2019 —

 

   

2Q sales grew 10%, to $1.21 billion

 

   

2Q EPS was $.64, an increase of $.01 vs 2Q18

 

   

2Q cash flow from operations was a strong $172 million

 

   

2019 guidance lowered: sales of $4.7-$4.85 billion; EPS of $2.30-$2.50; adjusted EPS of $2.40-$2.60

Diversified manufacturer Leggett & Platt reported second quarter 2019 sales of $1.21 billion, a 10% increase versus second quarter last year.

 

   

Acquisitions added 16% to sales growth (ECS and other smaller acquisitions)

 

   

Organic sales were down 6%:

 

   

Volume down 6%, 3% from exited business

 

   

Currency impact -2%

 

   

Raw material-related selling price increases +2%

Second quarter EBIT was $136 million, up $15 million or 12% from second quarter last year.

 

   

EBIT included $12 million of amortization expense from the ECS acquisition

 

   

EBIT margin was 11.2%, up from 11.0% in the second quarter of 2018

Second quarter EPS was $.64, an increase of $.01 versus 2018. The increase reflects higher EBIT mostly offset by higher interest expense ($.05/share) and a higher tax rate ($.03/share).

Restructuring:

 

   

There were no significant restructuring-related charges in the second quarter

 

   

Full year restructuring-related charges are expected to be approximately $17 million ($.10/share)

 

   

$6 million cash and $11 million non-cash

CEO Comments

President and CEO Karl G. Glassman commented, “Sales grew 10% in the second quarter, primarily from the ECS acquisition. Sales also increased from continued market share and content gains in U.S. Spring, which was up 4% in the quarter, but this improvement was more than offset by lower volume from business exited in our Furniture Products segment, weak trade demand in the Industrial Products segment, and softer demand in Automotive.

“Second quarter EBIT increased a notable $15 million over second quarter last year, primarily from lower raw material costs (including LIFO benefit), and the ECS acquisition. However, these increases were partially offset by lower volume in several businesses and other smaller items.

“For the full year, sales growth will benefit significantly from the ECS acquisition. In addition, we continue to expect sales growth in Automotive, U.S. Spring, Aerospace, Hydraulic Cylinders, and Work Furniture, more than offset by the exit of both Fashion Bed and lower margin business in Home Furniture. We anticipate improved EBIT from higher sales and decreasing steel costs (including LIFO benefit).

 

1 of 7


“Demand for our Bedding products remains strong and will benefit from the preliminary dumping duties on Chinese mattresses that were recently imposed by the Department of Commerce. These rates range from 69% to 1,732% and should allow domestic mattress producers to compete on a more level playing field. We anticipate a final determination in the matter by the end of the year.

“We are pleased with the progress of the restructuring activity we initiated in the fourth quarter of 2018 in our Home Furniture and Fashion Bed businesses. The most significant elements of both plans are behind us and we expect to be substantially complete by the end of the third quarter.”

Debt and Cash Flow

 

   

Debt was 3.45x trailing 12-month pro forma adjusted1 EBITDA; we expect to be at our target level of debt to trailing 12-months adjusted EBITDA of approximately 2.5x by end of 2020

 

   

At the end of the second quarter, $866 million was available under the commercial paper program

 

   

Operating cash flow was $172 million in the second quarter, an increase of $92 million versus second quarter last year

Dividends

   

Leggett & Platt’s Board of Directors declared a $.40 second quarter dividend, two cents higher than last year

Stock Repurchases

 

   

Consistent with our commitment to delever, we repurchased a de minimis number of shares surrendered for employee benefit plans

 

   

Issued .2 million shares through employee benefit plans and option exercises

 

   

Shares outstanding at the end of the second quarter were 131.4 million

2019 Guidance

 

   

Full year 2019 sales and EPS guidance lowered

 

   

Sales are expected to be $4.7-$4.85 billion, an increase of 10-14% versus 2018

 

   

Organic sales are expected to decline -1% to -5%, including -3% from exited business

 

   

Acquisitions should add 15% to sales; including approximately $600 million from ECS (commencing from the January 16th acquisition date)

 

   

EPS is expected to be $2.30-$2.50, including approximately $.10 per share of restructuring-related costs

 

   

Versus 2018, EPS reflects decreasing steel costs (including LIFO benefit), partially offset by lower organic sales and a higher tax rate

 

   

Adjusted EPS is expected to be $2.40-$2.60

 

   

ECS is expected to be neutral to EPS in 2019

 

   

Based on this guidance range, EBIT margin should be 10.7-11.1%; adjusted EBIT margin should be11.1-11.4%

 

   

Operating cash flow should approximate $550 million

 

   

Prior Guidance:

 

   

Sales: $4.95-$5.1 billion

 

   

EPS: $2.35-$2.55; adjusted EPS: $2.45-$2.65

 

1 

Please refer to attached tables for non-GAAP reconciliations.

 

2 of 7


LIFO

 

   

In the second quarter of 2019, lower steel costs resulted in a LIFO benefit of $10.4 million (pretax)

 

   

In the second quarter of 2018, increasing steel costs resulted in LIFO expense of $12.8 million (pretax)

SEGMENT RESULTS – Second Quarter 2019 (versus 2Q 2018)

Residential Products

 

   

Total sales grew 38%; acquisitions added 39%

 

   

Organic sales decreased 1%

 

   

Volume was down 2%, with continued market share and content gains in U.S. Spring offset by declines in other businesses

 

   

Raw material-related price increases, net of currency impact, added 1% to sales

 

   

EBIT increased $4 million, with earnings from the ECS acquisition (after $12 million of amortization expense) partially offset by lower volume

Industrial Products

 

   

Total sales decreased 9%, with lower steel rod and wire volume (-17%) partially offset by raw material-related selling price increases implemented in 2018 (8%)

 

   

EBIT increased $16 million, primarily from lower steel costs (including LIFO benefit)

Furniture Products

 

   

Total sales were down 11%

 

   

Volume decreased 11%, from our decision to exit Fashion Bed and planned declines in Home Furniture

 

   

Raw material-related selling price increases were offset by a negative currency impact

 

   

EBIT increased $5 million, primarily from improved pricing combined with lower raw material costs (including LIFO benefit) and lower fixed costs attributable to restructuring activity

Specialized Products

 

   

Total sales decreased 3%

 

   

Currency impact, net of raw material-related price increases in Hydraulic Cylinders, decreased sales 3%

 

   

Volume was flat, with growth in Aerospace offset by softer demand in the automotive market

 

   

EBIT decreased $10 million, primarily from lower volume in Automotive, negative currency impact, and new program ramp up costs in Aerospace

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 7:30 a.m. Central (8:30 a.m. Eastern) on Tuesday, July 30. The webcast can be accessed from Leggett’s website. The dial-in number is (201) 689-8341; there is no passcode.

Third quarter results will be released after the market closes on Monday, October 28, with a conference call the next morning.

 

 

FOR MORE INFORMATION: Visit Leggett’s website at www.leggett.com.

COMPANY DESCRIPTION: At Leggett & Platt (NYSE: LEG), we create innovative products that enhance people’s lives, generate exceptional returns for our shareholders, and provide sought-after jobs in communities around the world. L&P is a 136-year-old diversified manufacturer that designs and produces engineered products found in most homes and automobiles. The Company is comprised of 15 business units, 23,000 employee-partners, and 145 manufacturing facilities located in 18 countries.

 

3 of 7


Leggett & Platt is the leading U.S.-based manufacturer of: a) bedding components; b) automotive seat support and lumbar systems; c) specialty bedding foams and private-label finished mattresses; d) components for home furniture and work furniture; e) flooring underlayment; f) adjustable beds; g) high-carbon drawn steel wire; and h) bedding industry machinery.

FORWARD-LOOKING STATEMENTS: This press release contains “forward-looking statements,” including, but not limited to, the 2019 sales and annualized sales of ECS; the acceleration of our Bedding businesses’ sales; our ability to deleverage to a target level ratio of debt to trailing 12-months EBITDA of approximately 2.5 by year-end 2020; the Company’s 2019 EPS, adjusted EPS, sales, sales growth, EBIT margin, adjusted EBIT margin, cash from operations, the amount of cash repatriated from offshore accounts, capital expenditures, dividends, dividend payout ratio, depreciation and amortization, net interest expense, tax rate and the amount of fully diluted shares; our ability to increase the dividend; and the amount and timing of 2019 restructuring-related charges related to the Fashion Bed and Home Furniture businesses (Restructuring Plan). Such forward-looking statements are expressly qualified by the cautionary statements described in this provision and reflect only the beliefs of Leggett or its management at the time the statement is made. Because all forward-looking statements deal with the future, they are subject to risks, uncertainties and developments which might cause actual events or results to differ materially from those envisioned or reflected in any forward-looking statement. Moreover, we do not have, and do not undertake, any duty to update or revise any forward-looking statement to reflect events or circumstances after the date on which the statement was made. Some of these risks and uncertainties include: (i) uncertainty of the expected financial performance of ECS following the acquisition; (ii) failure to realize the anticipated benefits of the ECS acquisition, including as a result of delay in integrating the businesses of ECS; (iii) difficulties and delays in achieving revenue synergies of ECS; (iv) inability to retain and hire key personnel and maintain relationships with customers and suppliers of ECS; (v) the Company’s and ECS’s ability to achieve their respective operating targets; (vi) increases or decreases in our capital needs, which may vary depending on a variety of factors, including, without limitation, any other acquisition or divestiture activity and our working capital needs; (vii) market conditions; (viii) alternative capital market opportunities, including, without limitation, the relative attractiveness of longer-term debt financing or equity financing; (ix) the impact of the Tax Cuts and Jobs Act, price and product competition from foreign and domestic competitors, changes in demand for the Company’s products, cost and availability of raw materials and labor, fuel and energy costs, general economic conditions, possible goodwill or other asset impairment, foreign currency fluctuation, litigation risks; (x) the preliminary nature of the estimates related to the Restructuring Plan, and the possibility that all or some of the estimates may change as the Company’s analysis develops, additional information is obtained, and the Company’s efforts to downsize or consolidate any business progresses; (xi) our ability to timely implement the Restructuring Plan in a manner that will positively impact our financial condition and results of operations; (xii) the impact of the Restructuring Plan on the Company’s relationships with its employees, major customers and vendors; and (xiii) other risk factors detailed from time to time in Leggett’s reports filed with the SEC.

CONTACT: Investor Relations, (417) 358-8131 or invest@leggett.com

Susan R. McCoy, Senior Vice President, Investor Relations

Wendy M. Watson, Director, Investor Relations

Cassie J. Branscum, Manager, Investor Relations

 

4 of 7


 

LEGGETT & PLATT    Page 5 of 7    July 29, 2019

RESULTS OF OPERATIONS

   SECOND QUARTER     YEAR TO DATE  

(In millions, except per share data)

   2019     2018     Change     2019     2018     Change  

Net sales

   $ 1,213.2     $ 1,102.5       10   $ 2,368.3     $ 2,131.3       11

Cost of goods sold

     943.5       871.5         1,865.6       1,682.9    
  

 

 

   

 

 

     

 

 

   

 

 

   

Gross profit

     269.7       231.0       17     502.7       448.4       12

Selling & administrative expenses

     118.3       107.8       10     236.9       212.5       11

Amortization

     16.9       5.1         31.0       10.1    

Other expense (income), net

     (1.5     (3.0       0.6       (2.7  
  

 

 

   

 

 

     

 

 

   

 

 

   

Earnings before interest and taxes

     136.0       121.1       12     234.2       228.5       2

Net interest expense

     21.9       13.6         41.9       25.6    
  

 

 

   

 

 

     

 

 

   

 

 

   

Earnings before income taxes

     114.1       107.5         192.3       202.9    

Income taxes

     27.8       22.4         44.9       39.9    
  

 

 

   

 

 

     

 

 

   

 

 

   

Net earnings

     86.3       85.1         147.4       163.0    

Less net income from non-controlling interest

     (0.1     (0.1       —         (0.1  
  

 

 

   

 

 

     

 

 

   

 

 

   

Net earnings attributable to L&P

   $ 86.2     $ 85.0       1   $ 147.4     $ 162.9       (10 %) 
  

 

 

   

 

 

     

 

 

   

 

 

   

Earnings per diluted share

            

Net earnings per diluted share

   $ 0.64     $ 0.63       2   $ 1.09     $ 1.20       (9 %) 

Shares outstanding

            

Common stock (at end of period)

     131.4       130.1       1.0     131.4       130.1    

Basic (average for period)

     134.7       134.1         134.5       134.7    

Diluted (average for period)

     135.2       135.0       0.1     135.1       135.7    

CASH FLOW

   SECOND QUARTER     YEAR TO DATE  

(In millions)

   2019     2018     Change     2019     2018     Change  

Net earnings

   $ 86.3     $ 85.1       $ 147.4     $ 163.0    

Depreciation and amortization

     50.0       33.8         96.3       67.2    

Working capital decrease (increase)

     17.0       (55.5       (75.8     (133.4  

Impairments

     1.4       0.0         4.3       0.2    

Other operating activity

     17.6       17.1         31.5       27.6    
  

 

 

   

 

 

     

 

 

   

 

 

   

Net Cash from Operating Activity

   $ 172.3     $ 80.5       114   $ 203.7     $ 124.6       63

Additions to PP&E

     (38.7     (40.9       (70.5     (81.2     (13 %) 

Purchase of companies, net of cash

     —         (4.4       (1,244.3     (90.2  

Proceeds from business and asset sales

     1.8       0.3         2.0       1.9    

Dividends paid

     (49.8     (47.3       (99.4     (94.8  

Repurchase of common stock, net

     (0.3     (52.4       (2.3     (107.3  

Additions (payments) to debt, net

     (48.4     46.2         1,240.9       190.0    

Other

     (10.5     (30.2       (8.5     (22.7  
  

 

 

   

 

 

     

 

 

   

 

 

   

Increase (Decr.) in Cash & Equiv.

   $ 26.4     $ (48.2     $ 21.6     $ (79.7  
  

 

 

   

 

 

     

 

 

   

 

 

   

FINANCIAL POSITION

   30-Jun                    

(In millions)

   2019     2018     Change                    

Cash and equivalents

   $ 289.7     $ 446.4          

Receivables

     700.3       649.8          

Inventories

     656.7       634.2          

Other current assets

     56.3       52.4          
  

 

 

   

 

 

         

Total current assets

     1,703.0       1,782.8       (4 %)       

Net fixed assets

     817.9       709.3          

Operating lease right-of-use assets

     169.8       —            

Goodwill and other assets

     2,311.3       1,151.9          
  

 

 

   

 

 

         

TOTAL ASSETS

   $ 5,002.0     $ 3,644.0       37      
  

 

 

   

 

 

         

Trade accounts payable

   $ 452.9     $ 450.6          

Current debt maturities

     51.3       153.7          

Current operating lease liabilities

     38.5       —            

Other current liabilities

     357.6       332.6          
  

 

 

   

 

 

         

Total current liabilities

     900.3       936.9       (4 %)       

Long-term debt

     2,363.5       1,298.0       82      

Operating lease liabilities

     131.4       —            

Deferred taxes and other liabilities

     368.0       280.5          

Equity

     1,238.8       1,128.6       10      
  

 

 

   

 

 

         

Total Capitalization

     4,101.7       2,707.1       52      
  

 

 

   

 

 

         

TOTAL LIABILITIES & EQUITY

   $ 5,002.0     $ 3,644.0       37      
  

 

 

   

 

 

         


 

LEGGETT & PLATT    Page 6 of 7    July 29, 2019

SEGMENT RESULTS 1

   SECOND QUARTER     YEAR TO DATE  
(In millions)    2019     2018     Change     2019     2018     Change  

Residential Products

            

External Sales

   $ 606.7     $ 438.8       38.3   $ 1,143.1     $ 836.9       36.6

Total Sales (External + Inter-segment)

     610.3       443.5       37.6     1,149.5       846.2       35.8

EBIT

     44.4       40.0       11     76.3       75.0       2

EBIT Margin

     7.3     9.0     (170 ) bps2      6.6     8.9     (230 ) bps2 

Restructuring-related charges

     —         —           0.1       —      

ECS transaction costs

     —         —           0.9       —      
  

 

 

   

 

 

     

 

 

   

 

 

   

Adjusted EBIT

     44.4       40.0       11     77.3       75.0       3

Adjusted EBIT Margin

     7.3     9.0     (170 ) bps      6.7     8.9     (220 ) bps 

Depreciation and amortization

     26.0       11.7         49.2       23.0    
  

 

 

   

 

 

     

 

 

   

 

 

   

Adjusted EBITDA

     70.4       51.7       36     126.5       98.0       29

Adjusted EBITDA Margin

     11.5     11.7     (20 ) bps      11.0     11.6     (60 ) bps 

Industrial Products

            

External Sales

   $ 80.4     $ 96.4       (16.6 %)    $ 169.5     $ 178.4       (5.0 %) 

Total Sales (External + Inter-segment)

     156.0       170.5       (8.5 %)      324.0       322.9       0.3

EBIT

     29.2       13.4       118     53.3       22.4       138

EBIT Margin

     18.7     7.9     1080 bps       16.5     6.9     960 bps  

Depreciation and amortization

     2.8       2.5         5.4       5.1    
  

 

 

   

 

 

     

 

 

   

 

 

   

EBITDA

     32.0       15.9       101     58.7       27.5       113

EBITDA Margin

     20.5     9.3     1120 bps       18.1     8.5     960 bps  

Furniture Products

            

External Sales

   $ 259.1     $ 291.4       (11.1 %)    $ 525.8     $ 572.7       (8.2 %) 

Total Sales (External + Inter-segment)

     261.3       295.0       (11.4 %)      531.0       579.2       (8.3 %) 

EBIT

     20.9       16.3       28     27.3       34.3       (20 %) 

EBIT Margin

     8.0     5.5     250 bps       5.1     5.9     (80 ) bps 

Restructuring-related charges

     —         —           6.2       —      
  

 

 

   

 

 

     

 

 

   

 

 

   

Adjusted EBIT

     20.9       16.3       28     33.5       34.3       (2 %) 

Adjusted EBIT Margin

     8.0     5.5     250 bps       6.3     5.9     40 bps  

Depreciation and amortization

     4.0       4.4         8.0       8.7    
  

 

 

   

 

 

     

 

 

   

 

 

   

Adjusted EBITDA

     24.9       20.7       20     41.5       43.0       (3 %) 

Adjusted EBITDA Margin

     9.5     7.0     250 bps       7.8     7.4     40 bps  

Specialized Products

            

External Sales

   $ 267.0     $ 275.9       (3.2 %)    $ 529.9     $ 543.3       (2.5 %) 

Total Sales (External + Inter-segment)

     267.7       276.5       (3.2 %)      531.5       544.6       (2.4 %) 

EBIT

     41.5       51.9       (20 %)      77.2       98.0       (21 %) 

EBIT Margin

     15.5     18.8     (330 ) bps      14.5     18.0     (350 ) bps 

Depreciation and amortization

     10.4       9.8         20.6       18.9    
  

 

 

   

 

 

     

 

 

   

 

 

   

EBITDA

     51.9       61.7       (16 %)      97.8       116.9       (16 %) 

EBITDA Margin

     19.4     22.3     (290 ) bps      18.4     21.5     (310 ) bps 

Total Company

            

External Sales

   $  1,213.2     $  1,102.5       10.0 %   $  2,368.3     $  2,131.3       11.1

EBIT—segments

     136.0       121.6       12     234.1       229.7       2

Intersegment eliminations and other

     —         (0.5       0.1       (1.2  
  

 

 

   

 

 

     

 

 

   

 

 

   

EBIT

     136.0       121.1       12     234.2       228.5       2

EBIT Margin

     11.2     11.0     20 bps       9.9     10.7     (80 ) bps 

Restructuring-related charges 3

     —         —           6.3       —      

ECS transaction costs 3

     —         —           0.9       —      
  

 

 

   

 

 

     

 

 

   

 

 

   

Adjusted EBIT 3

     136.0       121.1       12     241.4       228.5       6

Adjusted EBIT Margin

     11.2     11.0     20 bps       10.2     10.7     (50 ) bps 

Depreciation and amortization—segments

     43.2       28.4         83.2       55.7    

Depreciation and amortization—unallocated 4

     6.8       5.4         13.1       11.4    
  

 

 

   

 

 

     

 

 

   

 

 

   

Adjusted EBITDA 3

     186.0       154.9       20     337.7       295.6       14

Adjusted EBITDA Margin

     15.3     14.0     130 bps       14.3     13.9     40 bps  

LAST SIX QUARTERS

   2018     2019  

Selected Figures

   1Q     2Q     3Q     4Q     1Q     2Q  

Net Sales ($ million)

     1,029       1,102       1,092       1,047       1,155       1,213  

Sales Growth (vs. prior year)

     7     11     8     6     12     10

Volume Growth (same locations vs. prior year)

     1     6     3     —       (3 %)      (6 %) 

Adjusted EBIT 3

     107       121       124       120       105       136  

Cash from Operations ($ million)

     44       81       127       189       31       172  

Adjusted EBITDA (trailing twelve months) 3

     588       589       598       609       620       651  

(Long-term debt + current maturities) / Adj. EBITDA 3,5

     2.4       2.5       2.3       1.9       4.0       3.7  

Organic Sales (vs. prior year)

   1Q     2Q     3Q     4Q     1Q     2Q  

Residential Products

     1     7     3     5     3     (1 %) 

Industrial Products

     13     23     28     22     10     (9 %) 

Furniture Products

     3     9     4     (1 %)      (5 %)      (11 %) 

Specialized Products

     11     11     3     —       (5 %)      (3 %) 

Overall

     6     10     6     3     (1 %)      (6 %) 

 

1 

Segment margins calculated on Total Sales. Overall company margin calculated on External Sales.

2 

bps = basis points; a unit of measure equal to 1/100th of 1%.

3 

Refer to next page for non-GAAP reconciliations.

4 

Consists primarily of depreciation of non-operating assets and amortization of debt issuance costs.

5 

EBITDA based on trailing twelve months.


 

LEGGETT & PLATT    Page 7 of 7    July 29, 2019

RECONCILIATION OF REPORTED (GAAP) TO ADJUSTED (Non-GAAP) FINANCIAL MEASURES 11

 

     2018     2019  

Non-GAAP adjustments 6

   1Q     2Q     3Q     4Q     1Q     2Q  

Restructuring-related charges

     —         —         —         16.3       6.3       —    

Note impairment

     —         —         —         15.9       —         —    

ECS transaction costs

     —         —         —         6.9       0.9       —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP adjustments (pretax) 7

     —         —         —         39.1       7.2       —    

Income tax impact

     —         —         —         (7.5     (1.8     —    

Tax Cuts and Jobs Act impact

     —         —         (1.8     —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP adjustments (after tax)

     —         —         (1.8     31.6       5.4       —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted shares outstanding

     136.3       135.0       134.7       134.7       135.0       135.2  

EPS impact of non-GAAP adjustments

     —         —         (0.01     0.23       0.04       —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2018     2019  

Adjusted EBIT, EBITDA, Margin, and EPS 6

   1Q     2Q     3Q     4Q     1Q     2Q  

Net sales

     1,029       1,102       1,092       1,047       1,155       1,213  

EBIT (earnings before interest and taxes)

     107.4       121.1       124.4       84.0       98.2       136.0  

Non-GAAP adjustments (pretax and excluding interest) 8

     —         —         —         36.0       7.2       —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBIT ($ millions)

     107.4       121.1       124.4       120.0       105.4       136.0  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBIT margin

     10.4     11.0     11.4     8.0     8.5     11.2

Adjusted EBIT margin

     10.4     11.0     11.4     11.5     9.1     11.2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBIT

     107.4       121.1       124.4       84.0       98.2       136.0  

Depreciation and Amortization

     33.4       33.8       33.8       35.1       46.3       50.0  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     140.8       154.9       158.2       119.1       144.5       186.0  

Non-GAAP adjustments (pretax and excluding interest) 8

     —         —         —         36.0       7.2       —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA ($ millions)

     140.8       154.9       158.2       155.1       151.7       186.0  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA margin

     13.7     14.1     14.5     11.4     12.5     15.3

Adjusted EBITDA margin

     13.7     14.1     14.5     14.8     13.1     15.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted EPS

     0.57       0.63       0.67       0.39       0.45       0.64  

EPS impact of non-GAAP adjustments

     —         —         (0.01     0.23       0.04       —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EPS ($)

     0.57       0.63       0.66       0.62       0.49       0.64  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2018     2019  

Total Debt to Adjusted EBITDA 9

   1Q     2Q     3Q     4Q     1Q     2Q  

Total Debt

     1,393       1,452       1,357       1,169       2,461       2,415  

Adjusted EBITDA, trailing 12 months

     588       589       598       609       620       651  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Debt / Leggett Reported 12-month Adjusted EBITDA

     2.4       2.5       2.3       1.9       4.0       3.7  

Total Debt / Leggett and ECS 12-month Pro Forma Adjusted EBITDA 10

             3.56       3.45  

 

6 

Management and investors use these measures as supplemental information to assess operational performance.

7 

The non-GAAP adjustments affected various line items on the income statement. Details by quarter: 4Q 2018: $4.4 million COGS, $19.6 million SG&A, $11.9 million other expense, $3.2 million interest expense. 1Q 2019: $2.4 million COGS, $0.9 million SG&A, $3.9 million other expense.

8 

4Q 2018 excludes $3.2 million of financing-related charges recognized in interest expense.

9 

Management and investors use this ratio as supplemental information to assess ability to pay off debt. These ratios are calculated differently than the Company’s credit facility covenant ratio.

10 

The Leggett and ECS pro forma adjusted EBITDA for the 12 months ended March 31, 2019 and June 30, 2019 is presented in the table below. Because the increase in total debt from December 31, 2018 to June 30, 2019 was directly attributable to the ECS acquisition, we believe it is more meaningful to investors to include ECS’s pre-acquisition adjusted EBITDA for the trailing 12 months ended March 31, 2019 and June 30, 2019 in the total debt / 12-month adjusted EBITDA calculation.

 

ECS pre-acquisition adjusted EBITDA from:    4/1/18 –
1/16/19
     7/1/18 –
1/16/19
 

Net earnings

     12        6  

Interest expense

     33        22  

Taxes

     6        4  
  

 

 

    

 

 

 

EBIT

     51        32  

Depreciation and Amortization

     14        10  

Change in control bonus

     7        7  
  

 

 

    

 

 

 

Adjusted EBITDA

     72        49  
  

 

 

    

 

 

 

Leggett Adjusted EBITDA, trailing 12 months (including ECS from January 16, 2019)

     620        651  

ECS pre-acquisition adjusted EBITDA

     72        49  
  

 

 

    

 

 

 

Leggett and ECS Pro Forma Adjusted EBITDA, trailing 12 months

     692        700  
  

 

 

    

 

 

 

Total Debt / Leggett and ECS 12-month Pro Forma Adjusted EBITDA

     3.56        3.45  

 

11 

Calculations impacted by rounding.