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) January 24, 2008
LEGGETT & PLATT, INCORPORATED
(Exact name of registrant as specified in its charter)
| Missouri | 1-7845 | 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)) |
Item 2.02 Results of Operations and Financial Condition.
On January 24, 2008, Leggett & Platt, Incorporated issued a press release announcing financial results for the fourth quarter and year ended December 31, 2007. 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, or incorporated by reference into any document filed under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.
On January 25, 2008, the Company will hold an investor conference call to discuss its fourth quarter and year end financial results.
Item 9.01 Financial Statements and Exhibits.
| (d) | Exhibits. |
| Exhibit No. | Description | |
| 99.1 | Press release dated January 24, 2008 |
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: January 24, 2008 | By: | /s/ Ernest C. Jett | ||
| Ernest C. Jett Senior Vice President, General Counsel and Secretary | ||||
INDEX TO EXHIBITS
| Exhibit No. | Description | |
| 99.1 | Press Release dated January 24, 2008 |
Exhibit 99.1
|
|
 |
FOR IMMEDIATE RELEASE: JANUARY 24, 2008
LEGGETT& PLATT ANNOUNCES 2007 RESULTS
Carthage, MO, January 24 —
| • | 4Q loss of $1.21 per share; includes $1.44 of impairment, restructuring, and other net charges. |
| • | Full year loss of $.06 per share; includes $1.26 of impairment, restructuring, and offsetting items. |
| • | Record 2007 cash from operations of $614 million; increased 28% from 2006. |
| • | Annual dividend increased to $1.00 per share; 5.5% yield backed by strong cash flow. |
| • | 2008 EPS from continuing operations of $.95 - $1.30, including $.05 - $.10 of restructuring charges; slight sales decline |
CEO Comments
President and CEO David S. Haffner commented on 2007 results, “As anticipated, implementation of the strategic plan we announced in November resulted in a net loss for the fourth quarter. In our November and December press releases, we alerted investors to the significant non-cash charges associated with our strategic changes. Consistent with our forecasts, during the quarter we recorded $143 million of goodwill impairment in our Fixture & Display operations, and $132 million of asset impairments associated with businesses we intend to divest. With these charges, we have now incurred virtually all of the one-time costs associated with our strategic plan. Operationally, our ongoing businesses performed in line with the guidance we issued in December.
“During the full year 2007, many of our domestic businesses experienced weak demand, which lowered our organic sales and earnings. Even so, we generated record annual cash from operations (up 28% versus 2006), in large part due to an ongoing emphasis on working capital management. We continue to have an excellent balance sheet, and ended the year with net-debt-to-cap below our long-term target level.
“Several markets remain soft as we enter 2008, with no visible catalyst to appreciably alter demand in the next few quarters. We are focused on creating long-term value by implementing our strategic plan, and those efforts should benefit our shareholders even as economic and market conditions remain challenging. As announced in November, we adopted total shareholder return (TSR1) as our primary strategic objective, and expect to achieve 12-15% annual TSR over the long term. We aim to generate TSR, in roughly equal amounts, from three different sources: earnings growth, dividend yield, and share repurchases. We expect this more balanced, three-pronged TSR strategy to generate higher returns at considerably lower risk.
“We have adopted role-based portfolio management, with different roles for each business unit (BU) based upon competitive advantages, strategic position, and financial health. We have begun implementing a much more rigorous strategic planning process, in part to continually assess each BU’s role in the portfolio. Businesses that remain in the portfolio need to generate returns in excess of the company’s cost of capital. Though most of our BU’s are generating adequate returns, each has opportunities to improve.
| 1 |
TSR = (Change in Stock Price + Dividends Received)/Beginning Stock Price |
1 of 7
“We are eliminating one-fifth of our portfolio, largely through divestitures, which are proceeding as planned. Investment bankers are assisting with the sale of the Aluminum Products segment and three of the other business units. We have already received expressions of interest from numerous potential buyers. We continue to believe that the divestitures will occur during 2008, and expect after-tax proceeds of approximately $400 million (tax effect should be minimal). Given the market’s interest in small-to-mid size transactions, and the tangible assets associated with these operations, we believe our expectations are reasonable.
“Our new strategy should generate significantly more cash as a result of improved cash generation from the business units, significant cash proceeds from divestitures, and reduced spending on capital and acquisitions. Consequently, we intend to return more cash to shareholders. Cash from operations should routinely exceed the amount needed to fund capital expenditures and dividends, including the recent 39% increase to the dividend. In 2007 we generated $614 million in cash from operations; in the near-term, we will need about $300 million annually to fund, collectively, capital expenditures and dividends. We anticipate using much of the excess cash to repurchase shares. Given our strong, consistent cash flow, even during soft economic cycles, we are confident we can meet these priorities.
“Despite the fact that 2008 will be a complicated reporting year as the divestitures are completed, we are confident in our execution of the strategic plan. Shareholder returns have suffered recently, but we believe our actions will reestablish Leggett as a more profitable company; one that generates above-average total shareholder return.”
Fourth Quarter Results
As previously anticipated and referenced in its December 19 press release, Leggett & Platt reported a fourth quarter loss of $213 million, or $1.21 per diluted share. These results include: i) non-cash, divestiture-related goodwill and asset impairment charges of $132 million (pre-tax), or $.65 per share, ii) non-cash goodwill impairment charges in the Fixture & Display business of $143 million, or $.69 per share, and iii) restructuring-related charges (largely non-cash) of $27 million, or $.12 per share. Fourth quarter 2006 earnings per share were $.38, including $.08 per share from discontinued operations and non-recurring benefits. The reduction in fourth quarter earnings from continuing operations (excluding non-recurring items) is primarily due to lower sales in U.S. residential-related businesses, increased medical and energy costs, and currency impacts.
Fourth quarter sales from continuing operations were $1.05 billion, 1% higher than last year’s sales (from continuing operations) of $1.04 billion. Acquisitions (net of small divestitures) contributed 2% to revenue in the quarter, and more than offset a 1% decline in same location sales.
The company anticipates divesting several businesses in 2008, and has reflected the following as discontinued operations in its financial statements: the Aluminum Products segment; Prime Foam (divested in March 2007), Fibers, and Wood Products, all previously included in the Residential Furnishings segment; Storage Products and Plastics, formerly a part of the Commercial Fixturing & Components segment; and the dealer portion of Commercial Vehicle Products, previously in the Specialized Products segment.
Full Year Results
Sales from continuing operations decreased 1% in 2007, to $4.31 billion (from $4.33 billion in 2006). Acquisitions (net of small divestitures) added $92 million, or 2%, but were offset by a 3% reduction in same location sales. The company experienced soft demand throughout 2007 in the U.S. home-related and retail markets that it serves, but these declines were partially offset by strength in international markets and the non-dealer portion of the domestic Commercial Vehicle Products business.
2 of 7
In 2007, the company reported a full year loss of $.06 per share, primarily reflecting the large, non-cash impairment charges previously discussed. However, the company generated a record $614 million of cash from operations, a 28% increase from 2006. Major factors impacting earnings are outlined in the table below. The decline in 2007 earnings from continuing operations (excluding non-recurring items) is due primarily to lower same location sales.
| Fourth Quarter | Full Year | ||||||||||
| Actual Results |
2007 | 2006 | 2007 | 2006 | |||||||
| $/share: |
|||||||||||
| Operating earnings from Continuing Operations |
.23 | .30 | 1.20 | 1.30 | |||||||
| Operating earnings from Discontinued Operations |
(.03 | ) | .03 | .03 | .26 | ||||||
| Fixture & Display goodwill impairment charges |
(.69 | ) | — | (.67 | ) | — | |||||
| Asset impairment charges |
(.65 | ) | — | (.64 | ) | — | |||||
| Restructuring-related costs |
(.12 | ) | — | (.15 | ) | (.07 | ) | ||||
| Other non-recurring items |
.05 | .05 | .17 | .12 | |||||||
| EPS |
(1.21 | ) | .38 | (.06 | ) | 1.61 | |||||
| Diluted Shares, mln |
175.4 | 184.8 | 179.8 | 186.8 | |||||||
| Sales, Continuing Operations, $mln |
1,054 | 1,041 | 4,306 | 4,333 | |||||||
| Sales, Discontinued Operations, $mln |
214 | 270 | 943 | 1,172 | |||||||
Dividend and Stock Repurchases
In November, Leggett increased its annual dividend by 39%, to $1.00 per share. The new $.25 quarterly dividend was paid in January to shareholders of record as of December 14, 2007. This year marks the 37th consecutive annual dividend increase for Leggett at an average compound growth rate of over 14%. At yesterday’s closing share price ($18.23), the dividend yield is 5.5%.
During the fourth quarter, the company repurchased 1.5 million shares of its stock at an average price of approximately $18.50 per share, bringing the 2007 total purchases to 11.1 million shares. The company has a standing authorization from the Board of Directors to purchase up to 10 million shares each year. In addition, the Board accelerated (to November 15, 2007) the date on which the company could begin purchasing the 10 million shares authorized for 2008.
The company issued 2.2 million shares through its benefit plans during the year. During 2007, shares outstanding declined 5%, to 169 million shares.
2008 Outlook: $.95 to $1.30 EPS
Earnings per share (from continuing operations) for the full year 2008 are expected to be $.95—$1.30. This guidance includes $.05—$.10 per share in restructuring-related costs, but does not account for potential earnings from discontinued operations, nor possible gains or losses from the divestitures. The company anticipates using its entire 10 million share repurchase authorization during 2008, and has reflected the resulting share reduction in its full year guidance.
Sales (from continuing operations) are projected to be approximately $4.2 billion, or about 2% lower than in 2007. This decrease reflects the planned elimination (by the end of 2008) of approximately $100 million of revenue with unacceptable profit margins in the company’s Store Fixtures business, minimal acquisition revenue, and essentially flat sales (collectively) from operations other than Store Fixtures.
3 of 7
Leggett expects 2008 cash requirements for dividends (approximately $165 million) and capital expenditures (about $135 million) to be readily funded from operating cash. The company plans to use excess cash (from operations and divestiture proceeds) primarily to repurchase shares, pending Board approval for purchases over the current 10 million share authorization.
SEGMENT RESULTS – Fourth Quarter 2007 (versus 4Q 2006)
Residential Furnishings – Total sales from continuing operations decreased $34 million, or 6%; acquisitions added $6 million to sales, but were more than offset by a 7% decline in same location sales. EBIT (earnings before interest and income taxes) from continuing operations decreased $38 million, primarily due to higher impairments and restructuring-related charges ($14 million in 4Q07 vs. $2 million in 4Q06), lower same location sales within the carpet underlay and domestic bedding businesses, and increased medical expense, energy costs, and legal reserves.
Commercial Fixturing & Components – Total sales from continuing operations decreased 1% in the quarter. One acquisition was completed in late 2007, but contributed no sales in the year. EBIT from continuing operations decreased significantly in 2007, primarily reflecting non-cash goodwill impairment charges associated with the Fixture and Display business of $143 million, and higher restructuring-related costs ($9 million in 4Q07).
Industrial Materials – Total sales increased 1%. Acquisitions contributed $11 million to sales but were partially offset by $4 million from a small divestiture and a 3% decline in same location sales. EBIT decreased slightly as the impact from lower same location sales and higher steel scrap costs more than offset earnings of an acquired business.
Specialized Products – Total sales from continuing operations increased $37 million, or 23%. Same location sales grew 17%, and acquisitions added $10 million to sales. EBIT from continuing operations declined $4 million, primarily due to currency factors, non-recurrence of prior year one-time benefits, and higher restructuring-related costs.
SEGMENT RESULTS – Full Year 2007 (versus 2006)
Residential Furnishings – Total sales from continuing operations decreased $114 million, or 5%; acquisitions (net of two small divestitures) added $46 million to sales, but were more than offset by a 7% decline in same location sales. EBIT from continuing operations decreased $69 million, primarily due to lower same location sales within the carpet underlay, geo components, and domestic bedding businesses, increased legal reserves, and higher impairments and restructuring-related charges ($17 million in 2007 vs. $14 million in 2006).
Commercial Fixturing & Components – Total sales decreased $24 million, or 3% for the year. One acquisition was completed in late 2007, but contributed no sales in the year. EBIT from continuing operations declined significantly, primarily due to non-cash goodwill impairment charges associated with the Fixture and Display business of $143 million, higher restructuring-related charges ($14 million in 2007 vs. $3 million in 2006), and lower sales.
Industrial Materials – Total sales decreased $8 million, or 1% in 2007. Acquisitions contributed $37 million to sales but were offset by $19 million from small divestitures and a 3% decline in same location sales. EBIT was roughly flat; earnings of an acquired business offset the earnings impact of lower same location sales.
4 of 7
Specialized Products – Total sales increased $94 million, or 15%. Same location sales grew 11%, and acquisitions (net of a small divestiture) added $28 million to sales. EBIT from continuing operations increased $21 million primarily due to higher same location sales and earnings from an acquired company, which were partially offset by currency factors.
Conference Call
Management will discuss these results in a conference call at 8:00 a.m. Central (9:00 a.m. Eastern) on January 25. The webcast can be accessed (live or replay) from the Investor Relations section of Leggett’s website at www.leggett.com. The dial-in number is (303) 262-2142; there is no passcode. First quarter results will be released after the market closes on Wednesday, April 16, 2008, with a conference call the next morning.
FOR MORE INFORMATION: Visit Leggett’s website at www.leggett.com.
COMPANY DESCRIPTION: Leggett & Platt (NYSE: LEG) is a FORTUNE 500 diversified manufacturer that conceives, designs and produces a broad variety of engineered components and products that can be found in virtually every home, office, retail store, and automobile. The company serves a broad suite of customers that comprise a “Who’s Who” of U.S. manufacturers and retailers. The 125-year-old firm is composed of 28 business units, 31,000 employee-partners, and more than 300 facilities located in over 20 countries.
Leggett & Platt is North America’s leading independent manufacturer of: a) components for residential furniture and bedding; b) retail store fixtures and point of purchase displays; c) components for office furniture; d) drawn steel wire; e) automotive seat support and lumbar systems; f) carpet underlay; g) adjustable beds; and h) bedding industry machinery for wire forming, sewing and quilting.
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 improve operations and realize cost savings, 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, future growth of acquired companies, general economic conditions, foreign currency fluctuation, litigation risks, and other factors described in the company’s Form 10-K. 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
Susan R. McCoy, Director of Investor Relations
5 of 7
| LEGGETT & PLATT | January 24, 2008 | |||||||||||||||||||||
| RESULTS OF OPERATIONS | FOURTH QUARTER | YEAR TO DATE | ||||||||||||||||||||
| (in millions, except per share data.) |
2007 | 2006 | Change | 2007 | 2006 | Change | ||||||||||||||||
| Net sales (from continuing operations) |
$ | 1,054.1 | $ | 1,040.6 | 1.3 | % | $ | 4,306.4 | $ | 4,333.0 | (0.6 | )% | ||||||||||
| Cost of goods sold |
877.7 | 843.7 | 3,507.8 | 3,523.6 | ||||||||||||||||||
| Gross profit |
176.4 | 196.9 | 798.6 | 809.4 | ||||||||||||||||||
| Selling & administrative expenses |
115.9 | 97.7 | 18.6 | % | 440.6 | 401.9 | 9.6 | % | ||||||||||||||
| Amortization |
6.7 | 4.4 | 23.3 | 15.8 | ||||||||||||||||||
| Other expense (income), net |
157.9 | 2.2 | 157.2 | 9.5 | ||||||||||||||||||
| Earnings (loss) before interest and taxes |
(104.1 | ) | 92.6 | (212.4 | )% | 177.5 | 382.2 | (53.6 | )% | |||||||||||||
| Interest expense |
15.5 | 14.8 | 58.6 | 54.2 | ||||||||||||||||||
| Interest income |
3.2 | 1.5 | 9.5 | 6.4 | ||||||||||||||||||
| Earnings (loss) before income taxes |
(116.4 | ) | 79.3 | 128.4 | 334.4 | |||||||||||||||||
| Income taxes |
7.9 | 26.7 | 77.4 | 98.8 | ||||||||||||||||||
| Net earnings (loss) from continuing operations |
(124.3 | ) | 52.6 | 51.0 | 235.6 | |||||||||||||||||
| Discontinued operations, net of tax |
(88.3 | ) | 17.4 | (62.2 | ) | 64.7 | ||||||||||||||||
| Net earnings (loss) |
$ | (212.6 | ) | $ | 70.0 | (403.7 | )% | $ | (11.2 | ) | $ | 300.3 | (103.7 | )% | ||||||||
| Earnings (loss) per diluted share |
||||||||||||||||||||||
| From continuing operations |
$ | (0.71 | ) | $ | 0.29 | $ | 0.28 | $ | 1.26 | |||||||||||||
| From discontinued operations |
$ | (0.50 | ) | $ | 0.09 | $ | (0.34 | ) | $ | 0.35 | ||||||||||||
| Net earnings (loss) per diluted share |
$ | (1.21 | ) | $ | 0.38 | (418.4 | )% | $ | (0.06 | ) | $ | 1.61 | (103.7 | )% | ||||||||
| Shares outstanding |
||||||||||||||||||||||
| Common stock (at end of period) |
168.7 | 178.0 | (5.2 | )% | 168.7 | 178.0 | (5.2 | )% | ||||||||||||||
| Basic (average for period) |
175.4 | 184.1 | 179.4 | 186.1 | ||||||||||||||||||
| Diluted (average for period) |
175.4 | 184.8 | 179.8 | 186.8 | ||||||||||||||||||
| CASH FLOW | FOURTH QUARTER | YEAR TO DATE | ||||||||||||||||||||
| (In millions.) |
2007 | 2006 | Change | 2007 | 2006 | Change | ||||||||||||||||
| Net earnings (loss) |
$ | (212.6 | ) | $ | 70.0 | $ | (11.2 | ) | $ | 300.3 | ||||||||||||
| Depreciation and amortization |
48.4 | 43.5 | 183.4 | 175.4 | ||||||||||||||||||
| Working capital decrease (increase) |
94.8 | 22.7 | 181.7 | (64.0 | ) | |||||||||||||||||
| Asset impairment |
284.4 | 0.6 | 287.1 | 4.3 | ||||||||||||||||||
| Other operating activity |
(36.8 | ) | 33.1 | (27.3 | ) | 62.9 | ||||||||||||||||
| Net Cash from Operating Activity |
$ | 178.2 | $ | 169.9 | 5 | % | $ | 613.7 | $ | 478.9 | 28 | % | ||||||||||
| Additions to PP&E |
(40.3 | ) | (40.5 | ) | (0 | )% | (148.8 | ) | (166.3 | ) | (11 | )% | ||||||||||
| Purchase of companies, net of cash |
(25.6 | ) | (14.8 | ) | (111.3 | ) | (83.2 | ) | ||||||||||||||
| Dividends paid |
(31.2 | ) | (31.0 | ) | (124.8 | ) | (121.1 | ) | ||||||||||||||
| Repurchase of common stock, net |
(22.0 | ) | (34.1 | ) | (229.9 | ) | (139.7 | ) | ||||||||||||||
| Additions (payments) to debt, net |
(48.6 | ) | (10.5 | ) | (34.0 | ) | 73.0 | |||||||||||||||
| Other |
6.5 | (1.2 | ) | 108.6 | 25.4 | |||||||||||||||||
| Increase (Decr.) in Cash & Equiv. |
$ | 17.0 | $ | 37.8 | $ | 73.5 | $ | 67.0 | ||||||||||||||
| EBITDA * |
$ | 94.1 | $ | 161.1 | (42 | )% | $ | 558.9 | $ | 661.7 | (16 | )% | ||||||||||
| FINANCIAL POSITION | December 31 | |||||||||||||||||||||
| (In millions.) |
2007 | 2006 | Change | |||||||||||||||||||
| Cash and equivalents |
$ | 205.4 | $ | 131.9 | ||||||||||||||||||
| Receivables |
640.2 | 853.8 | (25 | )% | ||||||||||||||||||
| Inventories |
599.2 | 826.3 | (27 | )% | ||||||||||||||||||
| Held for sale |
285.0 | n/a | ||||||||||||||||||||
| Other current assets |
104.6 | 82.1 | ||||||||||||||||||||
| Total current assets |
1,834.4 | 1,894.1 | ||||||||||||||||||||
| Net fixed assets |
726.9 | 962.8 | (25 | )% | ||||||||||||||||||
| Held for sale |
269.5 | n/a | ||||||||||||||||||||
| Goodwill and other assets |
1,241.7 | 1,408.4 | (12 | )% | ||||||||||||||||||
| TOTAL ASSETS |
$ | 4,072.5 | $ | 4,265.3 | ||||||||||||||||||
| Trade accounts payable |
$ | 227.6 | $ | 259.0 | (12 | )% | ||||||||||||||||
| Current debt maturities |
88.7 | 52.0 | ||||||||||||||||||||
| Held for sale |
72.4 | n/a | ||||||||||||||||||||
| Other current liabilities |
410.9 | 380.2 | 8 | % | ||||||||||||||||||
| Total current liabilities |
799.6 | 691.2 | 16 | % | ||||||||||||||||||
| Long term debt |
1,000.6 | 1,060.0 | (6 | )% | ||||||||||||||||||
| Deferred taxes and other liabilities |
138.6 | 163.0 | ||||||||||||||||||||
| Held for sale |
1.0 | n/a | ||||||||||||||||||||
| Shareholders’ equity |
2,132.7 | 2,351.1 | (9 | )% | ||||||||||||||||||
| Total capitalization |
3,272.9 | 3,574.1 | ||||||||||||||||||||
| TOTAL LIABILITIES & EQUITY |
$ | 4,072.5 | $ | 4,265.3 | ||||||||||||||||||
| Net Debt to Net Capital ** |
28.0 | % | 28.0 | % | ||||||||||||||||||
| Return on Equity *** |
-0.5 | % | 13.1 | % | ||||||||||||||||||
| * | Earnings Before Interest, Taxes, Depreciation, Amortization, and Impairments. Includes discontinued operations. |
| ** | Net Debt = Long Term Debt + Current Debt Maturities - Cash & Equivalents. Net Capital = Total Capitalization + Current Debt Maturities - Cash & Equivalents. These adjustments enable meaningful comparison to historical periods. |
| *** | Return on Equity = Trailing Twelve Months Net Earnings / Shareholders' Equity averaged for start and end of the twelve months. |
Page 6 of 7
| LEGGETT & PLATT | January 24, 2008 | |||||||||||||||||||||
| SEGMENT RESULTS * | FOURTH QUARTER | YEAR TO DATE | ||||||||||||||||||||
| (in millions.) |
2007 | 2006 | Change | 2007 | 2006 | Change | ||||||||||||||||
| External Sales |
||||||||||||||||||||||
| Residential Furnishings |
$ | 544.2 | $ | 577.6 | (5.8 | )% | $ | 2,294.8 | $ | 2,402.4 | (4.5 | )% | ||||||||||
| Commercial Fixturing & Components |
181.6 | 185.1 | (1.9 | )% | 819.8 | 850.5 | (3.6 | )% | ||||||||||||||
| Industrial Materials |
136.5 | 125.2 | 9.0 | % | 523.1 | 504.4 | 3.7 | % | ||||||||||||||
| Specialized Products |
191.8 | 152.7 | 25.6 | % | 668.7 | 575.7 | 16.2 | % | ||||||||||||||
| Total |
$ | 1,054.1 | $ | 1,040.6 | 1.3 | % | $ | 4,306.4 | $ | 4,333.0 | (0.6 | )% | ||||||||||
| Inter-Segment Sales |
||||||||||||||||||||||
| Residential Furnishings |
$ | 3.6 | $ | 4.6 | $ | 15.6 | $ | 22.1 | ||||||||||||||
| Commercial Fixturing & Components |
5.5 | 3.4 | 24.1 | 17.5 | ||||||||||||||||||
| Industrial Materials |
52.7 | 61.7 | 252.6 | 279.1 | ||||||||||||||||||
| Specialized Products |
9.1 | 10.8 | 46.3 | 45.0 | ||||||||||||||||||
| Total |
$ | 70.9 | $ | 80.5 | $ | 338.6 | $ | 363.7 | ||||||||||||||
| Total Sales |
||||||||||||||||||||||
| Residential Furnishings |
$ | 547.8 | $ | 582.2 | (5.9 | )% | $ | 2,310.4 | $ | 2,424.5 | (4.7 | )% | ||||||||||
| Commercial Fixturing & Components |
187.1 | 188.5 | (0.7 | )% | 843.9 | 868.0 | (2.8 | )% | ||||||||||||||
| Industrial Materials |
189.2 | 186.9 | 1.2 | % | 775.7 | 783.5 | (1.0 | )% | ||||||||||||||
| Specialized Products |
200.9 | 163.5 | 22.9 | % | 715.0 | 620.7 | 15.2 | % | ||||||||||||||
| Total |
$ | 1,125.0 | $ | 1,121.1 | 0.3 | % | $ | 4,645.0 | $ | 4,696.7 | (1.1 | )% | ||||||||||
| EBIT |
||||||||||||||||||||||
| Residential Furnishings |
$ | 14.2 | $ | 52.4 | (73 | )% | $ | 160.9 | $ | 229.4 | (30 | )% | ||||||||||
| Commercial Fixturing & Components |
(146.5 | ) | 9.3 | (1675 | )% | (104.4 | ) | 59.7 | (275 | )% | ||||||||||||
| Industrial Materials |
11.7 | 13.0 | (10 | )% | 54.6 | 55.3 | (1 | )% | ||||||||||||||
| Specialized Products |
16.0 | 20.1 | (20 | )% | 64.6 | 43.4 | 49 | % | ||||||||||||||
| Intersegment Eliminations |
3.1 | 1.2 | 0.7 | 1.8 | ||||||||||||||||||
| Change in LIFO Reserve |
(2.6 | ) | (3.4 | ) | 1.1 | (7.4 | ) | |||||||||||||||
| Total |
(104.1 | ) | $ | 92.6 | (212 | )% | $ | 177.5 | $ | 382.2 | (54 | )% | ||||||||||
| EBIT Margin ** | Basis Pts | Basis Pts | ||||||||||||||||||||
| Residential Furnishings |
2.6 | % | 9.0 | % | (640 | ) | 7.0 | % | 9.5 | % | (250 | ) | ||||||||||
| Commercial Fixturing & Components |
(78.3 | )% | 4.9 | % | (8320 | ) | (12.4 | )% | 6.9 | % | (1930 | ) | ||||||||||
| Industrial Materials |
6.2 | % | 7.0 | % | (80 | ) | 7.0 | % | 7.1 | % | (10 | ) | ||||||||||
| Specialized Products |
8.0 | % | 12.3 | % | (430 | ) | 9.0 | % | 7.0 | % | 200 | |||||||||||
| Overall from Continuing Operations |
(9.9 | )% | 8.9 | % | (1880 | ) | 4.1 | % | 8.8 | % | (470 | ) | ||||||||||
| * | Prior years’ results have been restated to reflect discontinued operations, and an organizational move of a few small operations from Commercial Fixturing & Components to Industrial Materials. |
| ** | From Continuing Operations. Segment margins calculated on Total Sales. Overall company margin calculated on External Sales. |
| LAST SIX QUARTERS | 2006 | 2007 | ||||||||||||||||||||||
| Selected Figures (restated for discontinued ops.) |
3Q | 4Q | 1Q | 2Q | 3Q | 4Q | ||||||||||||||||||
| Trade Sales ($ million) |
1,133 | 1,041 | 1,064 | 1,083 | 1,106 | 1,054 | ||||||||||||||||||
| Sales Growth (vs. prior year) |
2.1 | % | (2.0 | )% | (0.2 | )% | (1.1 | )% | (2.4 | )% | 1.3 | % | ||||||||||||
| EBIT ($ million) |
120.9 | 92.6 | 92.1 | 85.2 | 104.3 | (104.1 | ) | |||||||||||||||||
| EBIT Margin |
10.7 | % | 8.9 | % | 8.7 | % | 7.9 | % | 9.4 | % | (9.9 | )% | ||||||||||||
| Net Earnings (loss) ($ million) |
84.0 | 70.0 | 75.7 | 60.0 | 65.7 | (212.6 | ) | |||||||||||||||||
| Net Margin |
7.4 | % | 6.7 | % | 7.1 | % | 5.5 | % | 5.9 | % | (20.2 | )% | ||||||||||||
| EPS (diluted) |
$ | 0.45 | $ | 0.38 | $ | 0.41 | $ | 0.33 | $ | 0.37 | -$ | 1.21 | ||||||||||||
| EBITDA ($ million) |
165 | 161 | 136 | 132 | 149 | 94 | ||||||||||||||||||
| Cash from Operations ($ million) |
94 | 170 | 149 | 93 | 194 | 178 | ||||||||||||||||||
| Net Debt to Net Capital |
29 | % | 28 | % | 27 | % | 27 | % | 28 | % | 28 | % | ||||||||||||
| Return on Equity (trailing twelve months) |
12 | % | 13 | % | 14 | % | 12 | % | 12 | % | (1 | )% | ||||||||||||
| Same Location Sales (vs. prior year) |
3Q | 4Q | 1Q | 2Q | 3Q | 4Q | ||||||||||||||||||
| Residential Furnishings |
2.4 | % | (2.9 | )% | (3.6 | )% | (7.0 | )% | (8.9 | )% | (7.0 | )% | ||||||||||||
| Commercial Fixturing & Components |
(4.8 | )% | (3.0 | )% | (5.4 | )% | (1.5 | )% | (3.2 | )% | (0.7 | )% | ||||||||||||
| Industrial Materials |
(7.5 | )% | (4.8 | )% | (5.0 | )% | (2.4 | )% | (3.5 | )% | (2.7 | )% | ||||||||||||
| Specialized Products |
(2.0 | )% | 1.9 | % | 9.3 | % | 5.9 | % | 11.2 | % | 16.5 | % | ||||||||||||
| Overall from Continuing Operations |
(0.5 | )% | (2.1 | )% | (1.9 | )% | (3.3 | )% | (4.6 | )% | (1.0 | )% | ||||||||||||
Page 7 of 7