LEGGETT & PLATT REPORTS 3Q RESULTS
- 3Q sales were
$1.29 billion , a 2% decrease vs 3Q21 - 3Q EBIT of
$113 million , down$31 million vs 3Q21 - 3Q EPS of
$.52 , a decrease of$.19 vs 3Q21 - 2022 guidance unchanged from
October 10 announcement: sales of$5 .1–$5.2 billion; EPS of$2 .30–$2.45
Diversified manufacturer
- Organic sales1 were down 3%
- Volume was down 8%, primarily from continued demand softness in residential end markets, partially offset by growth in automotive and industrial end markets
- Raw material-related selling price increases added 8% to sales
- Currency impact decreased sales 3%
- Previously announced Hydraulic Cylinders and Textile acquisitions completed in August, net of small divestitures, added 1% to sales
Third quarter EBIT was
- EBIT decreased primarily from lower volume, lower overhead absorption from reduced production, and operational inefficiencies in Specialty Foam, partially offset by metal margin expansion
- EBIT margin was 8.7%, down from 10.9% in the third quarter of 2021
Third quarter EPS was
CEO COMMENTS
President and CEO
"Third quarter earnings per share were slightly better than expected primarily due to incentive compensation adjustments. At the midpoint of guidance, fourth quarter is now expected to be slightly lower than third quarter primarily due to further reductions in steel rod production in response to the slowing steel market.
"We continue to focus on things we can control and are taking action to mitigate the impact of these challenges by aligning costs, production levels, and inventory with demand; evaluating near-term opportunities with our customers and working with them on new product developments; and continuing to build out our existing businesses through acquisitions. Our strong balance sheet and cash flow give us confidence in our ability to navigate challenging markets while investing in long-term opportunities."
DEBT, CASH FLOW, AND LIQUIDITY
- Net Debt2 was 2.63x trailing 12-month adjusted EBITDA2
- Operating cash flow was
$65 million in the third quarter, an increase of$15 million versus third quarter 2021, reflecting a smaller use of working capital partially offset by lower earnings - Capital expenditures were
$25 million - Total liquidity was
$1.0 billion
DIVIDEND
- In August,
Leggett & Platt's Board of Directors declared a$.44 per share third quarter dividend,two cents higher than last year's third quarter dividend - At an annual indicated dividend of
$1.76 per share, the yield is 5.3% based upon Friday's closing stock price of$33.42 per share
STOCK REPURCHASES
- Repurchased .1 million shares at an average price of
$38.42 - Issued .05 million shares through employee benefit plans
- Shares outstanding at the end of the third quarter were 132.6 million
2022 GUIDANCE
- Full year 2022 sales and EPS guidance unchanged from
October 10 announcement - Sales are expected to be
$5 .1–$5.2 billion, roughly flat to +2% versus 2021 - Volume is expected to be down high single digits:
- Down mid-teens in Bedding Products Segment
- Up low double digits in Specialized Products Segment
- Down low single digits in Furniture, Flooring & Textile Products Segment
- Raw material-related price increases, net of currency impact, expected to mostly offset volume declines
- Acquisitions, net of small divestitures, expected to add ~1% to sales
- EPS is expected to be
$2 .30–$2.45 - Based on this framework, EBIT margin should be 9.5% to 10.0%
- Additional expectations:
- Depreciation and amortization
$180 million - Net interest expense
$80 million - Effective tax rate 23%
- Operating cash flow $400–$450 million
- Capital expenditures
$115 million - Dividends
$230 million - Fully diluted shares 137 million
- Implied 4Q Guidance:
- Sales:
$1 .15–$1.25 billion - EPS: $.42–$.57
SEGMENT RESULTS – Third Quarter 2022 (versus 3Q 2021)
Bedding Products –
- Trade sales decreased 12%
- Volume decreased 20% from continued demand softness in
U.S. and European bedding markets partially offset by trade sales growth in our Steel Rod and Drawn Wire businesses - Raw material-related selling price increases added 9%
- Currency impact decreased sales 1%
- EBIT decreased
$37 million , primarily from lower volume, lower overhead absorption as production and inventory levels were adjusted to meet reduced demand, and operational inefficiencies in Specialty Foam. These decreases were partially offset by higher metal margin.
Specialized Products –
- Trade sales increased 24%
- Volume was up 22%, driven by sales growth in Automotive, Aerospace, and Hydraulic Cylinders
- Raw material-related price increases added 5%
- Currency impact decreased sales 8%
- Hydraulic Cylinders acquisition completed on
August 26 added 5% to sales growth - EBIT increased
$9 million , primarily from higher volume partially offset by currency impact, higher raw material costs, and labor inefficiencies
Furniture, Flooring & Textile Products –
- Trade sales were flat
- Volume was down 6% with declines in
Home Furniture , Fabric Converting, and Flooring partially offset by growth in Geo Components andWork Furniture - Raw material-related selling price increases added 7%
- Currency impact decreased sales 1%
- EBIT decreased
$3 million , primarily from lower volume partially offset by pricing discipline
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
Fourth quarter results will be released after the market closes on
FOR MORE INFORMATION: Visit Leggett's website at www.leggett.com.
COMPANY DESCRIPTION:
FORWARD-LOOKING STATEMENTS: This press release contains "forward-looking statements," including, but not limited to the amount of the Company's forecasted 2022 full-year volume growth; acquisition sales growth; sales, EPS, capital expenditures; depreciation and amortization; net interest expense; fully diluted shares; operating cash flow; EBIT margin; effective tax rate; amount of dividends; raw material related price increases (net of currency impact); volume in each of the Company's segments; and implied fourth quarter 2022 sales and EPS. Such forward-looking statements are expressly qualified by the cautionary statements described in this provision and reflect only the beliefs of Leggett 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: the adverse impact on our sales, earnings, liquidity, margins, cash flow, costs, and financial condition caused by: the Russian invasion of
CONTACT: Investor Relations, (417) 358-8131 or invest@leggett.com
1 Trade sales excluding acquisitions/divestitures in the last 12 months
2 Please refer to attached tables for Non-GAAP Reconciliations
|
Page 5 of 7 |
|
||||||||||
RESULTS OF OPERATIONS |
THIRD QUARTER |
YEAR TO DATE |
||||||||||
(In millions, except per share data) |
2022 |
2021 |
Change |
2022 |
2021 |
Change |
||||||
Trade sales |
$ 1,294.4 |
$ 1,319.2 |
(2) % |
$ 3,950.9 |
$ 3,739.7 |
6 % |
||||||
Cost of goods sold |
1,063.9 |
1,063.1 |
3,184.7 |
2,966.8 |
||||||||
Gross profit |
230.5 |
256.1 |
(10) % |
766.2 |
772.9 |
(1) % |
||||||
Selling & administrative expenses |
100.4 |
103.6 |
(3) % |
317.5 |
322.5 |
(2) % |
||||||
Amortization |
16.6 |
17.8 |
50.0 |
51.6 |
||||||||
Other expense (income), net |
0.3 |
(9.5) |
4.9 |
(45.0) |
||||||||
Earnings before interest and taxes |
113.2 |
144.2 |
(21) % |
393.8 |
` |
443.8 |
(11) % |
|||||
Net interest expense |
19.7 |
18.4 |
59.2 |
55.5 |
||||||||
Earnings before income taxes |
93.5 |
125.8 |
334.6 |
388.3 |
||||||||
Income taxes |
22.0 |
28.6 |
77.5 |
91.3 |
||||||||
Net earnings |
71.5 |
97.2 |
257.1 |
297.0 |
||||||||
Less net income from non-controlling interest |
(0.1) |
- |
(0.1) |
(0.1) |
||||||||
Net Earnings Attributable to L&P |
$ 71.4 |
$ 97.2 |
(27) % |
$ 257.0 |
$ 296.9 |
(13) % |
||||||
Earnings per diluted share |
||||||||||||
Net earnings per diluted share |
$ 0.52 |
$ 0.71 |
(27) % |
$ 1.88 |
$ 2.17 |
(13) % |
||||||
Shares outstanding |
||||||||||||
Common stock (at end of period) |
132.6 |
133.4 |
(0.6) % |
132.6 |
133.4 |
(0.6) % |
||||||
Basic (average for period) |
135.7 |
136.4 |
136.2 |
136.2 |
||||||||
Diluted (average for period) |
136.1 |
136.9 |
(0.6) % |
136.6 |
136.7 |
(0.1) % |
||||||
CASH FLOW |
THIRD QUARTER |
YEAR TO DATE |
||||||||||
(In millions) |
2022 |
2021 |
Change |
2022 |
2021 |
Change |
||||||
Net earnings |
$ 71.5 |
$ 97.2 |
$ 257.1 |
$ 297.0 |
||||||||
Depreciation and amortization |
44.1 |
46.6 |
134.3 |
140.8 |
||||||||
Working capital decrease (increase) |
(44.8) |
(104.4) |
(214.9) |
(367.9) |
||||||||
Impairments |
- |
- |
- |
- |
||||||||
Other operating activities |
(5.3) |
10.7 |
17.8 |
10.5 |
||||||||
|
$ 65.5 |
$ 50.1 |
31 % |
$ 194.3 |
$ 80.4 |
142 % |
||||||
Additions to PP&E |
(24.7) |
(26.8) |
(65.5) |
(75.8) |
||||||||
Purchase of companies, net of cash |
(62.5) |
(0.4) |
(62.5) |
(152.3) |
||||||||
Proceeds from business and asset sales |
0.3 |
7.7 |
3.0 |
38.6 |
||||||||
Dividends paid |
(58.7) |
(56.0) |
(170.8) |
(162.3) |
||||||||
Repurchase of common stock, net |
(3.4) |
0.4 |
(60.3) |
(6.6) |
||||||||
Additions (payments) to debt, net |
50.5 |
33.6 |
52.9 |
164.9 |
||||||||
Other |
(10.7) |
(5.5) |
(26.6) |
(1.1) |
||||||||
Increase (Decrease) in Cash & Equivalents |
$ (43.7) |
$ 3.1 |
$ (135.5) |
$ (114.2) |
||||||||
FINANCIAL POSITION |
|
|
||||||||||
(In millions) |
2022 |
2021 |
Change |
|||||||||
Cash and equivalents |
$ 226.2 |
$ 361.7 |
||||||||||
Receivables |
730.3 |
651.5 |
||||||||||
Inventories |
976.0 |
993.2 |
||||||||||
Other current assets |
68.5 |
58.9 |
||||||||||
Total current assets |
2,001.0 |
2,065.3 |
(3) % |
|||||||||
Net fixed assets |
741.2 |
781.5 |
||||||||||
Operating lease right-of-use assets |
190.8 |
192.6 |
||||||||||
|
1,449.6 |
1,449.6 |
||||||||||
Intangible assets and deferred costs, both at net |
792.6 |
818.3 |
||||||||||
TOTAL ASSETS |
$ 5,175.2 |
$ 5,307.3 |
(2) % |
|||||||||
Trade accounts payable |
$ 512.5 |
$ 613.8 |
||||||||||
Current debt maturities |
7.4 |
300.6 |
||||||||||
Current operating lease liabilities |
44.7 |
44.5 |
||||||||||
Other current liabilities |
400.4 |
376.8 |
||||||||||
Total current liabilities |
965.0 |
1,335.7 |
(28) % |
|||||||||
Long-term debt |
2,133.6 |
1,789.7 |
19 % |
|||||||||
Operating lease liabilities |
151.1 |
153.0 |
||||||||||
Deferred taxes and other liabilities |
362.7 |
380.3 |
||||||||||
Equity |
1,562.8 |
1,648.6 |
(5) % |
|||||||||
Total Capitalization |
4,210.2 |
3,971.6 |
6 % |
|||||||||
TOTAL LIABILITIES & EQUITY |
$ 5,175.2 |
$ 5,307.3 |
(2) % |
|||||||||
|
Page 6 of 7 |
|
||||||||||
SEGMENT RESULTS 1 |
THIRD QUARTER |
YEAR TO DATE |
||||||||||
(In millions) |
2022 |
2021 |
Change |
2022 |
2021 |
Change |
||||||
Bedding Products |
||||||||||||
Trade sales |
$ 582.0 |
$ 664.1 |
(12) % |
$ 1,833.9 |
$ 1,808.6 |
1 % |
||||||
EBIT |
43.9 |
81.1 |
(46) % |
189.2 |
245.3 |
(23) % |
||||||
EBIT margin |
7.5 % |
12.2 % |
-470 bps |
2 |
10.3 % |
13.6 % |
-330 bps |
|||||
Gain on sale of real estate |
- |
- |
- |
(28.2) |
||||||||
Adjusted EBIT |
43.9 |
81.1 |
(46) % |
189.2 |
217.1 |
(13) % |
||||||
Adjusted EBIT margin |
7.5 % |
12.2 % |
-470 bps |
10.3 % |
12.0 % |
-170 bps |
||||||
Depreciation and amortization |
25.7 |
27.3 |
78.1 |
79.8 |
||||||||
Adjusted EBITDA |
69.6 |
108.4 |
(36) % |
267.3 |
296.9 |
(10) % |
||||||
Adjusted EBITDA margin |
12.0 % |
16.3 % |
-430 bps |
14.6 % |
16.4 % |
-180 bps |
||||||
Specialized Products |
||||||||||||
Trade sales |
$ 291.3 |
$ 235.6 |
24 % |
$ 815.5 |
$ 734.9 |
11 % |
||||||
EBIT |
31.3 |
22.4 |
40 % |
73.0 |
85.0 |
(14) % |
||||||
EBIT margin |
10.7 % |
9.5 % |
120 bps |
9.0 % |
11.6 % |
-260 bps |
||||||
Depreciation and amortization |
9.7 |
11.7 |
30.4 |
35.0 |
||||||||
Adjusted EBITDA |
41.0 |
34.1 |
20 % |
103.4 |
120.0 |
(14) % |
||||||
Adjusted EBITDA margin |
14.1 % |
14.5 % |
-40 bps |
12.7 % |
16.3 % |
-360 bps |
||||||
Furniture, Flooring & Textile Products |
||||||||||||
Trade sales |
$ 421.1 |
$ 419.5 |
— % |
$ 1,301.5 |
$ 1,196.2 |
9 % |
||||||
EBIT |
38.3 |
41.1 |
(7) % |
132.3 |
114.1 |
16 % |
||||||
EBIT margin |
9.1 % |
9.8 % |
-70 bps |
10.2 % |
9.5 % |
70 bps |
||||||
Depreciation and amortization |
5.7 |
6.0 |
17.5 |
18.1 |
||||||||
Adjusted EBITDA |
44.0 |
47.1 |
(7) % |
149.8 |
132.2 |
13 % |
||||||
Adjusted EBITDA margin |
10.4 % |
11.2 % |
-80 bps |
11.5 % |
11.1 % |
40 bps |
||||||
|
||||||||||||
Trade sales |
$ 1,294.4 |
$ 1,319.2 |
(2) % |
$ 3,950.9 |
$ 3,739.7 |
6 % |
||||||
EBIT - segments |
113.5 |
144.6 |
(22) % |
394.5 |
444.4 |
(11) % |
||||||
Intersegment eliminations and other |
(0.3) |
(0.4) |
(0.7) |
(0.6) |
||||||||
EBIT |
113.2 |
144.2 |
(21) % |
393.8 |
443.8 |
(11) % |
||||||
EBIT margin |
8.7 % |
10.9 % |
-220 bps |
10.0 % |
11.9 % |
-190 bps |
||||||
Gain on sale of real estate 3 |
- |
- |
- |
(28.2) |
||||||||
Adjusted EBIT 3 |
113.2 |
144.2 |
(21) % |
393.8 |
415.6 |
(5) % |
||||||
Adjusted EBIT margin 3 |
8.7 % |
10.9 % |
-220 bps |
10.0 % |
11.1 % |
-110 bps |
||||||
Depreciation and amortization - segments |
41.1 |
45.0 |
126.0 |
132.9 |
||||||||
Depreciation and amortization - unallocated 4 |
3.0 |
1.6 |
8.3 |
7.9 |
||||||||
Adjusted EBITDA 3 |
$ 157.3 |
$ 190.8 |
(18) % |
$ 528.1 |
$ 556.4 |
(5) % |
||||||
Adjusted EBITDA margin |
12.2 % |
14.5 % |
-230 bps |
13.4 % |
14.9 % |
-150 bps |
||||||
LAST SIX QUARTERS |
2021 |
2022 |
||||||||||
Selected Figures (In Millions) |
2Q |
3Q |
4Q |
1Q |
2Q |
3Q |
||||||
Trade sales |
1,269.6 |
1,319.2 |
1,332.9 |
1,322.3 |
1,334.2 |
1,294.4 |
||||||
Sales growth (vs. prior year) |
50 % |
9 % |
13 % |
15 % |
5 % |
(2) % |
||||||
Volume growth (same locations vs. prior year) |
31 % |
(6) % |
(5) % |
(4) % |
(6) % |
(8) % |
||||||
Adjusted EBIT 3 |
143.7 |
144.2 |
152.2 |
137.6 |
143.0 |
113.2 |
||||||
Cash from operations |
40.9 |
50.1 |
190.9 |
39.0 |
89.8 |
65.5 |
||||||
Adjusted EBITDA (trailing twelve months) 3 |
772.9 |
760.8 |
755.1 |
764.6 |
760.3 |
726.8 |
||||||
(Long-term debt + current maturities - cash and equivalents) / adj. EBITDA 3,5 |
2.32 |
2.41 |
2.29 |
2.32 |
2.39 |
2.63 |
||||||
Organic Sales (Vs. Prior Year) 6 |
2Q |
3Q |
4Q |
1Q |
2Q |
3Q |
||||||
Bedding Products |
50 % |
12 % |
15 % |
16 % |
— % |
(12) % |
||||||
Specialized Products |
69 % |
(4) % |
(4) % |
2 % |
8 % |
19 % |
||||||
Furniture, Flooring & Textile Products |
43 % |
12 % |
17 % |
17 % |
10 % |
— % |
||||||
Overall |
50 % |
8 % |
11 % |
13 % |
5 % |
(3) % |
||||||
1 Segment and overall company margins calculated on net trade 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. |
||||||||||||
5 EBITDA based on trailing twelve months. |
||||||||||||
6 Trade sales excluding sales attributable to acquisitions and divestitures consummated in the last 12 months. |
||||||||||||
|
Page 7 of 7 |
|
||||||||||
RECONCILIATION OF REPORTED (GAAP) TO ADJUSTED (Non-GAAP) FINANCIAL MEASURES 10 |
||||||||||||
Non-GAAP Adjustments 7 |
2021 |
2022 |
||||||||||
(In millions, except per share data) |
2Q |
3Q |
4Q |
1Q |
2Q |
3Q |
||||||
Gain on sale of real estate |
(28.2) |
- |
- |
- |
- |
- |
||||||
Non-GAAP Adjustments (Pretax) 8 |
(28.2) |
- |
- |
- |
- |
- |
||||||
Income tax impact |
6.9 |
- |
- |
- |
- |
- |
||||||
Non-GAAP Adjustments (After Tax) |
(21.3) |
- |
- |
- |
- |
- |
||||||
Diluted shares outstanding |
136.8 |
136.9 |
137.0 |
136.9 |
136.7 |
136.1 |
||||||
EPS Impact of Non-GAAP Adjustments |
(0.16) |
- |
- |
- |
- |
- |
||||||
Adjusted EBIT, EBITDA, Margin, and EPS 7 |
2021 |
2022 |
||||||||||
(In millions, except per share data) |
2Q |
3Q |
4Q |
1Q |
2Q |
3Q |
||||||
Trade sales |
1,269.6 |
1,319.2 |
1,332.9 |
1,322.3 |
1,334.2 |
1,294.4 |
||||||
EBIT (earnings before interest and taxes) |
171.9 |
144.2 |
152.2 |
137.6 |
143.0 |
113.2 |
||||||
Non-GAAP adjustments (pretax and excluding interest) |
(28.2) |
- |
- |
- |
- |
- |
||||||
Adjusted EBIT |
143.7 |
144.2 |
152.2 |
137.6 |
143.0 |
113.2 |
||||||
EBIT margin |
13.5 % |
10.9 % |
11.4 % |
10.4 % |
10.7 % |
8.7 % |
||||||
Adjusted EBIT Margin |
11.3 % |
10.9 % |
11.4 % |
10.4 % |
10.7 % |
8.7 % |
||||||
EBIT |
171.9 |
144.2 |
152.2 |
137.6 |
143.0 |
113.2 |
||||||
Depreciation and amortization |
48.1 |
46.6 |
46.5 |
45.7 |
44.5 |
44.1 |
||||||
EBITDA |
220.0 |
190.8 |
198.7 |
183.3 |
187.5 |
157.3 |
||||||
Non-GAAP adjustments (pretax and excluding interest) |
(28.2) |
- |
- |
- |
- |
- |
||||||
Adjusted EBITDA |
191.8 |
190.8 |
198.7 |
183.3 |
187.5 |
157.3 |
||||||
EBITDA margin |
17.3 % |
14.5 % |
14.9 % |
13.9 % |
14.1 % |
12.2 % |
||||||
Adjusted EBITDA Margin |
15.1 % |
14.5 % |
14.9 % |
13.9 % |
14.1 % |
12.2 % |
||||||
Diluted EPS |
0.82 |
0.71 |
0.77 |
0.66 |
0.70 |
0.52 |
||||||
EPS impact of non-GAAP adjustments |
(0.16) |
- |
- |
- |
- |
- |
||||||
Adjusted EPS |
0.66 |
0.71 |
0.77 |
0.66 |
0.70 |
0.52 |
||||||
Net Debt to Adjusted EBITDA 9 |
2021 |
2022 |
||||||||||
2Q |
3Q |
4Q |
1Q |
2Q |
3Q |
|||||||
Total debt |
2,025.7 |
2,066.0 |
2,090.3 |
2,104.4 |
2,090.8 |
2,141.0 |
||||||
Less: cash and equivalents |
(231.6) |
(234.7) |
(361.7) |
(327.3) |
(269.9) |
(226.2) |
||||||
Net debt |
1,794.1 |
1,831.3 |
1,728.6 |
1,777.1 |
1,820.9 |
1,914.8 |
||||||
Adjusted EBITDA, trailing 12 months |
772.9 |
760.8 |
755.1 |
764.6 |
760.3 |
726.8 |
||||||
Net Debt / Leggett Reported 12-month Adjusted EBITDA |
2.32 |
2.41 |
2.29 |
2.32 |
2.39 |
2.63 |
||||||
7 Management and investors use these measures as supplemental information to assess operational performance. |
||||||||||||
8 The ( |
||||||||||||
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 Calculations impacted by rounding. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/leggett--platt-reports-3q-results-301663501.html
SOURCE