Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Leggett & Platt Reports 2Q Results

      Leggett & Platt logo

      News provided by

      Leggett & Platt

      Jul 29, 2019, 16:09 ET

      Share this article

      Share this article


      CARTHAGE, Mo., July 29, 2019 /PRNewswire/ --

      • 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).

      "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 adjusted[1] 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 be
        11.1-11.4%
      • 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

      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.

      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 [email protected]
      Susan R. McCoy, Senior Vice President, Investor Relations
      Wendy M. Watson, Director, Investor Relations
      Cassie J. Branscum, Manager, Investor Relations

      1 Please refer to attached tables for non-GAAP reconciliations.

      LEGGETT & PLATT

      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

      SEGMENT RESULTS1


      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) bps

      2

      6.6%


      8.9%


      (230) bps

      2

         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%)
















      1Segment margins calculated on Total Sales.   Overall company margin calculated on External Sales.

      2bps = basis points; a unit of measure equal to 1/100thof 1%.

      3Refer to next page for non-GAAP reconciliations.

      4Consists primarily of depreciation of non-operating assets and amortization of debt issuance costs.

      5EBITDA based on trailing twelve months. 















      LEGGETT & PLATT

      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
















      6Management and investors use these measures as supplemental information to assess operational performance.









      7The 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.  


      84Q 2018 excludes $3.2 million of financing-related charges recognized in interest expense.












      9Management 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.


      10The 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
















      11Calculations impacted by rounding.















      SOURCE Leggett & Platt

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.