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 3Q EPS Of $.61 (Continuing Ops) And 6% Sales Growth

      Leggett & Platt logo

      News provided by

      Leggett & Platt

      Oct 26, 2017, 16:06 ET

      Share this article

      Share this article


      CARTHAGE, Mo., Oct. 26, 2017 /PRNewswire/ --

      • 3Q sales were $1.01 billion, a 6% increase versus 3Q 2016; unit volume grew 4%
      • 3Q EPS from Continuing Operations was $.61
      • 2017 Continuing Ops EPS guidance narrowed to $2.49 - 2.54; sales guidance narrowed to $3.95 - 4.0 billion
      • 2017 adjusted1 Continuing Ops EPS guidance narrowed to $2.45 - 2.50

      Diversified manufacturer Leggett & Platt reported third quarter sales of $1.01 billion, an increase of 6% versus third quarter 2016. Organic sales grew 6% from continued strength in Automotive, Adjustable Bed, and several other businesses, along with raw material-related price inflation and currency impact. Acquisitions added 2% to sales but were offset by divestitures.

      Third quarter earnings from Continuing Operations were $.61 per share, a $.06 EPS decrease versus third quarter last year. The earnings benefit from sales growth was offset primarily by higher raw material costs, including LIFO expense. EBIT and EBIT margin declined versus third quarter last year largely due to the pricing lag the company experiences when passing along commodity inflation.

      As previously reported, effective August 4 the company divested the last operation within the Commercial Vehicle Products group. The sale generated a total $.06 per share tax benefit ($.04 in third quarter, $.02 in fourth quarter). The $.04 third quarter tax benefit was offset by a $.02 per share loss from the sale, and a $.02 per share unrelated impairment charge in another small business.  

      CEO Comments
      President and CEO Karl G. Glassman commented, "We are pleased to have delivered strong third quarter sales, with growth coming from several businesses including Automotive and Adjustable Bed. Unit volume grew 4%, and inflation and currency added 2% to sales.  As expected, earnings and margins were pressured in the quarter by higher steel costs and the timing lag we typically experience in passing along those increases. Assuming that steel costs stabilize, margins should improve by early next year.

      "For a decade now our primary financial goal has been to achieve Total Shareholder Return (TSR) that ranks within the top third of the S&P 500 over rolling three-year periods. For the three-year period that began January 1, 2015, we have so far (over the last 34 months) generated TSR of 7% annually, which ranks in the middle of the S&P 500.

      "We are maintaining our strong financial base. Net debt to net capital1 was 38% at quarter end, near the top of our 30% ‑ 40% target range, reflecting working capital investment, stock repurchases, and acquisitions. At quarter end, the company's debt was 2.1 times its trailing 12-month adjusted1 EBITDA."

      Dividends and Stock Repurchases
      In August, Leggett & Platt's Board of Directors declared a $.36 per share third quarter dividend, two cents higher than last year's third quarter dividend.  This marks the company's 46th annual dividend increase, a record of consecutive dividend increases that only eleven S&P 500 companies have exceeded. Leggett & Platt is proud of its dividend record and plans to extend it.

      At yesterday's closing share price of $47.90, the indicated annual dividend of $1.44 per share generates a dividend yield of 3.0%, one of the highest dividend yields among the 51 stocks of the S&P 500 Dividend Aristocrats.

      During the third quarter the company repurchased 0.9 million shares of its stock at an average price of $47.24, and issued 0.4 million shares. For the first three quarters of 2017, the company repurchased 3.3 million shares, and issued 1.6 million shares primarily via employee benefit plans and option exercises. At quarter end, 131.8 million shares were outstanding, a 1.4% decline over the last 12 months.    

      2017 EPS and Sales Guidance Narrowed
      2017 Continuing Operations EPS guidance is narrowed to $2.49 - 2.54, the upper half of the ten cent range announced on September 6. This guidance includes a net $.04 per share benefit from several items: divestiture of the company's last CVP operation, a small third quarter impairment charge, a gain from the October sale of real estate, and an anticipated pension settlement charge in the fourth quarter.

      2017 EPS, $/share: 

       First

       3Q

       4Q

       Full Year


       Half 


       Guidance 

       Guidance

      EPS, as reported 

      1.26

      .60

       .62-.67 

       2.48-2.53

         Discontinued Operations 

      --

      (.01)

      --

      (.01)

      Continuing Operations 

      1.26

      .61

       .62-.67 

       2.49-2.54






      Adjustments





         CVP Divestiture Loss 

      --

      (.02)

      --

      (.02)

         Tax Benefit of CVP Divestiture 

      --

      .04

      .02

      .06

         3Q Impairment of Small Operation 

      --

      (.02)

      --

      (.02)

         Sale of Real Estate 

      --

      --

      .11

      .11

         Pension Settlement Charge 

      --

      --

      (.09)

      (.09)

      Total Adjustments 

      --

      --

      .04

      .04






      Continuing Operations, adjusted 

      1.26

      .61

       .58-.63 

       2.45-2.50

      Net Sales, Continuing Ops, $billion 

      1.95

      1.01

       .99-1.04 

       3.95-4.00

      Adjusted1 Continuing Operations EPS guidance is narrowed to $2.45 - 2.50, versus the prior $2.40 - 2.50 range. This guidance excludes the net $.04 of EPS benefit from the items mentioned above. Sales guidance is narrowed to $3.95 - 4.0 billion, which equates to growth of 5% - 7% for the year. Based upon this guidance, 2017 adjusted1 EBIT margin should be approximately 12%.

      Implied in full-year guidance is fourth quarter adjusted1 EPS of $.58 - .63, on sales of $0.99 - 1.04 billion.

      Cash from operations is expected to approximate $425 million in 2017, with working capital increases from sales growth and inflation being a significant use of cash. Capital expenditures should be roughly $160 million, and dividend payments are expected to approximate $185 million. Dividend payout is targeted to be 50‑60% of adjusted earnings.

      The company's top priorities for use of cash are organic growth, dividends, and strategic acquisitions. After funding those priorities, if there is cash available, the company generally intends to repurchase its stock (rather than repay debt early or stockpile cash). Management has standing authorization from the Board of Directors to buy up to 10 million shares each year; however, no specific repurchase commitment or timetable has been established.

      SEGMENT RESULTS – Third Quarter 2017 (versus the same period in 2016)
      Change to Segment Reporting – Effective January 1, the company's segment reporting structure was modified to align with changes made to the management organizational structure. Please see the 8-K filed on April 10, 2017 for details.

      Residential Products – Total sales increased $24 million, or 6%. Same location sales improved 2%, and acquisitions contributed 4% to sales growth.  Volume was flat, with growth in most businesses offset by a 2% sales decrease from lower pass-through sales of adjustable beds.  Raw material-related price inflation and currency impact increased sales by 2%.  EBIT increased $5 million primarily from higher sales.

      Industrial Products - Total sales decreased $10 million, or 7%, due to divestitures completed in 2016 and a 3% reduction in same location sales. Volume declines were partially offset by steel-related price increases.  EBIT decreased $16 million due to higher steel costs (including LIFO expense), the timing lag associated with passing along inflation, lower volume, and a $5 million impairment of a small wire products operation.

      Furniture Products – Total sales increased $22 million, or 8%. Same location sales increased 7%, primarily from growth in Adjustable Bed. A small acquisition in Work Furniture also added 1% to segment sales. EBIT decreased $2 million, with the benefit from sales growth in Adjustable Bed and Work Furniture more than offset by higher steel costs, including LIFO expense, in Home Furniture. 

      Specialized Products – Total sales increased $9 million, or 4%.  Same location sales were up 9%, primarily from volume gains in Automotive and a favorable currency impact. The CVP divestiture reduced sales by 5%. EBIT declined $6 million, with the benefit from higher sales offset by growth-related costs, currency adjustments, and a $3 million loss on sale of the company's last remaining CVP operation.

      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 Friday, October 27. The webcast can be accessed (live or replay) from Leggett's website. The dial-in number is (201) 689-8341; there is no passcode.

      Fourth quarter results will be released after the market closes on Monday, February 5, 2018, 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 134 year-old diversified manufacturer that designs and produces engineered products found in most homes and automobiles. The company is comprised of 15 business units, 22,000 employee-partners, and 120 manufacturing facilities located in 19 countries.

      Leggett & Platt is the leading U.S. manufacturer of: a) bedding components; b) automotive seat support and lumbar systems; c) components for home furniture and work furniture; d) carpet cushion; e) adjustable beds; f) high-carbon drawn steel wire; and g) bedding industry machinery.

      FORWARD-LOOKING STATEMENTS: Statements in this release that are not historical in nature are "forward-looking." These statements involve uncertainties and risks, including the company's ability to achieve its longer-term operating targets and generate average annual TSR of 11%-14%, price and product competition from foreign and domestic competitors, the amount of share repurchases, changes in demand for the company's products, cost and availability of raw materials and labor, fuel and energy costs, future growth of acquired companies, general economic conditions, possible goodwill or other asset impairment, foreign currency fluctuation, litigation risks, and other factors described in the company's Forms 10-K and 10-Q. Any forward-looking statement reflects only the company's beliefs when the statement is made. Actual results could differ materially from expectations, and the company undertakes no duty to update these statements.

      CONTACT:   Investor Relations, (417) 358-8131 or [email protected]
      David M. DeSonier, Senior Vice President of Corporate Strategy and Investor Relations
      Susan R. McCoy, Vice President of Investor Relations
      Wendy M. Watson, Director of Investor Relations

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

      LEGGETT & PLATT




      October 26, 2017

      RESULTS OF OPERATIONS 


      THIRD QUARTER


      YEAR TO DATE

      (In millions, except per share data)


      2017


      2016


      Change


      2017


      2016


      Change

      Net sales (from continuing operations)


      $ 1,009.7


      $    948.9


      6%


      $2,959.3


      $2,846.2


      4%

      Cost of goods sold  


      793.9


      721.5




      2,287.4


      2,151.2



         Gross profit 


      215.8


      227.4


      (5%)


      671.9


      695.0



      Selling & administrative expenses 


      95.7


      93.9


      2%


      307.1


      298.7


      3%

      Amortization


      6.2


      5.2




      16.0


      15.1



      Other expense (income), net


      4.7


      (1.9)




      1.4


      (22.6)



         Earnings before interest and taxes 


      109.2


      130.2


      (16%)


      347.4


      403.8


      (14%)

      Net interest expense


      8.5


      9.0




      26.0


      26.7



         Earnings before income taxes 


      100.7


      121.2




      321.4


      377.1



      Income taxes 


      17.2


      27.6




      64.2


      93.0



         Net earnings from continuing operations


      83.5


      93.6




      257.2


      284.1



      Discontinued operations, net of tax


      (0.9)


      ---




      (0.9)


      20.4



         Net earnings


      82.6


      93.6




      256.3


      304.5



      Less net income from non-controlling interest


      -


      (0.1)




      -


      (0.3)



         Net earnings attributable to L&P


      $     82.6


      $     93.5


      (12%)


      $    256.3


      $    304.2



      Earnings per diluted share 













      From continuing operations


      $0.61


      $0.67


      (9%)


      $1.87


      $2.02


      (7%)

      From discontinued operations


      ($0.01)


      $0.00




      ($0.01)


      $0.15



      Net earnings per diluted share


      $0.60


      $0.67


      (10%)


      $1.86


      $2.17



      Shares outstanding













         Common stock (at end of period)


      131.8


      133.7


      (1.4%)


      131.8


      133.7



         Basic (average for period)


      135.7


      137.4




      136.1


      138.1



         Diluted (average for period)


      136.9


      139.4


      (1.8%)


      137.5


      140.2
















      CASH FLOW


      THIRD QUARTER


      YEAR TO DATE

      (In millions)


      2017


      2016


      Change


      2017


      2016


      Change

      Net earnings


      $     82.6


      $     93.6




      $    256.3


      $    304.5



      Depreciation and amortization


      32.2


      29.2




      94.4


      86.4



      Working capital decrease (increase)


      (8.1)


      (10.3)




      (117.7)


      (35.8)



      Impairments


      4.5


      0.3




      4.6


      4.0



      Other operating activity


      (5.8)


      10.8




      23.9


      26.6



         Net Cash from Operating Activity


      $    105.4


      $    123.6


      (15%)


      $    261.5


      $    385.7


      (32%)

      Additions to PP&E


      (39.9)


      (25.2)




      (119.0)


      (83.1)


      43%

      Purchase of companies, net of cash


      (0.2)


      (11.1)




      (39.0)


      (28.0)



      Proceeds from business and asset sales


      11.0


      0.2




      12.6


      54.2



      Dividends paid


      (47.6)


      (45.5)




      (138.0)


      (132.0)



      Repurchase of common stock, net


      (41.5)


      (16.6)




      (154.8)


      (177.4)



      Additions (payments) to debt, net


      13.4


      8.2




      228.4


      96.8



      Other


      7.2


      (1.1)




      9.3


      (52.1)



         Increase (Decr.) in Cash & Equiv.


      $       7.8


      $     32.5




      $     61.0


      $     64.1
















      FINANCIAL POSITION


      30-Sep







      (In millions)


      2017


      2016


      Change







      Cash and equivalents 


      $    342.9


      $    317.3









      Receivables 


      585.8


      543.8









      Inventories 


      558.0


      518.6









      Held for sale


      10.7


      0.0









      Other current assets 


      52.3


      33.6









         Total current assets 


      1,549.7


      1,413.3


      10%







      Net fixed assets 


      644.3


      554.1









      Held for sale


      12.7


      14.8









      Goodwill and other assets


      1,117.0


      1,088.1









         TOTAL ASSETS


      $ 3,323.7


      $ 3,070.3


      8%







      Trade accounts payable


      $    381.8


      $    334.9









      Current debt maturities 


      153.3


      1.0









      Held for sale


      2.1


      0.0









      Other current liabilities 


      354.3


      351.0









         Total current liabilities 


      891.5


      686.9


      30%







      Long term debt


      1,044.4


      1,055.4


      (1%)







      Deferred taxes and other liabilities 


      215.0


      224.4









      Equity


      1,172.8


      1,103.6


      6%







         Total Capitalization 


      2,432.2


      2,383.4


      2%







         TOTAL LIABILITIES & EQUITY


      $ 3,323.7


      $ 3,070.3


      8%







      LEGGETT & PLATT




      October 26, 2017

      SEGMENT RESULTS1


      THIRD QUARTER


      YEAR TO DATE

      (In millions)


      2017


      2016


      Change


      2017


      2016


      Change

      External Sales













      Residential Products


      $    426.7


      $    403.2


      5.8%


      $ 1,225.8


      $ 1,201.4


      2.0%

      Industrial Products


      71.2


      71.4


      (0.3%)


      216.9


      228.4


      (5.0%)

      Furniture Products


      284.0


      254.6


      11.5%


      816.0


      741.5


      10.0%

      Specialized Products 


      227.8


      219.7


      3.7%


      700.6


      674.9


      3.8%

           Total


      $ 1,009.7


      $    948.9


      6.4%


      $ 2,959.3


      $ 2,846.2


      4.0%














      Inter-Segment Sales













      Residential Products


      $       4.5


      $       4.1




      $     13.5


      $     13.2



      Industrial Products


      63.8


      73.3




      192.7


      223.6



      Furniture Products


      3.7


      11.2




      14.4


      49.5



      Specialized Products 


      1.9


      1.5




      5.5


      5.0



           Total


      $     73.9


      $     90.1




      $    226.1


      $    291.3
















      Total Sales (External + Inter-segment)













      Residential Products


      $    431.2


      $    407.3


      5.9%


      $ 1,239.3


      $ 1,214.6


      2.0%

      Industrial Products


      135.0


      144.7


      (6.7%)


      409.6


      452.0


      (9.4%)

      Furniture Products


      287.7


      265.8


      8.2%


      830.4


      791.0


      5.0%

      Specialized Products 


      229.7


      221.2


      3.8%


      706.1


      679.9


      3.9%

           Total


      $ 1,083.6


      $ 1,039.0


      4.3%


      $ 3,185.4


      $ 3,137.5


      1.5%














      EBIT













      Residential Products


      $     50.5


      $     45.1


      12%


      $    143.2


      $    130.4


      10%

      Industrial Products


      1.1


      16.9


      (93%)


      17.0


      50.0


      (66%)

      Furniture Products


      24.5


      26.4


      (7%)


      65.1


      82.5


      (21%)

      Specialized Products 


      34.2


      40.6


      (16%)


      121.3


      138.8


      (13%)

      Intersegment eliminations and other


      (1.1)


      1.2




      0.8


      2.1



           Total


      $    109.2


      $    130.2


      (16%)


      $    347.4


      $    403.8


      (14%)














      EBIT Margin 2






      Basis Pts






      Basis Pts

      Residential Products


      11.7%


      11.1%


      60


      11.6%


      10.7%


      90

      Industrial Products


      0.8%


      11.7%


      (1090)


      4.2%


      11.1%


      (690)

      Furniture Products


      8.5%


      9.9%


      (140)


      7.8%


      10.4%


      (260)

      Specialized Products 


      14.9%


      18.4%


      (350)


      17.2%


      20.4%


      (320)

           Overall from Continuing Operations


      10.8%


      13.7%


      (290)


      11.7%


      14.2%


      (250)






      LAST SIX QUARTERS


      2016


      2017

      Selected Figures 


      2Q


      3Q


      4Q


      1Q


      2Q


      3Q

      Net Sales ($ million)


      959


      949


      904


      960


      989


      1,010

      Sales Growth (vs. prior year)


      (4%)


      (6%)


      (4%)


      2%


      3%


      6%

      Unit Volume Growth (same locations, vs. prior year)


      2%


      (1%)


      1%


      4%


      2%


      4%














      Adjusted EBIT 3


      132


      130


      103


      116


      122


      117

      Cash from Operations ($ million) 


      151


      124


      167


      58


      98


      105














      Adjusted EBITDA (trailing twelve months) 3


      645


      634


      607


      598


      591


      581

      (Long term debt + current maturities) / Adj. EBITDA 3,4


      1.6


      1.7


      1.6


      1.9


      2.0


      2.1



























      Same Location Sales (vs. prior year)


      2Q


      3Q


      4Q


      1Q


      2Q


      3Q

      Residential Products


      (4%)


      (8%)


      (9%)


      (2%)


      (3%)


      2%

      Industrial Products


      (13%)


      (8%)


      (4%)


      (4%)


      1%


      (3%)

      Furniture Products


      (8%)


      (5%)


      (2%)


      (0%)


      6%


      7%

      Specialized Products 


      10%


      7%


      8%


      9%


      5%


      9%

           Overall from Continuing Operations


      (1%)


      (2%)


      (1%)


      4%


      4%


      6%


      1Segment information reflects the Q1 2017 segment changes.

      2Segment margins calculated on Total Sales.   Overall company margin calculated on External Sales.

      3Refer to next page for non-GAAP reconciliations.

      4EBITDA based on trailing twelve months. 

      LEGGETT & PLATT






      October 26, 2017

      RECONCILIATION OF REPORTED (GAAP) TO ADJUSTED (Non-GAAP) FINANCIAL MEASURES 8




















      2016


      2017

      Non-GAAP adjustments, Continuing Ops 5


      2Q


      3Q


      4Q


      1Q


      2Q


      3Q

      Gain / loss on sale of operations


      (11.2)


      -


      (15.7)


      -


      -


      3.3

      Goodwill and related asset impairment


      3.7


      -


      -


      -


      -


      4.6

      Benefit from litigation settlement  proceeds


      (6.9)


      -


      -


      -


      -


      -

      Non-GAAP adjustments (pre-tax)


      (14.4)


      -


      (15.7)


      -


      -


      7.9

      Income tax impact of items above


      5.4


      -


      6.5


      -


      -


      (2.8)

      Tax benefit of CVP divestiture


      -


      -


      -


      -


      -


      (5.7)

      Non-GAAP adjustments (after tax)


      (9.0)


      -


      (9.2)


      -


      -


      (0.6)














      Diluted shares outstanding


      140.1


      139.4


      139.2


      138.1


      137.4


      136.9














      EPS impact of non-GAAP adjustments


      (0.06)


      -


      (0.07)


      -


      -


      (0.00)



























      Adjusted EBIT, Margin, and EPS 5


      2Q


      3Q


      4Q


      1Q


      2Q


      3Q

      EBIT (earnings before interest and taxes)


      146.5


      130.2


      118.2


      115.9


      122.3


      109.2

      Non-GAAP adjustments (pre-tax)


      (14.4)


      -


      (15.7)


      -


      -


      7.9

      Adjusted EBIT ($ millions)


      132.1


      130.2


      102.5


      115.9


      122.3


      117.1














      Net sales from continuing operations 


      959


      949


      904


      960


      989


      1,010














      EBIT margin


      15.3%


      13.7%


      13.1%


      12.1%


      12.4%


      10.8%

      Adjusted EBIT margin


      13.8%


      13.7%


      11.3%


      12.1%


      12.4%


      11.6%














      Diluted EPS from Continuing Operations


      0.72


      0.67


      0.60


      0.62


      0.64


      0.61

      EPS impact of non-GAAP adjustments


      (0.06)


      -


      (0.07)


      -


      -


      (0.00)

      Adjusted EPS ($)


      0.66


      0.67


      0.53


      0.62


      0.64


      0.61



















      Net Debt to Net Capital 6


      2Q


      3Q


      4Q


      1Q


      2Q


      3Q

      Long term debt


      1044


      1055


      956


      1120


      1184


      1044

      Current debt maturities 


      4


      1


      4


      3


      3


      153

           Total Debt


      1048


      1056


      960


      1123


      1187


      1198

      Less cash and equivalents 


      (285)


      (317)


      (282)


      (269)


      (335)


      (343)

           Net Debt


      763


      739


      678


      854


      852


      855

      Total capitalization


      2333


      2383


      2278


      2403


      2540


      2432

      Current debt maturities 


      4


      1


      4


      3


      3


      153

      Less cash and equivalents 


      (285)


      (317)


      (282)


      (269)


      (335)


      (343)

           Net Capital


      2052


      2067


      2000


      2137


      2208


      2243

      Long Term Debt to Total Capital


      45%


      44%


      42%


      47%


      47%


      43%

      Net Debt to Net Capital 


      37%


      36%


      34%


      40%


      39%


      38%



















      Total Debt to EBITDA 7


      2Q


      3Q


      4Q


      1Q


      2Q


      3Q

      Total Debt


      1048


      1056


      960


      1123


      1187


      1198














      EBIT


      146.5


      130.2


      118.2


      115.9


      122.3


      109.2

      Depreciation and Amortization


      28.9


      29.2


      29.0


      30.3


      31.9


      32.2

      EBITDA


      175.4


      159.4


      147.2


      146.2


      154.2


      141.4

      Non-GAAP adjustments (pre-tax)


      (14.4)


      -


      (15.7)


      -


      -


      7.9

      Adjusted EBITDA ($ millions)


      161.0


      159.4


      131.5


      146.2


      154.2


      149.3

      Adjusted EBITDA, trailing 12 months


      645


      634


      607


      598


      591


      581














      Total Debt / Adjusted 12-month EBITDA


      1.6


      1.7


      1.6


      1.9


      2.0


      2.1


      5Management and investors use these measures as supplemental information to assess operational performance.

      6 These calculations portray debt position if the company was to use its cash to pay down debt. Management and investors use this ratio to track leverage trends across time periods with variable levels of cash.

      7 Management and investors use this ratio as supplemental information to assess ability to pay off debt.

      8Calculations 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.