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 $.62 EPS On 2% Sales Growth

      Leggett & Platt logo

      News provided by

      Leggett & Platt

      Apr 27, 2017, 16:11 ET

      Share this article

      Share this article


      CARTHAGE, Mo., April 27, 2017 /PRNewswire/ --

      • 1Q sales were $960 million, a 2% increase versus 1Q 2016; same location sales grew 4%
      • 1Q EPS was $.62, a decrease of $.01 versus 1Q 2016
      • 2017 guidance unchanged: EPS of $2.55-2.75 on sales of $3.95-4.05 billion

      Diversified manufacturer Leggett & Platt reported first quarter sales of $960 million, an increase of 2% versus first quarter 2016. Organic sales grew 4%, primarily from continued strength in Automotive, but were partially offset by divestitures completed during 2016.

      First quarter earnings were $.62 per share. EPS declined one penny versus the prior year, with the benefit from sales growth and a lower effective tax rate more than offset by higher raw material costs and several smaller factors.  As expected, EBIT and EBIT margin declined versus first quarter last year due to the pricing lag the company typically experiences when passing along commodity inflation.

      CEO Comments
      President and CEO Karl G. Glassman commented, "Organic sales grew 4% during the first quarter. This is a welcome change after seven consecutive quarters of year-over-year organic sales decreases, which were primarily the result of deflation and currency impacts.  

      "Volume increased 4% despite demand softness early in the quarter in several of our end markets. For the full year we continue to anticipate meaningful sales growth and record adjusted1 EPS, reflecting our expectations of mid-single digit growth in volume, pass through of higher raw material costs, and less divestiture activity. 

      "We completed two acquisitions during the first quarter that should increase annual revenue by approximately $50 million. The first is a distributor of geo-synthetic products that adds to the geographic scope and capabilities in our Geo Components business. The second manufactures surface-critical bent tube components in support of the private-label finished seating strategy in our Work Furniture business.

      "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 years that began January 1, 2015, we have so far (over the last 28 months) generated TSR of 14% annually, which ranks within the top 29 percent of the S&P 500, and exceeds the 9% annual TSR of the S&P 500 index.

      "We are achieving these results while maintaining our strong financial base. Net debt to net capital was 40% at quarter end, at the top of our 30% ‑ 40% target range, reflecting working capital investment, our typically strong first quarter stock repurchases, and increased acquisition activity. At quarter end, the company's debt was 1.9 times its trailing 12-month adjusted1 EBITDA."

      Dividends and Stock Repurchases
      In February, Leggett & Platt's Board of Directors declared a $.34 first quarter dividend, two cents higher than last year's first quarter dividend.  Thus, 2017 marks 46 consecutive annual dividend increases for the company, a record of consistent dividend growth that less than a dozen 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 $54.04, the indicated annual dividend of $1.36 per share generates a dividend yield of 2.5%, one of the higher dividend yields among the 51 stocks of the S&P 500 Dividend Aristocrats.

      During the first quarter the company purchased 2.2 million shares of its stock at an average price of $48.82, and issued 1.0 million shares through employee benefit plans and option exercises. The number of shares outstanding declined to 132.3 million, a 1.4% reduction over the last 12 months. For the full year, the company expects to repurchase a total of 3 to 4 million shares, and issue about 2 million shares, primarily for employee benefit plans.   

      2017 Guidance Unchanged
      For 2017, the company expects that sales growth will contribute to strong earnings. EPS is expected to be $2.55 to $2.75 for the year. Sales are anticipated to be $3.95-4.05 billion, which equates to growth of 5%-8%. Volume growth is expected to be in the mid-single digits, from strength in Automotive, Bedding, Adjustable Bed, Work Furniture, and Geo Components. Raw material-related price increases should also contribute to sales growth.  Based upon this guidance, 2017 EBIT margin should be approximately 13%.

      Cash from operations is expected to exceed $450 million in 2017, with working capital increases from sales growth and inflation expected to be a meaningful use of cash. Capital expenditures should be roughly $150 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 still 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 – First Quarter 2017 (versus the same period in 2016)
      Change to Segment Reporting – The company's segment reporting structure has been modified to align with changes made to the management organizational structure that became effective on January 1, 2017. The company filed an 8-K on April 10, 2017 that included revised segment financials from 2012 through 2016 (quarters and years). The new structure is described in the 8-K; there were only two changes to the business unit structure:

      • The Home Furniture group moved from Residential Products to the Furniture Products segment (formerly called Commercial Products segment).
      • The Machinery group moved from Specialized Products to the Residential Products segment.

      In addition, changes in LIFO reserve will now be recognized within the segments to which they relate (primarily Industrial Products).

      Residential Products – Total sales were essentially flat, with a 2% same location sales decrease offset by acquisitions. Volume grew 2%, with demand improving late in the quarter; however, this was more than offset by a 4% sales decrease from fewer pass-through sales of adjustable beds. EBIT increased $9 million due to the absence of last year's FIFO inventory impact, and a favorable sales mix in the current quarter.

      Industrial Products – Total sales decreased 14%, largely due to divestitures completed during 2016. Same location sales decreased 4%. EBIT decreased $11 million due to the lag in recovering higher steel costs, and reduced volume. 

      Furniture Products – Total sales were essentially flat, with gains in Adjustable Bed and Work Furniture offset by declines in Fashion Bed and Home Furniture. EBIT decreased $11 million primarily due to steel inflation, costs associated with new program launches, and non-recurrence of last year's gain on a building sale ($2 million).

      Specialized Products – Total sales increased 7%. Same location sales increased 9%, with volume gains in Automotive and Aerospace partially offset by currency impact and decline in CVP. Divestitures, net of acquisitions, reduced sales by 2%. EBIT was essentially flat, with the benefit from higher volume offset by costs associated with growth in Automotive, absence of income from a prior year divestiture, and other smaller items.

      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, April 28. The webcast can be accessed (live or replay) from Leggett's website. The dial-in number is (201) 689-8341; there is no passcode.

      Second quarter results will be released after the market closes on Thursday, July 27, 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 17 business units, 21,000 employee-partners, and 130 manufacturing facilities located in 19 countries.

      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 Form 10-K. Any forward-looking statement reflects only the company's beliefs when the statement is made. Actual results could differ materially from expectations, and the company undertakes no duty to update these statements.

      CONTACT:   Investor Relations, (417) 358-8131 or [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 Refer to attached tables for non-GAAP reconciliations.

      LEGGETT & PLATT





      RESULTS OF OPERATIONS 


      FIRST QUARTER

      (In millions, except per share data)


      2017


      2016


      Change

      Net sales (from continuing operations)


      $    960.3


      $    938.4


      2%

      Cost of goods sold  


      734.3


      704.8



         Gross profit 


      226.0


      233.6


      (3%)

      Selling & administrative expenses 


      106.4


      105.1


      1%

      Amortization


      5.1


      5.1



      Other expense (income), net


      (1.4)


      (3.7)



         Earnings before interest and taxes 


      115.9


      127.1


      (9%)

      Net interest expense


      8.6


      8.4



         Earnings before income taxes 


      107.3


      118.7



      Income taxes 


      21.2


      27.7



         Net earnings from continuing operations


      86.1


      91.0



      Discontinued operations, net of tax


      -


      0.1



         Net earnings


      86.1


      91.1



      Less net income from non-controlling interest


      -


      (1.6)



         Net earnings attributable to L&P


      $     86.1


      $     89.5


      (4%)

      Earnings per diluted share 







      From continuing operations


      $0.62


      $0.63


      (2%)

      From discontinued operations


      $0.00


      $0.00



      Net earnings per diluted share


      $0.62


      $0.63


      (2%)

      Shares outstanding







         Common stock (at end of period)


      132.3


      134.2


      (1.4%)

         Basic (average for period)


      136.8


      139.1



         Diluted (average for period)


      138.1


      141.2


      (2.2%)








      CASH FLOW


      FIRST QUARTER

      (In millions)


      2017


      2016


      Change

      Net earnings


      $     86.1


      $     91.1



      Depreciation and amortization


      30.3


      28.3



      Working capital decrease (increase)


      (79.5)


      (26.7)



      Other operating activity


      20.8


      18.6



         Net Cash from Operating Activity


      $     57.7


      $    111.3


      (48%)

      Additions to PP&E


      (34.3)


      (27.7)



      Purchase of companies, net of cash


      (37.9)


      (16.4)



      Proceeds from business and asset sales


      1.3


      2.3



      Dividends paid


      (45.4)


      (43.5)



      Repurchase of common stock, net


      (102.9)


      (105.4)



      Additions (payments) to debt, net


      154.2


      80.8



      Other


      (6.0)


      (4.4)



         Increase (Decr.) in Cash & Equiv.


      $    (13.3)


      $      (3.0)










      FINANCIAL POSITION


      31-Mar

      (In millions)


      2017


      2016


      Change

      Cash and equivalents 


      $    268.6


      $    250.2



      Receivables 


      555.4


      531.3



      Inventories 


      556.2


      522.1



      Other current assets 


      32.9


      38.3



         Total current assets 


      1,413.1


      1,341.9


      5%

      Net fixed assets 


      588.8


      554.7



      Held for sale


      11.0


      20.0



      Goodwill and other assets


      1,106.6


      1,107.8



         TOTAL ASSETS


      $ 3,119.5


      $ 3,024.4


      3%

      Trade accounts payable


      $    387.8


      $    332.1



      Current debt maturities 


      3.4


      3.5



      Other current liabilities 


      325.4


      344.4



         Total current liabilities 


      716.6


      680.0


      5%

      Long term debt


      1,119.9


      1,032.0


      9%

      Deferred taxes and other liabilities 


      217.6


      221.2



      Equity


      1,065.4


      1,091.2


      (2%)

         Total Capitalization 


      2,402.9


      2,344.4


      2%

         TOTAL LIABILITIES & EQUITY


      $ 3,119.5


      $ 3,024.4


      3%















      LEGGETT & PLATT







      SEGMENT RESULTS1


      FIRST QUARTER



      (In millions)


      2017


      2016


      Change







      External Sales













      Residential Products


      $    391.3


      $    390.2


      0.3%







      Industrial Products


      69.8


      77.1


      (9.5%)







      Furniture Products


      264.8


      251.3


      5.4%







      Specialized Products 


      234.4


      219.8


      6.6%







           Total


      $    960.3


      $    938.4


      2.3%




















      Inter-Segment Sales













      Residential Products


      $       4.8


      $       4.9


      (2.0%)







      Industrial Products


      65.6


      80.1


      (18.1%)







      Furniture Products


      6.3


      21.0


      (70.0%)







      Specialized Products 


      1.9


      1.7


      11.8%







           Total


      $     78.6


      $    107.7


      (27.0%)




















      Total Sales (External + Inter-segment)













      Residential Products


      $    396.1


      $    395.1


      0.3%







      Industrial Products


      135.4


      157.2


      (13.9%)







      Furniture Products


      271.1


      272.3


      (0.4%)







      Specialized Products 


      236.3


      221.5


      6.7%







           Total


      $ 1,038.9


      $ 1,046.1


      (0.7%)




















      EBIT













      Residential Products


      $     42.5


      $     33.1


      28%







      Industrial Products


      8.8


      20.1


      (56%)







      Furniture Products


      20.3


      31.5


      (36%)







      Specialized Products 


      43.0


      43.5


      (1%)







      Intersegment eliminations and other


      1.3


      (1.1)


      218%







           Total


      $    115.9


      $    127.1


      (9%)




















      EBIT Margin 2






      Basis Pts







      Residential Products


      10.7%


      8.4%


      230







      Industrial Products


      6.5%


      12.8%


      (630)







      Furniture Products


      7.5%


      11.6%


      (410)







      Specialized Products 


      18.2%


      19.6%


      (140)







           Overall from Continuing Operations


      12.1%


      13.5%


      (140)

























      LAST SIX QUARTERS


      2015


      2016


      2017

      Selected Figures 


      4Q


      1Q


      2Q


      3Q


      4Q


      1Q

      Net Sales ($ million)


      945


      938


      959


      949


      904


      960

      Sales Growth (vs. prior year)


      (1%)


      (3%)


      (4%)


      (6%)


      (4%)


      2%

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


      3%


      4%


      2%


      (1%)


      1%


      4%














      Adjusted EBIT 3


      130


      127


      132


      130


      103


      116

      Cash from Operations ($ million) 


      102


      111


      151


      124


      167


      58














      Adjusted EBITDA (trailing twelve months) 3


      623


      631


      645


      634


      607


      598

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


      1.5


      1.6


      1.6


      1.7


      1.6


      1.9



























      Same Location Sales (vs. prior year)


      4Q


      1Q


      2Q


      3Q


      4Q


      1Q

      Residential Products


      (0%)


      (5%)


      (4%)


      (8%)


      (9%)


      (2%)

      Industrial Products


      (16%)


      (19%)


      (13%)


      (8%)


      (4%)


      (4%)

      Furniture Products


      (4%)


      3%


      (8%)


      (5%)


      (2%)


      (0%)

      Specialized Products 


      7%


      9%


      10%


      7%


      8%


      9%

           Overall from Continuing Operations


      (2%)


      (1%)


      (1%)


      (2%)


      (1%)


      4%














      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









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






















      2015


      2016


      2017

      Non-GAAP adjustments, Continuing Ops 5


      4Q


      1Q


      2Q


      3Q


      4Q


      1Q

      Litigation accruals


      4.0


      -


      -


      -


      -


      -

      Pension buy-out charge


      12.1


      -


      -


      -


      -


      -

      Gain on sale of operations


      -


      -


      (11.2)


      -


      (15.7)


      -

      Goodwill and related asset impairment


      -


      -


      3.7


      -


      -


      -

      Benefit from litigation settlement  proceeds


      -


      -


      (6.9)


      -


      -


      -

      Non-GAAP adjustments (pre-tax)


      16.1


      -


      (14.4)


      -


      (15.7)


      -

      Income tax impact


      (6.1)


      -


      5.4


      -


      6.5


      -

      Non-GAAP adjustments (after tax)


      10.0


      -


      (9.0)


      -


      (9.2)


      -














      Diluted shares outstanding


      141.9


      141.2


      140.1


      139.4


      139.2


      138.1














      EPS impact of non-GAAP adjustments


      0.07


      -


      (0.06)


      -


      (0.07)


      -
















      2015


      2016


      2017

      Adjusted EBIT, Margin, and EPS 5


      4Q


      1Q


      2Q


      3Q


      4Q


      1Q

      EBIT (earnings before interest and taxes)


      114.1


      127.1


      146.5


      130.2


      118.2


      115.9

      Non-GAAP adjustments (pre-tax)


      16.1


      -


      (14.4)


      -


      (15.7)


      -

      Adjusted EBIT ($ millions)


      130.2


      127.1


      132.1


      130.2


      102.5


      115.9














      Net sales from continuing operations 


      945


      938


      959


      949


      904


      960














      EBIT margin


      12.1%


      13.5%


      15.3%


      13.7%


      13.1%


      12.1%

      Adjusted EBIT margin


      13.8%


      13.5%


      13.8%


      13.7%


      11.3%


      12.1%














      Diluted EPS from Continuing Operations


      0.57


      0.63


      0.72


      0.67


      0.60


      $0.62

      EPS impact of non-GAAP adjustments


      0.07


      -


      (0.06)


      -


      (0.07)


      -

      Adjusted EPS ($)


      0.64


      0.63


      0.66


      0.67


      0.53


      0.62
















      2015


      2016


      2017

      Net Debt to Net Capitalization 6


      4Q


      1Q


      2Q


      3Q


      4Q


      1Q

      Long term debt


      942


      1032


      1044


      1055


      956


      1120

      Current debt maturities 


      3


      4


      4


      1


      4


      3

           Total Debt


      945


      1036


      1048


      1056


      960


      1123

      Less cash and equivalents 


      (253)


      (250)


      (285)


      (317)


      (282)


      (269)

           Net Debt


      692


      786


      763


      739


      678


      855

      Total capitalization


      2263


      2344


      2333


      2383


      2278


      2403

      Current debt maturities 


      3


      4


      4


      1


      4


      3

      Less cash and equivalents 


      (253)


      (250)


      (285)


      (317)


      (282)


      (269)

           Net Capitalization


      2013


      2098


      2052


      2067


      2000


      2138

      Long Term Debt to Total Capitalization


      42%


      44%


      45%


      44%


      42%


      47%

      Net Debt to Net Capital 


      34%


      37%


      37%


      36%


      34%


      40%
















      2015


      2016


      2017

      Total Debt to EBITDA 7


      4Q


      1Q


      2Q


      3Q


      4Q


      1Q

      Total Debt


      945


      1036


      1048


      1056


      960


      1123














      EBIT


      114.1


      127.1


      146.5


      130.2


      118.2


      115.9

      Depreciation and Amortization


      28.2


      28.3


      28.9


      29.2


      29.0


      30.3

      EBITDA


      142.3


      155.4


      175.4


      159.4


      147.2


      146.2

      Non-GAAP adjustments (pre-tax)


      16.1


      -


      (14.4)


      -


      (15.7)


      -

      Adjusted EBITDA ($ millions)


      158.4


      155.4


      161.0


      159.4


      131.5


      146.2

      Adjusted EBITDA, trailing 12 months


      623


      631


      645


      634


      607


      598














      Total Debt / Adjusted 12-month EBITDA


      1.5


      1.6


      1.6


      1.7


      1.6


      1.9














      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.