These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
|
33-1022198
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
Large accelerated filer
x
|
Accelerated filer
o
|
Non-accelerated filer
o
|
Smaller reporting company
o
|
|
|
|
(Do not check if a smaller reporting company)
|
|
|
|
|
Page
|
|
|
||
| Special Note Regarding Forward-Looking Statements |
3
|
|
|
|
|
|
|
PART I. FINANCIAL INFORMATION
|
|
|
|
|
|
|
|
ITEM 1.
|
|
|
|
|
4
|
|
|
|
5
|
|
|
|
6
|
|
|
|
7
|
|
|
|
8
|
|
|
|
|
|
|
ITEM 2.
|
40
|
|
|
|
|
|
|
ITEM 3.
|
54
|
|
|
|
|
|
|
ITEM 4.
|
55
|
|
|
|
|
|
|
PART II. OTHER INFORMATION
|
|
|
|
|
|
|
|
ITEM 1.
|
55
|
|
|
|
|
|
|
ITEM 1A.
|
56
|
|
|
|
|
|
|
ITEM 2.
|
57
|
|
|
|
|
|
|
ITEM 3.
|
57
|
|
|
|
|
|
|
ITEM 5.
|
57
|
|
|
|
|
|
|
ITEM 6.
|
58
|
|
|
|
|
|
|
59
|
||
|
PART 1.
|
FINANCIAL INFORMATION
|
|
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
|
June 30,
|
June 30,
|
||||||||||||||
|
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
Net sales
|
$
|
660.6
|
$
|
329.5
|
$
|
1,050.7
|
$
|
713.9
|
||||||||
|
Cost of sales
|
405.7
|
162.6
|
607.4
|
341.0
|
||||||||||||
|
Gross profit
|
254.9
|
166.9
|
443.3
|
372.9
|
||||||||||||
|
Selling and marketing expenses
|
139.8
|
83.7
|
226.2
|
167.0
|
||||||||||||
|
General, administrative and other expenses
|
76.3
|
35.7
|
135.0
|
72.3
|
||||||||||||
|
Equity in earnings of unconsolidated affiliates
|
(1.1
|
)
|
―
|
(1.3
|
)
|
―
|
||||||||||
|
Royalty income, net of royalty expense
|
(4.1
|
)
|
―
|
(5.1
|
)
|
―
|
||||||||||
|
Operating income
|
44.0
|
47.5
|
88.5
|
133.6
|
||||||||||||
|
|
||||||||||||||||
|
Other expense, net:
|
||||||||||||||||
|
Interest expense, net
|
35.7
|
4.1
|
63.6
|
8.2
|
||||||||||||
|
Other expense (income), net
|
1.6
|
(0.5
|
)
|
3.1
|
―
|
|||||||||||
|
Total other expense
|
37.3
|
3.6
|
66.7
|
8.2
|
||||||||||||
|
|
||||||||||||||||
|
Income before income taxes
|
6.7
|
43.9
|
21.8
|
125.4
|
||||||||||||
|
Income tax provision
|
(8.8
|
)
|
(14.8
|
)
|
(11.4
|
)
|
(40.1
|
)
|
||||||||
|
Net (loss) income before non-controlling interest
|
(2.1
|
)
|
29.1
|
10.4
|
85.3
|
|||||||||||
|
Less: Net (loss) attributable to non-controlling interest
|
(0.5
|
)
|
―
|
(0.5
|
)
|
―
|
||||||||||
|
Net (loss) income attributable to Tempur Sealy International, Inc.
|
$
|
(1.6
|
)
|
$
|
29.1
|
$
|
10.9
|
$
|
85.3
|
|||||||
|
|
||||||||||||||||
|
(Loss) earnings per common share:
|
||||||||||||||||
|
Basic
|
$
|
(0.03
|
)
|
$
|
0.46
|
$
|
0.18
|
$
|
1.35
|
|||||||
|
Diluted
|
$
|
(0.03
|
)
|
$
|
0.45
|
$
|
0.18
|
$
|
1.31
|
|||||||
|
Weighted average common shares outstanding:
|
||||||||||||||||
|
Basic
|
60.4
|
62.9
|
60.2
|
63.4
|
||||||||||||
|
Diluted
|
60.4
|
64.3
|
61.5
|
65.0
|
||||||||||||
|
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
|
June 30,
|
June 30,
|
||||||||||||||
|
|
2013 |
|
2012 | 2013 | 2012 | |||||||||||
|
Net (loss) income including non-controlling interest
|
$
|
(2.1
|
) |
$
|
29.1
|
$
|
10.4
|
85.3
|
||||||||
|
Other comprehensive (loss) income, net of tax:
|
||||||||||||||||
|
Foreign currency translation adjustments
|
(6.6
|
)
|
(10.2
|
)
|
(17.7
|
)
|
(4.5
|
)
|
||||||||
|
Net change in unrecognized loss on interest rate swap
|
0.7
|
(0.5
|
)
|
1.1
|
(0.9
|
)
|
||||||||||
|
Other comprehensive (loss) income, net of tax
|
(5.9
|
)
|
(10.7
|
)
|
(16.6
|
)
|
(5.4
|
)
|
||||||||
|
Comprehensive (loss) income
|
(8.0
|
)
|
18.4
|
(6.2
|
)
|
79.9
|
||||||||||
|
Less: comprehensive loss attributable to non-controlling interest
|
(0.5
|
)
|
―
|
(0.5
|
)
|
―
|
||||||||||
|
Comprehensive (loss) income attributable to Tempur Sealy International, Inc.
|
$
|
(7.5
|
)
|
$
|
18.4
|
$
|
(5.7
|
)
|
$
|
79.9
|
||||||
|
|
June 30,
2013
|
December 31,
2012
|
||||||
|
|
(Unaudited)
|
|
||||||
|
ASSETS
|
|
|
||||||
|
|
|
|
||||||
|
Current Assets:
|
|
|
||||||
|
Cash and cash equivalents
|
$
|
101.4
|
$
|
179.3
|
||||
|
Accounts receivable, net
|
331.6
|
129.8
|
||||||
|
Inventories, net
|
179.6
|
93.0
|
||||||
|
Receivable from escrow
|
—
|
375.0
|
||||||
|
Prepaid expenses and other current assets
|
50.8
|
41.4
|
||||||
|
Deferred income taxes
|
35.8
|
2.6
|
||||||
|
Total Current Assets
|
699.2
|
821.1
|
||||||
|
Property, plant and equipment, net
|
415.1
|
186.0
|
||||||
|
Goodwill
|
747.9
|
216.1
|
||||||
|
Other intangible assets, net
|
764.0
|
63.1
|
||||||
|
Deferred income taxes
|
9.8
|
10.4
|
||||||
|
Other non-current assets
|
80.3
|
16.3
|
||||||
|
Total Assets
|
$
|
2,716.3
|
$
|
1,313.0
|
||||
|
|
||||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
|
|
||||||||
|
Current Liabilities:
|
||||||||
|
Accounts payable
|
$
|
150.1
|
$
|
85.8
|
||||
|
Accrued expenses and other current liabilities
|
192.7
|
81.4
|
||||||
|
Deferred income taxes
|
0.5
|
26.5
|
||||||
|
Income taxes payable
|
18.4
|
15.5
|
||||||
|
Current portion of long-term debt
|
39.4
|
—
|
||||||
|
Total Current Liabilities
|
401.1
|
209.2
|
||||||
|
Long-term debt
|
1,903.3
|
1,025.0
|
||||||
|
Deferred income taxes
|
291.9
|
31.4
|
||||||
|
Other non-current liabilities
|
82.4
|
25.1
|
||||||
|
Total Liabilities
|
2,678.7
|
1,290.7
|
||||||
|
|
||||||||
|
Commitments and contingencies—see Note 12
|
||||||||
|
|
||||||||
|
Redeemable non-controlling interest
|
10.8
|
―
|
||||||
|
|
||||||||
|
Total Stockholders’ Equity
|
26.8
|
22.3
|
||||||
|
Total Liabilities and Stockholders’ Equity
|
$
|
2,716.3
|
$
|
1,313.0
|
||||
|
|
Six Months Ended
|
|||||||
|
|
June 30,
|
|||||||
|
|
2013
|
2012
|
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
||||||
|
Net income
|
$
|
10.9
|
$
|
85.3
|
||||
|
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
31.4
|
17.6
|
||||||
|
Amortization of stock-based compensation
|
8.2
|
7.4
|
||||||
|
Amortization of deferred financing costs
|
4.0
|
0.7
|
||||||
|
Write-off of deferred financing costs
|
4.7
|
—
|
||||||
|
Bad debt expense
|
(0.5
|
)
|
1.3
|
|||||
|
Deferred income taxes
|
(51.6
|
)
|
(7.2
|
)
|
||||
|
Equity in earnings of unconsolidated affiliates
|
(1.3
|
)
|
—
|
|||||
|
Foreign currency adjustments and other
|
0.9
|
0.8
|
||||||
|
Changes in operating assets and liabilities
|
(18.2
|
)
|
(19.4
|
)
|
||||
|
Net cash (used in) provided by operating activities
|
(11.5
|
)
|
86.5
|
|||||
|
|
||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Acquisition of business, net of cash acquired
|
(1,172.9
|
)
|
(1.7
|
)
|
||||
|
Purchases of property, plant and equipment
|
(19.3
|
)
|
(20.6
|
)
|
||||
|
Other
|
2.1
|
—
|
||||||
|
Net cash used in investing activities
|
(1,190.1
|
)
|
(22.3
|
)
|
||||
|
|
||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Proceeds from 2012 Credit Agreement
|
2,368.8
|
—
|
||||||
|
Repayments of 2012 Credit Agreement
|
(926.6
|
)
|
—
|
|||||
|
Proceeds from issuance of Senior Notes
|
375.0
|
—
|
||||||
|
Proceeds from 2011 Credit Facility
|
46.5
|
245.5
|
||||||
|
Repayments of 2011 Credit Facility
|
(696.5
|
)
|
(149.0
|
)
|
||||
|
Proceeds from issuance of common stock
|
5.5
|
10.1
|
||||||
|
Excess tax benefit from stock based compensation
|
3.5
|
9.7
|
||||||
|
Treasury shares repurchased
|
—
|
(152.6
|
)
|
|||||
|
Payments of deferred financing costs
|
(51.9
|
)
|
(0.1
|
)
|
||||
|
Other
|
(0.2
|
)
|
(2.3
|
)
|
||||
|
Net cash provided by (used in) financing activities
|
1,124.1
|
(38.7
|
)
|
|||||
|
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS
|
(0.4
|
)
|
(2.7
|
)
|
||||
|
(Decrease) increase in cash and cash equivalents
|
(77.9
|
)
|
22.8
|
|||||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
179.3
|
111.4
|
||||||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
101.4
|
$
|
134.2
|
||||
|
|
||||||||
|
Supplemental cash flow information:
|
||||||||
|
Cash paid during the period for:
|
||||||||
|
Interest
|
$
|
52.3
|
$
|
7.5
|
||||
|
Income taxes, net of refunds
|
$
|
26.8
|
$
|
48.1
|
||||
|
(in millions)
|
June 30,
|
December 31,
|
||||||
|
|
2013
|
2012
|
||||||
|
Finished goods
|
$
|
117.9
|
$
|
68.5
|
||||
|
Work-in-process
|
11.6
|
7.9
|
||||||
|
Raw materials and supplies
|
50.1
|
16.6
|
||||||
|
|
$
|
179.6
|
$
|
93.0
|
||||
|
(in millions)
|
|
|||
|
Balance as of December 31, 2012
|
$
|
5.1
|
||
|
Amounts accrued
|
44.9
|
|||
|
Liabilities assumed as result of acquisition
|
19.9
|
|||
|
Returns charged to accrual
|
(42.7
|
)
|
||
|
Balance as of June 30, 2013
|
$
|
27.2
|
||
|
Segment
|
|
Product/Brand
|
|
Warranty Term
(in years)
|
|
|
Tempur North America
|
|
Mattresses
|
|
25, prorated
(1)
|
|
|
Tempur International
|
|
Mattresses
|
|
15, prorated
(1)
|
|
|
Tempur North America
|
|
Pillows
|
|
3
|
|
|
Tempur International
|
|
Pillows
|
|
3
|
|
|
Sealy
|
|
Sealy Posturepedic®
|
|
10, non-prorated
|
|
|
Sealy
|
|
Bassett®
|
|
10, non-prorated
|
|
|
Sealy
|
|
Sealy®
|
|
10, non-prorated
|
|
|
Sealy
|
|
2012 Optimum™ by Sealy Posturepedic®
|
|
20 limited, prorated
(2)
|
|
|
Sealy
|
|
Stearns and Foster®
|
|
20, prorated
(2)
|
|
|
Sealy
|
|
TrueForm®
|
|
20, prorated
(3)
|
|
|
Sealy
|
|
MirrorForm®
|
|
20, prorated
(3)
|
|
|
Sealy
|
|
SpringFree®
|
|
20, prorated
(3)
|
|
|
|
|
|
|
|
|
| (1) | 10 year period prorated on a straight line basis. |
| (2) | 10 year non-prorated warranty and 10 year prorated warranty on certain components. |
| (3) | 20 year warranty on major components, the last 10 years of which are prorated on a straight-line basis. |
|
(in millions)
|
||||
|
Balance as of December 31, 2012
|
$
|
4.8
|
||
|
Amounts accrued
|
8.2
|
|||
|
Liabilities assumed as a result of acquisition
|
16.9
|
|||
|
Warranties charged to accrual
|
(8.7
|
)
|
||
|
Balance as of June 30, 2013
|
$
|
21.2
|
||
|
(in millions)
|
|
|
|||
|
Cash consideration for stock
|
$
|
231.2
|
(1)
|
||
|
Cash consideration for share-based awards
|
14.2
|
(2)
|
|||
|
Cash consideration for 8.0% Sealy Notes
|
442.1
|
(3)
|
|||
|
Cash consideration for repayment of Sealy Senior Notes
|
260.7
|
(4)
|
|||
|
Cash consideration for repayment of Sealy 2014 Notes
|
276.9
|
(5)
|
|||
|
Total consideration
|
1,225.1
|
||||
|
Cash acquired
|
(52.2
|
) |
(6)
|
||
|
Net consideration transferred
|
$
|
1,172.9
|
|||
| (1) | The cash consideration for outstanding shares of Sealy common stock is the product of the agreed-upon cash per share price of $2.20 and total Sealy shares of 105.1 million. |
| (2) | The cash consideration for share-based awards is the product of the agreed-upon cash per share price of $2.20 and the total number of restricted stock units (“RSUs”) and deferred stock units (“DSUs”) outstanding and the “in the money” stock options net of the weighted average exercise price. |
| (3) | The cash consideration for Sealy’s 8.0% Senior Secured Third Lien Convertible Notes due 2016 (“8.0% Sealy Notes”) is the result of applying the adjusted equity conversion rate to the 8.0% Sealy Notes tendered for conversion and multiplying the result by the agreed-upon cash per share price of $2.20. The 8.0% Sealy Notes that were converted represented the right to receive the same merger consideration that would have been payable to a holder of 201.0 million shares of Sealy common stock, subject to adjustment in accordance with the terms of the supplemental indenture governing the 8.0% Sealy Notes. |
| (4) | The cash consideration for Sealy’s 10.875% Senior Notes due 2016 (“Sealy Senior Notes”) reflects the repayment of the outstanding obligation. |
| (5) | The cash consideration for Sealy’s 8.25% Senior Subordinated Notes due 2014 (“Sealy 2014 Notes”) reflects the repayment of the outstanding obligation. |
| (6) | Represents the Sealy cash balance acquired at acquisition. |
|
(in millions)
|
|
|||
|
Accounts receivable
|
$
|
186.1
|
||
|
Inventory
|
75.1
|
|||
|
Prepaid expenses and other current assets
|
39.5
|
|||
|
Accounts payable
|
(77.9
|
)
|
||
|
Accrued expenses
|
(127.8
|
)
|
||
|
Property, plant and equipment
|
241.3
|
|||
|
Other assets
|
36.9
|
|||
|
Identifiable intangible assets:
|
||||
|
Indefinite-lived trade names
|
521.2
|
|||
|
Contractual retailer/distributer relationships
|
91.1
|
|||
|
Developed technology, including patents
|
87.1
|
|||
|
Customer databases
|
3.9
|
|||
|
Optimum™ trade name
|
2.3
|
|||
|
Deferred income taxes, net
|
(249.4
|
)
|
||
|
Sealy 8.0% Notes
|
(96.2
|
)
|
||
|
Redeemable non-controlling interest
|
(11.3
|
)
|
||
|
Other liabilities
|
(84.9
|
)
|
||
|
Goodwill
|
535.9
|
|||
|
Net consideration transferred
|
$
|
1,172.9
|
||
|
($ in millions)
|
|
|
|||
|
|
Preliminary
Valuation
|
Amortization Period
|
|||
|
Identifiable intangible assets:
|
|
|
|||
|
Trade names
|
$
|
521.2
|
Indefinite
|
||
|
Contractual retailer/distributor relationships
|
91.1
|
15 years
|
|||
|
Developed technology, including patents
|
87.1
|
10 years
|
|||
|
Customer databases
|
3.9
|
5 years
|
|||
|
Optimum™ trade name
|
2.3
|
5 years
|
|||
|
Total
|
$
|
705.6
|
|
||
|
(in millions)
|
Period ended
|
Period Ended
|
||||||
|
|
March 31, 2013
|
June 30, 2013
|
||||||
|
Net sales
|
$
|
46.7
|
$
|
391.3
|
||||
|
(Loss) income before income taxes
|
$
|
(3.6
|
)
|
$
|
3.7
|
|||
|
(in millions, except earnings per common share)
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
|
|
June 30,
|
June 30,
|
|||||||||||||||
|
|
2013
|
|
2012
|
2013
|
2012
|
||||||||||||
|
Net sales
|
$
|
660.6
|
|
$
|
641.5
|
$
|
1,343.6
|
$
|
1,338.2
|
||||||||
|
Net income
|
$
|
1.5
|
$
|
14.2
|
$
|
19.1
|
$
|
45.5
|
|||||||||
|
Earnings from continuing operations per common share – Diluted
|
$
|
0.02
|
$
|
0.22
|
$
|
0.31
|
$
|
0.72
|
|||||||||
|
(in millions)
|
Total
|
Tempur
North America
|
Tempur
International
|
Sealy
|
||||||||||||
|
Balance as of December 31, 2012
|
$
|
216.1
|
$
|
108.9
|
$
|
107.2
|
$
|
—
|
||||||||
|
Foreign currency translation adjustments
|
(4.1
|
)
|
(1.0
|
)
|
(0.7
|
)
|
(2.4
|
)
|
||||||||
|
Goodwill resulting from acquisitions
|
535.9
|
—
|
—
|
535.9
|
||||||||||||
|
Balance as of June 30, 2013
|
$
|
747.9
|
$
|
107.9
|
$
|
106.5
|
$
|
533.5
|
||||||||
|
(in millions)
|
|
|
|
|||||||||||||||||||||||||
|
|
|
June 30, 2013
|
December 31, 2012
|
|||||||||||||||||||||||||
|
|
Useful
Lives
|
Gross
Carrying
|
Accumulated
Amortization
|
Net
Carrying
|
Gross
Carrying
|
Accumulated
Amortization
|
Net
Carrying
|
|||||||||||||||||||||
|
Unamortized indefinite life intangible assets:
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Trade name
|
|
$
|
576.2
|
$
|
—
|
$
|
576.2
|
$
|
55.0
|
$
|
—
|
$
|
55.0
|
|||||||||||||||
|
Amortized intangible assets:
|
|
|||||||||||||||||||||||||||
|
Contractual distributor relationships
|
15
|
$
|
91.1
|
$
|
1.8
|
$
|
89.3
|
$
|
—
|
$
|
—
|
$
|
—
|
|||||||||||||||
|
Technology
|
10
|
90.5
|
18.2
|
72.3
|
16.0
|
16.0
|
—
|
|||||||||||||||||||||
|
Patents, other trademarks, & other trade names
|
5-20
|
29.6
|
10.8
|
18.8
|
12.9
|
9.9
|
3.0
|
|||||||||||||||||||||
|
Customer database
|
5
|
8.7
|
4.9
|
3.8
|
4.9
|
4.9
|
—
|
|||||||||||||||||||||
|
Foam formula
|
10
|
3.7
|
3.7
|
—
|
3.7
|
3.7
|
—
|
|||||||||||||||||||||
|
Reacquired rights
|
3
|
5.5
|
5.5
|
—
|
5.8
|
5.3
|
0.5
|
|||||||||||||||||||||
|
Customer relationships
|
5
|
6.4
|
2.8
|
3.6
|
6.7
|
2.1
|
4.6
|
|||||||||||||||||||||
|
Total
|
$
|
811.7
|
$
|
47.7
|
$
|
764.0
|
$
|
105.0
|
$
|
41.9
|
$
|
63.1
|
||||||||||||||||
|
(in millions)
|
June 30,
|
December 31,
|
||||||
|
|
2013
|
2012
|
||||||
|
Debt:
|
|
|
||||||
|
$375.0 million Senior Notes, interest at 6.875%, due December 15, 2020
|
$
|
375.0
|
$
|
375.0
|
||||
|
Revolving credit facility, interest at Base Rate plus applicable margin or LIBOR plus applicable margin, 3.0% as of June 30, 2013, commitment through and due March 18, 2018
|
165.0
|
—
|
||||||
|
Term A Facility, interest at Base Rate plus applicable margin or LIBOR plus applicable margin, 3.0% as of June 30, 2013, commitment through and due March 18, 2018
|
536.3
|
—
|
||||||
|
Term B Facility, interest at Base Rate plus applicable margin or LIBOR plus applicable margin, 3.0% as of June 30, 2013, commitment through and due March 18, 2020
|
740.9
|
—
|
||||||
|
8.0% Sealy Notes, due July 15, 2016
|
97.3
|
—
|
||||||
|
Capital lease obligations and other
|
28.2
|
—
|
||||||
|
2011 Domestic long-term revolving credit facility payable to lenders, interest at Base Rate or LIBOR plus applicable margin (2.05% as of December 31, 2012), commitment through and due June 28, 2016
|
—
|
650.0
|
||||||
|
|
$
|
1,942.7
|
$
|
1,025.0
|
||||
|
Less current portion
|
(39.4
|
)
|
—
|
|||||
|
|
$
|
1,903.3
|
$
|
1,025.0
|
||||
|
(in millions)
|
|
Fair Value Measurements at June 30, 2013 Using:
|
||||||||||||||
|
|
June 30, 2013
|
Quoted Prices in
Active Markets
for Identical
Assets (Level 1)
|
Significant
Other
Observable
Inputs (Level 2)
|
Significant
Unobservable
Inputs (Level 3)
|
||||||||||||
|
Liabilities:
|
|
|
|
|
||||||||||||
|
Interest rate swap
|
$
|
2.7
|
$
|
—
|
$
|
2.7
|
$
|
—
|
||||||||
|
(in millions)
|
|
Fair Value Measurements at December 31, 2012 Using:
|
||||||||||||||
|
|
December 31, 2012
|
Quoted Prices in
Active Markets
for Identical
Assets (Level 1)
|
Significant
Other
Observable
Inputs (Level 2)
|
Significant
Unobservable
Inputs (Level 3)
|
||||||||||||
|
Liabilities:
|
|
|
|
|
||||||||||||
|
Interest rate swap
|
$
|
4.3
|
$
|
—
|
$
|
4.3
|
$
|
—
|
||||||||
|
(in millions)
|
|
|||||||||
|
|
Liability Derivatives
|
|||||||||
|
Balance Sheet Location
|
Fair Value
|
|||||||||
|
|
|
June 30,
2013
|
December 31,
2012
|
|||||||
|
Derivatives designated as hedging instruments
|
|
|
|
|||||||
|
Interest rate swap - current
|
Accrued expenses and other current liabilities
|
$
|
1.8
|
$
|
2.3
|
|||||
|
Interest rate swap - non-current
|
Other non-current liabilities
|
0.9
|
2.0
|
|||||||
|
|
|
$
|
2.7
|
$
|
4.3
|
|||||
|
(in millions)
|
|
|
||||||
|
|
June 30,
|
December 31,
|
||||||
|
|
2013
|
2012
|
||||||
|
Land and buildings
|
$
|
253.4
|
$
|
138.0
|
||||
|
Machinery and equipment
|
240.9
|
160.9
|
||||||
|
Computer equipment and software
|
83.1
|
52.5
|
||||||
|
Furniture and fixtures
|
53.0
|
40.8
|
||||||
|
Construction in progress
|
26.8
|
17.3
|
||||||
|
|
657.2
|
409.5
|
||||||
|
Accumulated depreciation
|
(242.1
|
)
|
(223.5
|
)
|
||||
|
|
$
|
415.1
|
$
|
186.0
|
||||
|
(in millions)
|
|
|
||||||
|
|
June 30,
|
December 31,
|
||||||
|
|
2013
|
2012
|
||||||
|
Salary and related expenses
|
$
|
52.9
|
$
|
18.7
|
||||
|
Sales returns
|
27.2
|
5.1
|
||||||
|
Advertising
|
24.8
|
10.5
|
||||||
|
Warranty
|
11.0
|
1.9
|
||||||
|
Rebates
|
15.0
|
4.1
|
||||||
|
Accrued sales and value added taxes
|
6.2
|
7.0
|
||||||
|
Professional fees
|
5.1
|
5.3
|
||||||
|
Other
|
50.5
|
28.8
|
||||||
|
|
$
|
192.7
|
$
|
81.4
|
||||
|
(in millions)
|
||||||||||||||||
|
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
|
June 30,
|
June 30,
|
||||||||||||||
|
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
Foreign Currency Translation
|
|
|
|
|
||||||||||||
|
Balance at beginning of period
|
$
|
(16.0
|
)
|
$
|
(7.5
|
)
|
$
|
(4.9
|
)
|
$
|
(13.2
|
)
|
||||
|
Other comprehensive (loss) income:
|
||||||||||||||||
|
Foreign currency translation adjustments
(1)
|
(6.6
|
)
|
(10.2
|
)
|
(17.7
|
)
|
(4.5
|
)
|
||||||||
|
Balance at end of period
|
$
|
(22.6
|
)
|
$
|
(17.7
|
)
|
$
|
(22.6
|
)
|
$
|
(17.7
|
)
|
||||
|
|
||||||||||||||||
|
Interest Rate Swap
|
||||||||||||||||
|
Balance at beginning of period
|
$
|
(2.3
|
)
|
$
|
(1.9
|
)
|
$
|
(2.7
|
)
|
$
|
(1.6
|
)
|
||||
|
Other comprehensive (loss) income:
|
||||||||||||||||
|
Net change from period revaluations:
|
1.8
|
(0.3
|
)
|
3.2
|
0.1
|
|||||||||||
|
Tax (expense) benefit
(2)
|
(0.7
|
)
|
0.1
|
(1.1
|
)
|
—
|
||||||||||
|
Total other comprehensive income (loss) before reclassifications, net of tax
|
$
|
1.1
|
$
|
(0.2
|
)
|
$
|
2.1
|
$
|
0.1
|
|||||||
|
Net amount reclassified to earnings
(3)
|
(0.8
|
)
|
(0.8
|
)
|
(1.6
|
)
|
(1.6
|
)
|
||||||||
|
Tax benefit
(2)
|
0.4
|
0.5
|
0.6
|
0.6
|
||||||||||||
|
Total amount reclassified from accumulated other comprehensive loss, net of tax
|
$
|
(0.4
|
)
|
$
|
(0.3
|
)
|
$
|
(1.0
|
)
|
$
|
(1.0
|
)
|
||||
|
Total other comprehensive income (loss)
|
0.7
|
(0.5
|
)
|
1.1
|
(0.9
|
)
|
||||||||||
|
Balance at end of period
|
$
|
(1.6
|
)
|
$
|
(2.5
|
)
|
$
|
(1.6
|
)
|
$
|
(2.5
|
)
|
||||
| (1) | In all periods presented, there were no tax impacts related to rate changes and no amounts were reclassified to earnings. |
| (2) | These amounts were included in the income tax provision on the accompanying Condensed Consolidated Statements of Income. |
| (3) | This amount was included in interest expense, net on the accompanying Condensed Consolidated Statements of Income. |
|
(in millions)
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||
|
PRSU expense
|
$
|
1.2
|
$
|
1.4
|
$
|
2.0
|
$
|
4.1
|
||||||||
|
Option expense
|
2.1
|
1.1
|
4.2
|
2.3
|
||||||||||||
|
RSU/DSU Expense
|
1.4
|
0.5
|
2.0
|
1.0
|
||||||||||||
|
Total stock based compensation expense
|
$
|
4.7
|
$
|
3.0
|
$
|
8.2
|
$
|
7.4
|
||||||||
|
(shares in millions)
|
|
|
|
|||||||||
|
|
Number of
Shares
|
Weighted-
Average Grant
Date Fair Value
|
Aggregate
Intrinsic Value
|
|||||||||
|
Awards outstanding at December 31, 2012
|
0.3
|
$
|
58.52
|
|
||||||||
|
Granted
|
0.3
|
39.33
|
|
|||||||||
|
Vested
|
—
|
—
|
|
|||||||||
|
Forfeited
|
(0.3
|
)
|
57.07
|
|
||||||||
|
Awards outstanding at June 30, 2013
|
0.3
|
$
|
39.27
|
$
|
11.2
|
|||||||
|
(shares in millions)
|
|
|
|
|
||||||||||||
|
|
Number
of Shares
|
Weighted-
Average Grant
Date Fair Value
|
Weighted-
Average
Remaining
Contractual
Term (Years)
|
Aggregate
Intrinsic Value
|
||||||||||||
|
Options outstanding December 31, 2012
|
2.9
|
$
|
17.00
|
|
|
|||||||||||
|
Granted
|
0.6
|
39.70
|
|
|
||||||||||||
|
Forfeited
|
(0.1
|
)
|
39.58
|
|
|
|||||||||||
|
Exercised
|
(0.3
|
)
|
13.21
|
|
|
|||||||||||
|
Options outstanding at June 30, 2013
|
3.1
|
$
|
21.80
|
6.44
|
$
|
62.2
|
||||||||||
|
Options exercisable at June 30, 2013
|
2.0
|
$
|
14.44
|
4.98
|
$
|
60.4
|
||||||||||
|
(shares in millions)
|
|
|
|
|||||||||
|
|
Number of
Shares
|
Weighted-
Average Grant
Date Fair Value
|
Aggregate
Intrinsic Value
|
|||||||||
|
Awards outstanding at December 31, 2012
|
0.2
|
$
|
32.03
|
|
||||||||
|
Granted
|
0.2
|
46.02
|
|
|||||||||
|
Vested
|
(0.2
|
)
|
29.39
|
|
||||||||
|
Forfeited
|
—
|
—
|
||||||||||
|
Awards outstanding at June 30, 2013
|
0.2
|
$
|
47.40
|
$
|
9.0
|
|||||||
|
($ in millions)
|
|
|
||||||
|
|
June 30, 2013
|
Weighted
Average
Remaining
Vesting Period
(Years)
|
||||||
|
Unrecognized PRSU expense
|
$
|
2.4
|
1.26
|
|||||
|
Unrecognized stock option expense
|
7.6
|
1.63
|
||||||
|
Unrecognized RSU/DSU expense
|
6.3
|
1.22
|
||||||
|
Total unrecognized stock-based compensation expense
|
$
|
16.3
|
1.42
|
|||||
|
(in millions, except per common shares amounts)
|
|
|
||||||||||||||
|
|
|
|
||||||||||||||
|
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
|
June 30,
|
June 30,
|
||||||||||||||
|
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
Numerator:
|
|
|
|
|
||||||||||||
|
Net (loss) income attributable to Tempur Sealy International, Inc.
|
$
|
(1.6
|
)
|
$
|
29.1
|
$
|
10.9
|
$
|
85.3
|
|||||||
|
|
||||||||||||||||
|
Denominator:
|
||||||||||||||||
|
Denominator for basic earnings per common share-weighted average shares
|
60.4
|
62.9
|
60.2
|
63.4
|
||||||||||||
|
Effect of dilutive securities:
|
||||||||||||||||
|
Employee stock-based compensation
|
—
|
1.4
|
1.3
|
1.6
|
||||||||||||
|
Denominator for diluted earnings per common share-adjusted weighted average shares
|
60.4
|
64.3
|
61.5
|
65.0
|
||||||||||||
|
|
||||||||||||||||
|
Basic (loss) earnings per common share
|
$
|
(0.03
|
)
|
$
|
0.46
|
$
|
0.18
|
$
|
1.35
|
|||||||
|
|
||||||||||||||||
|
Diluted (loss) earnings per common share
|
$
|
(0.03
|
)
|
$
|
0.45
|
$
|
0.18
|
$
|
1.31
|
|||||||
|
(in millions)
|
|
|
||||||
|
|
June 30,
|
December 31,
|
||||||
|
|
2013
|
2012
|
||||||
|
Total assets:
|
|
|
||||||
|
Tempur North America
|
$
|
2,096.0
|
$
|
1,160.4
|
||||
|
Tempur International
|
527.8
|
504.1
|
||||||
|
Sealy
|
1,841.4
|
—
|
||||||
|
Investment in subsidiaries
|
(1,439.4
|
)
|
(347.6
|
)
|
||||
|
Other intercompany eliminations
|
(309.5
|
)
|
(3.9
|
)
|
||||
|
|
$
|
2,716.3
|
$
|
1,313.0
|
||||
|
(in millions)
|
|
|
|||||
|
|
June 30,
|
December 31,
|
|||||
|
Long-lived assets:
|
2013
|
2012
|
|||||
|
Tempur North America
|
$
|
391.6
|
$
|
395.7
|
|||
|
Tempur International
|
66.4
|
69.5
|
|||||
|
Sealy
|
1,469.0
|
—
|
|||||
|
|
$
|
1,927.0
|
$
|
465.2
|
|||
|
(in millions)
|
|
|
|||||||||||||
|
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||
|
|
June 30,
|
June 30,
|
|||||||||||||
|
|
2013
|
2012
|
2013
|
2012
|
|||||||||||
|
United States
|
$
|
474.1
|
$
|
218.0
|
$
|
727.4
|
$
|
477.0
|
|||||||
|
Canada
|
56.1
|
8.6
|
71.1
|
18.6
|
|||||||||||
|
Other International
|
130.4
|
102.9
|
252.2
|
218.3
|
|||||||||||
|
|
$
|
660.6
|
$
|
329.5
|
$
|
1,050.7
|
$
|
713.9
|
|||||||
|
Total International
|
$
|
186.5
|
$
|
111.5
|
$
|
323.3
|
$
|
236.9
|
|||||||
|
(in millions)
|
|
|
||||||||||||||
|
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
|
June 30,
|
June 30,
|
||||||||||||||
|
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
Net sales from external customers:
|
|
|
|
|
||||||||||||
|
Tempur North America
|
|
|
|
|
||||||||||||
|
Bedding
|
$
|
199.5
|
$
|
210.5
|
$
|
404.1
|
$
|
455.0
|
||||||||
|
Other products
|
16.0
|
16.1
|
37.3
|
40.6
|
||||||||||||
|
|
$
|
215.5
|
$
|
226.6
|
$
|
441.4
|
$
|
495.6
|
||||||||
|
|
||||||||||||||||
|
Tempur International
|
||||||||||||||||
|
Bedding
|
$
|
73.9
|
$
|
78.7
|
$
|
163.2
|
$
|
167.9
|
||||||||
|
Other products
|
26.6
|
24.2
|
54.8
|
50.4
|
||||||||||||
|
|
$
|
100.5
|
$
|
102.9
|
$
|
218.0
|
$
|
218.3
|
||||||||
|
|
||||||||||||||||
|
Sealy
|
||||||||||||||||
|
Bedding
|
$
|
325.1
|
$
|
—
|
$
|
369.8
|
$
|
—
|
||||||||
|
Other products
|
19.5
|
—
|
21.5
|
—
|
||||||||||||
|
|
$
|
344.6
|
$
|
—
|
$
|
391.3
|
$
|
—
|
||||||||
|
|
$
|
660.6
|
$
|
329.5
|
$
|
1,050.7
|
$
|
713.9
|
||||||||
|
|
||||||||||||||||
|
Inter-segment sales:
|
||||||||||||||||
|
Tempur North America
|
$
|
—
|
$
|
0.2
|
$
|
0.1
|
$
|
0.4
|
||||||||
|
Tempur International
|
0.1
|
0.5
|
0.2
|
0.5
|
||||||||||||
|
Sealy
|
—
|
—
|
—
|
—
|
||||||||||||
|
Intercompany eliminations
|
(0.1
|
)
|
(0.7
|
)
|
(0.3
|
)
|
(0.9
|
)
|
||||||||
|
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||
|
|
||||||||||||||||
|
Gross profit:
|
||||||||||||||||
|
Tempur North America
|
$
|
88.5
|
$
|
106.3
|
$
|
191.9
|
$
|
243.5
|
||||||||
|
Tempur International
|
62.5
|
60.6
|
136.8
|
129.4
|
||||||||||||
|
Sealy
|
103.9
|
—
|
114.6
|
—
|
||||||||||||
|
|
$
|
254.9
|
$
|
166.9
|
$
|
443.3
|
$
|
372.9
|
||||||||
|
|
||||||||||||||||
|
Operating income:
|
||||||||||||||||
|
Tempur North America
|
$
|
10.3
|
$
|
27.0
|
$
|
26.1
|
$
|
85.5
|
||||||||
|
Tempur International
|
23.9
|
20.5
|
55.2
|
48.1
|
||||||||||||
|
Sealy
|
9.8
|
—
|
7.2
|
—
|
||||||||||||
|
|
$
|
44.0
|
$
|
47.5
|
$
|
88.5
|
$
|
133.6
|
||||||||
|
|
||||||||||||||||
|
(Loss) income before income taxes:
|
||||||||||||||||
|
Tempur North America
|
$
|
(22.9
|
)
|
$
|
23.0
|
$
|
(34.6
|
)
|
$
|
77.5
|
||||||
|
Tempur International
|
22.5
|
20.9
|
52.7
|
47.9
|
||||||||||||
|
Sealy
|
7.1
|
—
|
3.7
|
—
|
||||||||||||
|
|
$
|
6.7
|
$
|
43.9
|
$
|
21.8
|
$
|
125.4
|
||||||||
|
|
||||||||||||||||
|
Depreciation and amortization (including stock-based compensation amortization):
|
||||||||||||||||
|
Tempur North America
|
$
|
10.8
|
$
|
9.2
|
$
|
20.6
|
$
|
19.6
|
||||||||
|
Tempur International
|
3.1
|
2.8
|
6.2
|
5.4
|
||||||||||||
|
Sealy
|
11.0
|
—
|
12.8
|
—
|
||||||||||||
|
|
$
|
24.9
|
$
|
12.0
|
$
|
39.6
|
$
|
25.0
|
||||||||
|
|
||||||||||||||||
|
Intercompany royalties:
|
||||||||||||||||
|
Tempur North America
|
$
|
1.4
|
$
|
2.9
|
$
|
2.7
|
$
|
6.4
|
||||||||
|
Tempur International
|
(1.4
|
)
|
(2.9
|
)
|
(2.7
|
)
|
(6.4
|
)
|
||||||||
|
Sealy
|
—
|
—
|
—
|
—
|
||||||||||||
|
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||
|
|
||||||||||||||||
|
Capital expenditures:
|
||||||||||||||||
|
Tempur North America
|
$
|
7.0
|
$
|
9.4
|
$
|
10.9
|
$
|
13.1
|
||||||||
|
Tempur International
|
3.0
|
4.6
|
4.7
|
7.5
|
||||||||||||
|
Sealy
|
3.7
|
—
|
3.7
|
—
|
||||||||||||
|
|
$
|
13.7
|
$
|
14.0
|
$
|
19.3
|
$
|
20.6
|
||||||||
|
|
Tempur
Sealy
International,
Inc.
(Ultimate
Parent)
|
Combined
Guarantor Subsidiaries
|
Combined
Non-
Guarantor
Subsidiaries
|
Eliminations
|
Consolidated
|
|||||||||||||||
|
Net sales
|
$
|
―
|
$
|
478.7
|
$
|
186.7
|
$
|
(4.8
|
)
|
$
|
660.6
|
|||||||||
|
Cost of sales
|
―
|
315.8
|
94.7
|
(4.8
|
)
|
405.7
|
||||||||||||||
|
Gross profit
|
―
|
162.9
|
92.0
|
―
|
254.9
|
|||||||||||||||
|
Selling and marketing expenses
|
0.7
|
100.1
|
39.0
|
―
|
139.8
|
|||||||||||||||
|
General, administrative and other expenses
|
4.6
|
51.5
|
20.2
|
―
|
76.3
|
|||||||||||||||
|
Equity in earnings of unconsolidated affiliates
|
―
|
―
|
(1.1
|
)
|
(1.1
|
)
|
||||||||||||||
|
Royalty income, net of royalty expense
|
―
|
(4.1
|
)
|
―
|
―
|
(4.1
|
)
|
|||||||||||||
|
Operating income
|
(5.3
|
)
|
15.4
|
33.9
|
―
|
44.0
|
||||||||||||||
|
|
||||||||||||||||||||
|
Other expense, net:
|
||||||||||||||||||||
|
Interest expense, net
|
18.0
|
16.8
|
0.9
|
―
|
35.7
|
|||||||||||||||
|
Other expense (income), net
|
―
|
(0.6
|
)
|
2.2
|
―
|
1.6
|
||||||||||||||
|
Total other expense
|
18.0
|
16.2
|
3.1
|
―
|
37.3
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Income from equity investees
|
13.7
|
23.1
|
―
|
(36.8
|
)
|
―
|
||||||||||||||
|
|
||||||||||||||||||||
|
Income before income taxes
|
(9.6
|
)
|
22.3
|
30.8
|
(36.8
|
)
|
6.7
|
|||||||||||||
|
Income tax (provision) benefit
|
7.5
|
|
(8.6
|
) |
(7.7
|
) |
―
|
(8.8
|
) | |||||||||||
|
Net (loss) income
|
(2.1
|
)
|
13.7
|
23.1
|
(36.8
|
)
|
(2.1
|
)
|
||||||||||||
|
Less: net (loss) income attributable to non-controlling interest
|
(0.5
|
)
|
(0.5
|
)
|
―
|
0.5
|
(0.5
|
)
|
||||||||||||
|
Net (loss) income attributable to Tempur Sealy International, Inc.
|
$
|
(1.6
|
)
|
$
|
14.2
|
$
|
23.1
|
$
|
(37.3
|
)
|
$
|
(1.6
|
)
|
|||||||
|
|
||||||||||||||||||||
|
Comprehensive income
|
$
|
(7.5
|
)
|
$
|
14.6
|
$
|
16.8
|
$
|
(31.4
|
)
|
$
|
(7.5
|
)
|
|||||||
|
|
Tempur
Sealy
International,
Inc.
(Ultimate
Parent)
|
Combined
Guarantor
Subsidiaries
|
Combined
Non-
Guarantor
Subsidiaries
|
Eliminations
|
Consolidated
|
|||||||||||||||
|
Net sales
|
$
|
―
|
$
|
738.7
|
$
|
323.5
|
$
|
(11.5
|
)
|
$
|
1,050.7
|
|||||||||
|
Cost of sales
|
―
|
466.5
|
152.4
|
(11.5
|
)
|
607.4
|
||||||||||||||
|
Gross profit
|
―
|
272.2
|
171.1
|
―
|
443.3
|
|||||||||||||||
|
Selling and marketing expenses
|
1.4
|
152.7
|
72.1
|
―
|
226.2
|
|||||||||||||||
|
General, administrative and other expenses
|
8.2
|
92.0
|
34.8
|
―
|
135.0
|
|||||||||||||||
|
Equity in earnings of unconsolidated affiliates
|
―
|
―
|
(1.3
|
)
|
(1.3
|
)
|
||||||||||||||
|
Royalty income, net of royalty expense
|
―
|
(5.1
|
)
|
―
|
―
|
(5.1
|
)
|
|||||||||||||
|
Operating income
|
(9.6
|
)
|
32.6
|
65.5
|
―
|
88.5
|
||||||||||||||
|
|
||||||||||||||||||||
|
Other expense, net:
|
||||||||||||||||||||
|
Interest expense, net
|
30.7
|
31.8
|
1.1
|
―
|
63.6
|
|||||||||||||||
|
Other expense (income), net
|
―
|
(0.3
|
)
|
3.4
|
―
|
3.1
|
||||||||||||||
|
Total other expense
|
30.7
|
31.5
|
4.5
|
―
|
66.7
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Income from equity investees
|
38.5
|
46.2
|
―
|
(84.7
|
)
|
―
|
||||||||||||||
|
|
||||||||||||||||||||
|
Income before income taxes
|
(1.8
|
)
|
47.3
|
61.0
|
(84.7
|
)
|
21.8
|
|||||||||||||
|
Income tax (provision) benefit
|
12.2
|
|
(8.8
|
) |
(14.8
|
) |
―
|
(11.4
|
) | |||||||||||
|
Net (loss) income
|
10.4
|
38.5
|
46.2
|
(84.7
|
)
|
10.4
|
||||||||||||||
|
Less: net (loss) income attributable to non-controlling interest
|
(0.5
|
)
|
(0.5
|
)
|
―
|
0.5
|
(0.5
|
)
|
||||||||||||
|
Net (loss) income attributable to Tempur Sealy International, Inc.
|
$
|
10.9
|
$
|
39.0
|
$
|
46.2
|
$
|
(85.2
|
)
|
$
|
10.9
|
|||||||||
|
|
||||||||||||||||||||
|
Comprehensive income
|
$
|
(5.7
|
)
|
$
|
39.7
|
$
|
31.7
|
$
|
(71.4
|
)
|
$
|
(5.7
|
)
|
|||||||
|
|
Tempur Sealy
International,
Inc.
(Ultimate
Parent)
|
Combined
Guarantor Subsidiaries
|
Combined
Non-
Guarantor
Subsidiaries
|
Eliminations
|
Consolidated
|
|||||||||||||||
|
Net sales
|
$
|
―
|
$
|
225.3
|
$
|
112.0
|
$
|
(7.8
|
)
|
$
|
329.5
|
|||||||||
|
Cost of sales
|
―
|
121.4
|
49.0
|
(7.8
|
)
|
162.6
|
||||||||||||||
|
Gross profit
|
―
|
103.9
|
63.0
|
―
|
166.9
|
|||||||||||||||
|
Selling and marketing expenses
|
0.7
|
51.7
|
31.3
|
―
|
83.7
|
|||||||||||||||
|
General, administrative and other expenses
|
2.8
|
23.5
|
9.4
|
―
|
35.7
|
|||||||||||||||
|
Equity in earnings of unconsolidated affiliates
|
―
|
―
|
―
|
―
|
―
|
|||||||||||||||
|
Royalty income, net of royalty expense
|
―
|
―
|
―
|
―
|
―
|
|||||||||||||||
|
Operating income
|
(3.5
|
)
|
28.7
|
22.3
|
―
|
47.5
|
||||||||||||||
|
|
||||||||||||||||||||
|
Other expense, net:
|
||||||||||||||||||||
|
Interest expense, net
|
7.5
|
(3.5
|
)
|
0.1
|
―
|
4.1
|
||||||||||||||
|
Other expense (income), net
|
―
|
―
|
(0.5
|
)
|
―
|
(0.5
|
)
|
|||||||||||||
|
Total other expense
|
7.5
|
(3.5
|
)
|
(0.4
|
)
|
―
|
3.6
|
|||||||||||||
|
|
||||||||||||||||||||
|
Income from equity investees
|
36.6
|
17.6
|
―
|
(54.2
|
)
|
―
|
||||||||||||||
|
|
||||||||||||||||||||
|
Income before income taxes
|
25.6
|
49.8
|
22.7
|
(54.2
|
)
|
43.9
|
||||||||||||||
|
Income tax (provision) benefit
|
3.5
|
|
(13.2
|
) |
(5.1
|
) |
―
|
(14.8
|
) | |||||||||||
|
Net (loss) income
|
29.1
|
36.6
|
17.6
|
(54.2
|
)
|
29.1
|
||||||||||||||
|
Less: net (loss) income attributable to non-controlling interest
|
―
|
―
|
―
|
―
|
―
|
|||||||||||||||
|
Net (loss) income attributable to Tempur Sealy International, Inc.
|
$
|
29.1
|
$
|
36.6
|
$
|
17.6
|
$
|
(54.2
|
)
|
$
|
29.1
|
|||||||||
|
|
||||||||||||||||||||
|
Comprehensive income
|
$
|
18.4
|
$
|
36.1
|
$
|
7.5
|
$
|
(43.6
|
)
|
$
|
18.4
|
|||||||||
|
|
Tempur Sealy
International,
Inc.
(Ultimate
Parent)
|
Combined
Guarantor
Subsidiaries
|
Combined
Non-
Guarantor
Subsidiaries
|
Eliminations
|
Consolidated
|
|||||||||||||||
|
Net sales
|
$
|
―
|
$
|
489.1
|
$
|
237.5
|
$
|
(12.7
|
)
|
$
|
713.9
|
|||||||||
|
Cost of sales
|
―
|
250.9
|
102.8
|
(12.7
|
)
|
341.0
|
||||||||||||||
|
Gross profit
|
―
|
238.2
|
134.7
|
―
|
372.9
|
|||||||||||||||
|
Selling and marketing expenses
|
1.9
|
101.5
|
63.6
|
―
|
167.0
|
|||||||||||||||
|
General, administrative and other expenses
|
6.3
|
44.6
|
21.4
|
―
|
72.3
|
|||||||||||||||
|
Equity in earnings of unconsolidated affiliates
|
―
|
―
|
―
|
―
|
―
|
|||||||||||||||
|
Royalty income, net of royalty expense
|
―
|
―
|
―
|
―
|
―
|
|||||||||||||||
|
Operating income
|
(8.2
|
)
|
92.1
|
49.7
|
―
|
133.6
|
||||||||||||||
|
|
||||||||||||||||||||
|
Other expense, net:
|
||||||||||||||||||||
|
Interest expense, net
|
14.9
|
(6.9
|
)
|
0.2
|
―
|
8.2
|
||||||||||||||
|
Other expense (income), net
|
―
|
―
|
―
|
―
|
―
|
|||||||||||||||
|
Total other expense
|
14.9
|
(6.9
|
)
|
0.2
|
―
|
8.2
|
||||||||||||||
|
|
||||||||||||||||||||
|
Income from equity investees
|
102.6
|
41.0
|
―
|
(143.6
|
)
|
―
|
||||||||||||||
|
|
||||||||||||||||||||
|
Income before income taxes
|
79.5
|
140.0
|
49.5
|
(143.6
|
)
|
125.4
|
||||||||||||||
|
Income tax (provision) benefit
|
5.8
|
|
(37.4
|
) |
(8.5
|
) |
―
|
(40.1
|
) | |||||||||||
|
Net (loss) income
|
85.3
|
102.6
|
41.0
|
(143.6
|
)
|
85.3
|
||||||||||||||
|
Less: net (loss) income attributable to non-controlling interest
|
―
|
―
|
―
|
―
|
―
|
|||||||||||||||
|
Net (loss) income attributable to Tempur Sealy International, Inc.
|
$
|
85.3
|
$
|
102.6
|
$
|
41.0
|
$
|
(143.6
|
)
|
$
|
85.3
|
|||||||||
|
|
||||||||||||||||||||
|
Comprehensive income
|
$
|
79.9
|
$
|
101.7
|
$
|
36.5
|
$
|
(138.2
|
)
|
$
|
79.9
|
|||||||||
|
|
Tempur
Sealy
International,
Inc.
(Ultimate
Parent)
|
Combined
Guarantor
Subsidiaries
|
Combined
Non-
Guarantor
Subsidiaries
|
Eliminations
|
Consolidated
|
|||||||||||||||
|
ASSETS
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
|
Current Assets:
|
|
|
|
|
|
|||||||||||||||
|
Cash and cash equivalents
|
$
|
0.2
|
$
|
37.8
|
$
|
63.4
|
$
|
―
|
$
|
101.4
|
||||||||||
|
Accounts receivable, net
|
―
|
188.6
|
143.0
|
―
|
331.6
|
|||||||||||||||
|
Inventories
|
―
|
129.5
|
50.1
|
―
|
179.6
|
|||||||||||||||
|
Escrow Receivable
|
―
|
―
|
―
|
―
|
―
|
|||||||||||||||
|
Income taxes payable
|
105.6
|
―
|
―
|
(105.6
|
)
|
―
|
||||||||||||||
|
Prepaid expenses and other current assets
|
0.5
|
35.1
|
15.2
|
―
|
50.8
|
|||||||||||||||
|
Deferred income taxes
|
7.9
|
23.3
|
4.6
|
―
|
35.8
|
|||||||||||||||
|
Total Current Assets
|
114.2
|
414.3
|
276.3
|
(105.6
|
)
|
699.2
|
||||||||||||||
|
Property, plant and equipment, net
|
―
|
340.1
|
75.0
|
―
|
415.1
|
|||||||||||||||
|
Goodwill
|
―
|
583.6
|
164.3
|
―
|
747.9
|
|||||||||||||||
|
Other intangible assets, net
|
―
|
335.2
|
428.8
|
―
|
764.0
|
|||||||||||||||
|
Deferred tax asset
|
―
|
―
|
9.8
|
―
|
9.8
|
|||||||||||||||
|
Other non-current assets
|
8.0
|
57.0
|
15.3
|
―
|
80.3
|
|||||||||||||||
|
Net investment in subsidiaries
|
1,170.4
|
10.6
|
―
|
(1,181.0
|
)
|
―
|
||||||||||||||
|
Due from affiliates
|
844.1
|
2,219.3
|
0.9
|
(3,064.3
|
)
|
―
|
||||||||||||||
|
Total Assets
|
$
|
2,136.7
|
$
|
3,960.1
|
$
|
970.4
|
$
|
(4,350.9
|
)
|
$
|
2,716.3
|
|||||||||
|
|
||||||||||||||||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Current Liabilities:
|
||||||||||||||||||||
|
Accounts payable
|
$
|
―
|
$
|
112.2
|
$
|
37.9
|
$
|
―
|
$
|
150.1
|
||||||||||
|
Accrued expenses and other current liabilities
|
1.4
|
134.6
|
56.7
|
―
|
192.7
|
|||||||||||||||
|
Deferred income taxes
|
―
|
―
|
0.5
|
―
|
0.5
|
|||||||||||||||
|
Income taxes payable
|
―
|
116.6
|
7.4
|
(105.6
|
)
|
18.4
|
||||||||||||||
|
Current portion of long-term debt
|
―
|
36.3
|
3.1
|
―
|
39.4
|
|||||||||||||||
|
Total Current Liabilities
|
1.4
|
399.7
|
105.6
|
(105.6
|
)
|
401.1
|
||||||||||||||
|
Long-term debt
|
375.0
|
1,528.3
|
―
|
―
|
1,903.3
|
|||||||||||||||
|
Deferred income taxes
|
―
|
256.7
|
35.2
|
―
|
291.9
|
|||||||||||||||
|
Other non-current liabilities
|
―
|
75.4
|
7.0
|
―
|
82.4
|
|||||||||||||||
|
Due to affiliates
|
1,722.7
|
529.6
|
812.0
|
(3,064.3
|
)
|
―
|
||||||||||||||
|
Total Liabilities
|
2,099.1
|
2,789.7
|
959.8
|
(3,169.9
|
)
|
2,678.7
|
||||||||||||||
|
|
||||||||||||||||||||
|
Redeemable non-controlling interest
|
10.8
|
10.8
|
―
|
(10.8
|
)
|
10.8
|
||||||||||||||
|
|
||||||||||||||||||||
|
Total Stockholders’ Equity
|
26.8
|
1,159.6
|
10.6
|
(1,170.2
|
)
|
26.8
|
||||||||||||||
|
Total Liabilities and Stockholders’ Equity
|
$
|
2,136.7
|
$
|
3,960.1
|
$
|
970.4
|
$
|
(4,350.9
|
)
|
$
|
2,716.3
|
|||||||||
|
|
Tempur
Sealy
International,
Inc.
(Ultimate
Parent)
|
Combined
Guarantor
Subsidiaries
|
Combined
Non-
Guarantor
Subsidiaries
|
Eliminations
|
Consolidated
|
|||||||||||||||
|
ASSETS
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
|
Current Assets:
|
|
|
|
|
|
|||||||||||||||
|
Cash and cash equivalents
|
$
|
―
|
$
|
19.2
|
$
|
160.1
|
$
|
―
|
$
|
179.3
|
||||||||||
|
Accounts receivable, net
|
―
|
57.1
|
72.7
|
―
|
129.8
|
|||||||||||||||
|
Inventories
|
―
|
55.7
|
37.3
|
―
|
93.0
|
|||||||||||||||
|
Escrow Receivable
|
375.0
|
―
|
―
|
―
|
375.0
|
|||||||||||||||
|
Prepaid expenses and other current assets
|
86.2
|
26.4
|
15.0
|
(86.2
|
)
|
41.4
|
||||||||||||||
|
Deferred income taxes
|
11.7
|
―
|
2.6
|
(11.7
|
)
|
2.6
|
||||||||||||||
|
Total Current Assets
|
472.9
|
158.4
|
287.7
|
(97.9
|
)
|
821.1
|
||||||||||||||
|
Property, plant and equipment, net
|
―
|
132.7
|
53.3
|
―
|
186.0
|
|||||||||||||||
|
Goodwill
|
―
|
89.9
|
126.2
|
―
|
216.1
|
|||||||||||||||
|
Other intangible assets, net
|
―
|
42.9
|
20.2
|
―
|
63.1
|
|||||||||||||||
|
Deferred tax asset
|
―
|
―
|
10.4
|
―
|
10.4
|
|||||||||||||||
|
Other non-current assets
|
―
|
13.4
|
2.9
|
―
|
16.3
|
|||||||||||||||
|
Net investment in subsidiaries
|
1,213.0
|
300.2
|
―
|
(1,513.2
|
)
|
―
|
||||||||||||||
|
Due from affiliates
|
28.0
|
1,460.0
|
3.4
|
(1,491.4
|
)
|
―
|
||||||||||||||
|
Total Assets
|
$
|
1,713.9
|
$
|
2,197.5
|
$
|
504.1
|
$
|
(3,102.5
|
)
|
$
|
1,313.0
|
|||||||||
|
|
||||||||||||||||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Current Liabilities:
|
||||||||||||||||||||
|
Accounts payable
|
$
|
―
|
$
|
60.0
|
$
|
25.8
|
$
|
―
|
$
|
85.8
|
||||||||||
|
Accrued expenses and other current liabilities
|
0.2
|
46.2
|
35.0
|
―
|
81.4
|
|||||||||||||||
|
Deferred income taxes
|
―
|
37.6
|
0.6
|
(11.7
|
)
|
26.5
|
||||||||||||||
|
Income taxes payable
|
―
|
89.3
|
12.4
|
(86.2
|
)
|
15.5
|
||||||||||||||
|
Total Current Liabilities
|
0.2
|
233.1
|
73.8
|
(97.9
|
)
|
209.2
|
||||||||||||||
|
Long-term debt
|
375.0
|
650.0
|
―
|
―
|
1,025.0
|
|||||||||||||||
|
Deferred income taxes
|
―
|
28.9
|
2.5
|
―
|
31.4
|
|||||||||||||||
|
Other non-current liabilities
|
―
|
23.5
|
1.6
|
―
|
25.1
|
|||||||||||||||
|
Due to affiliates
|
1,316.4
|
49.0
|
126.0
|
(1,491.4
|
)
|
―
|
||||||||||||||
|
Total Liabilities
|
1,691.6
|
984.5
|
203.9
|
(1,589.3
|
)
|
1,290.7
|
||||||||||||||
|
|
||||||||||||||||||||
|
Total Stockholders’ Equity
|
22.3
|
1,213.0
|
300.2
|
(1,513.2
|
)
|
22.3
|
||||||||||||||
|
Total Liabilities and Stockholders’ Equity
|
$
|
1,713.9
|
$
|
2,197.5
|
$
|
504.1
|
$
|
(3,102.5
|
)
|
$
|
1,313.0
|
|||||||||
|
|
Tempur
Sealy
International,
Inc.
(Ultimate
Parent)
|
Combined
Guarantor
Subsidiaries
|
Combined
Non-
Guarantor
Subsidiaries
|
Eliminations
|
Consolidated
|
|||||||||||||||
|
Net cash from operating activities
|
(35.8
|
)
|
(7.0
|
)
|
31.3
|
―
|
(11.5
|
)
|
||||||||||||
|
|
||||||||||||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||||||
|
Acquisition of business, net of cash acquired
|
―
|
(1,035.3
|
)
|
(137.6
|
)
|
―
|
(1,172.9
|
)
|
||||||||||||
|
Purchases of property, plant and equipment
|
―
|
(14.0
|
)
|
(5.3
|
)
|
―
|
(19.3
|
)
|
||||||||||||
|
Other
|
―
|
(66.3
|
)
|
68.4
|
―
|
2.1
|
||||||||||||||
|
Net cash from investing activities
|
―
|
(1,115.6
|
)
|
(74.5
|
)
|
―
|
(1,190.1
|
)
|
||||||||||||
|
|
||||||||||||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||||||
|
Proceeds from 2012 Credit Agreement
|
―
|
2,368.8
|
―
|
―
|
2,368.8
|
|||||||||||||||
|
Repayments 2012 Credit Agreement
|
―
|
(926.6
|
)
|
―
|
―
|
(926.6
|
)
|
|||||||||||||
|
Proceeds from issuance of Senior Notes
|
375.0
|
―
|
―
|
―
|
375.0
|
|||||||||||||||
|
Proceeds from 2011 Credit Facility
|
―
|
46.5
|
―
|
―
|
46.5
|
|||||||||||||||
|
Repayments of 2011 Credit Facility
|
―
|
(696.5
|
)
|
―
|
―
|
(696.5
|
)
|
|||||||||||||
|
Net activity in investment in and advances from (to) subsidiaries and affiliates
|
(804.9
|
)
|
857.8
|
(52.9
|
)
|
―
|
―
|
|||||||||||||
|
Payment of deferred financing costs
|
(8.3
|
)
|
(43.6
|
)
|
―
|
―
|
(51.9
|
)
|
||||||||||||
|
Proceeds from issuance of common stock
|
5.5
|
―
|
―
|
―
|
5.5
|
|||||||||||||||
|
Excess tax benefit from stock based compensation
|
3.5
|
―
|
―
|
―
|
3.5
|
|||||||||||||||
|
Treasury stock repurchased
|
465.2
|
(465.2
|
)
|
―
|
―
|
―
|
||||||||||||||
|
Other
|
―
|
―
|
(0.2
|
)
|
―
|
(0.2
|
)
|
|||||||||||||
|
Net cash from financing activities
|
36.0
|
1,141.2
|
(53.1
|
)
|
―
|
1,124.1
|
||||||||||||||
|
|
||||||||||||||||||||
|
Net effect of exchange rate changes on cash and cash equivalents
|
―
|
―
|
(0.4
|
)
|
―
|
(0.4
|
)
|
|||||||||||||
|
Increase in cash and cash equivalents
|
0.2
|
18.6
|
(96.7
|
)
|
―
|
(77.9
|
)
|
|||||||||||||
|
Cash and cash equivalents, beginning of period
|
―
|
19.2
|
160.1
|
―
|
179.3
|
|||||||||||||||
|
Cash and cash equivalents, end of period
|
$
|
0.2
|
$
|
37.8
|
$
|
63.4
|
$
|
―
|
$
|
101.4
|
||||||||||
|
|
Tempur
Sealy
International,
Inc.
(Ultimate
Parent)
|
Combined
Guarantor
Subsidiaries
|
Combined
Non-
Guarantor
Subsidiaries
|
Eliminations
|
Consolidated
|
|||||||||||||||
|
Net cash from operating activities
|
$
|
(25.8
|
)
|
67.6
|
44.7
|
―
|
86.5
|
|||||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||||||
|
Acquisition of business, net of cash acquired
|
―
|
11.8
|
(13.5
|
)
|
―
|
(1.7
|
)
|
|||||||||||||
|
Purchase of property, plant and equipment
|
―
|
(12.9
|
)
|
(7.7
|
)
|
―
|
(20.6
|
)
|
||||||||||||
|
Other
|
―
|
(0.2
|
)
|
0.2
|
―
|
―
|
||||||||||||||
|
Net cash from investing activities
|
―
|
(1.3
|
)
|
(21.0
|
)
|
―
|
(22.3
|
)
|
||||||||||||
|
|
||||||||||||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||||||
|
Proceeds from the 2011 Credit Facility
|
―
|
245.5
|
―
|
―
|
245.5
|
|||||||||||||||
|
Repayments of the 2011 Credit Facility
|
―
|
(149.0
|
)
|
―
|
―
|
(149.0
|
)
|
|||||||||||||
|
Net activity in investment in and advances from (to) subsidiaries and affiliates
|
158.6
|
(156.7
|
)
|
(1.9
|
)
|
―
|
―
|
|||||||||||||
|
Payment of deferred financing costs
|
―
|
―
|
(0.1
|
)
|
―
|
(0.1
|
)
|
|||||||||||||
|
Proceeds from issuance of common stock
|
10.1
|
―
|
―
|
―
|
10.1
|
|||||||||||||||
|
Excess tax benefit from stock based compensation
|
9.7
|
―
|
―
|
―
|
9.7
|
|||||||||||||||
|
Treasury stock repurchased
|
(152.6
|
)
|
―
|
―
|
―
|
(152.6
|
)
|
|||||||||||||
|
Other
|
―
|
―
|
(2.3
|
)
|
―
|
(2.3
|
)
|
|||||||||||||
|
Net cash from financing activities
|
25.8
|
(60.2
|
)
|
(4.3
|
)
|
―
|
(38.7
|
)
|
||||||||||||
|
|
||||||||||||||||||||
|
Net effect of exchange rate changes on cash and cash equivalents
|
―
|
―
|
(2.7
|
)
|
―
|
(2.7
|
)
|
|||||||||||||
|
Increase in cash and cash equivalents
|
―
|
6.1
|
16.7
|
―
|
22.8
|
|||||||||||||||
|
Cash and cash equivalents, beginning of period
|
―
|
10.8
|
100.6
|
―
|
111.4
|
|||||||||||||||
|
Cash and cash equivalents, end of period
|
$
|
―
|
$
|
16.9
|
$
|
117.3
|
$
|
―
|
$
|
134.2
|
||||||||||
| · | An overview of our business, including the acquisition of Sealy Corporation and its historical subsidiaries (“Sealy”); |
| · | Our net sales and costs in the periods presented as well as changes between periods; |
| · | Expected sources of liquidity for future operations; and |
| · | The effect of the foregoing on our overall financial performance and condition. |
|
(in millions)
|
|
||||
|
Cash consideration for stock
|
$
|
231.2
|
(1)
|
||
|
Cash consideration for share-based awards
|
14.2
|
(2)
|
|||
|
Cash consideration for 8.0% Sealy Notes
|
442.1
|
(3)
|
|||
|
Cash consideration for repayment of Sealy Senior Notes
|
260.7
|
(4)
|
|||
|
Cash consideration for repayment of Sealy 2014 Notes
|
276.9
|
(5)
|
|||
|
Total consideration
|
1,225.1
|
||||
|
Cash acquired
|
(52.2
|
)
|
(6)
|
||
|
Net consideration given
|
$
|
1,172.9
|
|||
| (1) | The cash consideration for outstanding shares of Sealy common stock is the product of the agreed-upon cash per share price of $2.20 and total Sealy shares of 105.1 million. |
| (2) | The cash consideration for share-based awards is the product of the agreed-upon cash per share price of $2.20 and the total number of restricted stock units and deferred stock units outstanding and the “in the money” stock options net of the weighted average exercise price. |
| (3) | The cash consideration for Sealy’s 8.0% Senior Secured Third Lien Convertible Notes due 2016 (“8.0% Sealy Notes”) is the result of applying the adjusted equity conversion rate to the 8.0% Sealy Notes tendered for conversion and multiplying the result by the agreed-upon cash per share price of $2.20. The 8.0% Sealy Notes that were converted represented the right to receive the same merger consideration that would have been payable to a holder of 201.0 million shares of Sealy common stock, subject to adjustment in accordance with the terms of the supplemental indenture governing the 8.0% Sealy Notes. |
| (4) | The cash consideration for Sealy’s 10.875% Senior Notes due 2016 (“Sealy Senior Notes”) reflects the repayment of the outstanding obligation. |
| (5) | The cash consideration for Sealy’s 8.25% Senior Subordinated Notes due 2014 (“Sealy 2014 Notes”) reflects the repayment of the outstanding obligation. |
| (6) | Represents the Sealy cash balance acquired at acquisition. |
| · | Net sales for the three months ended June 30, 2013 increased to $660.6 million from $329.5 million for the same period in 2012. Net sales for the six months ended June 30, 2013 increased to $1,050.7 million from $713.9 million for the same period in 2012. |
| · | Loss per diluted common share was $0.03 for the three months ended June 30, 2013 compared to earnings per diluted common share (EPS) of $0.45 for the three months ended June 30, 2012. For the six months ended June 30, 2013 EPS were $0.18 compared to $1.31 for the same period in 2012. |
|
(In millions, except per common share amounts)
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||||||||||||||||||
|
June 30,
|
June, 30
|
|||||||||||||||||||||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
||||||||||||||||||||||||
|
Net sales
|
$
|
660.6
|
100.0
|
%
|
$
|
329.5
|
100.0
|
%
|
$
|
1,050.7
|
100.0
|
%
|
$
|
713.9
|
100.0
|
%
|
||||||||||||||||
|
Cost of sales
|
405.7
|
61.4
|
162.6
|
49.3
|
607.4
|
57.8
|
341.0
|
47.8
|
||||||||||||||||||||||||
|
Gross profit
|
254.9
|
38.6
|
166.9
|
50.7
|
443.3
|
42.2
|
372.9
|
52.2
|
||||||||||||||||||||||||
|
Selling and marketing expenses
|
139.8
|
21.2
|
83.7
|
25.4
|
226.2
|
21.5
|
167.0
|
23.4
|
||||||||||||||||||||||||
|
General, administrative and other expenses
|
76.3
|
11.5
|
35.7
|
10.9
|
135.0
|
12.9
|
72.3
|
10.1
|
||||||||||||||||||||||||
|
Equity in earnings of unconsolidated affiliates
|
(1.1
|
)
|
(0.2
|
)
|
―
|
―
|
(1.3
|
)
|
(0.1
|
)
|
―
|
―
|
||||||||||||||||||||
|
Royalty income, net of royalty expense
|
(4.1
|
)
|
(0.6
|
)
|
—
|
—
|
(5.1
|
)
|
(0.5
|
)
|
—
|
—
|
||||||||||||||||||||
|
Operating income
|
44.0
|
6.7
|
47.5
|
14.4
|
88.5
|
8.4
|
133.6
|
18.7
|
||||||||||||||||||||||||
|
Interest expense, net
|
35.7
|
5.4
|
4.1
|
1.2
|
|
63.6
|
6.0
|
8.2
|
1.1
|
|||||||||||||||||||||||
|
Other expense (income), net
|
1.6
|
0.2
|
(0.5
|
)
|
(0.1
|
)
|
3.1
|
0.3
|
—
|
—
|
||||||||||||||||||||||
|
Income before income taxes
|
6.7
|
1.1
|
43.9
|
13.3
|
21.8
|
2.1
|
125.4
|
17.6
|
||||||||||||||||||||||||
|
Income tax provision
|
(8.8
|
)
|
(1.3
|
)
|
(14.8
|
)
|
(4.5
|
)
|
(11.4
|
)
|
(1.1
|
)
|
(40.1
|
)
|
(5.6
|
)
|
||||||||||||||||
|
Net (loss) income before non- controlling interest
|
(2.1
|
)
|
(0.2
|
)
|
$
|
29.1
|
8.8
|
10.4
|
1.0
|
85.3
|
12.0
|
|||||||||||||||||||||
|
Less: Net (loss) attributable to non- controlling interest
|
(0.5
|
)
|
―
|
―
|
―
|
(0.5
|
)
|
―
|
―
|
―
|
||||||||||||||||||||||
|
Net (loss) income attributable to common stockholders
|
$
|
(1.6
|
)
|
(0.2
|
)%
|
29.1
|
8.8
|
%
|
$
|
10.9
|
1.0
|
%
|
85.3
|
12.0
|
%
|
|||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
(Loss) earnings per common share:
|
||||||||||||||||||||||||||||||||
|
Basic
|
$
|
(0.03
|
)
|
$
|
0.46
|
$
|
0.18
|
1.35
|
||||||||||||||||||||||||
|
Diluted
|
$
|
(0.03
|
)
|
$
|
0.45
|
$
|
0.18
|
1.31
|
||||||||||||||||||||||||
|
Weighted average common shares outstanding:
|
||||||||||||||||||||||||||||||||
|
Basic
|
60.4
|
62.9
|
60.2
|
63.4
|
||||||||||||||||||||||||||||
|
Diluted
|
60.4
|
64.3
|
61.5
|
65.0
|
||||||||||||||||||||||||||||
|
|
CONSOLIDATED
|
TEMPUR
NORTH AMERICA
|
TEMPUR
INTERNATIONAL
|
SEALY
|
||||||||||||||||||||||||||
|
|
Three Months Ended
|
Three Months Ended
|
Three Months Ended
|
Three Months Ended
|
||||||||||||||||||||||||||
|
|
June 30,
|
June 30,
|
June 30,
|
June 30,
|
||||||||||||||||||||||||||
|
(in millions)
|
2013
|
2012
|
2013
|
2012
|
2013
|
2012
|
2013
|
2012
|
||||||||||||||||||||||
|
Retail
|
$
|
602.1
|
$
|
288.1
|
$
|
201.7
|
$
|
205.9
|
$
|
78.6
|
$
|
82.2
|
$
|
321.8
|
$
|
—
|
||||||||||||||
|
Direct
|
30.3
|
25.4
|
10.6
|
17.7
|
11.4
|
7.7
|
8.3
|
—
|
||||||||||||||||||||||
|
Other
|
28.2
|
16.0
|
3.2
|
3.0
|
10.5
|
13.0
|
14.5
|
—
|
||||||||||||||||||||||
|
|
$
|
660.6
|
$
|
329.5
|
$
|
215.5
|
$
|
226.6
|
$
|
100.5
|
$
|
102.9
|
$
|
344.6
|
$
|
—
|
||||||||||||||
|
|
CONSOLIDATED
|
TEMPUR
NORTH AMERICA
|
TEMPUR
INTERNATIONAL
|
SEALY
|
||||||||||||||||||||||||||
|
|
Three Months Ended
|
Three Months Ended
|
Three Months Ended
|
Three Months Ended
|
||||||||||||||||||||||||||
|
|
June 30,
|
June 30,
|
June 30,
|
June 30,
|
||||||||||||||||||||||||||
|
(in millions)
|
2013
|
2012
|
2013
|
2012
|
2013
|
2012
|
2013
|
2012
|
||||||||||||||||||||||
|
Bedding
|
$
|
598.5
|
$
|
289.2
|
$
|
199.5
|
$
|
210.5
|
$
|
73.9
|
$
|
78.7
|
$
|
325.1
|
$
|
—
|
||||||||||||||
|
Other products
|
62.1
|
40.3
|
16.0
|
16.1
|
26.6
|
24.2
|
19.5
|
—
|
||||||||||||||||||||||
|
|
$
|
660.6
|
$
|
329.5
|
$
|
215.5
|
$
|
226.6
|
$
|
100.5
|
$
|
102.9
|
$
|
344.6
|
$
|
—
|
||||||||||||||
|
|
CONSOLIDATED
|
TEMPUR
NORTH AMERICA
|
TEMPUR
INTERNATIONAL
|
SEALY
|
||||||||||||||||||||||||||
|
|
Six Months Ended
|
Six Months Ended
|
Six Months Ended
|
Six Months Ended
|
||||||||||||||||||||||||||
|
|
June 30,
|
June 30,
|
June 30,
|
June 30,
|
||||||||||||||||||||||||||
|
(in millions)
|
2013
|
2012
|
2013
|
2012
|
2013
|
2012
|
2013
|
2012
|
||||||||||||||||||||||
|
Retail
|
$
|
947.8
|
$
|
625.9
|
$
|
409.2
|
$
|
447.5
|
$
|
172.6
|
$
|
178.4
|
$
|
366.0
|
$
|
—
|
||||||||||||||
|
Direct
|
57.3
|
56.3
|
25.0
|
42.0
|
22.7
|
14.3
|
9.6
|
—
|
||||||||||||||||||||||
|
Other
|
45.6
|
31.7
|
7.2
|
6.1
|
22.7
|
25.6
|
15.7
|
—
|
||||||||||||||||||||||
|
|
$
|
1,050.7
|
$
|
713.9
|
$
|
441.4
|
$
|
495.6
|
$
|
218.0
|
$
|
218.3
|
$
|
391.3
|
$
|
—
|
||||||||||||||
|
|
CONSOLIDATED
|
TEMPUR
NORTH AMERICA
|
TEMPUR
INTERNATIONAL
|
SEALY
|
||||||||||||||||||||||||||
|
|
Six Months Ended
|
Six Months Ended
|
Six Months Ended
|
Six Months Ended
|
||||||||||||||||||||||||||
|
|
June 30,
|
June 30,
|
June 30,
|
June 30,
|
||||||||||||||||||||||||||
|
(in millions)
|
2013
|
2012
|
2013
|
2012
|
2013
|
2012
|
2013
|
2012
|
||||||||||||||||||||||
|
Bedding
|
$
|
937.1
|
$
|
622.9
|
$
|
404.1
|
$
|
455.0
|
$
|
163.2
|
$
|
167.9
|
$
|
369.8
|
$
|
—
|
||||||||||||||
|
Other products
|
113.6
|
91.0
|
37.3
|
40.6
|
54.8
|
50.4
|
21.5
|
—
|
||||||||||||||||||||||
|
|
$
|
1,050.7
|
$
|
713.9
|
$
|
441.4
|
$
|
495.6
|
$
|
218.0
|
$
|
218.3
|
$
|
391.3
|
$
|
—
|
||||||||||||||
|
(in millions, except per share amounts)
|
Three Months
Ended June 30,
2013
|
|||
|
GAAP net loss
|
$
|
(1.6
|
)
|
|
|
Plus:
|
||||
|
Transaction costs, net of tax
(1)
|
3.7
|
|||
|
Integration costs, net of tax
(1)
|
4.5
|
|||
|
Long term debt refinance, net of tax
(2)
|
6.0
|
|||
|
Inventory step-up, net of tax
(3)
|
3.1
|
|||
|
Adjustment of taxes to normalized rate
(4)
|
6.6
|
|||
|
Adjusted net income
|
$
|
22.3
|
||
|
|
||||
|
GAAP earnings per share, diluted
|
$
|
(0.03
|
)
|
|
|
Transaction costs, net of tax
(1)
|
0.06
|
|||
|
Integration costs, net of tax
(1)
|
0.07
|
|||
|
Long term debt refinance, net of tax
(2)
|
0.10
|
|||
|
Inventory step-up, net of tax
(3)
|
0.05
|
|||
|
Adjustment of taxes to normalize rate
(4)
|
0.11
|
|||
|
Adjusted earnings per share, diluted
|
$
|
0.36
|
||
|
|
||||
|
Diluted shares outstanding
|
61.6
|
|||
| (1) | Transaction and integration represent costs related to the Sealy Acquisition, including legal, professional fees and costs to align the businesses. |
| (2) | Refinance costs represents the interest and fees incurred in connection with the refinancing of the Term B Facility which occurred in May 2013. |
| (3) | Inventory step-up represents $7.7 million in cost of sales associated with the revaluation of finished goods inventory related to the purchase price allocation. |
| (4) | Adjustment of taxes to normalized rate represents adjustments associated with the repatriation of foreign earnings utilized in connection with the Sealy Acquisition and the tax impacts of transaction costs related to the Sealy Acquisition and related financings. |
|
(in millions)
|
Combined
(1)
|
|||
|
EBITDA
|
|
|||
|
GAAP net income (loss)
|
$
|
25.3
|
||
|
Interest expense
|
141.2
|
|||
|
Income taxes
|
93.6
|
|||
|
Depreciation & amortization
|
77.9
|
|||
|
EBITDA
|
$
|
338.0
|
||
|
|
||||
|
Adjustments for financial covenants:
|
||||
|
Transaction costs
(1)
|
35.1
|
|||
|
Integration costs
(1)
|
9.0
|
|||
|
Refinancing charges
(2)
|
3.2
|
|||
|
Non-cash compensation
(3)
|
4.9
|
|||
|
Restructuring and impairment related charges
(4)
|
8.5
|
|||
|
Discontinued operations
(5)
|
4.5
|
|||
|
Other
(6)
|
9.8
|
|||
|
Adjusted EBITDA
|
$
|
413.0
|
||
| (1) | Transaction and integration represent costs related to the Sealy Acquisition, including legal, professional fees and costs to align the businesses. |
| (2) | Refinancing charges represent costs associated with debt refinanced by Sealy prior to the Sealy Acquisition. |
| (3) | Non-cash compensation represents costs associated with various share-based awards. |
| (4) | Restructuring and impairment represent costs related to restructuring the Tempur Sealy business and asset impairment costs recognized by Sealy prior to the Sealy Acquisition. |
| (5) | Discontinued operations represent losses from Sealy’s divested operations prior to the Sealy Acquisition. |
| (6) | Other represents $7.7 million in cost of sales associated with the revaluation of finished goods inventory related to the purchase price allocation and various immaterial costs. |
|
|
As of
|
|||
|
(in millions)
|
June 30, 2013
|
|||
|
|
|
|||
|
GAAP basis debt
|
$
|
1,942.7
|
||
|
Plus:
|
||||
|
Letters of credit outstanding
|
18.4
|
|||
|
Consolidated funded debt
|
1,961.1
|
|||
|
Less:
|
||||
|
Domestic qualified cash
|
$
|
38.0
|
||
|
Foreign qualified cash
|
38.0
|
|||
|
Consolidated funded debt less qualified cash
(1)
|
$
|
1,885.1
|
||
| (1) | Qualified cash as defined in the credit agreement equals 100.0% unrestricted domestic cash plus 60.0% of unrestricted foreign cash. For purposes of calculating leverage ratios, qualified cash is capped at $150.0 million. |
|
|
As of
|
|||
|
($ in millions)
|
June 30, 2013
|
|||
|
|
|
|||
|
Consolidated funded debt less qualified cash
|
$
|
1,885.1
|
||
|
Adjusted EBITDA
|
413.0
|
|||
|
|
4.6
times
(1)
|
|||
| (1) | The ratio of consolidated long-term debt to adjusted EBITDA was 4.6 times, within our covenant, which requires this ratio be less than 5.5 times from March 18, 2013 through September 30, 2013, and less than 5.25 times from October 1, 2013 through December 31, 2013. |
|
3.1
|
|
Amendment to Certificate of Incorporation of Tempur-Pedic International Inc. (filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K as filed on May 24, 2013)
(1)
|
|
|
|
|
|
3.2
|
|
Fifth Amended and Restated By-laws of Tempur Sealy International, Inc. (filed as Exhibit 3.2 to the Registrant’s Current Report on Form 8-K as filed on May 24, 2013)
(1)
|
|
|
|
|
|
10.1
|
|
Amendment No. 1, dated as of March 13, 2013, to that certain Credit Agreement, dated as of December 12, 2012 (filed as Exhibit 10.6 to Amendment No. 1 to the Registrant’s registration statement on Form S-4 (File No. 333-189063) as filed on July 12, 2013)
(1)
|
|
|
|
|
|
10.2
|
|
Amendment No. 2, dated as of May 16, 2013, to that certain Credit Agreement, dated as of December 12, 2012 (filed as Exhibit 10.7 to Amendment No. 1 to the Registrant’s registration statement on Form S-4 (File No. 333-189063) as filed on July 12, 2013)
(1)
|
|
|
|
|
|
10.3
|
|
Tempur-Pedic International Inc. 2013 Equity Incentive Plan (filed as Appendix A to the Registrant’s Definitive Proxy Statement on Schedule 14A (File No. 001-31922) as filed on April 12, 2013)
(1) (2)
|
|
|
|
|
|
|
Employment and Retention Agreement entered into July 2, 2013 between Sealy Corporation and Lawrence J. Rogers and, for certain purposes, Tempur-Pedic International Inc., with and Effective Date of March 18, 2013
(2)
|
|
|
|
|
|
|
|
Certification of Chief Executive Officer, pursuant to Securities Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
|
|
Certification of Chief Financial Officer, pursuant to Securities Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
|
*
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
|
101
|
|
The following materials from Tempur-Pedic International Inc.'s Quarterly Report on Form 10-Q for the quarter ended June 30, 2013, formatted in XBRL (Extensible Business Reporting Language): (i) the Condensed Consolidated Statements of Operations, (ii) the Condensed Consolidated Statement of Comprehensive Income (iii) the Condensed Consolidated Balance Sheets, (iv) the Condensed Consolidated Statements of Cash Flows, and (v) the Notes to Condensed Consolidated Financial Statements.
|
|
|
|
|
|
|
(1)
|
Incorporated by reference.
|
|
|
(2)
|
Represents management contract or compensatory plan or arrangement.
|
|
|
*
|
This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (15 U.S.C. 78r), or otherwise subject to the liabilities of that Section, nor shall it be deemed incorporated by reference in any filings under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, whether made before or after the date hereof and irrespective of any general incorporation language in any filings.
|
|
|
TEMPUR-PEDIC INTERNATIONAL INC.
|
|
|
|
|
|
|
Date: August 2, 2013
|
By:
|
/s/ DALE E. WILLIAMS
|
|
|
|
Dale E. Williams
|
|
|
|
Executive Vice President and Chief Financial Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|