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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
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
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Net sales
|
$
|
701.9
|
|
|
$
|
390.1
|
|
|
Cost of sales
|
432.4
|
|
|
201.7
|
|
||
|
Gross profit
|
269.5
|
|
|
188.4
|
|
||
|
Selling and marketing expenses
|
143.0
|
|
|
86.4
|
|
||
|
General, administrative and other
|
70.3
|
|
|
58.7
|
|
||
|
Equity income in earnings of unconsolidated affiliates
|
(1.7
|
)
|
|
(0.2
|
)
|
||
|
Royalty income, net of royalty expense
|
(4.5
|
)
|
|
(1.0
|
)
|
||
|
Operating income
|
62.4
|
|
|
44.5
|
|
||
|
|
|
|
|
||||
|
Other expense, net:
|
|
|
|
|
|
||
|
Interest expense, net
|
22.2
|
|
|
27.9
|
|
||
|
Other expense, net
|
1.0
|
|
|
1.5
|
|
||
|
Total other expense
|
23.2
|
|
|
29.4
|
|
||
|
|
|
|
|
||||
|
Income before income taxes
|
39.2
|
|
|
15.1
|
|
||
|
Income tax provision
|
(11.5
|
)
|
|
(2.6
|
)
|
||
|
Net income before non-controlling interest
|
27.7
|
|
|
12.5
|
|
||
|
Less: Net income attributable to non-controlling interest
|
0.3
|
|
|
—
|
|
||
|
Net income attributable to Tempur Sealy International, Inc.
|
$
|
27.4
|
|
|
$
|
12.5
|
|
|
|
|
|
|
||||
|
Earnings per common share:
|
|
|
|
|
|
||
|
Basic
|
$
|
0.45
|
|
|
$
|
0.21
|
|
|
Diluted
|
$
|
0.44
|
|
|
$
|
0.20
|
|
|
|
|
|
|
||||
|
Weighted average common shares outstanding:
|
|
|
|
|
|
||
|
Basic
|
60.7
|
|
|
60.0
|
|
||
|
Diluted
|
61.9
|
|
|
61.2
|
|
||
|
|
Three Months Ended
March 31, |
||||||
|
|
2014
|
|
2013
|
||||
|
Net income before non-controlling interest
|
$
|
27.7
|
|
|
$
|
12.5
|
|
|
Other comprehensive income (loss) before tax, net of tax
|
|
|
|
|
|
||
|
Foreign currency translation adjustments
|
0.8
|
|
|
(11.1
|
)
|
||
|
Net change in unrecognized gain on interest rate swap, net of tax
|
0.1
|
|
|
0.4
|
|
||
|
Net change in unrecognized gain on foreign exchange forward contracts, net of tax
|
0.9
|
|
|
—
|
|
||
|
Other comprehensive income (loss), net of tax
|
1.8
|
|
|
(10.7
|
)
|
||
|
Comprehensive income
|
29.5
|
|
|
1.8
|
|
||
|
Less: Comprehensive income attributable to non-controlling interest
|
0.3
|
|
|
—
|
|
||
|
Comprehensive income attributable to Tempur Sealy International, Inc.
|
$
|
29.2
|
|
|
$
|
1.8
|
|
|
|
March 31,
2014 |
|
December 31, 2013
|
||||
|
|
(Unaudited)
|
|
|
||||
|
ASSETS
|
|
|
|
||||
|
|
|
|
|
||||
|
Current Assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
79.7
|
|
|
$
|
81.0
|
|
|
Accounts receivable, net
|
368.4
|
|
|
349.2
|
|
||
|
Inventories, net
|
222.7
|
|
|
199.2
|
|
||
|
Prepaid expenses and other current assets
|
59.4
|
|
|
53.7
|
|
||
|
Deferred income taxes
|
43.0
|
|
|
44.4
|
|
||
|
Total Current Assets
|
773.2
|
|
|
727.5
|
|
||
|
Property, plant and equipment, net
|
402.4
|
|
|
411.6
|
|
||
|
Goodwill
|
764.4
|
|
|
759.6
|
|
||
|
Other intangible assets, net
|
743.7
|
|
|
750.1
|
|
||
|
Deferred income taxes
|
10.8
|
|
|
10.9
|
|
||
|
Other non-current assets
|
76.9
|
|
|
70.2
|
|
||
|
Total Assets
|
$
|
2,771.4
|
|
|
$
|
2,729.9
|
|
|
|
|
|
|
||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Current Liabilities:
|
|
|
|
|
|
||
|
Accounts payable
|
$
|
200.8
|
|
|
$
|
191.2
|
|
|
Accrued expenses and other current liabilities
|
195.4
|
|
|
208.4
|
|
||
|
Deferred income taxes
|
0.9
|
|
|
0.8
|
|
||
|
Income taxes payable
|
3.8
|
|
|
1.5
|
|
||
|
Current portion of long-term debt
|
45.6
|
|
|
39.6
|
|
||
|
Total Current Liabilities
|
446.5
|
|
|
441.5
|
|
||
|
Long-term debt
|
1,799.7
|
|
|
1,796.9
|
|
||
|
Deferred income taxes
|
279.9
|
|
|
286.1
|
|
||
|
Other non-current liabilities
|
82.0
|
|
|
75.3
|
|
||
|
Total Liabilities
|
2,608.1
|
|
|
2,599.8
|
|
||
|
|
|
|
|
||||
|
Commitments and contingencies—see Note 12
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Redeemable non-controlling interest
|
11.8
|
|
|
11.5
|
|
||
|
|
|
|
|
||||
|
Total Stockholders’ Equity
|
151.5
|
|
|
118.6
|
|
||
|
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders' Equity
|
$
|
2,771.4
|
|
|
$
|
2,729.9
|
|
|
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
|
Net income before non-controlling interest
|
$
|
27.7
|
|
|
$
|
12.5
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||
|
Depreciation and amortization
|
19.9
|
|
|
11.2
|
|
||
|
Amortization of stock-based compensation
|
4.1
|
|
|
3.5
|
|
||
|
Amortization of deferred financing costs
|
2.3
|
|
|
0.4
|
|
||
|
Write-off of deferred financing costs
|
—
|
|
|
4.7
|
|
||
|
Bad debt expense
|
1.8
|
|
|
0.5
|
|
||
|
Deferred income taxes
|
(1.9
|
)
|
|
(41.5
|
)
|
||
|
Equity income in earnings of unconsolidated affiliates
|
(1.7
|
)
|
|
(0.2
|
)
|
||
|
Non cash interest expense on convertible notes
|
1.2
|
|
|
—
|
|
||
|
Loss on sale of assets
|
0.3
|
|
|
—
|
|
||
|
Foreign currency adjustments and other
|
0.1
|
|
|
(0.1
|
)
|
||
|
Changes in operating assets and liabilities, net of effect of business acquisitions
|
(55.4
|
)
|
|
14.2
|
|
||
|
Net cash (used in) provided by operating activities
|
(1.6
|
)
|
|
5.2
|
|
||
|
|
|
|
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||
|
Acquisition of businesses, net of cash acquired
|
—
|
|
|
(1,265.5
|
)
|
||
|
Purchases of property, plant and equipment
|
(7.8
|
)
|
|
(5.6
|
)
|
||
|
Other
|
(0.8
|
)
|
|
0.1
|
|
||
|
Net cash used in investing activities
|
(8.6
|
)
|
|
(1,271.0
|
)
|
||
|
|
|
|
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
||
|
Proceeds from 2012 Credit Agreement
|
74.5
|
|
|
1,525.0
|
|
||
|
Repayments of 2012 Credit Agreement
|
(66.5
|
)
|
|
(24.1
|
)
|
||
|
Proceeds from issuance of Senior Notes
|
—
|
|
|
375.0
|
|
||
|
Proceeds from 2011 Credit Facility
|
—
|
|
|
46.5
|
|
||
|
Repayments of 2011 Credit Facility
|
—
|
|
|
(696.5
|
)
|
||
|
Proceeds from exercise of stock options
|
1.7
|
|
|
4.2
|
|
||
|
Excess tax benefit from stock based compensation
|
0.9
|
|
|
2.5
|
|
||
|
Treasury shares repurchased
|
(2.2
|
)
|
|
—
|
|
||
|
Payments of deferred financing costs
|
—
|
|
|
(51.5
|
)
|
||
|
Other
|
0.1
|
|
|
(0.3
|
)
|
||
|
Net cash provided by financing activities
|
8.5
|
|
|
1,180.8
|
|
||
|
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS
|
0.4
|
|
|
(2.8
|
)
|
||
|
Decrease in cash and cash equivalents
|
(1.3
|
)
|
|
(87.8
|
)
|
||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
81.0
|
|
|
179.3
|
|
||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
79.7
|
|
|
$
|
91.5
|
|
|
|
|
|
|
||||
|
Supplemental cash flow information:
|
|
|
|
|
|
||
|
Cash paid during the period for:
|
|
|
|
|
|
||
|
Interest
|
$
|
12.3
|
|
|
$
|
15.1
|
|
|
Income taxes, net of refunds
|
$
|
10.2
|
|
|
$
|
7.9
|
|
|
(in millions)
|
March 31,
|
|
December 31,
|
||||
|
|
2014
|
|
2013
|
||||
|
Finished goods
|
$
|
155.5
|
|
|
$
|
126.7
|
|
|
Work-in-process
|
11.2
|
|
|
10.0
|
|
||
|
Raw materials and supplies
|
56.0
|
|
|
62.5
|
|
||
|
|
$
|
222.7
|
|
|
$
|
199.2
|
|
|
(in millions)
|
|
||
|
Balance as of December 31, 2013
|
$
|
28.7
|
|
|
Amounts accrued
|
29.6
|
|
|
|
Returns charged to accrual
|
(29.1
|
)
|
|
|
Balance as of March 31, 2014
|
$
|
29.2
|
|
|
Segment
|
|
Product/Brand
|
|
Warranty Term
(in years)
|
|
Tempur North America
|
|
Mattresses
|
|
10 - 25, prorated
(1)
|
|
Tempur North America
|
|
Pillows
|
|
3
|
|
Tempur International
|
|
Mattresses
|
|
15, prorated
(2)
|
|
Tempur International
|
|
Pillows
|
|
3
|
|
Sealy
|
|
Mattresses
|
|
10 - 25, prorated
(1)
|
|
(1)
|
Products have various warranty terms, generally non-prorated for the first 10 to 15 years and then prorated for the balance of the warranty term.
|
|
(2)
|
The last 10 years of warranty period are prorated on a straight-line basis.
|
|
(in millions)
|
|||
|
Balance as of December 31, 2013
|
$
|
26.1
|
|
|
Amounts accrued
|
16.5
|
|
|
|
Warranties charged to accrual
|
(14.6
|
)
|
|
|
Balance as of March 31, 2014
|
$
|
28.0
|
|
|
(in millions)
|
|
|
||
|
Accounts receivable
|
$
|
185.0
|
|
|
|
Inventory
|
75.1
|
|
|
|
|
Prepaid expenses and other current assets
|
23.4
|
|
|
|
|
Accounts payable
|
(77.9
|
)
|
|
|
|
Accrued expenses
|
(140.0
|
)
|
|
|
|
Property, plant and equipment
|
242.1
|
|
|
|
|
Other assets
|
32.6
|
|
|
|
|
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
|
(231.2
|
)
|
|
|
|
Sealy 8.0% Notes
|
(96.2
|
)
|
|
|
|
Redeemable non-controlling interest
|
(11.3
|
)
|
|
|
|
Other liabilities
|
(77.5
|
)
|
|
|
|
Goodwill
|
543.2
|
|
|
|
|
Net consideration transferred
|
$
|
1,172.9
|
|
(1)
|
|
(1)
|
During the three months ended March 31, 2013, the Company deposited with a paying agent an amount in cash sufficient to make payment to all holders of the
8.0%
Sealy Notes who converted their notes during a make-whole period, pursuant to the merger agreement. Of this amount deposited, approximately
$92.6 million
was transferred back to the Company on May 10, 2013 after the expiration of a deposit period specified in the related paying agency agreement. Due to the timing difference, the Condensed Consolidated Statement of Cash Flows for the three months ended March 31, 2013 reflects acquisition of businesses, net of cash acquired, of
$1,265.5 million
.
|
|
(in millions, except earnings per common share)
|
Three Months Ended
|
|
Three Months Ended
|
||||
|
|
March 31,
|
|
March 31,
|
||||
|
|
2014
|
|
2013
|
||||
|
Net sales
|
$
|
701.9
|
|
|
$
|
683.0
|
|
|
Net income
|
$
|
27.4
|
|
|
$
|
15.6
|
|
|
Earnings from continuing operations per common share – Diluted
|
$
|
0.44
|
|
|
$
|
0.25
|
|
|
(in millions)
|
Total
|
|
Tempur
North America
|
|
Tempur
International
|
|
Sealy
|
||||||||
|
Balance as of December 31, 2013
|
$
|
759.6
|
|
|
$
|
107.7
|
|
|
$
|
107.3
|
|
|
$
|
544.6
|
|
|
Foreign currency translation adjustments and other
|
4.8
|
|
|
(0.7
|
)
|
|
0.2
|
|
|
5.3
|
|
||||
|
Balance as of March 31, 2014
|
$
|
764.4
|
|
|
$
|
107.0
|
|
|
$
|
107.5
|
|
|
$
|
549.9
|
|
|
($ in millions)
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
March 31, 2014
|
|
December 31, 2013
|
||||||||||||||||||||
|
|
Useful
Lives
(Years)
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
||||||||||||
|
Unamortized indefinite life intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Trade name
|
|
|
$
|
572.5
|
|
|
$
|
—
|
|
|
$
|
572.5
|
|
|
$
|
575.3
|
|
|
$
|
—
|
|
|
$
|
575.3
|
|
|
Amortized intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Contractual distributor relationships
|
15
|
|
$
|
89.1
|
|
|
$
|
6.1
|
|
|
$
|
83.0
|
|
|
$
|
90.0
|
|
|
$
|
4.7
|
|
|
$
|
85.3
|
|
|
Technology and other
|
10
|
|
92.6
|
|
|
27.3
|
|
|
65.3
|
|
|
93.2
|
|
|
25.5
|
|
|
67.7
|
|
||||||
|
Patents, other trademarks, & other trade names
|
5-20
|
|
27.5
|
|
|
12.8
|
|
|
14.7
|
|
|
27.4
|
|
|
12.2
|
|
|
15.2
|
|
||||||
|
Customer databases, relationships, and reacquired rights
|
3-5
|
|
23.0
|
|
|
14.8
|
|
|
8.2
|
|
|
21.0
|
|
|
14.4
|
|
|
6.6
|
|
||||||
|
Total
|
|
|
$
|
804.7
|
|
|
$
|
61.0
|
|
|
$
|
743.7
|
|
|
$
|
806.9
|
|
|
$
|
56.8
|
|
|
$
|
750.1
|
|
|
(in millions)
|
March 31,
2014 |
|
December 31,
2013 |
||||
|
Debt:
|
|
|
|
||||
|
Revolving credit facility, interest at Base Rate plus applicable margin of 2.00% or LIBOR plus applicable margin of 3.00% as of March 31, 2014 and as of December 31, 2013, commitment through and due March 18, 2018
|
$
|
113.0
|
|
|
$
|
74.5
|
|
|
Term A Facility, interest at LIBOR plus applicable margin of 2.25% as of March 31, 2014 and as of December 31, 2013, commitment through and due March 18, 2018
|
506.7
|
|
|
522.5
|
|
||
|
Term B Facility, interest at LIBOR plus applicable margin of 2.75% as of March 31, 2014 and as of December 31, 2013, commitment through and due March 18, 2020
|
722.7
|
|
|
737.3
|
|
||
|
$375.0 million Senior Notes, interest at 6.875%, due December 15, 2020
|
375.0
|
|
|
375.0
|
|
||
|
8.0% Sealy Notes, due July 15, 2016
|
100.9
|
|
|
99.6
|
|
||
|
Capital lease obligations and other
|
27.0
|
|
|
27.6
|
|
||
|
|
$
|
1,845.3
|
|
|
$
|
1,836.5
|
|
|
Less: current portion
|
(45.6
|
)
|
|
(39.6
|
)
|
||
|
Long-term debt
|
$
|
1,799.7
|
|
|
$
|
1,796.9
|
|
|
(in millions)
|
|
||||||||
|
|
Asset Derivatives
|
||||||||
|
|
Balance Sheet Location
|
|
Fair Value
|
||||||
|
|
|
|
March 31, 2014
|
|
December 31, 2013
|
||||
|
Derivatives designated as hedging instruments
|
|
|
|
|
|
||||
|
Foreign exchange forward contracts
|
Prepaid expenses and other current assets
|
|
$
|
1.0
|
|
|
$
|
—
|
|
|
Derivatives not designated as hedging instruments
|
|
|
|
|
|
||||
|
Foreign exchange forward contracts
|
Prepaid expenses and other current assets
|
|
0.6
|
|
|
—
|
|
||
|
|
|
|
$
|
1.6
|
|
|
$
|
—
|
|
|
(in millions)
|
|
||||||||
|
|
Liability Derivatives
|
||||||||
|
|
Balance Sheet Location
|
|
Fair Value
|
||||||
|
|
|
|
March 31, 2014
|
|
December 31, 2013
|
||||
|
Derivatives designated as hedging instruments
|
|
|
|
|
|
||||
|
Interest rate swap - current
|
Accrued expenses and other current liabilities
|
|
$
|
1.5
|
|
|
$
|
1.4
|
|
|
Interest rate swap - non-current
|
Other non-current liabilities
|
|
0.6
|
|
|
0.9
|
|
||
|
|
|
|
$
|
2.1
|
|
|
$
|
2.3
|
|
|
Derivatives Designated as Cash Flow Hedging Relationships
|
|
Amount of Gain/(Loss) Recognized in Accumulated OCI on Derivative (Effective Portion)
|
|
Location of Gain/(Loss) Reclassified from Accumulated OCI into Income (Effective Portion)
|
|
Amount of Gain/(Loss) Reclassified from Accumulated OCI into Income (Effective Portion)
|
|
Location of Gain/(Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)
|
|
Amount of Gain/(Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)
|
||||||||
|
Interest rate swap
|
|
$
|
0.2
|
|
|
Interest expense, net
|
|
$
|
(0.5
|
)
|
|
Interest expense, net
|
|
$
|
—
|
|
||
|
Foreign exchange forward contracts
|
|
$
|
1.7
|
|
|
Cost of goods sold
|
|
$
|
(0.6
|
)
|
|
Cost of goods sold
|
|
$
|
(0.3
|
)
|
||
|
Derivatives Not Designated as Hedging Instruments
|
|
Location of Gain/(Loss) Recognized in Income on Derivative
|
|
Amount of Gain/(Loss) Recognized in Income on Derivative
|
||
|
Foreign exchange forward contracts
|
|
Other income (expense), net
|
|
$
|
0.8
|
|
|
Derivatives Designated as Cash Flow Hedging Relationships
|
|
Amount of Gain/(Loss) Recognized in Accumulated OCI on Derivative (Effective Portion)
|
|
Location of Gain/(Loss) Reclassified from Accumulated OCI into Income (Effective Portion)
|
|
Amount of Gain/(Loss) Reclassified from Accumulated OCI into Income (Effective Portion)
|
|
Location of Gain/(Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)
|
|
Amount of Gain/(Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)
|
|||||||
|
Interest rate swap
|
|
$
|
0.6
|
|
|
Interest expense, net
|
|
(0.8
|
)
|
|
Interest expense, net
|
|
$
|
—
|
|
||
|
•
|
Level 1 - Valuation is based upon unadjusted quoted prices for identical assets or liabilities in active markets.
|
|
•
|
Level 2 - Valuation is based upon quoted prices for similar assets and liabilities in active markets, or other inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instruments.
|
|
•
|
Level 3 - Valuation is based upon other unobservable inputs that are significant to the fair value measurements.
|
|
(in millions)
|
|
|
Fair Value Measurements at
March 31, 2014 Using:
|
||||||||||||
|
|
March 31, 2014
|
|
Quoted Prices in
Active Markets
for Identical
Assets (Level 1)
|
|
Significant
Other
Observable
Inputs (Level 2)
|
|
Significant
Unobservable
Inputs (Level 3)
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Foreign exchange forward contracts
|
$
|
1.6
|
|
|
$
|
—
|
|
|
$
|
1.6
|
|
|
$
|
—
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap
|
$
|
2.1
|
|
|
$
|
—
|
|
|
$
|
2.1
|
|
|
$
|
—
|
|
|
(in millions)
|
|
|
Fair Value Measurements at
December 31, 2013 Using:
|
||||||||||||
|
|
December 31, 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
|
$
|
2.3
|
|
|
$
|
—
|
|
|
$
|
2.3
|
|
|
$
|
—
|
|
|
(in millions)
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Foreign Currency Translation
|
|
|
|
||||
|
Balance at beginning of period
|
$
|
(15.6
|
)
|
|
$
|
(4.9
|
)
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
||
|
Foreign currency translation adjustments
(1)
|
0.8
|
|
|
(11.1
|
)
|
||
|
Balance at end of period
|
$
|
(14.8
|
)
|
|
$
|
(16.0
|
)
|
|
|
|
|
|
||||
|
Interest Rate Swap
|
|
|
|
|
|
||
|
Balance at beginning of period
|
$
|
(1.4
|
)
|
|
$
|
(2.7
|
)
|
|
Other comprehensive income:
|
|
|
|
|
|
||
|
Net change from period revaluations:
|
0.7
|
|
|
1.4
|
|
||
|
Tax (expense)
(2)
|
(0.3
|
)
|
|
(0.5
|
)
|
||
|
Total other comprehensive income before reclassifications, net of tax
|
$
|
0.4
|
|
|
$
|
0.9
|
|
|
Net amount reclassified to earnings
(3)
|
(0.5
|
)
|
|
(0.8
|
)
|
||
|
Tax benefit
(2)
|
0.2
|
|
|
0.3
|
|
||
|
Total amount reclassified from accumulated other comprehensive loss, net of tax
|
$
|
(0.3
|
)
|
|
$
|
(0.5
|
)
|
|
Total other comprehensive income
|
0.1
|
|
|
0.4
|
|
||
|
Balance at end of period
|
$
|
(1.3
|
)
|
|
$
|
(2.3
|
)
|
|
|
|
|
|
||||
|
Pension Benefits
|
|
|
|
||||
|
Balance at beginning of period
|
$
|
3.2
|
|
|
$
|
—
|
|
|
Other comprehensive income:
|
|
|
|
||||
|
Net change from period revaluations
|
—
|
|
|
—
|
|
||
|
Tax (expense)
|
—
|
|
|
—
|
|
||
|
Total other comprehensive income
|
$
|
—
|
|
|
$
|
—
|
|
|
Balance at end of period
|
$
|
3.2
|
|
|
$
|
—
|
|
|
|
|
|
|
||||
|
Foreign Exchange Forward Contracts
|
|
|
|
||||
|
Balance at beginning of period
|
$
|
—
|
|
|
$
|
—
|
|
|
Other comprehensive income:
|
|
|
|
||||
|
Net change from period revaluations:
|
1.7
|
|
|
—
|
|
||
|
Tax (expense)
(2)
|
(0.4
|
)
|
|
—
|
|
||
|
Total other comprehensive income before reclassifications, net of tax
|
$
|
1.3
|
|
|
$
|
—
|
|
|
Net amount reclassified to earnings
|
(0.6
|
)
|
|
|
|||
|
Tax benefit
(2)
|
0.2
|
|
|
—
|
|
||
|
Total amount reclassified from accumulated other comprehensive income, net of tax
|
(0.4
|
)
|
|
$
|
—
|
|
|
|
Total other comprehensive income
|
0.9
|
|
|
—
|
|
||
|
Balance at end of period
|
$
|
0.9
|
|
|
$
|
—
|
|
|
(1)
|
In 2014 and 2013, 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
March 31, |
||||||
|
|
2014
|
|
2013
|
||||
|
PRSU expense
|
$
|
1.1
|
|
|
$
|
0.8
|
|
|
Option expense
|
1.7
|
|
|
2.1
|
|
||
|
RSU/DSU expense
|
1.3
|
|
|
0.6
|
|
||
|
Total stock based compensation expense
|
$
|
4.1
|
|
|
$
|
3.5
|
|
|
(shares in millions)
|
|
|
|
|
|
|||||
|
|
Number of
Shares
|
|
Weighted-
Average Grant
Date Fair Value
|
|
Aggregate
Intrinsic Value
|
|||||
|
Awards outstanding at December 31, 2013
|
0.3
|
|
|
$
|
39.04
|
|
|
|
||
|
Granted
|
0.3
|
|
|
51.87
|
|
|
|
|||
|
Vested
|
0.0
|
|
|
37.05
|
|
|
|
|||
|
Forfeited
|
—
|
|
|
—
|
|
|
|
|||
|
Awards outstanding at March 31, 2014
|
0.6
|
|
|
$
|
46.31
|
|
|
$
|
25.2
|
|
|
(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, 2013
|
2.8
|
|
|
$
|
21.73
|
|
|
|
|
|
|||
|
Granted
|
0.2
|
|
|
51.86
|
|
|
|
|
|
||||
|
Forfeited
|
0.0
|
|
|
49.63
|
|
|
|
|
|
||||
|
Exercised
|
(0.1
|
)
|
|
18.85
|
|
|
|
|
|
||||
|
Options outstanding at March 31, 2014
|
2.9
|
|
|
$
|
23.95
|
|
|
5.91
|
|
|
$
|
71.2
|
|
|
Options exercisable at March 31, 2014
|
2.4
|
|
|
$
|
19.10
|
|
|
5.17
|
|
|
$
|
76.3
|
|
|
(shares in millions)
|
|
|
|
|
|
|||||
|
|
Number of
Shares
|
|
Weighted-
Average Grant
Date Fair Value
|
|
Aggregate
Intrinsic Value
|
|||||
|
Awards outstanding at December 31, 2013
|
0.2
|
|
|
$
|
47.00
|
|
|
|
||
|
Granted
|
—
|
|
|
—
|
|
|
|
|||
|
Vested
|
(0.1
|
)
|
|
49.47
|
|
|
|
|||
|
Forfeited
|
—
|
|
|
—
|
|
|
|
|||
|
Awards outstanding at March 31, 2014
|
0.1
|
|
|
$
|
36.45
|
|
|
$
|
5.2
|
|
|
($ in millions)
|
|
|
|
|||
|
|
March 31, 2014
|
|
Weighted
Average
Remaining
Vesting Period
(Years)
|
|||
|
Unrecognized PRSU expense
|
$
|
14.1
|
|
|
1.73
|
|
|
Unrecognized stock option expense
|
4.3
|
|
|
0.68
|
|
|
|
Total unrecognized stock-based compensation expense
|
$
|
18.4
|
|
|
2.41
|
|
|
(in millions, except per common share amounts)
|
|
||||||
|
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Numerator:
|
|
|
|
||||
|
Net income attributable to Tempur Sealy International, Inc.
|
$
|
27.4
|
|
|
$
|
12.5
|
|
|
|
|
|
|
||||
|
Denominator:
|
|
|
|
|
|
||
|
Denominator for basic earnings per common share-weighted average shares
|
60.7
|
|
|
60.0
|
|
||
|
Effect of dilutive securities:
|
|
|
|
|
|
||
|
Employee stock-based compensation
|
1.2
|
|
|
1.2
|
|
||
|
Denominator for diluted earnings per common share-adjusted weighted average shares
|
61.9
|
|
|
61.2
|
|
||
|
|
|
|
|
||||
|
Basic earnings per common share
|
$
|
0.45
|
|
|
$
|
0.21
|
|
|
|
|
|
|
||||
|
Diluted earnings per common share
|
$
|
0.44
|
|
|
$
|
0.20
|
|
|
(in millions)
|
March 31,
|
|
December 31,
|
||||
|
Total assets:
|
2014
|
|
2013
|
||||
|
Tempur North America
|
$
|
2,502.1
|
|
|
$
|
2,110.7
|
|
|
Tempur International
|
509.2
|
|
|
477.7
|
|
||
|
Sealy
|
1,949.8
|
|
|
1,956.6
|
|
||
|
Inter-segment eliminations
|
(2,189.7
|
)
|
|
(1,815.1
|
)
|
||
|
|
$
|
2,771.4
|
|
|
$
|
2,729.9
|
|
|
(in millions)
|
March 31,
|
|
December 31,
|
||||
|
Long-lived assets:
|
2014
|
|
2013
|
||||
|
Tempur North America
|
$
|
391.1
|
|
|
$
|
393.1
|
|
|
Tempur International
|
67.4
|
|
|
68.7
|
|
||
|
Sealy
|
1,452.0
|
|
|
1,459.5
|
|
||
|
|
$
|
1,910.5
|
|
|
$
|
1,921.3
|
|
|
(in millions)
|
March 31,
|
|
December 31,
|
||||
|
|
2014
|
|
2013
|
||||
|
United States
|
$
|
1,637.7
|
|
|
$
|
1,647.0
|
|
|
Canada
|
49.5
|
|
|
52.1
|
|
||
|
Other International
|
223.3
|
|
|
222.2
|
|
||
|
|
$
|
1,910.5
|
|
|
$
|
1,921.3
|
|
|
Total International
|
272.8
|
|
|
274.3
|
|
||
|
(in millions)
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
United States
|
$
|
504.0
|
|
|
$
|
253.3
|
|
|
Canada
|
48.7
|
|
|
15.0
|
|
||
|
Other International
|
149.2
|
|
|
121.8
|
|
||
|
|
$
|
701.9
|
|
|
$
|
390.1
|
|
|
Total International
|
$
|
197.9
|
|
|
$
|
136.8
|
|
|
(in millions)
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Net sales to external customers:
|
|
|
|
||||
|
Tempur North America
|
|
|
|
||||
|
Bedding
|
$
|
199.5
|
|
|
$
|
204.6
|
|
|
Other products
|
13.5
|
|
|
21.3
|
|
||
|
|
$
|
213.0
|
|
|
$
|
225.9
|
|
|
|
|
|
|
||||
|
Tempur International
|
|
|
|
|
|
||
|
Bedding
|
$
|
95.2
|
|
|
$
|
89.3
|
|
|
Other products
|
30.5
|
|
|
28.2
|
|
||
|
|
$
|
125.7
|
|
|
$
|
117.5
|
|
|
|
|
|
|
||||
|
Sealy
(1)
|
|
|
|
|
|
||
|
Bedding
|
$
|
341.3
|
|
|
$
|
44.7
|
|
|
Other products
|
21.9
|
|
|
2.0
|
|
||
|
|
$
|
363.2
|
|
|
$
|
46.7
|
|
|
|
$
|
701.9
|
|
|
$
|
390.1
|
|
|
|
|
|
|
||||
|
Inter-segment sales:
|
|
|
|
|
|
||
|
Tempur North America
|
$
|
0.1
|
|
|
$
|
0.1
|
|
|
Tempur International
|
0.1
|
|
|
0.1
|
|
||
|
Sealy
|
4.3
|
|
|
—
|
|
||
|
Intercompany eliminations
|
(4.5
|
)
|
|
(0.2
|
)
|
||
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
||||
|
Gross profit:
|
|
|
|
|
|
||
|
Tempur North America
|
$
|
85.8
|
|
|
$
|
103.5
|
|
|
Tempur International
|
75.1
|
|
|
74.2
|
|
||
|
Sealy
|
108.6
|
|
|
10.7
|
|
||
|
|
$
|
269.5
|
|
|
$
|
188.4
|
|
|
|
|
|
|
||||
|
(1) The Company's results for the first quarter of 2013 include Sealy's results of operations from March 18, 2013 through March 31, 2013
|
|||||||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
Operating income:
|
|
|
|
|
|
||
|
Tempur North America
|
$
|
11.1
|
|
|
$
|
15.9
|
|
|
Tempur International
|
28.0
|
|
|
31.3
|
|
||
|
Sealy
|
23.3
|
|
|
(2.7
|
)
|
||
|
|
$
|
62.4
|
|
|
$
|
44.5
|
|
|
|
|
|
|
||||
|
(Loss) income before income taxes:
|
|
|
|
|
|
||
|
Tempur North America
|
$
|
(8.2
|
)
|
|
$
|
(11.7
|
)
|
|
Tempur International
|
27.4
|
|
|
30.3
|
|
||
|
Sealy
|
20.0
|
|
|
(3.5
|
)
|
||
|
|
$
|
39.2
|
|
|
$
|
15.1
|
|
|
|
|
|
|
||||
|
Depreciation and amortization (including stock-based compensation amortization):
|
|
|
|
|
|
||
|
Tempur North America
|
$
|
8.4
|
|
|
$
|
9.8
|
|
|
Tempur International
|
3.2
|
|
|
3.1
|
|
||
|
Sealy
|
12.4
|
|
|
1.8
|
|
||
|
|
$
|
24.0
|
|
|
$
|
14.7
|
|
|
|
|
|
|
||||
|
Intercompany royalties:
|
|
|
|
|
|
||
|
Tempur North America
|
$
|
1.5
|
|
|
$
|
1.3
|
|
|
Tempur International
|
(1.5
|
)
|
|
(1.3
|
)
|
||
|
Sealy
|
—
|
|
|
—
|
|
||
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
||||
|
Capital expenditures:
|
|
|
|
|
|
||
|
Tempur North America
|
$
|
2.0
|
|
|
$
|
3.9
|
|
|
Tempur International
|
1.7
|
|
|
1.7
|
|
||
|
Sealy
|
4.1
|
|
|
—
|
|
||
|
|
$
|
7.8
|
|
|
$
|
5.6
|
|
|
|
Tempur Sealy International, Inc. (Ultimate Parent)
|
|
Combined Guarantor Subsidiaries
|
|
Combined Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net sales
|
$
|
—
|
|
|
$
|
508.3
|
|
|
$
|
197.9
|
|
|
$
|
(4.3
|
)
|
|
$
|
701.9
|
|
|
Cost of sales
|
—
|
|
|
340.0
|
|
|
96.7
|
|
|
(4.3
|
)
|
|
432.4
|
|
|||||
|
Gross profit
|
—
|
|
|
168.3
|
|
|
101.2
|
|
|
—
|
|
|
269.5
|
|
|||||
|
Selling and marketing expenses
|
0.5
|
|
|
95.5
|
|
|
47.0
|
|
|
—
|
|
|
143.0
|
|
|||||
|
General, administrative and other expenses
|
4.2
|
|
|
48.8
|
|
|
17.3
|
|
|
—
|
|
|
70.3
|
|
|||||
|
Equity income in earnings of unconsolidated affiliates
|
—
|
|
|
—
|
|
|
(1.7
|
)
|
|
—
|
|
|
(1.7
|
)
|
|||||
|
Royalty income, net of royalty expense
|
—
|
|
|
(4.5
|
)
|
|
—
|
|
|
—
|
|
|
(4.5
|
)
|
|||||
|
Operating (loss) income
|
(4.7
|
)
|
|
28.5
|
|
|
38.6
|
|
|
—
|
|
|
62.4
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Other expense, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Third party interest expense, net
|
6.8
|
|
|
15.1
|
|
|
0.3
|
|
|
—
|
|
|
22.2
|
|
|||||
|
Intercompany interest expense (income), net
|
8.0
|
|
|
(8.6
|
)
|
|
0.6
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest expense, net
|
14.8
|
|
|
6.5
|
|
|
0.9
|
|
|
—
|
|
|
22.2
|
|
|||||
|
Other (income) expense, net
|
—
|
|
|
(0.2
|
)
|
|
1.2
|
|
|
—
|
|
|
1.0
|
|
|||||
|
Total other expense
|
14.8
|
|
|
6.3
|
|
|
2.1
|
|
|
—
|
|
|
23.2
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income from equity investees
|
40.6
|
|
|
28.2
|
|
|
—
|
|
|
(68.8
|
)
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income before income taxes
|
21.1
|
|
|
50.4
|
|
|
36.5
|
|
|
(68.8
|
)
|
|
39.2
|
|
|||||
|
Income tax benefit (provision)
|
6.6
|
|
|
(9.8
|
)
|
|
(8.3
|
)
|
|
—
|
|
|
(11.5
|
)
|
|||||
|
Net income
|
27.7
|
|
|
40.6
|
|
|
28.2
|
|
|
(68.8
|
)
|
|
27.7
|
|
|||||
|
Less: net income attributable to non-controlling interest
|
0.3
|
|
|
0.3
|
|
|
—
|
|
|
(0.3
|
)
|
|
0.3
|
|
|||||
|
Net income attributable to Tempur Sealy International, Inc.
|
$
|
27.4
|
|
|
$
|
40.3
|
|
|
$
|
28.2
|
|
|
$
|
(68.5
|
)
|
|
$
|
27.4
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Comprehensive income
|
$
|
29.2
|
|
|
$
|
40.6
|
|
|
$
|
29.8
|
|
|
$
|
(70.4
|
)
|
|
$
|
29.2
|
|
|
|
Tempur Sealy International, Inc. (Ultimate Parent)
|
|
Combined Guarantor Subsidiaries
|
|
Combined Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net sales
|
$
|
—
|
|
|
$
|
259.9
|
|
|
$
|
136.8
|
|
|
$
|
(6.6
|
)
|
|
$
|
390.1
|
|
|
Cost of sales
|
—
|
|
|
150.7
|
|
|
57.6
|
|
|
(6.6
|
)
|
|
201.7
|
|
|||||
|
Gross profit
|
—
|
|
|
109.2
|
|
|
79.2
|
|
|
—
|
|
|
188.4
|
|
|||||
|
Selling and marketing expenses
|
0.7
|
|
|
52.6
|
|
|
33.1
|
|
|
—
|
|
|
86.4
|
|
|||||
|
General, administrative and other expenses
|
3.7
|
|
|
40.3
|
|
|
14.7
|
|
|
—
|
|
|
58.7
|
|
|||||
|
Equity income in earnings of unconsolidated affiliates
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|
—
|
|
|
(0.2
|
)
|
|||||
|
Royalty income, net of royalty expense
|
—
|
|
|
(1.0
|
)
|
|
—
|
|
|
—
|
|
|
(1.0
|
)
|
|||||
|
Operating (loss) income
|
(4.4
|
)
|
|
17.3
|
|
|
31.6
|
|
|
—
|
|
|
44.5
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Other expense, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Third party interest expense, net
|
4.2
|
|
|
23.4
|
|
|
0.3
|
|
|
—
|
|
|
27.9
|
|
|||||
|
Intercompany interest expense (income), net
|
8.4
|
|
|
(8.4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest expense, net
|
12.6
|
|
|
15.0
|
|
|
0.3
|
|
|
—
|
|
|
27.9
|
|
|||||
|
Other expense, net
|
—
|
|
|
0.4
|
|
|
1.1
|
|
|
—
|
|
|
1.5
|
|
|||||
|
Total other expense
|
12.6
|
|
|
15.4
|
|
|
1.4
|
|
|
—
|
|
|
29.4
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income from equity investees
|
24.8
|
|
|
23.1
|
|
|
—
|
|
|
(47.9
|
)
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income before income taxes
|
7.8
|
|
|
25.0
|
|
|
30.2
|
|
|
(47.9
|
)
|
|
15.1
|
|
|||||
|
Income tax benefit (provision)
|
4.7
|
|
|
(0.2
|
)
|
|
(7.1
|
)
|
|
—
|
|
|
(2.6
|
)
|
|||||
|
Net income
|
12.5
|
|
|
24.8
|
|
|
23.1
|
|
|
(47.9
|
)
|
|
12.5
|
|
|||||
|
Less: net income attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net income attributable to Tempur Sealy International, Inc.
|
$
|
12.5
|
|
|
$
|
24.8
|
|
|
$
|
23.1
|
|
|
$
|
(47.9
|
)
|
|
$
|
12.5
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Comprehensive income
|
$
|
1.8
|
|
|
$
|
21.7
|
|
|
$
|
15.5
|
|
|
$
|
(37.2
|
)
|
|
$
|
1.8
|
|
|
|
Tempur Sealy International, Inc. (Ultimate Parent)
|
|
Combined Guarantor Subsidiaries
|
|
Combined Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current Assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
33.0
|
|
|
$
|
46.7
|
|
|
$
|
—
|
|
|
$
|
79.7
|
|
|
Accounts receivable, net
|
—
|
|
|
219.8
|
|
|
148.6
|
|
|
—
|
|
|
368.4
|
|
|||||
|
Inventories
|
—
|
|
|
168.0
|
|
|
54.7
|
|
|
—
|
|
|
222.7
|
|
|||||
|
Income taxes payable
|
126.5
|
|
|
—
|
|
|
—
|
|
|
(126.5
|
)
|
|
—
|
|
|||||
|
Prepaid expenses and other current assets
|
1.1
|
|
|
27.5
|
|
|
30.8
|
|
|
—
|
|
|
59.4
|
|
|||||
|
Deferred income taxes
|
9.4
|
|
|
28.8
|
|
|
4.8
|
|
|
—
|
|
|
43.0
|
|
|||||
|
Total Current Assets
|
137.0
|
|
|
477.1
|
|
|
285.6
|
|
|
(126.5
|
)
|
|
773.2
|
|
|||||
|
Property, plant and equipment, net
|
—
|
|
|
328.5
|
|
|
73.9
|
|
|
—
|
|
|
402.4
|
|
|||||
|
Goodwill
|
—
|
|
|
578.6
|
|
|
185.8
|
|
|
—
|
|
|
764.4
|
|
|||||
|
Other intangible assets, net
|
—
|
|
|
621.2
|
|
|
122.5
|
|
|
—
|
|
|
743.7
|
|
|||||
|
Deferred tax asset
|
—
|
|
|
—
|
|
|
10.8
|
|
|
—
|
|
|
10.8
|
|
|||||
|
Other non-current assets
|
7.2
|
|
|
51.7
|
|
|
18.0
|
|
|
—
|
|
|
76.9
|
|
|||||
|
Net investment in subsidiaries
|
1,765.0
|
|
|
—
|
|
|
—
|
|
|
(1,765.0
|
)
|
|
—
|
|
|||||
|
Due from affiliates
|
74.5
|
|
|
2,036.3
|
|
|
1.4
|
|
|
(2,112.2
|
)
|
|
—
|
|
|||||
|
Total Assets
|
$
|
1,983.7
|
|
|
$
|
4,093.4
|
|
|
$
|
698.0
|
|
|
$
|
(4,003.7
|
)
|
|
$
|
2,771.4
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Accounts payable
|
$
|
—
|
|
|
$
|
155.0
|
|
|
$
|
45.8
|
|
|
$
|
—
|
|
|
$
|
200.8
|
|
|
Accrued expenses and other current liabilities
|
7.8
|
|
|
129.1
|
|
|
58.5
|
|
|
—
|
|
|
195.4
|
|
|||||
|
Deferred income taxes
|
—
|
|
|
—
|
|
|
0.9
|
|
|
—
|
|
|
0.9
|
|
|||||
|
Income taxes payable
|
—
|
|
|
126.0
|
|
|
4.3
|
|
|
(126.5
|
)
|
|
3.8
|
|
|||||
|
Current portion of long-term debt
|
—
|
|
|
42.8
|
|
|
2.8
|
|
|
—
|
|
|
45.6
|
|
|||||
|
Total Current Liabilities
|
7.8
|
|
|
452.9
|
|
|
112.3
|
|
|
(126.5
|
)
|
|
446.5
|
|
|||||
|
Long-term debt
|
375.0
|
|
|
1,424.7
|
|
|
—
|
|
|
—
|
|
|
1,799.7
|
|
|||||
|
Deferred income taxes
|
—
|
|
|
248.1
|
|
|
31.8
|
|
|
—
|
|
|
279.9
|
|
|||||
|
Other non-current liabilities
|
—
|
|
|
73.7
|
|
|
8.3
|
|
|
—
|
|
|
82.0
|
|
|||||
|
Due to affiliates
|
1,437.6
|
|
|
129.1
|
|
|
916.9
|
|
|
(2,483.6
|
)
|
|
—
|
|
|||||
|
Total Liabilities
|
1,820.4
|
|
|
2,328.5
|
|
|
1,069.3
|
|
|
(2,610.1
|
)
|
|
2,608.1
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Redeemable non-controlling interest
|
11.8
|
|
|
11.8
|
|
|
—
|
|
|
(11.8
|
)
|
|
11.8
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total Stockholders’ Equity
|
151.5
|
|
|
1,753.1
|
|
|
(371.3
|
)
|
|
(1,381.8
|
)
|
|
151.5
|
|
|||||
|
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders’ Equity
|
$
|
1,983.7
|
|
|
$
|
4,093.4
|
|
|
$
|
698.0
|
|
|
$
|
(4,003.7
|
)
|
|
$
|
2,771.4
|
|
|
|
Tempur Sealy International, Inc. (Ultimate Parent)
|
|
Combined Guarantor Subsidiaries
|
|
Combined Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current Assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
30.9
|
|
|
$
|
50.1
|
|
|
$
|
—
|
|
|
$
|
81.0
|
|
|
Accounts receivable, net
|
—
|
|
|
192.6
|
|
|
156.6
|
|
|
—
|
|
|
349.2
|
|
|||||
|
Inventories
|
—
|
|
|
147.5
|
|
|
51.7
|
|
|
—
|
|
|
199.2
|
|
|||||
|
Income taxes payable
|
118.4
|
|
|
—
|
|
|
—
|
|
|
(118.4
|
)
|
|
—
|
|
|||||
|
Prepaid expenses and other current assets
|
—
|
|
|
26.3
|
|
|
27.4
|
|
|
—
|
|
|
53.7
|
|
|||||
|
Deferred income taxes
|
10.0
|
|
|
29.3
|
|
|
5.1
|
|
|
—
|
|
|
44.4
|
|
|||||
|
Total Current Assets
|
128.4
|
|
|
426.6
|
|
|
290.9
|
|
|
(118.4
|
)
|
|
727.5
|
|
|||||
|
Property, plant and equipment, net
|
—
|
|
|
335.9
|
|
|
75.7
|
|
|
—
|
|
|
411.6
|
|
|||||
|
Goodwill
|
—
|
|
|
577.2
|
|
|
182.4
|
|
|
—
|
|
|
759.6
|
|
|||||
|
Other intangible assets, net
|
—
|
|
|
624.6
|
|
|
125.5
|
|
|
—
|
|
|
750.1
|
|
|||||
|
Deferred tax asset
|
—
|
|
|
—
|
|
|
10.9
|
|
|
—
|
|
|
10.9
|
|
|||||
|
Other non-current assets
|
7.6
|
|
|
47.0
|
|
|
15.6
|
|
|
—
|
|
|
70.2
|
|
|||||
|
Net investment in subsidiaries
|
756.0
|
|
|
—
|
|
|
—
|
|
|
(756.0
|
)
|
|
—
|
|
|||||
|
Due from affiliates
|
1,299.9
|
|
|
2,306.5
|
|
|
0.9
|
|
|
(3,607.3
|
)
|
|
—
|
|
|||||
|
Total Assets
|
$
|
2,191.9
|
|
|
$
|
4,317.8
|
|
|
$
|
701.9
|
|
|
$
|
(4,481.7
|
)
|
|
$
|
2,729.9
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Accounts payable
|
$
|
—
|
|
|
$
|
140.5
|
|
|
$
|
50.7
|
|
|
$
|
—
|
|
|
$
|
191.2
|
|
|
Accrued expenses and other current liabilities
|
1.4
|
|
|
144.2
|
|
|
62.8
|
|
|
—
|
|
|
208.4
|
|
|||||
|
Deferred income taxes
|
—
|
|
|
—
|
|
|
0.8
|
|
|
—
|
|
|
0.8
|
|
|||||
|
Income taxes payable
|
—
|
|
|
115.2
|
|
|
4.7
|
|
|
(118.4
|
)
|
|
1.5
|
|
|||||
|
Current portion of long-term debt
|
—
|
|
|
36.6
|
|
|
3.0
|
|
|
—
|
|
|
39.6
|
|
|||||
|
Total Current Liabilities
|
1.4
|
|
|
436.5
|
|
|
122.0
|
|
|
(118.4
|
)
|
|
441.5
|
|
|||||
|
Long-term debt
|
375.0
|
|
|
1,421.9
|
|
|
—
|
|
|
—
|
|
|
1,796.9
|
|
|||||
|
Deferred income taxes
|
—
|
|
|
252.8
|
|
|
33.3
|
|
|
—
|
|
|
286.1
|
|
|||||
|
Other non-current liabilities
|
—
|
|
|
69.1
|
|
|
6.2
|
|
|
—
|
|
|
75.3
|
|
|||||
|
Due to affiliates
|
1,685.4
|
|
|
1,381.5
|
|
|
940.5
|
|
|
(4,007.4
|
)
|
|
—
|
|
|||||
|
Total Liabilities
|
2,061.8
|
|
|
3,561.8
|
|
|
1,102.0
|
|
|
(4,125.8
|
)
|
|
2,599.8
|
|
|||||
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||
|
Redeemable non-controlling interest
|
11.5
|
|
|
11.5
|
|
|
—
|
|
|
(11.5
|
)
|
|
11.5
|
|
|||||
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||
|
Total Stockholders’ Equity
|
118.6
|
|
|
744.5
|
|
|
(400.1
|
)
|
|
(344.4
|
)
|
|
118.6
|
|
|||||
|
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders’ Equity
|
$
|
2,191.9
|
|
|
$
|
4,317.8
|
|
|
$
|
701.9
|
|
|
$
|
(4,481.7
|
)
|
|
$
|
2,729.9
|
|
|
|
Tempur Sealy International, Inc. (Ultimate Parent)
|
|
Combined Guarantor Subsidiaries
|
|
Combined Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net cash (used in) provided by operating activities
|
$
|
(10.5
|
)
|
|
$
|
(14.8
|
)
|
|
$
|
23.7
|
|
|
$
|
—
|
|
|
$
|
(1.6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Purchases of property, plant and equipment
|
—
|
|
|
(5.5
|
)
|
|
(2.3
|
)
|
|
—
|
|
|
(7.8
|
)
|
|||||
|
Acquisition of businesses, net of cash acquired
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other
|
—
|
|
|
0.9
|
|
|
(1.7
|
)
|
|
—
|
|
|
(0.8
|
)
|
|||||
|
Net cash used in investing activities
|
—
|
|
|
(4.6
|
)
|
|
(4.0
|
)
|
|
—
|
|
|
(8.6
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Proceeds from 2012 Credit Agreement
|
—
|
|
|
74.5
|
|
|
—
|
|
|
—
|
|
|
74.5
|
|
|||||
|
Repayments 2012 Credit Agreement
|
—
|
|
|
(66.5
|
)
|
|
—
|
|
|
—
|
|
|
(66.5
|
)
|
|||||
|
Proceeds from issuance of Senior Notes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net activity in investment in and advances from (to) subsidiaries and affiliates
|
10.1
|
|
|
13.9
|
|
|
(24.0
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Payment of deferred financing costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Proceeds from exercise of stock options
|
1.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.7
|
|
|||||
|
Excess tax benefit from stock based compensation
|
0.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.9
|
|
|||||
|
Treasury stock repurchased
|
(2.2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2.2
|
)
|
|||||
|
Other
|
—
|
|
|
(0.4
|
)
|
|
0.5
|
|
|
—
|
|
|
0.1
|
|
|||||
|
Net cash provided by (used in) financing activities
|
10.5
|
|
|
21.5
|
|
|
(23.5
|
)
|
|
—
|
|
|
8.5
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS
|
—
|
|
|
—
|
|
|
0.4
|
|
|
—
|
|
|
0.4
|
|
|||||
|
Increase (decrease) in cash and cash equivalents
|
—
|
|
|
2.1
|
|
|
(3.4
|
)
|
|
—
|
|
|
(1.3
|
)
|
|||||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
—
|
|
|
30.9
|
|
|
50.1
|
|
|
—
|
|
|
81.0
|
|
|||||
|
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
—
|
|
|
$
|
33.0
|
|
|
$
|
46.7
|
|
|
$
|
—
|
|
|
$
|
79.7
|
|
|
|
Tempur Sealy International, Inc. (Ultimate Parent)
|
|
Combined Guarantor Subsidiaries
|
|
Combined Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net cash (used in) provided by operating activities
|
$
|
(17.9
|
)
|
|
$
|
68.1
|
|
|
$
|
(45.0
|
)
|
|
$
|
—
|
|
|
$
|
5.2
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Purchases of property, plant and equipment
|
—
|
|
|
34.3
|
|
|
(39.9
|
)
|
|
—
|
|
|
(5.6
|
)
|
|||||
|
Acquisition of businesses, net of cash acquired
|
—
|
|
|
(1,265.5
|
)
|
|
—
|
|
|
—
|
|
|
(1,265.5
|
)
|
|||||
|
Other
|
—
|
|
|
54.1
|
|
|
(54.0
|
)
|
|
—
|
|
|
0.1
|
|
|||||
|
Net cash used in by investing activities
|
—
|
|
|
(1,177.1
|
)
|
|
(93.9
|
)
|
|
—
|
|
|
(1,271.0
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Proceeds from 2012 Credit Agreement
|
—
|
|
|
1,525.0
|
|
|
—
|
|
|
—
|
|
|
1,525.0
|
|
|||||
|
Repayments 2012 Credit Agreement
|
—
|
|
|
(24.1
|
)
|
|
—
|
|
|
—
|
|
|
(24.1
|
)
|
|||||
|
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 (to) from subsidiaries and affiliates
|
(801.6
|
)
|
|
760.5
|
|
|
41.1
|
|
|
—
|
|
|
—
|
|
|||||
|
Payment of deferred financing costs
|
(8.1
|
)
|
|
(43.4
|
)
|
|
—
|
|
|
—
|
|
|
(51.5
|
)
|
|||||
|
Proceeds from exercise of stock options
|
4.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4.2
|
|
|||||
|
Excess tax benefit from stock based compensation
|
2.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.5
|
|
|||||
|
Treasury stock repurchased
|
446.0
|
|
|
(446.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other
|
—
|
|
|
(4.7
|
)
|
|
4.4
|
|
|
—
|
|
|
(0.3
|
)
|
|||||
|
Net cash provided by financing activities
|
18.0
|
|
|
1,117.3
|
|
|
45.5
|
|
|
—
|
|
|
1,180.8
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS
|
—
|
|
|
1.2
|
|
|
(4.0
|
)
|
|
—
|
|
|
(2.8
|
)
|
|||||
|
Increase (decrease) in cash and cash equivalents
|
0.1
|
|
|
9.5
|
|
|
(97.4
|
)
|
|
—
|
|
|
(87.8
|
)
|
|||||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
—
|
|
|
19.2
|
|
|
160.1
|
|
|
—
|
|
|
179.3
|
|
|||||
|
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
0.1
|
|
|
$
|
28.7
|
|
|
$
|
62.7
|
|
|
$
|
—
|
|
|
$
|
91.5
|
|
|
•
|
an overview of our business, including the acquisition of Sealy Corporation and its subsidiaries (“Sealy”) that closed on March 18, 2013 ("Sealy Acquisition");
|
|
•
|
the effect of the foregoing on our overall financial performance and condition;
|
|
•
|
our net sales and costs in the periods presented as well as changes between periods; and
|
|
•
|
expected sources of liquidity for future operations.
|
|
•
|
Earnings per diluted share (“EPS”) in the
first
quarter of
2014
were
$0.44
compared to EPS of
$0.20
in the
first
quarter of
2013
. The 2013 and 2014 results reflect transaction and integration costs related to the Sealy Acquisition. We completed the Sealy Acquisition in March 2013, and results for the first quarter of
2013
include Sealy's operations from March 18, 2013 through March 31, 2013.
|
|
•
|
Adjusted EPS were
$0.53
in the
first
quarter of
2014
as compared to adjusted EPS of
$0.62
in the
first
quarter of
2013
. For a discussion and reconciliation of EPS to adjusted EPS, which is a non-GAAP measure, refer to the non-GAAP financial information set forth below under the heading “Non-GAAP Financial Information”.
|
|
•
|
Net income in the
first
quarter of
2014
was
$27.4 million
as compared to net income of
$12.5 million
for the
first
quarter of
2013
. We reported adjusted net income of
$32.6 million
for the
first
quarter of
2014
as compared to adjusted net income of
$38.2 million
for the
first
quarter of
2013
. For a discussion and reconciliation of net income to adjusted net income, which is a non-GAAP measure, refer to the non-GAAP financial information set forth below under the heading “Non-GAAP Financial Information”.
|
|
•
|
Net sales increased
79.9%
to
$701.9 million
in the
first
quarter of
2014
from
$390.1 million
in the
first
quarter of
2013
. The net sales increase was due to a full quarter of Sealy net sales in the first quarter of 2014 of
$363.2 million
as compared to $46.7 million in the
first
quarter of 2013, which included the period of March 18, 2013 through March 31, 2013.
|
|
•
|
Gross profit margin was
38.4%
as compared to
48.3%
in the
first
quarter of
2013
. The gross profit margin decreased primarily as a result of the inclusion of a full quarter for the Sealy business, which has lower margins than the Tempur North America and Tempur International segments, as well as changes in product mix and higher new product launch costs, offset partially by geographic mix and lower sourcing costs.
|
|
•
|
Operating income was
$62.4 million
as compared to
$44.5 million
in the
first
quarter of
2013
. Operating income in the
first
quarter of
2014
included
$7.4 million
of integration costs related to the Sealy Acquisition. Operating income in the first quarter of 2013 included $16.0 million of transaction and integration costs. The higher operating income reflects a full quarter of Sealy results in the first quarter of 2014.
|
|
|
Three Months Ended March 31,
|
||||||||||||
|
(in millions, except per common share amounts)
|
2014
|
|
2013
(1)
|
||||||||||
|
Net sales
|
$
|
701.9
|
|
|
100.0
|
%
|
|
$
|
390.1
|
|
|
100.0
|
%
|
|
Cost of sales
|
432.4
|
|
|
61.6
|
|
|
201.7
|
|
|
51.7
|
|
||
|
Gross profit
|
269.5
|
|
|
38.4
|
|
|
188.4
|
|
|
48.3
|
|
||
|
Selling and marketing expenses
|
143.0
|
|
|
20.4
|
|
|
86.4
|
|
|
22.1
|
|
||
|
General, administrative and other
|
70.3
|
|
|
10.0
|
|
|
58.7
|
|
|
15.0
|
|
||
|
Equity income in earnings of unconsolidated affiliates
|
(1.7
|
)
|
|
(0.2
|
)
|
|
(0.2
|
)
|
|
—
|
|
||
|
Royalty income, net of royalty expense
|
(4.5
|
)
|
|
(0.6
|
)
|
|
(1.0
|
)
|
|
(0.2
|
)
|
||
|
Operating income
|
62.4
|
|
|
8.8
|
|
|
44.5
|
|
|
11.4
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Other expense, net:
|
|
|
|
|
|
|
|
|
|
||||
|
Interest expense, net
|
22.2
|
|
|
3.2
|
|
|
27.9
|
|
|
7.2
|
|
||
|
Other expense, net
|
1.0
|
|
|
0.1
|
|
|
1.5
|
|
|
0.4
|
|
||
|
Total other expense
|
23.2
|
|
|
3.3
|
|
|
29.4
|
|
|
7.6
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Income before income taxes
|
39.2
|
|
|
5.5
|
|
|
15.1
|
|
|
3.8
|
|
||
|
Income tax provision
|
(11.5
|
)
|
|
(1.6
|
)
|
|
(2.6
|
)
|
|
(0.6
|
)
|
||
|
Net income before non-controlling interest
|
27.7
|
|
|
3.9
|
|
|
12.5
|
|
|
3.2
|
|
||
|
Less: Net income attributable to non-controlling interest
|
0.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Net income attributable to Tempur Sealy International, Inc.
|
$
|
27.4
|
|
|
3.9
|
%
|
|
$
|
12.5
|
|
|
3.2
|
%
|
|
|
|
|
|
|
|
|
|
||||||
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
||||
|
Basic
|
$
|
0.45
|
|
|
|
|
$
|
0.21
|
|
|
|
||
|
Diluted
|
$
|
0.44
|
|
|
|
|
$
|
0.20
|
|
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
||||
|
Basic
|
60.7
|
|
|
|
|
60.0
|
|
|
|
||||
|
Diluted
|
61.9
|
|
|
|
|
61.2
|
|
|
|
||||
|
(in millions, except percentages)
|
|
Three Months Ended March 31, 2014
|
|
Three Months Ended March 31, 2013
|
|
% Change 2014 vs 2013
|
|||||
|
Net sales
|
|
$
|
701.9
|
|
|
$
|
390.1
|
|
|
79.9
|
%
|
|
|
|
|
|
|
|
|
|||||
|
Net sales by segment:
|
|
|
|
|
|
|
|||||
|
Tempur North America
|
|
213.0
|
|
|
225.9
|
|
|
(5.7
|
)%
|
||
|
Tempur International
|
|
125.7
|
|
|
117.5
|
|
|
7.0
|
%
|
||
|
Sealy
|
|
363.2
|
|
|
46.7
|
|
|
677.7
|
%
|
||
|
|
|
|
|
|
|
|
|||||
|
Gross profit
|
|
269.5
|
|
|
188.4
|
|
|
43.0
|
%
|
||
|
Gross margin
|
|
38.4
|
%
|
|
48.3
|
%
|
|
|
|||
|
(in millions, except percentages)
|
|
Three Months Ended March 31, 2014
|
|
Three Months Ended March 31, 2013
|
|
% Change 2014 vs 2013
|
|||||
|
Total selling and marketing
|
|
$
|
143.0
|
|
|
$
|
86.4
|
|
|
65.5
|
%
|
|
As a percent of net sales
|
|
20.4
|
%
|
|
22.1
|
%
|
|
|
|||
|
Advertising expenses
|
|
73.8
|
|
|
41.3
|
|
|
78.7
|
%
|
||
|
As a percent of net sales
|
|
10.5
|
%
|
|
10.6
|
%
|
|
|
|||
|
Selling and marketing other
|
|
69.2
|
|
|
45.1
|
|
|
53.4
|
%
|
||
|
As a percent of net sales
|
|
9.9
|
%
|
|
11.6
|
%
|
|
|
|||
|
(in millions, except percentages)
|
|
Three Months Ended March 31, 2014
|
|
Three Months Ended March 31, 2013
|
|
% Change 2014 vs 2013
|
|||||
|
General, administrative and other expenses
|
|
$
|
70.3
|
|
|
$
|
58.7
|
|
|
19.8
|
%
|
|
As a percent of net sales
|
|
10.0
|
%
|
|
15.0
|
%
|
|
|
|||
|
(in millions, except percentages)
|
|
Three Months Ended March 31, 2014
|
|
Three Months Ended March 31, 2013
|
|
% Change 2014 vs 2013
|
|||||
|
Operating income
|
|
$
|
62.4
|
|
|
$
|
44.5
|
|
|
40.2
|
%
|
|
Operating margin
|
|
8.9
|
%
|
|
11.4
|
%
|
|
|
|||
|
(in millions, except percentages)
|
|
Three Months Ended March 31, 2014
|
|
Three Months Ended March 31, 2013
|
|
% Change 2014 vs 2013
|
|||||
|
Interest expense, net
|
|
$
|
22.2
|
|
|
$
|
27.9
|
|
|
(20.4
|
)%
|
|
(in millions, except percentages)
|
|
Three Months Ended March 31, 2014
|
|
Three Months Ended March 31, 2013
|
|
% Change 2014 vs 2013
|
|||||
|
Income before income taxes
|
|
$
|
39.2
|
|
|
$
|
15.1
|
|
|
159.6
|
%
|
|
(in millions, except percentages)
|
|
Three Months Ended March 31, 2014
|
|
Three Months Ended March 31, 2013
|
|
% Change 2014 vs 2013
|
|||||
|
Income tax
|
|
$
|
(11.5
|
)
|
|
$
|
(2.6
|
)
|
|
342.3
|
%
|
|
Effective tax rate
|
|
29.3
|
%
|
|
17.2
|
%
|
|
|
|||
|
(in millions, except percentages)
|
|
Three Months Ended March 31, 2014
|
|
Three Months Ended March 31, 2013
|
|
% Change 2014 vs 2013
|
|||||
|
Net sales
|
|
$
|
213.0
|
|
|
$
|
225.9
|
|
|
(5.7
|
)%
|
|
|
|
|
|
|
|
|
|||||
|
Net sales by channel:
|
|
|
|
|
|
|
|||||
|
Retail
|
|
200.8
|
|
|
207.5
|
|
|
(3.2
|
)%
|
||
|
Direct
|
|
9.3
|
|
|
14.4
|
|
|
(35.4
|
)%
|
||
|
Other
|
|
2.9
|
|
|
4.0
|
|
|
(27.5
|
)%
|
||
|
|
|
|
|
|
|
|
|||||
|
Net sales by product:
|
|
|
|
|
|
|
|||||
|
Bedding
|
|
199.5
|
|
|
204.6
|
|
|
(2.5
|
)%
|
||
|
Other products
|
|
13.5
|
|
|
21.3
|
|
|
(36.6
|
)%
|
||
|
|
|
|
|
|
|
|
|||||
|
Gross profit
|
|
85.8
|
|
|
103.5
|
|
|
(17.1
|
)%
|
||
|
Gross margin
|
|
40.3
|
%
|
|
45.8
|
%
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Operating income
|
|
11.1
|
|
|
15.9
|
|
|
(30.2
|
)%
|
||
|
Operating margin
|
|
5.2
|
%
|
|
7.0
|
%
|
|
|
|||
|
•
|
Gross profit decreased
$17.7 million
, and gross margin declined 550 basis points. The decline in gross margin was due to increased floor model discounts related to new product introductions, which unfavorably impacted gross margin by 360 basis points, and unfavorable product mix of 310 basis points. These factors were offset partially by lower sourcing costs.
|
|
•
|
Operating expenses were
$74.7 million
for the three months ended March 31, 2014, as compared to
$87.6 million
for the three months ended March 31, 2013, and decreased
3.7%
as a percentage of net sales primarily due to decreased transaction and integration expenses. During the three months ended March 31, 2013, we incurred $11.5 million of transaction expenses and $3.1 million of integration expenses. During the three months ended March 31, 2014 we did not incur any transaction expenses and incurred $5.4 million of integration expenses.
|
|
(in millions, except percentages)
|
|
Three Months Ended March 31, 2014
|
|
Three Months Ended March 31, 2013
|
|
% Change 2014 vs 2013
|
|||||
|
Net sales
|
|
$
|
125.7
|
|
|
$
|
117.5
|
|
|
7.0
|
%
|
|
|
|
|
|
|
|
|
|||||
|
Net sales by channel:
|
|
|
|
|
|
|
|||||
|
Retail
|
|
98.3
|
|
|
94.0
|
|
|
4.6
|
%
|
||
|
Direct
|
|
16.1
|
|
|
11.3
|
|
|
42.5
|
%
|
||
|
Other
|
|
11.3
|
|
|
12.2
|
|
|
(7.4
|
)%
|
||
|
|
|
|
|
|
|
|
|||||
|
Net sales by product:
|
|
|
|
|
|
|
|||||
|
Bedding
|
|
95.2
|
|
|
89.3
|
|
|
6.6
|
%
|
||
|
Other products
|
|
30.5
|
|
|
28.2
|
|
|
8.2
|
%
|
||
|
|
|
|
|
|
|
|
|||||
|
Gross profit
|
|
75.1
|
|
|
74.2
|
|
|
1.2
|
%
|
||
|
Gross margin
|
|
59.7
|
%
|
|
63.1
|
%
|
|
|
|||
|
|
|
|
|
|
|
|
|||||
|
Operating income
|
|
28.0
|
|
|
31.3
|
|
|
(10.5
|
)%
|
||
|
Operating margin
|
|
22.3
|
%
|
|
26.6
|
%
|
|
|
|||
|
•
|
Gross profit increased
$0.9 million
, and gross margin decreased 340 basis points. The decline in gross margin was due primarily to unfavorable product mix, which decreased gross margin by 400 basis points.
|
|
•
|
Operating expenses were
$47.1 million
for the three months ended March 31, 2014 and
$42.9 million
for the three months ended March 31, 2013, and increased 1.0% as a percentage of net sales. The increase is primarily due to costs associated with expanding points of distribution.
|
|
(1)
|
The references to “constant currency basis” in this Management Discussion & Analysis do not include operational impacts that could result from fluctuations in foreign currency rates. Certain financial results are adjusted based on a simple mathematical model that translates current period results in local currency using the comparable prior year period’s currency conversion rate. This approach is used for countries where the functional currency is the local country currency. This information is provided so that certain financial
|
|
(in millions, except percentages)
|
|
Three Months Ended March 31, 2014
|
|
Three Months Ended March 31, 2013
|
||||
|
Net sales
|
|
$
|
363.2
|
|
|
$
|
46.7
|
|
|
|
|
|
|
|
||||
|
Net sales by channel:
|
|
|
|
|
||||
|
Retail
|
|
344.6
|
|
|
44.2
|
|
||
|
Direct
|
|
5.0
|
|
|
1.3
|
|
||
|
Other
|
|
13.6
|
|
|
1.2
|
|
||
|
|
|
|
|
|
||||
|
Net sales by product:
|
|
|
|
|
||||
|
Bedding
|
|
341.3
|
|
|
44.7
|
|
||
|
Other products
|
|
21.9
|
|
|
2.0
|
|
||
|
|
|
|
|
|
||||
|
Gross profit
|
|
108.6
|
|
|
10.7
|
|
||
|
Gross margin
|
|
29.9
|
%
|
|
22.9
|
%
|
||
|
|
|
|
|
|
||||
|
Operating income
|
|
23.3
|
|
|
(2.7
|
)
|
||
|
Operating margin
|
|
6.4
|
%
|
|
(5.8
|
)%
|
||
|
(in millions)
|
|
Three Months Ended March 31, 2014
|
|
Three Months Ended March 31, 2013
|
|
% Change 2014 vs 2013
|
|||||
|
Net cash (used in) provided by:
|
|
|
|
|
|
|
|||||
|
Operating activities
|
|
$
|
(1.6
|
)
|
|
$
|
5.2
|
|
|
(130.8
|
)%
|
|
Investing activities
|
|
(8.6
|
)
|
|
(1,271.0
|
)
|
|
(99.3
|
)%
|
||
|
Financing activities
|
|
8.5
|
|
|
1,180.8
|
|
|
(99.3
|
)%
|
||
|
(in millions, except per share amounts)
|
Three Months Ended
March 31, 2014 |
|
Three Months Ended
March 31, 2013 |
||||
|
Net income attributable to Tempur Sealy International, Inc.
|
$
|
27.4
|
|
|
$
|
12.5
|
|
|
Plus:
|
|
|
|
||||
|
Transaction costs, net of tax
(1)
|
—
|
|
|
8.2
|
|
||
|
Integration costs, net of tax
(1)
|
5.2
|
|
|
2.9
|
|
||
|
Interest expense and financing costs, net of tax
(2)
|
—
|
|
|
13.9
|
|
||
|
Inventory step-up, net of tax
(3)
|
—
|
|
|
2.2
|
|
||
|
Adjustment of taxes to normalized rate
(4)
|
—
|
|
|
(1.5
|
)
|
||
|
Adjusted net income
|
$
|
32.6
|
|
|
$
|
38.2
|
|
|
|
|
|
|
||||
|
Earnings per share, diluted
|
$
|
0.44
|
|
|
$
|
0.20
|
|
|
Transaction costs, net of tax
(1)
|
—
|
|
|
0.13
|
|
||
|
Integration costs, net of tax
(1)
|
0.09
|
|
|
0.05
|
|
||
|
Interest expense and financing costs, net of tax
(2)
|
—
|
|
|
0.23
|
|
||
|
Inventory step-up, net of tax
(3)
|
—
|
|
|
0.04
|
|
||
|
Adjustment of taxes to normalized rate
(4)
|
—
|
|
|
(0.03
|
)
|
||
|
Adjusted earnings per share, diluted
|
$
|
0.53
|
|
|
$
|
0.62
|
|
|
|
|
|
|
||||
|
Diluted shares outstanding
|
61.9
|
|
61.2
|
||||
|
(1)
|
Transaction and integration represents costs, including legal fees, professional fees and other charges to align the businesses related to the Sealy Acquisition.
|
|
(2)
|
Interest expense represents certain costs incurred related to the Sealy Acquisition. This includes: interest on the Company's 6.875% Senior Notes due 2020, for the period prior to March 18, 2013 when the proceeds from the Senior Notes were held in escrow, commitments associated with financing for the closing of the Sealy Acquisition, and ticking fees. Interest expense also includes the write off of deferred financing costs.
|
|
(3)
|
Inventory step-up represents the reversal of the fair value adjustment associated with the Sealy Acquisition.
|
|
(4)
|
Adjustment of taxes to normalized rate represents adjustments associated with the tax impacts of transaction costs.
|
|
Fiscal Quarter
|
|
Maximum Consolidated Total Net Leverage Ratio
|
|
January 1, 2014 through March 31, 2014
|
|
5.00:1.00
|
|
April 1, 2014 through June 30, 2014
|
|
4.75:1.00
|
|
July 1, 2014 through December 31, 2014
|
|
4.50:1.00
|
|
January 1, 2015 through December 31, 2015
|
|
4.00:1.00
|
|
January 1, 2016 and thereafter
|
|
3.50:1.00
|
|
(in millions)
|
Twelve Months Ended March 31,2014
|
||
|
Net income attributable to Tempur Sealy International, Inc.
|
$
|
93.5
|
|
|
Interest expense
|
105.1
|
|
|
|
Income taxes
|
58.0
|
|
|
|
Depreciation & amortization
|
100.7
|
|
|
|
EBITDA
|
$
|
357.3
|
|
|
|
|
||
|
Adjustments for financial covenant purposes:
|
|
||
|
Transaction costs
(1)
|
6.9
|
|
|
|
Integration costs
(1)
|
31.1
|
|
|
|
Adjusted EBITDA
|
$
|
395.3
|
|
|
(1)
|
Transaction and integration represents costs, including legal fees, professional fees and other charges to align the businesses related to the Sealy Acquisition.
|
|
(in millions)
|
As of March 31, 2014
|
||
|
Total debt
|
$
|
1,845.3
|
|
|
Plus:
|
|
||
|
Letters of credit outstanding
|
20.9
|
|
|
|
Consolidated funded debt
|
1,866.2
|
|
|
|
Less:
|
|
||
|
Domestic qualified cash
(1)
|
$
|
33.0
|
|
|
Foreign qualified cash
(1)
|
$
|
28.0
|
|
|
Consolidated funded debt less qualified cash
|
$
|
1,805.2
|
|
|
(1)
|
Qualified cash as defined in the 2012 Credit Agreement equals 100.0% of unrestricted domestic cash plus 60.0% of unrestricted foreign cash. For purposes of calculating leverage ratios, qualified cash is capped at $150.0 million.
|
|
(in millions, except ratio)
|
As of March 31, 2014
|
|
|||
|
Consolidated funded debt less qualified cash
|
$
|
1,805.2
|
|
|
|
|
Adjusted EBITDA
|
395.3
|
|
|
||
|
|
4.6 times
|
|
(1
|
)
|
|
|
(1)
|
The ratio of consolidated debt less qualified cash to adjusted EBITDA was
4.6 times
, within our covenant, which requires this ratio be less than 5.00 times from January 1, 2014 through March 31, 2014.
|
|
Period
|
|
(a) Total number of shares purchased
|
|
(b) Average Price Paid per Share
|
|
(c) Total number of shares purchased as part of publicly announced plans or programs
|
|
(d) Maximum number of shares (or approximate dollar value) of shares that may yet be purchased under the plans or programs (in millions)
|
|
|
January 1, 2014 - January 31, 2014
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
February 1, 2014 - February 28, 2014
|
|
19,689
|
(1)
|
$49.43
|
|
—
|
|
$—
|
|
|
March 1, 2014 - March 31, 2014
|
|
23,567
|
(1)
|
$51.29
|
|
—
|
|
$—
|
|
|
Total
|
|
43,256
|
|
|
|
—
|
|
|
|
|
10.1
|
|
Tempur Sealy International, Inc. Amended and Restated Non-Employee Director Deferred Compensation Plan, which includes as Exhibit A the Form of Acknowledgement and Award Agreement (the Director Deferred Stock Unit Agreement) and as Exhibit B the Election Form under such Plan.
(1)
|
|
10.2
|
|
Form of Stock Option Agreement under the 2013 Equity Incentive Plan (Executive).
(1)
|
|
10.3
|
|
Form of Performance Restricted Stock Unit Award Agreement under the 2013 Equity Incentive Plan (Executive).
(1)
|
|
31.1
|
|
Certification of Chief Executive Officer, pursuant to Securities Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.2
|
|
Certification of Chief Financial Officer, pursuant to Securities Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1*
|
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101.0
|
|
The following materials from Tempur Sealy International, Inc.'s Quarterly Report on Form 10-Q for the quarter ended March 31, 2014, formatted in XBRL (Extensible Business Reporting Language): (i) the Condensed Consolidated Statements of Operations, (ii) the Condensed Consolidated Statement of Comprehensive Income (iii) the Condensed Consolidated Balance Sheets, (iv) the Condensed Consolidated Statements of Cash Flows, and (v) the Notes to Condensed Consolidated Financial Statements.
|
|
|
TEMPUR SEALY INTERNATIONAL, INC.
|
|
|
|
|
|
|
Date: May 2, 2014
|
By:
|
/s/ DALE E. WILLIAMS
|
|
|
|
Dale E. Williams
|
|
|
|
Executive Vice President and Chief Financial Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|