CARTHAGE, Mo., May 3, 2021 /PRNewswire/ --
Diversified manufacturer Leggett & Platt reported first quarter 2021 sales of $1.151 billion, a 10% increase versus first quarter last year.
First quarter EBIT was $128 million, a first quarter record. EBIT increased $49 million or 62% from first quarter 2020, and up $37 million or 41% from first quarter 2020 adjusted1 EBIT.
First quarter EPS was $.64, also a first quarter record. EPS increased $.31 versus first quarter 2020 and $.24 versus adjusted1 EPS in first quarter 2020. Improved EBIT was the primary driver of the increase, augmented by a lower tax rate ($.02 per share) and lower interest expense ($.01 per share).
LIFO Effective January 1, 2021, the Company changed its accounting methodology for valuing its domestic steel-related inventory from a last-in, first-out (LIFO) basis to a first-in, first-out (FIFO) basis. All prior periods presented have been retrospectively adjusted to apply the effects of the change.
CEO COMMENTS Chairman and CEO Karl Glassman commented, "We had a very strong start to the year, delivering better-than-expected first quarter results thanks to the efforts of an incredible team of more than 20,000 employees who remain focused on servicing our customers and keeping each other safe. We generated record first quarter EBIT, EBITDA, and EPS. Our results demonstrate our agility and resilience in dealing with inflationary pressure and supply chain constraints. Strong demand combined with our disciplined cost control provides us confidence to raise our full year guidance.
"We are also very pleased to be increasing our dividend for the 50th consecutive year, honoring our ongoing commitment to return value to our shareholders. As a result of this commitment over many decades, next year we will become a member of a select group of companies referred to as Dividend Kings.
"Lastly, we're proud to have issued our inaugural Sustainability Report last month, which signifies our commitment to further enhance responsible environmental, social, and governance (ESG) practices across our global operations."
DEBT, CASH FLOW, AND LIQUIDITY
DIVIDEND
2021 GUIDANCE
SEGMENT RESULTS – First Quarter 2021 (versus 1Q 2020)
Bedding Products –
Specialized Products –
Furniture, Flooring & Textile Products –
SLIDES AND CONFERENCE CALL A set of slides containing summary financial information is available from the Investor Relations section of Leggett's website at www.leggett.com. Management will host a conference call at 7:30 a.m.Central (8:30 a.m. Eastern) on Tuesday, May 4. The webcast can be accessed from Leggett's website. The dial-in number is (201) 689-8341; there is no passcode.
Second quarter results will be released after the market closes on Monday, August 2, 2021, with a conference call the next morning.
FOR MORE INFORMATION: Visit Leggett's website at www.leggett.com.
COMPANY DESCRIPTION: Leggett & Platt (NYSE: LEG) is a diversified manufacturer that designs and produces a broad variety of engineered components and products that can be found in most homes and automobiles. The 138-year-old Company is comprised of 15 business units, 20,000 employee-partners, and 135 manufacturing facilities located in 17 countries. Leggett & Platt is a member of the S&P 500 and the S&P 500 Dividend Aristocrats, and is one of Fortune's World's Most Admired Companies.
Leggett & Platt is the leading U.S.-based manufacturer of: a) bedding components; b) automotive seat support and lumbar systems; c) specialty bedding foams and private label finished mattresses; d) components for home furniture and work furniture; e) flooring underlayment; f) adjustable beds; and g) bedding industry machinery.
FORWARD-LOOKING STATEMENTS: This press release contains "forward-looking statements," including, but not limited to, raw material-related price increases; volume growth; acquisition and divestiture activity; the amount of sales, EPS, capital expenditures, depreciation and amortization, net interest expense, fully diluted shares, operating cash flow; our EBIT margin, and effective tax rate, amount of dividends, potential gain from real estate sale, higher metal margins, and currency benefit. Such forward-looking statements are expressly qualified by the cautionary statements described in this provision and reflect only the beliefs of Leggett or its management at the time the statement is made. Because all forward-looking statements deal with the future, they are subject to risks, uncertainties and developments which might cause actual events or results to differ materially from those envisioned or reflected in any forward-looking statement. Moreover, we do not have, and do not undertake, any duty to update or revise any forward-looking statement to reflect events or circumstances after the date on which the statement was made. Some of these risks and uncertainties include: (i) the adverse impact on our sales, earnings, liquidity, cash flow, costs, and financial condition caused by the COVID-19 pandemic which has, in varying degrees, and could continue to materially negatively impact (a) the demand for our products and our customers' products, growth rates in the industries in which we participate, and opportunities in those industries, (b) our manufacturing facilities' ability to remain fully operational, obtain necessary raw materials and parts, maintain appropriate labor levels and ship finished products to customers, (c) operating costs related to pay and benefits for our terminated employees, (d) our ability to collect trade and other notes receivables in accordance with their terms, (e) impairment of goodwill and long-lived assets, (f) restructuring-related costs, and (g) our ability to access the commercial paper market or borrow under our revolving credit facility, including compliance with restrictive covenants that may limit our operational flexibility and our ability to timely pay our debt; (ii) the speed at which vaccines for the COVID-19 virus are administered, the percentage of the population vaccinated, and the effectiveness of those vaccines; (iii) the Company's ability to manage working capital; (iv) increases or decreases in our capital needs, which may vary depending on acquisition or divestiture activity, our working capital needs and capital expenditures; (v) market conditions; (vi) price and product competition from foreign and domestic competitors; (vii) cost and availability of raw materials (including chemicals), labor, and energy costs; (viii) cash generation sufficient to pay the dividend; (ix) cash repatriation from offshore accounts; (x) changing tax rates, increased trade costs, cybersecurity breaches, customer losses and insolvencies, disruption to our steel rod mill, foreign currency fluctuation, the imposition or continuation of anti-dumping duties on innersprings, steel wire rod and mattresses, gain on the sale of real estate; data privacy, climate change and ESG obligations, and litigation risks; and (xi) risk factors in the "Forward-Looking Statements" and "Risk Factors" sections in Leggett's most recent Form 10-K and Form 10-Q reports filed with the SEC.
CONTACT: Investor Relations, (417) 358-8131 or invest@leggett.comSusan R. McCoy, Senior Vice President, Investor Relations Cassie J. Branscum, Senior Director, Investor Relations Tarah L. Sherwood, Director, Investor Relations
1 Please refer to the attached tables for Non-GAAP Reconciliations |
LEGGETT & PLATT | ||||||
RESULTS OF OPERATIONS 1 | FIRST QUARTER | |||||
(In millions, except per share data) | 2021 | 2020 | Change | |||
Net trade sales | $ 1,150.9 | $ 1,045.5 | 10 % | |||
Cost of goods sold | 903.4 | 824.8 | ||||
Gross profit | 247.5 | 220.7 | 12 % | |||
Selling & administrative expenses | 106.3 | 117.8 | (10)% | |||
Amortization | 15.8 | 16.4 | ||||
Other expense (income), net | (2.3) | 7.9 | ||||
Earnings before interest and taxes | 127.7 | 78.6 | 62 % | |||
Net interest expense | 18.4 | 20.0 | ||||
Earnings before income taxes | 109.3 | 58.6 | ||||
Income taxes | 21.8 | 14.5 | ||||
Net earnings (loss) | 87.5 | 44.1 | ||||
Less net income from non-controlling interest | – | – | ||||
Net Earnings (Loss) Attributable to L&P | $ 87.5 | $ 44.1 | 98 % | |||
Earnings (loss) per diluted share | ||||||
Net earnings (loss) per diluted share | $ 0.64 | $ 0.33 | 94 % | |||
Shares outstanding | ||||||
Common stock (at end of period) | 133.2 | 132.3 | 0.7 % | |||
Basic (average for period) | 136.0 | 135.4 | ||||
Diluted (average for period) | 136.3 | 135.6 | 0.5 % | |||
CASH FLOW 1 | FIRST QUARTER | |||||
(In millions) | 2021 | 2020 | Change | |||
Net earnings | $ 87.5 | $ 44.1 | ||||
Depreciation and amortization | 46.1 | 47.5 | ||||
Working capital decrease (increase) | (152.5) | (108.1) | ||||
Impairments | – | 3.5 | ||||
Other operating activities | 8.3 | 23.4 | ||||
Net Cash from Operating Activities | $ (10.6) | $ 10.4 | (202)% | |||
Additions to PP&E | (24.0) | (24.2) | ||||
Purchase of companies, net of cash | (27.3) | – | ||||
Dividends paid | (53.0) | (52.7) | ||||
Repurchase of common stock, net | (6.7) | (7.6) | ||||
Additions (payments) to debt, net | 109.2 | 340.1 | ||||
Other | (2.7) | (7.8) | ||||
Increase (Decrease) in Cash & Equivalents | $ (15.1) | $ 258.2 | ||||
FINANCIAL POSITION 1 | March 31, | |||||
(In millions) | 2021 | 2020 | Change | |||
Cash and equivalents | $ 333.8 | $ 505.8 | ||||
Receivables | 602.9 | 568.2 | ||||
Inventories | 801.8 | 692.3 | ||||
Other current assets | 50.5 | 52.5 | ||||
Total current assets | 1,789.0 | 1,818.8 | (2)% | |||
Net fixed assets | 775.3 | 809.5 | ||||
Operating lease right-of-use assets | 154.9 | 155.3 | ||||
Goodwill | 1,392.5 | 1,391.4 | ||||
Intangible assets and deferred costs, both at net | 799.9 | 843.8 | ||||
TOTAL ASSETS | $ 4,911.6 | $ 5,018.8 | (2)% | |||
Trade accounts payable | $ 536.3 | $ 429.1 | ||||
Current debt maturities | 50.8 | 51.2 | ||||
Current operating lease liabilities | 42.8 | 39.6 | ||||
Other current liabilities | 365.7 | 334.8 | ||||
Total current liabilities | 995.6 | 854.7 | 16 % | |||
Long-term debt | 1,952.9 | 2,415.2 | (19)% | |||
Operating lease liabilities | 115.4 | 117.9 | ||||
Deferred taxes and other liabilities | 391.5 | 364.6 | ||||
Equity | 1,456.2 | 1,266.4 | 15 % | |||
Total Capitalization | 3,916.0 | 4,164.1 | (6)% | |||
TOTAL LIABILITIES & EQUITY | $ 4,911.6 | $ 5,018.8 | (2)% | |||
1Effective 1/1/21: domestic steel-related inventory valuation methodology changed from LIFO to FIFO; all prior periods presented have been retrospectively adjusted to apply the effects of the change. |
LEGGETT & PLATT | ||||||||||||
SEGMENT RESULTS 1, 2 | FIRST QUARTER | |||||||||||
(In millions) | 2021 | 2020 | Change | |||||||||
Bedding Products | ||||||||||||
Net trade sales | $ 535.8 | $ 490.6 | 9 % | |||||||||
EBIT | 63.8 | 28.3 | 125 % | |||||||||
EBIT margin | 11.9% | 5.8% | 610 bps | 3 | ||||||||
Note impairment | – | 8.4 | ||||||||||
Adjusted EBIT | 63.8 | 36.7 | 74 % | |||||||||
Adjusted EBIT margin | 11.9% | 7.5% | 440 bps | |||||||||
Depreciation and amortization | 26.1 | 26.8 | ||||||||||
Adjusted EBITDA | 89.9 | 63.5 | 42 % | |||||||||
Adjusted EBITDA margin | 16.8% | 12.9% | 390 bps | |||||||||
Specialized Products | ||||||||||||
Net trade sales | $ 257.6 | $ 234.5 | 10 % | |||||||||
EBIT | 35.2 | 27.7 | 27 % | |||||||||
EBIT margin | 13.7% | 11.8% | 190 bps | |||||||||
Depreciation and amortization | 11.1 | 11.2 | ||||||||||
EBITDA | 46.3 | 38.9 | 19 % | |||||||||
EBITDA margin | 18.0% | 16.6% | 140 bps | |||||||||
Furniture, Flooring & Textile Products | ||||||||||||
Net trade sales | $ 357.5 | $ 320.4 | 12 % | |||||||||
EBIT | 28.3 | 26.1 | 8 % | |||||||||
EBIT margin | 7.9% | 8.1% | -20 bps | |||||||||
Depreciation and amortization | 6.1 | 6.5 | ||||||||||
EBITDA | 34.4 | 32.6 | 6 % | |||||||||
EBITDA margin | 9.6% | 10.2% | -60 bps | |||||||||
Total Company | ||||||||||||
Net trade sales | $ 1,150.9 | $ 1,045.5 | 10 % | |||||||||
EBIT - segments | 127.3 | 82.1 | 55 % | |||||||||
Intersegment eliminations and other | 0.4 | (3.5) | ||||||||||
EBIT | 127.7 | 78.6 | 62 % | |||||||||
EBIT margin | 11.1% | 7.5% | 360 bps | |||||||||
Note impairment 4 | – | 8.4 | ||||||||||
Stock write-off from prior year divestiture 4 | – | 3.5 | ||||||||||
Adjusted EBIT 4 | 127.7 | 90.5 | 41 % | |||||||||
Adjusted EBIT margin 4 | 11.1% | 8.7% | 240 bps | |||||||||
Depreciation and amortization - segments | 43.3 | 44.5 | ||||||||||
Depreciation and amortization - unallocated 5 | 2.8 | 3.0 | ||||||||||
Adjusted EBITDA 4 | $ 173.8 | $ 138.0 | 26 % | |||||||||
Adjusted EBITDA margin | 15.1% | 13.2% | 190 bps | |||||||||
LAST SIX QUARTERS 1 | 2019 | 2020 | 2021 | |||||||||
Selected Figures (In Millions) | 4Q | 1Q | 2Q | 3Q | 4Q | 1Q | ||||||
Net trade sales | 1,144.9 | 1,045.5 | 845.1 | 1,207.6 | 1,182.0 | 1,150.9 | ||||||
Sales growth (vs. prior year) | 9 % | (9)% | (30)% | (3)% | 3 % | 10 % | ||||||
Volume growth (same locations vs. prior year) | (1)% | (9)% | (29)% | (3)% | 3 % | 4 % | ||||||
Adjusted EBIT 4 | 125.7 | 90.5 | 50.3 | 155.9 | 156.0 | 127.7 | ||||||
Cash from operations | 251.4 | 10.4 | 112.1 | 261.3 | 218.8 | (10.6) | ||||||
Adjusted EBITDA (trailing twelve months) 4 | 689.9 | 675.7 | 596.3 | 610.6 | 642.1 | 677.9 | ||||||
(Long-term debt + current maturities - cash and equivalents) / adj. EBITDA 4,6 | 2.71 | 2.90 | 3.23 | 2.81 | 2.42 | 2.46 | ||||||
Organic Sales (Vs. Prior Year) 7 | 4Q | 1Q | 2Q | 3Q | 4Q | 1Q | ||||||
Bedding Products | (10)% | (15)% | (28)% | (1)% | 5 % | 12 % | ||||||
Specialized Products | 4 % | (11)% | (47)% | (9)% | 1 % | 9 % | ||||||
Furniture, Flooring & Textile Products | (2)% | (7)% | (25)% | (2)% | 3 % | 12 % | ||||||
Overall | (4)% | (12)% | (31)% | (3)% | 3 % | 11 % | ||||||
2Segment and overall company margins calculated on net trade sales. | ||||||||||||
3bps = basis points; a unit of measure equal to 1/100th of 1%. | ||||||||||||
4Refer to next page for non-GAAP reconciliations. | ||||||||||||
5Consists primarily of depreciation of non-operating assets. | ||||||||||||
6EBITDA based on trailing twelve months. | ||||||||||||
7Net trade sales excluding sales attributable to acquisitions and divestitures consummated in the last 12 months. |
LEGGETT & PLATT | |||||||||||||
RECONCILIATION OF REPORTED (GAAP) TO ADJUSTED (Non-GAAP) FINANCIAL MEASURES 1, 12 | |||||||||||||
Non-GAAP Adjustments 8 | 2019 | 2020 | 2021 | ||||||||||
(In millions, except per share data) | 4Q | 1Q | 2Q | 3Q | 4Q | 1Q | |||||||
Goodwill impairment | – | – | 25.4 | – | – | – | |||||||
Note impairment | – | 8.4 | – | – | – | – | |||||||
Stock write-off from prior year divestiture | – | 3.5 | – | – | – | – | |||||||
Restructuring-related charges | 2.9 | – | 2.2 | 5.7 | – | – | |||||||
Non-GAAP Adjustments (Pretax) 9 | 2.9 | 11.9 | 27.6 | 5.7 | – | – | |||||||
Income tax impact | 0.4 | (2.9) | (0.2) | (1.3) | – | – | |||||||
Non-GAAP Adjustments (After Tax) | 3.3 | 9.0 | 27.4 | 4.4 | – | – | |||||||
Diluted shares outstanding | 135.8 | 135.6 | 135.7 | 136.1 | 136.2 | 136.3 | |||||||
EPS Impact of Non-GAAP Adjustments | 0.02 | 0.07 | 0.20 | 0.03 | – | – | |||||||
Adjusted EBIT, EBITDA, Margin, and EPS 8 | 2019 | 2020 | 2021 | ||||||||||
(In millions, except per share data) | 4Q | 1Q | 2Q | 3Q | 4Q | 1Q | |||||||
Net trade sales | 1,144.9 | 1,045.5 | 845.1 | 1,207.6 | 1,182.0 | 1,150.9 | |||||||
EBIT (earnings before interest and taxes) | 122.8 | 78.6 | 22.7 | 150.2 | 156.0 | 127.7 | |||||||
Non-GAAP adjustments (pretax and excluding interest) | 2.9 | 11.9 | 27.6 | 5.7 | – | – | |||||||
Adjusted EBIT | 125.7 | 90.5 | 50.3 | 155.9 | 156.0 | 127.7 | |||||||
EBIT margin | 10.7% | 7.5% | 2.7% | 12.4% | 13.2% | 11.1% | |||||||
Adjusted EBIT Margin | 11.0% | 8.7% | 6.0% | 12.9% | 13.2% | 11.1% | |||||||
EBIT | 122.8 | 78.6 | 22.7 | 150.2 | 156.0 | 127.7 | |||||||
Depreciation and amortization | 47.2 | 47.5 | 46.5 | 47.0 | 48.4 | 46.1 | |||||||
EBITDA | 170.0 | 126.1 | 69.2 | 197.2 | 204.4 | 173.8 | |||||||
Non-GAAP adjustments (pretax and excluding interest) | 2.9 | 11.9 | 27.6 | 5.7 | – | – | |||||||
Adjusted EBITDA | 172.9 | 138.0 | 96.8 | 202.9 | 204.4 | 173.8 | |||||||
EBITDA margin | 14.8% | 12.1% | 8.2% | 16.3% | 17.3% | 15.1% | |||||||
Adjusted EBITDA Margin | 15.1% | 13.2% | 11.5% | 16.8% | 17.3% | 15.1% | |||||||
Diluted EPS | 0.57 | 0.33 | (0.05) | 0.79 | 0.79 | 0.64 | |||||||
EPS impact of non-GAAP adjustments | 0.02 | 0.07 | 0.20 | 0.03 | – | – | |||||||
Adjusted EPS | 0.59 | 0.40 | 0.15 | 0.82 | 0.79 | 0.64 | |||||||
2019 | 2020 | 2021 | |||||||||||
Net Debt to Adjusted EBITDA 10 | 4Q | 1Q | 2Q | 3Q | 4Q | 1Q | |||||||
Total debt | 2,117.6 | 2,466.4 | 2,134.3 | 1,960.2 | 1,900.2 | 2,003.7 | |||||||
Less: cash and equivalents | (247.6) | (505.8) | (208.8) | (245.0) | (348.9) | (333.8) | |||||||
Net debt | 1,870.0 | 1,960.6 | 1,925.5 | 1,715.2 | 1,551.3 | 1,669.9 | |||||||
Adjusted EBITDA, trailing 12 months | 689.9 | 675.7 | 596.3 | 610.6 | 642.1 | 677.9 | |||||||
Net Debt / Leggett Reported 12-month Adjusted EBITDA | 2.71 | 2.90 | 3.23 | 2.81 | 2.42 | 2.46 | |||||||
Net Debt / Leggett and ECS 12-month Pro Forma Adjusted EBITDA 11 | 2.71 | ||||||||||||
8 Management and investors use these measures as supplemental information to assess operational performance. | |||||||||||||
9 The non-GAAP adjustments affected various line items on the income statement. Details by quarter: 4Q 2019: $2.9 million other expense. 1Q 2020: $8.4 million SG&A, $3.5 million other expense. 2Q 2020: ($0.2) COGS, $27.8 million other expense. 3Q 2020: $5.1 million other expense, $0.6 million in COGS. | |||||||||||||
10 Management and investors use this ratio as supplemental information to assess ability to pay off debt. These ratios are calculated differently than the Company's credit facility covenant ratio. | |||||||||||||
11 The Leggett and ECS pro forma adjusted EBITDA for the 12 months ended December 31, 2019 is presented in the table below. Because the increase in debt from December 31, 2018 to December 31, 2019 was directly attributable to the ECS acquisition, we believe it is more meaningful to investors to include ECS's pre-acquisition EBITDA for the trailing 12 months ended December 31, 2019 in the net debt / 12-month adjusted EBITDA calculation. | |||||||||||||
ECS pre-acquisition EBITDA from (amounts in millions): | 1/1/19 – 1/16/19 | ||||||||||||
Net earnings | (1) | ||||||||||||
Interest expense | 1 | ||||||||||||
Taxes | – | ||||||||||||
EBIT | – | ||||||||||||
Depreciation and amortization | 1 | ||||||||||||
EBITDA | 1 | ||||||||||||
Leggett adjusted EBITDA, trailing 12 months (including ECS from January 16, 2019) | 690 | ||||||||||||
ECS pre-acquisition EBITDA | 1 | ||||||||||||
Leggett and ECS pro forma adjusted EBITDA, trailing 12 months | 691 | ||||||||||||
Net Debt / Leggett and ECS 12-month Pro Forma Adjusted EBITDA | 2.71 | ||||||||||||
12Calculations impacted by rounding. |
View original content to download multimedia:http://www.prnewswire.com/news-releases/leggett--platt-reports-record-1q-ebit-and-eps-increases-2q-dividend-301282499.html
SOURCE Leggett & Platt