CARTHAGE, Mo., Feb. 3, 2020 /PRNewswire/ --
Diversified manufacturer Leggett & Platt reported fourth quarter 2019 sales of $1.14 billion, a 9% increase versus fourth quarter last year.
Fourth quarter EBIT was $135 million, up $51 million or 61% from fourth quarter last year, and adjusted1 EBIT was $140 million, a $20 million or 17% increase.
Fourth quarter EPS was $.64, an increase of $.25 versus fourth quarter 2018. Adjusted1 EPS was $.68, an increase of $.06, and reflects higher adjusted1 EBIT partially offset by higher interest expense ($.04/share) and a higher tax rate ($.02/share).
Full-Year Results:2019 sales of $4.75 billion, an 11% increase versus last year
2019 EBIT was $513 million, up $76 million or 18% from 2018, and adjusted1 EBIT was $529 million, a $56 million or 12% increase.
2019 EPS was $2.47, an increase of $.21 versus 2018. Full-year adjusted1 EPS was $2.57, an increase of $.09, and reflects higher adjusted1 EBIT partially offset by higher interest expense largely due to the ECS acquisition ($.20/share) and a higher tax rate ($.04/share).
Adjustments to Earnings:
CEO CommentsChairman and CEO Karl G. Glassman commented, "In 2019, our employees achieved several milestones including the acquisition of ECS, the largest acquisition in Company history, record cash flow from operations, and our 48th consecutive annual dividend increase. We also announced organizational changes, including segment realignment, effective January 1, 2020, and key executive and board appointments.
"Portfolio management remains a strategic priority. Over the past several years we have enhanced our business portfolio and improved margins by growing our stronger businesses and exiting or restructuring businesses that consistently struggled to deliver acceptable margins and returns. During 2019 we acquired two businesses: ECS, which contributed meaningfully to EBIT and operating cash flow, and a small Geo Components operation. We also completed the restructuring of Home Furniture and the exit of Fashion Bed.
"During 2019, sales grew 11% primarily from the ECS acquisition. Sales were stronger in U.S. Spring, Automotive, Work Furniture and Aerospace but these improvements were more than offset by planned lower volume from business exited in Fashion Bed and Home Furniture and weak trade demand in the Industrial Products segment. Full year adjusted1 EBIT increased $56 million over 2018, primarily from the ECS acquisition, lower raw material costs including LIFO benefit, and improved earnings performance in Furniture Products.
"In 2020, we expect mid-single-digit volume growth from Automotive, U.S. Spring, ECS, Aerospace, Geo Components and Work Furniture, to be offset by further year-over-year sales declines from exited business in Fashion Bed and Home Furniture, continued weak trade demand for steel rod and wire and raw material-related selling price decreases which began in the second half of 2019. Prior year acquisitions should add 1% to sales growth. Earnings growth in Automotive, U.S Spring, ECS and several of our businesses is expected to be more than offset by increasing steel costs, including the non-recurrence of 2019's LIFO benefit, and investments to support future growth."
Debt and Cash Flow
2020 Guidance
LIFO
SEGMENT RESULTS – Fourth Quarter 2019 (versus 4Q 2018) Residential Products –
Industrial Products –
Furniture Products –
Specialized Products –
SEGMENT RESULTS – Full Year 2019 (versus 2018) Residential Products –
Industrial Products –
Furniture Products –
Specialized Products –
Slides and Conference CallA 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, February 4. The webcast can be accessed from Leggett's website. The dial-in number is (201) 689-8341; there is no passcode.
First quarter results will be released after the market closes on Monday, May 4, with a conference call the next morning.
FOR MORE INFORMATION: Visit Leggett's website at www.leggett.com.
COMPANY DESCRIPTION: At Leggett & Platt (NYSE: LEG), we create innovative products that enhance people's lives, generate exceptional returns for our shareholders, and provide sought-after jobs in communities around the world. L&P is a 137-year-old diversified manufacturer that designs and produces engineered products found in most homes and automobiles. The Company is comprised of 15 business units, 22,000 employee-partners, and 140 manufacturing facilities located in 18 countries.
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, the 2020 total sales, organic sales, volume growth from Automotive, U.S. Spring, ECS, Aerospace, Geo Components and Work Furniture, volume, annualized sales added by acquisitions, EPS, sales growth, improved EBIT, EBIT margin, cash from operations, decreasing steel costs, depreciation and amortization, net interest, effective tax rate, fully diluted shares, capital expenditures; and our ability to deleverage to a ratio of debt to trailing 12-months adjusted EBITDA of approximately 2.5 by year-end 2020. 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 Company's ability to achieve its operating targets; (ii) inability to comply with the restrictive covenants in the Company's credit agreement; (iii) increases or decreases in our capital needs, which may vary depending on acquisition or divestiture activity, our working capital needs and capital expenditures; (iv) market conditions; (v) price and product competition from foreign and domestic competitors, changes in demand for the Company's products, cost and availability of raw materials and labor, fuel and energy costs, our ability to increase the dividend, our ability to repatriate cash from offshore accounts, net interest expense, tax rates, increased trade costs, cybersecurity breaches, customer losses and insolvencies, disruption to our steel rod mill, climate change regulations, environmental, social and governance risks, general economic conditions, possible goodwill or other asset impairment, foreign currency fluctuation, the amount of fully diluted shares, depreciation and amortization, and litigation risks; and (vi) other risk factors in the "Forward-Looking Statements" and "Risk Factors" sections in Leggett's most recent Form 10-K and subsequent Form 10-Q reports filed with the SEC.
CONTACT: Investor Relations, (417) 358-8131 or invest@leggett.comSusan R. McCoy, Senior Vice President, Investor RelationsWendy M. Watson, Vice President, Investor RelationsCassie J. Branscum, Manager, Investor Relations
1 Please refer to attached tables for Non-GAAP reconciliations.
LEGGETT & PLATT | ||||||||||||
RESULTS OF OPERATIONS | FOURTH QUARTER | YEAR TO DATE | ||||||||||
(In millions, except per share data) | 2019 | 2018 | Change | 2019 | 2018 | Change | ||||||
Net sales | $1,144.9 | $1,046.7 | 9% | $4,752.5 | $4,269.5 | 11% | ||||||
Cost of goods sold | 872.5 | 833.5 | 3,701.9 | 3,380.8 | ||||||||
Gross profit | 272.4 | 213.2 | 28% | 1,050.6 | 888.7 | 18% | ||||||
Selling & administrative expenses | 117.6 | 111.9 | 5% | 469.7 | 425.1 | 10% | ||||||
Amortization | 16.0 | 5.2 | 63.3 | 20.5 | ||||||||
Other expense (income), net | 3.7 | 12.1 | 4.2 | 6.2 | ||||||||
Earnings before interest and taxes | 135.1 | 84.0 | 61% | 513.4 | 436.9 | 18% | ||||||
Net interest expense | 20.3 | 15.8 | 83.3 | 52.5 | ||||||||
Earnings before income taxes | 114.8 | 68.2 | 430.1 | 384.4 | ||||||||
Income taxes | 27.9 | 15.1 | 96.2 | 78.3 | ||||||||
Net earnings | 86.9 | 53.1 | 333.9 | 306.1 | ||||||||
Less net income from non-controlling interest | (0.1) | (0.1) | (0.1) | (0.2) | ||||||||
Net earnings attributable to L&P | $ 86.8 | $ 53.0 | 64% | $ 333.8 | $ 305.9 | 9% | ||||||
Earnings per diluted share | ||||||||||||
Net earnings per diluted share | $0.64 | $0.39 | 64% | $2.47 | $2.26 | 9% | ||||||
Shares outstanding | ||||||||||||
Common stock (at end of period) | 131.8 | 130.5 | 1.0% | 131.8 | 130.5 | |||||||
Basic (average for period) | 135.2 | 134.0 | 134.8 | 134.3 | ||||||||
Diluted (average for period) | 135.8 | 134.7 | 0.8% | 135.4 | 135.2 | |||||||
CASH FLOW | FOURTH QUARTER | YEAR TO DATE | ||||||||||
(In millions) | 2019 | 2018 | Change | 2019 | 2018 | Change | ||||||
Net earnings | $ 86.9 | $ 53.1 | $ 333.9 | $ 306.1 | ||||||||
Depreciation and amortization | 47.2 | 35.1 | 191.9 | 136.1 | ||||||||
Working capital decrease (increase) | 101.1 | 75.5 | 80.5 | (46.0) | ||||||||
Impairments | 2.1 | 5.1 | 7.8 | 5.4 | ||||||||
Other operating activity | 14.1 | 20.4 | 53.9 | 38.7 | ||||||||
Net Cash from Operating Activity | $ 251.4 | $ 189.2 | 33% | $ 668.0 | $ 440.3 | 52% | ||||||
Additions to PP&E | (40.1) | (37.0) | (143.1) | (159.6) | (10%) | |||||||
Purchase of companies, net of cash | (20.8) | (1.3) | (1,265.1) | (109.2) | ||||||||
Proceeds from business and asset sales | 0.2 | 1.2 | 5.5 | 4.9 | ||||||||
Dividends paid | (52.6) | (49.5) | (204.6) | (193.7) | ||||||||
Repurchase of common stock, net | (2.7) | 0.3 | (7.1) | (107.6) | ||||||||
Additions (payments) to debt, net | (127.5) | (185.3) | 947.0 | (85.8) | ||||||||
Other | (2.3) | (13.0) | (21.1) | (47.3) | ||||||||
Increase (Decr.) in Cash & Equiv. | $ 5.6 | $ (95.4) | $ (20.5) | $ (258.0) | ||||||||
FINANCIAL POSITION | 31-Dec | |||||||||||
(In millions) | 2019 | 2018 | Change | |||||||||
Cash and equivalents | $ 247.6 | $ 268.1 | ||||||||||
Receivables | 591.9 | 571.6 | ||||||||||
Inventories | 636.7 | 633.9 | ||||||||||
Other current assets | 61.9 | 51.0 | ||||||||||
Total current assets | 1,538.1 | 1,524.6 | 1% | |||||||||
Net fixed assets | 830.8 | 728.5 | ||||||||||
Operating lease right-of-use assets | 158.8 | — | ||||||||||
Goodwill | 1,406.3 | 833.8 | ||||||||||
Intangible assets and deferred costs | 764.0 | 178.7 | ||||||||||
Other assets | 118.4 | 116.4 | ||||||||||
TOTAL ASSETS | $4,816.4 | $3,382.0 | 42% | |||||||||
Trade accounts payable | $ 463.4 | $ 465.4 | ||||||||||
Current debt maturities | 51.1 | 1.2 | ||||||||||
Current operating lease liabilities | 39.3 | — | ||||||||||
Other current liabilities | 374.3 | 349.1 | ||||||||||
Total current liabilities | 928.1 | 815.7 | 14% | |||||||||
Long-term debt | 2,066.5 | 1,167.8 | 77% | |||||||||
Operating lease liabilities | 121.6 | — | ||||||||||
Deferred taxes and other liabilities | 387.7 | 240.9 | ||||||||||
Equity | 1,312.5 | 1,157.6 | 13% | |||||||||
Total Capitalization | 3,888.3 | 2,566.3 | 52% | |||||||||
TOTAL LIABILITIES & EQUITY | $4,816.4 | $3,382.0 | 42% |
LEGGETT & PLATT | |||||||||||||
SEGMENT RESULTS1 | FOURTH QUARTER | YEAR TO DATE | |||||||||||
(In millions) | 2019 | 2018 | Change | 2019 | 2018 | Change | |||||||
Residential Products | |||||||||||||
External Sales | $ 556.0 | $ 420.3 | 32.3% | $2,331.0 | $1,703.7 | 36.8% | |||||||
Total Sales (External + Inter-segment) | 559.1 | 424.7 | 31.6% | 2,344.2 | 1,720.8 | 36.2% | |||||||
EBIT | 41.1 | 14.8 | 178% | 170.6 | 132.8 | 28% | |||||||
EBIT Margin | 7.4% | 3.5% | 390 bps | 2 | 7.3% | 7.7% | (40) bps | 2 | |||||
Restructuring-related charges | 2.0 | 0.8 | 4.1 | 0.8 | |||||||||
ECS transaction costs | — | 3.7 | 0.9 | 3.7 | |||||||||
Note impairment | — | 15.9 | — | 15.9 | |||||||||
Adjusted EBIT | 43.1 | 35.2 | 22% | 175.6 | 153.2 | 15% | |||||||
Adjusted EBIT Margin | 7.7% | 8.3% | (60) bps | 7.5% | 8.9% | (140) bps | |||||||
Depreciation and amortization | 26.6 | 12.2 | 104.2 | 46.6 | |||||||||
Adjusted EBITDA | 69.7 | 47.4 | 47% | 279.8 | 199.8 | 40% | |||||||
Adjusted EBITDA Margin | 12.5% | 11.2% | 130 bps | 11.9% | 11.6% | 30 bps | |||||||
Industrial Products | |||||||||||||
External Sales | $ 57.5 | $ 91.6 | (37.2%) | $ 295.6 | $ 367.4 | (19.5%) | |||||||
Total Sales (External + Inter-segment) | 126.8 | 166.1 | (23.7%) | 595.2 | 662.4 | (10.1%) | |||||||
EBIT | 21.6 | 20.8 | 4% | 97.5 | 68.4 | 43% | |||||||
EBIT Margin | 17.0% | 12.5% | 450 bps | 16.4% | 10.3% | 610 bps | |||||||
Restructuring-related charges | 0.4 | — | 1.0 | — | |||||||||
Adjusted EBIT | 22.0 | 20.8 | 6% | 98.5 | 68.4 | 44% | |||||||
Adjusted EBIT Margin | 17.4% | 12.5% | 490 bps | 16.5% | 10.3% | 620 bps | |||||||
Depreciation and amortization | 2.8 | 2.6 | 11.0 | 10.3 | |||||||||
Adjusted EBITDA | 24.8 | 23.4 | 6% | 109.5 | 78.7 | 39% | |||||||
Adjusted EBITDA Margin | 19.6% | 14.1% | 550 bps | 18.4% | 11.9% | 650 bps | |||||||
Furniture Products | |||||||||||||
External Sales | $ 261.7 | $ 275.3 | (4.9%) | $1,059.1 | $1,142.1 | (7.3%) | |||||||
Total Sales (External + Inter-segment) | 263.8 | 278.7 | (5.3%) | 1,068.6 | 1,155.9 | (7.6%) | |||||||
EBIT | 21.5 | 1.3 | 1554% | 73.4 | 49.6 | 48% | |||||||
EBIT Margin | 8.2% | 0.5% | 770 bps | 6.9% | 4.3% | 260 bps | |||||||
Restructuring-related charges | 2.6 | 15.5 | 10.0 | 15.5 | |||||||||
Adjusted EBIT | 24.1 | 16.8 | 43% | 83.4 | 65.1 | 28% | |||||||
Adjusted EBIT Margin | 9.1% | 6.0% | 310 bps | 7.8% | 5.6% | 220 bps | |||||||
Depreciation and amortization | 3.4 | 4.4 | 17.8 | 17.4 | |||||||||
Adjusted EBITDA | 27.5 | 21.2 | 30% | 101.2 | 82.5 | 23% | |||||||
Adjusted EBITDA Margin | 10.4% | 7.6% | 280 bps | 9.5% | 7.1% | 240 bps | |||||||
Specialized Products | |||||||||||||
External Sales | $ 269.7 | $ 259.5 | 3.9% | $1,066.8 | $1,056.3 | 1.0% | |||||||
Total Sales (External + Inter-segment) | 270.4 | 260.2 | 3.9% | 1,070.0 | 1,059.0 | 1.0% | |||||||
EBIT | 48.9 | 47.5 | 3% | 170.5 | 189.0 | (10%) | |||||||
EBIT Margin | 18.1% | 18.3% | (20) bps | 15.9% | 17.8% | (190) bps | |||||||
Depreciation and amortization | 10.8 | 10.3 | 41.8 | 39.0 | |||||||||
EBITDA | 59.7 | 57.8 | 3% | 212.3 | 228.0 | (7%) | |||||||
EBITDA Margin | 22.1% | 22.2% | (10) bps | 19.8% | 21.5% | (170) bps | |||||||
Total Company | |||||||||||||
External Sales | $1,144.9 | $1,046.7 | 9.4% | $4,752.5 | $4,269.5 | 11.3% | |||||||
EBIT - segments | 133.1 | 84.4 | 58% | 512.0 | 439.8 | 16% | |||||||
Intersegment eliminations and other | 2.0 | (0.4) | 1.4 | (2.9) | |||||||||
EBIT | 135.1 | 84.0 | 61% | 513.4 | 436.9 | 18% | |||||||
EBIT Margin | 11.8% | 8.0% | 380 bps | 10.8% | 10.2% | 60 bps | |||||||
Restructuring-related charges 3 | 5.0 | 16.3 | 15.1 | 16.3 | |||||||||
ECS transaction costs 3 | — | 3.7 | 0.9 | 3.7 | |||||||||
Note impairment 3 | — | 15.9 | — | 15.9 | |||||||||
Adjusted EBIT 3 | 140.1 | 120.0 | 17% | 529.4 | 472.9 | 12% | |||||||
Adjusted EBIT Margin3 | 12.2% | 11.5% | 70 bps | 11.1% | 11.1% | 0 bps | |||||||
Depreciation and amortization - segments | 43.6 | 29.5 | 174.8 | 113.3 | |||||||||
Depreciation and amortization - unallocated 4 | 3.6 | 5.6 | 17.1 | 22.8 | |||||||||
Adjusted EBITDA 3 | 187.3 | 155.1 | 21% | 721.3 | 609.0 | 18% | |||||||
Adjusted EBITDA Margin3 | 16.4% | 14.8% | 160 bps | 15.2% | 14.3% | 90 bps | |||||||
LAST SIX QUARTERS | 2018 | 2019 | |||||||||||
Selected Figures | 3Q | 4Q | 1Q | 2Q | 3Q | 4Q | |||||||
Net Sales ($ million) | 1,092 | 1,047 | 1,155 | 1,213 | 1,239 | 1,145 | |||||||
Sales Growth (vs. prior year) | 8% | 6% | 12% | 10% | 14% | 9% | |||||||
Volume Growth (same locations vs. prior year) | 3% | —% | (3%) | (6%) | (1%) | (1%) | |||||||
Adjusted EBIT 3($ million) | 124 | 120 | 105 | 136 | 148 | 140 | |||||||
Cash from Operations ($ million) | 127 | 189 | 31 | 172 | 213 | 251 | |||||||
Adjusted EBITDA (trailing twelve months) 3($ million) | 598 | 609 | 620 | 651 | 689 | 721 | |||||||
(Long-term debt + current maturities) / Adj. EBITDA 3,5 | 2.3 | 1.9 | 4.0 | 3.7 | 3.3 | 2.9 | |||||||
Organic Sales (vs. prior year) | 3Q | 4Q | 1Q | 2Q | 3Q | 4Q | |||||||
Residential Products | 3% | 5% | 3% | (1%) | 3% | (1%) | |||||||
Industrial Products | 28% | 22% | 10% | (9%) | (17%) | (24%) | |||||||
Furniture Products | 4% | (1%) | (5%) | (11%) | (8%) | (5%) | |||||||
Specialized Products | 3% | —% | (5%) | (3%) | 6% | 4% | |||||||
Overall | 6% | 3% | (1%) | (6%) | (2%) | (4%) |
1Segment margins calculated on Total Sales. Overall company margin calculated on External Sales. |
2bps = basis points; a unit of measure equal to 1/100thof 1%. |
3Refer to next page for non-GAAP reconciliations. |
4Consists primarily of depreciation of non-operating assets and amortization of debt issuance costs. |
5EBITDA based on trailing twelve months. |
LEGGETT & PLATT | ||||||||||||||||
RECONCILIATION OF REPORTED (GAAP) TO ADJUSTED (Non-GAAP) FINANCIAL MEASURES 11 | ||||||||||||||||
Full Year | 2018 | 2019 | ||||||||||||||
Non-GAAP adjustments 6 | 2018 | 2019 | 3Q | 4Q | 1Q | 2Q | 3Q | 4Q | ||||||||
Restructuring-related charges | 16.3 | 15.1 | - | 16.3 | 6.3 | - | 3.8 | 5.0 | ||||||||
Note impairment | 15.9 | - | - | 15.9 | - | - | - | - | ||||||||
ECS transaction costs | 6.9 | 0.9 | - | 6.9 | 0.9 | - | - | - | ||||||||
Non-GAAP adjustments (pretax) 7 | 39.1 | 16.0 | - | 39.1 | 7.2 | - | 3.8 | 5.0 | ||||||||
Income tax impact | (7.5) | (2.3) | - | (7.5) | (1.8) | - | (0.4) | (0.1) | ||||||||
Tax Cuts and Jobs Act impact | (1.8) | - | (1.8) | - | - | - | - | - | ||||||||
Non-GAAP adjustments (after tax) | 29.8 | 13.7 | (1.8) | 31.6 | 5.4 | - | 3.4 | 4.9 | ||||||||
Diluted shares outstanding | 135.2 | 135.4 | 134.7 | 134.7 | 135.0 | 135.2 | 135.4 | 135.8 | ||||||||
EPS impact of non-GAAP adjustments | 0.22 | 0.10 | (0.01) | 0.23 | 0.04 | - | 0.02 | 0.04 | ||||||||
Full Year | 2018 | 2019 | ||||||||||||||
Adjusted EBIT, EBITDA, Margin, and EPS 6 | 2018 | 2019 | 3Q | 4Q | 1Q | 2Q | 3Q | 4Q | ||||||||
Net sales | 4,270 | 4,753 | 1,092 | 1,047 | 1,155 | 1,213 | 1,239 | 1,145 | ||||||||
EBIT (earnings before interest and taxes) | 436.9 | 513.4 | 124.4 | 84.0 | 98.2 | 136.0 | 144.1 | 135.1 | ||||||||
Non-GAAP adjustments (pretax and excluding interest) 8 | 36.0 | 16.0 | - | 36.0 | 7.2 | - | 3.8 | 5.0 | ||||||||
Adjusted EBIT ($ millions) | 472.9 | 529.4 | 124.4 | 120.0 | 105.4 | 136.0 | 147.9 | 140.1 | ||||||||
EBIT margin | 10.2% | 10.8% | 11.4% | 8.0% | 8.5% | 11.2% | 11.6% | 11.8% | ||||||||
Adjusted EBIT margin | 11.1% | 11.1% | 11.4% | 11.5% | 9.1% | 11.2% | 11.9% | 12.2% | ||||||||
EBIT | 436.9 | 513.4 | 124.4 | 84.0 | 98.2 | 136.0 | 144.1 | 135.1 | ||||||||
Depreciation and Amortization | 136.1 | 191.9 | 33.8 | 35.1 | 46.3 | 50.0 | 48.4 | 47.2 | ||||||||
EBITDA | 573.0 | 705.3 | 158.2 | 119.1 | 144.5 | 186.0 | 192.5 | 182.3 | ||||||||
Non-GAAP adjustments (pretax and excluding interest) 8 | 36.0 | 16.0 | - | 36.0 | 7.2 | - | 3.8 | 5.0 | ||||||||
Adjusted EBITDA ($ millions) | 609.0 | 721.3 | 158.2 | 155.1 | 151.7 | 186.0 | 196.3 | 187.3 | ||||||||
EBITDA margin | 13.4% | 14.8% | 14.5% | 11.4% | 12.5% | 15.3% | 15.5% | 15.9% | ||||||||
Adjusted EBITDA margin | 14.3% | 15.2% | 14.5% | 14.8% | 13.1% | 15.3% | 15.8% | 16.4% | ||||||||
Diluted EPS | 2.26 | 2.47 | 0.67 | 0.39 | 0.45 | 0.64 | 0.74 | 0.64 | ||||||||
EPS impact of non-GAAP adjustments | 0.22 | 0.10 | (0.01) | 0.23 | 0.04 | - | 0.02 | 0.04 | ||||||||
Adjusted EPS ($) | 2.48 | 2.57 | 0.66 | 0.62 | 0.49 | 0.64 | 0.76 | 0.68 | ||||||||
Full Year | 2018 | 2019 | ||||||||||||||
Total Debt to Adjusted EBITDA 9 | 2018 | 2019 | 3Q | 4Q | 1Q | 2Q | 3Q | 4Q | ||||||||
Total Debt | 1,169 | 2,118 | 1,357 | 1,169 | 2,461 | 2,415 | 2,248 | 2,118 | ||||||||
Adjusted EBITDA, trailing 12 months | 609 | 721 | 598 | 609 | 620 | 651 | 689 | 721 | ||||||||
Total Debt / Leggett Reported 12-month Adjusted EBITDA | 1.9 | 2.9 | 2.3 | 1.9 | 4.0 | 3.7 | 3.3 | 2.9 | ||||||||
Total Debt / Leggett and ECS 12-month Pro Forma Adjusted EBITDA 10 | 3.56 | 3.45 | 3.15 | 2.93 |
6Management and investors use these measures as supplemental information to assess operational performance. | ||||||||||||||||
7The non-GAAP adjustments affected various line items on the income statement. Details by quarter: 4Q 2018: $4.4 million COGS, $19.6 million SG&A, $11.9 million other expense, $3.2 million interest expense. 1Q 2019: $2.4 million COGS, $0.9 million SG&A, $3.9 million other expense. 3Q 2019: ($0.9) million COGS, $4.7 million other expense. 4Q 2019: $4.9 million other expense. | ||||||||||||||||
84Q 2018 excludes $3.2 million of financing-related charges recognized in interest expense. | ||||||||||||||||
9Management 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. | ||||||||||||||||
10The Leggett and ECS pro forma adjusted EBITDA for the 12 months ended March 31, June 30, September 30, and December 31, 2019 is presented in the table below. Because the increase in total 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 adjusted EBITDA for the trailing 12 months ended March 31, June 30, September 30, and December 31, 2019 in the total debt / 12-month adjusted EBITDA calculation. |
ECS pre-acquisition adjusted EBITDA from: | 4/1/18 – 1/16/19 | 7/1/18 – 1/16/19 | 10/1/18 – 1/16/19 | 1/1/19 – 1/16/19 | ||||
Net earnings | 12 | 6 | - | (1) | ||||
Interest expense | 33 | 22 | 12 | 1 | ||||
Taxes | 6 | 4 | 1 | 0 | ||||
EBIT | 51 | 32 | 13 | - | ||||
Depreciation and Amortization | 14 | 10 | 5 | 1 | ||||
Change in control bonus | 7 | 7 | 7 | - | ||||
Adjusted EBITDA | 72 | 49 | 25 | 1 | ||||
Leggett Adjusted EBITDA, trailing 12 months (including ECS from January 16, 2019) | 620 | 651 | 689 | 721 | ||||
ECS pre-acquisition adjusted EBITDA | 72 | 49 | 25 | 1 | ||||
Leggett and ECS Pro Forma Adjusted EBITDA, trailing 12 months | 692 | 700 | 714 | 722 | ||||
Total Debt / Leggett and ECS 12-month Pro Forma Adjusted EBITDA | 3.56 | 3.45 | 3.15 | 2.93 |
11Calculations impacted by rounding. |
View original content to download multimedia:http://www.prnewswire.com/news-releases/leggett--platt-reports-4q-and-full-year-2019-results-300997981.html
SOURCE Leggett & Platt