LEXINGTON, Ky., Feb. 22,
2022 /PRNewswire/ -- Tempur Sealy International, Inc. (NYSE: TPX)
announced record financial results for the fourth quarter and
year ended December 31, 2021. The Company also issued
financial guidance for the full year 2022.
FOURTH QUARTER 2021 KEY
HIGHLIGHTS
- Total net sales increased 28.6% to $1,359.6 million as compared to $1,057.0 million in the fourth quarter of 2020,
with an increase of 18.9% in the North
America business segment and an increase of 82.1% in the
International business segment. Net sales through the direct
channel increased $166.7 million, or
115.4%, to $311.2 million, as
compared to the fourth quarter of 2020. The direct channel is on an
annualized run rate of over $1
billion.
- Gross margin was 44.5% as compared to 45.9% in the fourth
quarter of 2020.
- Operating income increased 29.8% to $250.8 million as compared to $193.2 million in the fourth quarter of
2020.
- Net income increased 21.5% to $175.8
million as compared to $144.7
million in the fourth quarter of 2020. Adjusted net
income(1) increased 22.8% to $175.9 million as compared to $143.2 million in the fourth quarter of
2020.
- Earnings per diluted share ("EPS") increased to $0.88 as compared to $0.67 in the fourth quarter of 2020.
SUMMARY FINANCIAL INFORMATION
(in millions,
except percentages and per common share amounts)
|
Three Months
Ended
|
|
% Reported
Change
|
|
Year
Ended
|
|
% Reported
Change
|
December 31,
2021
|
|
December 31,
2020
|
December 31,
2021
|
|
December 31,
2020
|
|
Net sales
|
$
1,359.6
|
|
$
1,057.0
|
|
28.6
%
|
|
$
4,930.8
|
|
$
3,676.9
|
|
34.1
%
|
Net income
|
$
175.8
|
|
$
144.7
|
|
21.5
%
|
|
$
624.5
|
|
$
348.8
|
|
79.0
%
|
Adjusted net
income(1)
|
$
175.9
|
|
$
143.2
|
|
22.8
%
|
|
$
651.7
|
|
$
405.7
|
|
60.6
%
|
EBITDA
(1)
|
$
297.3
|
|
$
238.2
|
|
24.8
%
|
|
$
1,088.7
|
|
$
737.8
|
|
47.6
%
|
Adjusted
EBITDA(1)
|
$
297.4
|
|
$
239.5
|
|
24.2
%
|
|
$
1,135.9
|
|
$
779.9
|
|
45.6
%
|
EPS
|
$
0.88
|
|
$
0.67
|
|
31.3
%
|
|
$
3.06
|
|
$
1.64
|
|
86.6
%
|
Adjusted EPS
(1)
|
$
0.88
|
|
$
0.67
|
|
31.3
%
|
|
$
3.19
|
|
$
1.91
|
|
67.0
%
|
Company Chairman and CEO Scott
Thompson commented, "We are pleased to report sales growth
of 29% and EPS growth of 31% in the fourth quarter. This is the
10th of our last 11 quarters in which we have delivered
double-digit sales and EPS growth. We leveraged our strong market
position and global operating scale to drive record sales and EPS
results while navigating supply chain disruptions, a significant
inflationary environment and Covid-related disruptions. These past
two years further solidified Tempur Sealy's position as a market
leading, vertically integrated, omni-channel, global company with
solid fundamentals in a growing category. We enter 2022
well-positioned to continue to grow sales and EPS
double-digits."
Business Segment Highlights: Fourth Quarter 2021
The Company's business segments include North America and International. Corporate
operating expenses are not included in either of the business
segments and are presented separately as a reconciling item to
consolidated results.
North America net
sales increased 18.9% to $1,062.1 million as
compared to $893.6 million in
the fourth quarter of 2020. Gross margin was 41.6% as
compared to 43.4% in the fourth quarter of 2020. Operating margin
was 21.6% as compared to 20.9% in the fourth quarter of 2020.
North America net sales through
the wholesale channel increased $144.5
million, or 18.2%, to $936.6
million as compared to the fourth quarter of 2020, primarily
driven by broad-based demand across our retail partners.
North America net sales through
the direct channel increased $24.0
million, or 23.6%, to $125.5
million, as compared to the fourth quarter of
2020, primarily driven by growth in our company-owned stores.
North America gross
margin declined 180 basis points as compared to the
fourth quarter of 2020. The decline was driven by operational
inefficiencies related to COVID-19 and pricing benefit to sales
with no improvement in gross margin, partially offset by favorable
brand mix. North America operating
margin improved 70 basis points as compared to the fourth
quarter of 2020. The improvement was primarily driven by operating
expense leverage, partially offset by the decline in gross
margin.
International net sales increased 82.1% to
$297.5 million as compared
to $163.4 million in the fourth quarter of
2020. On a constant currency basis(1), International net
sales increased 85.3% as compared to the fourth quarter of
2020.
International net sales through the wholesale channel decreased
$8.6 million, or 7.1%, to
$111.8 million as compared to the
fourth quarter of 2020. International net sales through the direct
channel increased $142.7 million, or
331.9%, to $185.7 million, as
compared to the fourth quarter of 2020, primarily driven by the
acquisition of Dreams Topco Limited ("Dreams") on August 2, 2021.
Gross margin was 54.8% as compared to 59.9% in the fourth
quarter of 2020. Dreams' margin profile is lower than our
historical international margins as they sell a variety of products
across a range of price points. Operating margin was 20.2% as
compared to 29.8% in the fourth quarter of 2020.
International gross margin declined 510 basis points as compared
to the fourth quarter of 2020. The decline was driven by the
acquisition of Dreams, the pricing benefit to sales with no
improvement in gross margin and operational inefficiencies related
to COVID-19. International operating margin declined 960 basis
points as compared to the fourth quarter of 2020. The decline was
driven by the decline in gross margin and operating expense
deleverage.
Corporate operating expense decreased to
$38.2 million as compared to
$42.5 million in the fourth quarter
of 2020. Corporate adjusted operating
expense(1) was $36.0
million in the fourth quarter of 2020. There were no
adjustments to operating expense in the fourth quarter of 2021.
Consolidated net
income increased 21.5% to $175.8
million as compared to $144.7 million in
the fourth quarter of 2020. Adjusted net
income(1) increased 22.8% to $175.9
million as compared to $143.2 million in
the fourth quarter of 2020. EPS
increased 31.3% to $0.88 as compared
to $0.67 in the fourth quarter
of 2020.
The Company ended the fourth quarter of 2021 with total
debt of $2.3 billion and consolidated
indebtedness less netted cash(1) of $2.1
billion. Leverage based on the ratio of consolidated indebtedness
less netted cash(1) to adjusted EBITDA
was 1.81 times for the year
ended December 31, 2021.
During the fourth quarter of 2021, the Company repurchased
5.4 million shares of its common stock for a total cost of
$250.5 million. As of
December 31, 2021, the Company had
approximately $1.4 billion
available under its existing share repurchase authorization. In the
last twelve months, the Company allocated approximately
$1.5 billion of capital, which
included investing over $800 million
in share repurchases to buy back approximately 10% of our shares
outstanding, paying $63 million in
cash dividends, investing approximately $475
million to acquire Dreams and making $123 million of operational investments.
Additionally, today the Company announced that its Board of
Directors increased the quarterly cash dividend to 10 cents per share. The dividend is payable on
March 22, 2022, to shareholders of record at the close of
business on March 8, 2022. This represents an 11% increase
over the Company's previous quarterly dividend of 9 cents per share.
Company Chairman and CEO Scott
Thompson commented, "We are pleased to deliver double digit
sales and EPS growth in 2021, issue double digit sales and EPS
growth targets for 2022, increase our cash dividend 11 percent
while simultaneously targeting to repurchase at least 10 percent of
our shares outstanding and maintain our historical leverage target.
Like always, we will also continue to invest in supporting our
global brands with powerful advertising, additional manufacturing
capacity and industry-leading product innovation."
Financial Guidance
For the full year 2022, the Company currently expects EPS
between $3.65 to $3.85. This contemplates the Company's current
sales outlook for strong year-over-year growth between 15% to
20%.
The Company noted that its expectations are based on information
available at the time of this release, and are subject to changing
conditions, many of which are outside the Company's control.
Conference Call Information
Tempur Sealy International, Inc. will host a live conference
call to discuss financial results today, February 22, 2022, at
8:00 a.m. Eastern Time. The call will
be webcast and can be accessed on the Company's investor relations
website at investor.tempursealy.com. After the conference
call, a webcast replay will remain available on the investor
relations section of the Company's website for 30 days.
Non-GAAP Financial Measures and Constant Currency
Information
For additional information regarding EBITDA, adjusted EBITDA,
adjusted EPS, adjusted net income, adjusted operating income
(expense), adjusted operating margin, consolidated indebtedness and
consolidated indebtedness less netted cash (all of which are
non-GAAP financial measures), please refer to the reconciliations
and other information included in the attached schedules. For
information on the methodology used to present information on a
constant currency basis, please refer to "Constant Currency
Information" included in the attached schedules.
Forward-Looking Statements
This press release contains statements that may be characterized
as "forward-looking," within the meaning of the federal securities
laws. Such statements might include information concerning one or
more of the Company's plans, guidance, objectives, goals,
strategies, and other information that is not historical
information. When used in this release, the words "assumes,"
"estimates," "expects," "guidance," "anticipates," "might,"
"projects," "plans," "proposed," "targets," "intends," "believes,"
"will" and variations of such words or similar expressions are
intended to identify forward-looking statements. These
forward-looking statements include, without limitation, statements
relating to the Company's quarterly cash dividend, the Company's
share repurchase targets, the Company's expectations regarding EPS
for 2022, the Company's expectations regarding supply chain
disruptions, the macroeconomic environment and COVID-related
disruptions, and the Company's expectations for increasing sales
growth, product launches, channel growth, acquisitions and
commodities outlook. Any forward-looking statements contained
herein are based upon current expectations and beliefs and various
assumptions. There can be no assurance that the Company will
realize these expectations, meet its guidance, or that these
beliefs will prove correct.
Numerous factors, many of which are beyond the Company's
control, could cause actual results to differ materially from any
that may be expressed herein as forward-looking statements. These
potential risk factors include labor shortages, turnover and cost
increases related to significant employee absenteeism as well as
the risk factors discussed under the heading "Risk Factors" in Part
1, ITEM 1A of the Company's Annual Report on Form 10-K for the year
ended December 31, 2020. There may be other factors that may
cause the Company's actual results to differ materially from the
forward-looking statements. The Company undertakes no obligation to
update any forward-looking statement to reflect events or
circumstances after the date on which such statement is made.
About Tempur Sealy International, Inc.
Tempur Sealy is committed to improving the sleep of more people,
every night, all around the world. As a global leader in the
design, manufacture and distribution of bedding products, we know
how crucial a good night of sleep is to overall health and
wellness. Utilizing over a century of knowledge and
industry-leading innovation, we deliver award-winning products that
provide breakthrough sleep solutions to consumers in over 100
countries.
Our highly recognized brands include Tempur-Pedic®, Sealy®
featuring Posturepedic® Technology, and Stearns & Foster® and
our non-branded offerings include value-focused private label and
OEM products. Our distinct brands allow for complementary
merchandising strategies and are sold through third-party
retailers, our Company-owned stores and e-commerce channels. This
omni-channel strategy ensures our products are offered where ever
and how ever customers want to shop.
Lastly, we accept our global responsibility to serve all
stakeholders, our community and environment. We have and are
implementing programs consistent with our responsibilities.
(1) This is a non-GAAP financial measure. Please refer to
"Non-GAAP Financial Measures and Constant Currency Information"
below.
Investor Relations Contact:
Aubrey Moore
Investor Relations
Tempur Sealy International, Inc.
800-805-3635
Investor.relations@tempursealy.com
TEMPUR SEALY
INTERNATIONAL, INC. AND SUBSIDIARIES
|
Consolidated
Statements of Income
|
(in millions,
except percentages and per common share amounts)
|
(unaudited)
|
|
|
Three Months
Ended
|
|
|
|
Year
Ended
|
|
|
|
December
31,
|
|
Chg
%
|
|
December
31,
|
|
Chg
%
|
|
2021
|
|
2020
|
|
|
|
2021
|
|
2020
|
|
|
Net sales
|
$
1,359.6
|
|
$
1,057.0
|
|
28.6
%
|
|
$
4,930.8
|
|
$
3,676.9
|
|
34.1
%
|
Cost of
sales
|
755.1
|
|
571.8
|
|
|
|
2,772.1
|
|
2,038.5
|
|
|
Gross
profit
|
604.5
|
|
485.2
|
|
24.6
%
|
|
2,158.7
|
|
1,638.4
|
|
31.8
%
|
Selling and marketing
expenses
|
264.8
|
|
204.4
|
|
|
|
923.1
|
|
740.2
|
|
|
General,
administrative and other expenses
|
99.0
|
|
94.4
|
|
|
|
353.9
|
|
382.5
|
|
|
Equity income in
earnings of unconsolidated affiliates
|
(10.1)
|
|
(6.8)
|
|
|
|
(30.6)
|
|
(16.4)
|
|
|
Operating
income
|
250.8
|
|
193.2
|
|
29.8
%
|
|
912.3
|
|
532.1
|
|
71.5
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense,
net:
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
20.5
|
|
16.0
|
|
|
|
66.3
|
|
77.0
|
|
|
Loss on
extinguishment of debt
|
—
|
|
4.2
|
|
|
|
23.0
|
|
5.1
|
|
|
Other income,
net
|
(0.7)
|
|
(2.7)
|
|
|
|
(1.0)
|
|
(2.4)
|
|
|
Total other expense.
net
|
19.8
|
|
17.5
|
|
|
|
88.3
|
|
79.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from
continuing operations before income taxes
|
231.0
|
|
175.7
|
|
31.5
%
|
|
824.0
|
|
452.4
|
|
82.1
%
|
Income tax
provision
|
(54.4)
|
|
(29.4)
|
|
|
|
(198.3)
|
|
(102.6)
|
|
|
Income from continuing
operations
|
176.6
|
|
146.3
|
|
20.7
%
|
|
625.7
|
|
349.8
|
|
78.9
%
|
Loss from
discontinued operations, net of tax
|
(0.1)
|
|
(1.3)
|
|
|
|
(0.7)
|
|
—
|
|
|
Net income before
non-controlling interests
|
176.5
|
|
145.0
|
|
21.7
%
|
|
625.0
|
|
349.8
|
|
78.7
%
|
Less: Net income
attributable to non-controlling interests
|
0.7
|
|
0.3
|
|
|
|
0.5
|
|
1.0
|
|
|
Net income
attributable to Tempur Sealy International, Inc.
|
$
175.8
|
|
$
144.7
|
|
21.5
%
|
|
$
624.5
|
|
$
348.8
|
|
79.0
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
for continuing operations
|
$
0.92
|
|
$
0.71
|
|
|
|
$
3.17
|
|
$
1.68
|
|
|
Loss per share for
discontinued operations
|
—
|
|
(0.01)
|
|
|
|
—
|
|
—
|
|
|
Earnings per
share
|
$
0.92
|
|
$
0.70
|
|
31.4
%
|
|
$
3.17
|
|
$
1.68
|
|
88.7
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
for continuing operations
|
$
0.88
|
|
$
0.68
|
|
|
|
$
3.06
|
|
$
1.64
|
|
|
Loss per share for
discontinued operations
|
—
|
|
(0.01)
|
|
|
|
—
|
|
—
|
|
|
Earnings per
share
|
$
0.88
|
|
$
0.67
|
|
31.3
%
|
|
$
3.06
|
|
$
1.64
|
|
86.6
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
191.3
|
|
205.7
|
|
|
|
197.0
|
|
207.9
|
|
|
Diluted
|
199.8
|
|
214.1
|
|
|
|
204.3
|
|
212.3
|
|
|
TEMPUR SEALY
INTERNATIONAL, INC. AND SUBSIDIARIES
|
Consolidated
Balance Sheets
|
(in
millions)
|
|
|
December 31,
2021
|
|
December 31,
2020
|
ASSETS
|
(unaudited)
|
|
|
|
|
|
|
Current
Assets:
|
|
|
|
Cash and cash
equivalents
|
$
300.7
|
|
$
65.0
|
Accounts receivable,
net
|
419.5
|
|
383.7
|
Inventories
|
463.9
|
|
312.1
|
Prepaid expenses and
other current assets
|
91.5
|
|
207.6
|
Total Current
Assets
|
1,275.6
|
|
968.4
|
Property, plant and
equipment, net
|
583.5
|
|
507.9
|
Goodwill
|
1,107.4
|
|
766.3
|
Other intangible
assets, net
|
750.9
|
|
630.1
|
Operating lease
right-of-use assets
|
480.6
|
|
304.3
|
Deferred income
taxes
|
13.6
|
|
13.5
|
Other non-current
assets
|
111.8
|
|
118.1
|
Total
Assets
|
$
4,323.4
|
|
$
3,308.6
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
Current
Liabilities:
|
|
|
|
Accounts
payable
|
$
432.0
|
|
$
324.1
|
Accrued expenses and
other current liabilities
|
558.5
|
|
585.1
|
Income taxes
payable
|
9.9
|
|
21.7
|
Current portion of
long-term debt
|
53.0
|
|
43.9
|
Total Current
Liabilities
|
1,053.4
|
|
974.8
|
Long-term debt,
net
|
2,278.5
|
|
1,323.0
|
Long-term operating
lease obligations
|
427.0
|
|
275.1
|
Deferred income
taxes
|
129.2
|
|
90.4
|
Other non-current
liabilities
|
140.3
|
|
131.8
|
Total
Liabilities
|
4,028.4
|
|
2,795.1
|
|
|
|
|
Redeemable
non-controlling interest
|
9.2
|
|
8.9
|
|
|
|
|
Stockholders'
Equity:
|
|
|
|
Common stock, $0.01
par value, 500.0 million shares authorized; 283.8 million
shares issued as of December 31, 2021 and 2020
|
2.8
|
|
2.8
|
Additional paid in
capital
|
622.0
|
|
617.5
|
Retained
earnings
|
2,604.9
|
|
2,045.6
|
Accumulated other
comprehensive loss
|
(99.2)
|
|
(65.5)
|
Treasury stock at
cost; 96.4 million and 78.9 million shares as of December 31,
2021 and 2020, respectively
|
(2,844.7)
|
|
(2,096.8)
|
Total stockholders'
equity, net of non-controlling interests in subsidiaries
|
285.8
|
|
503.6
|
Non-controlling
interests in subsidiaries
|
—
|
|
1.0
|
Total Stockholders'
Equity
|
285.8
|
|
504.6
|
Total Liabilities,
Redeemable Non-Controlling Interest and Stockholders'
Equity
|
$
4,323.4
|
|
$
3,308.6
|
TEMPUR SEALY
INTERNATIONAL, INC. AND SUBSIDIARIES
|
Consolidated
Statements of Cash Flows
|
(in millions)
(unaudited)
|
|
|
Year Ended
December 31,
|
|
2021
|
|
2020
|
CASH FLOWS FROM
OPERATING ACTIVITIES FROM CONTINUING OPERATIONS:
|
|
|
|
Net income before
non-controlling interests
|
$
625.0
|
|
$
349.8
|
Loss from
discontinued operations, net of tax
|
0.7
|
|
—
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
Depreciation and
amortization
|
113.2
|
|
98.0
|
Amortization of
stock-based compensation
|
61.4
|
|
104.5
|
Amortization of
deferred financing costs
|
2.8
|
|
3.2
|
Bad debt
expense
|
2.7
|
|
35.8
|
Deferred income
taxes
|
11.1
|
|
(8.6)
|
Dividends received
from unconsolidated affiliates
|
22.9
|
|
19.3
|
Equity income in
earnings of unconsolidated affiliates
|
(30.6)
|
|
(16.4)
|
Loss on extinguishment
of debt
|
3.0
|
|
2.3
|
Loss (gain) on sale of
assets
|
0.5
|
|
(1.7)
|
Foreign currency
transaction adjustments and other
|
1.0
|
|
(0.5)
|
Changes in operating
assets and liabilities, net of effect of business
acquisitions:
|
|
|
|
Accounts
receivable
|
(40.4)
|
|
(55.7)
|
Inventories
|
(106.4)
|
|
(42.5)
|
Prepaid expenses and
other assets
|
125.1
|
|
(19.4)
|
Operating leases,
net
|
9.2
|
|
21.9
|
Accounts
payable
|
50.5
|
|
63.0
|
Accrued expenses and
other liabilities
|
(113.8)
|
|
90.5
|
Income taxes
payable
|
(14.8)
|
|
11.2
|
Net cash provided by
operating activities from continuing operations
|
723.1
|
|
654.7
|
|
|
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES FROM CONTINUING OPERATIONS:
|
|
|
|
Purchases of property,
plant and equipment
|
(123.3)
|
|
(111.3)
|
Acquisitions, net of
cash acquired
|
(432.8)
|
|
(41.2)
|
Other
|
1.3
|
|
5.9
|
Net cash used
in investing activities from continuing operations
|
(554.8)
|
|
(146.6)
|
|
|
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES FROM CONTINUING OPERATIONS:
|
|
|
|
Proceeds from
borrowings under long-term debt obligations
|
3,664.2
|
|
1,175.8
|
Repayments of
borrowings under long-term debt obligations
|
(2,684.9)
|
|
(1,360.3)
|
Proceeds from exercise
of stock options
|
14.9
|
|
6.9
|
Treasury stock
repurchased
|
(816.3)
|
|
(331.8)
|
Dividends
paid
|
(63.1)
|
|
—
|
Payment of deferred
financing costs
|
(24.9)
|
|
(1.3)
|
Repayments of finance
lease obligations and other
|
(13.4)
|
|
(11.9)
|
Net cash provided by
(used in) financing activities from continuing
operations
|
76.5
|
|
(522.6)
|
|
|
|
|
Net cash provided by
(used in) continuing operations
|
244.8
|
|
(14.5)
|
|
|
|
|
Net operating cash
flows (used in) provided by discontinued operations
|
(0.9)
|
|
0.3
|
|
|
|
|
NET EFFECT OF
EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS
|
(8.2)
|
|
14.3
|
Increase in cash and
cash equivalents
|
235.7
|
|
0.1
|
CASH AND CASH
EQUIVALENTS, beginning of period
|
65.0
|
|
64.9
|
CASH AND CASH
EQUIVALENTS, end of period
|
$
300.7
|
|
$
65.0
|
Summary of Channel
Sales
|
|
The following table
highlights net sales information, by channel and by business
segment, for the three months ended December 31,
2021 and 2020:
|
|
|
Three Months Ended
December 31,
|
(in
millions)
|
Consolidated
|
|
North
America
|
|
International
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Wholesale
(a)
|
$
1,048.4
|
|
$
912.5
|
|
$
936.6
|
|
$
792.1
|
|
$
111.8
|
|
$
120.4
|
Direct
(b)
|
311.2
|
|
144.5
|
|
125.5
|
|
101.5
|
|
185.7
|
|
43.0
|
|
$
1,359.6
|
|
$
1,057.0
|
|
$
1,062.1
|
|
$
893.6
|
|
$
297.5
|
|
$
163.4
|
|
|
(a)
|
The Wholesale channel
includes all third party retailers, including third party
distribution, hospitality and healthcare.
|
(b)
|
The Direct channel
includes company-owned stores, online and call centers.
|
TEMPUR SEALY INTERNATIONAL, INC. AND
SUBSIDIARIES
Reconciliation of Non-GAAP Financial
Measures
(in millions, except percentages, ratios and per
common share amounts)
The Company provides information regarding adjusted net income,
adjusted EPS, adjusted operating income (expense), adjusted
operating margin, EBITDA, adjusted EBITDA, consolidated
indebtedness and consolidated indebtedness less netted cash, which
are not recognized terms under GAAP and do not purport to be
alternatives to net income, earnings per share, gross profit, gross
margin, operating income (expense) and operating margin as a
measure of operating performance or an alternative to total debt as
a measure of liquidity. The Company believes these non-GAAP
financial measures provide investors with performance measures that
better reflect the Company's underlying operations and trends,
providing a perspective not immediately apparent from net income,
gross profit, gross margin, operating income (expense) and
operating margin. The adjustments management makes to derive the
non-GAAP financial measures include adjustments to exclude items
that may cause short-term fluctuations in the nearest GAAP
financial measure, but which management does not consider to be the
fundamental attributes or primary drivers of the Company's
business.
The Company believes that exclusion of these items assists in
providing a more complete understanding of the Company's underlying
results from continuing operations and trends, and management uses
these measures along with the corresponding GAAP financial measures
to manage the Company's business, to evaluate its consolidated and
business segment performance compared to prior periods and the
marketplace, to establish operational goals and to provide
continuity to investors for comparability purposes. Limitations
associated with the use of these non-GAAP financial measures
include that these measures do not present all of the amounts
associated with the Company's results as determined in accordance
with GAAP. These non-GAAP financial measures should be considered
supplemental in nature and should not be construed as more
significant than comparable financial measures defined by GAAP.
Because not all companies use identical calculations, these
presentations may not be comparable to other similarly titled
measures of other companies. For more information about these
non-GAAP financial measures and a reconciliation to the nearest
GAAP financial measure, please refer to the reconciliations on the
following pages.
Constant Currency Information
In this press release the Company refers to, and in other press
releases and other communications with investors the Company may
refer to, net sales, earnings or other historical financial
information on a "constant currency basis," which is a non-GAAP
financial measure. These references to constant currency basis do
not include operational impacts that could result from fluctuations
in foreign currency rates. To provide information on a constant
currency basis, the applicable financial results are adjusted based
on a simple mathematical model that translates current period
results in local currency using the comparable prior corresponding
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
results can be viewed without the impact of fluctuations in foreign
currency rates, thereby facilitating period-to-period comparisons
of business performance.
Adjusted Net Income and Adjusted EPS
A reconciliation of reported net income to adjusted net income
and the calculation of adjusted EPS are provided below. Management
believes that the use of these non-GAAP financial measures provides
investors with additional useful information with respect to the
impact of various adjustments as described in the footnotes at the
end of this release.
The following table sets forth the reconciliation of the
Company's reported net income to adjusted net income and the
calculation of adjusted EPS for the three months
ended December 31, 2021 and 2020:
|
Three Months
Ended
|
(in millions,
except per share amounts)
|
December 31,
2021
|
|
December 31,
2020
|
Net income
|
$
175.8
|
|
$
144.7
|
Loss from discontinued
operations, net of tax (1)
|
0.1
|
|
1.3
|
Aspirational plan
amortization (2)
|
—
|
|
4.2
|
Loss on extinguishment
of debt (3)
|
—
|
|
4.2
|
Aspirational plan
employer costs (4)
|
—
|
|
2.3
|
Other income
(5)
|
—
|
|
(2.3)
|
Tax adjustments
(6)
|
—
|
|
(11.2)
|
Adjusted net
income
|
$
175.9
|
|
$
143.2
|
|
|
|
|
Adjusted earnings per
share, diluted
|
$
0.88
|
|
$
0.67
|
|
|
|
|
Diluted shares
outstanding
|
199.8
|
|
214.1
|
The following table sets forth the reconciliation of the
Company's reported net income to adjusted net income and the
calculation of adjusted EPS for the years
ended December 31, 2021 and 2020:
|
Year
Ended
|
(in millions,
except per common share amounts)
|
December 31,
2021
|
|
December 31,
2020
|
Net income
|
$
624.5
|
|
$
348.8
|
Loss from discontinued
operations, net of tax (1)
|
0.7
|
|
—
|
Loss on extinguishment
of debt (3)
|
23.0
|
|
5.1
|
Acquisition-related
costs (7)
|
6.2
|
|
—
|
Overlapping interest
expense (8)
|
5.2
|
|
—
|
Aspirational plan
amortization (2)
|
—
|
|
49.4
|
Customer-related
charges (9)
|
—
|
|
11.7
|
Incremental operating
costs (10)
|
—
|
|
7.2
|
Asset impairments
(11)
|
—
|
|
7.0
|
Restructuring costs
(12)
|
—
|
|
3.8
|
Accounting standard
adoption (13)
|
—
|
|
3.6
|
Aspirational plan
employer costs (4)
|
—
|
|
2.3
|
Facility expansion
costs (14)
|
—
|
|
0.6
|
Other income
(5)
|
—
|
|
(2.3)
|
Tax adjustments
(6)
|
(7.9)
|
|
(31.5)
|
Adjusted net
income
|
$
651.7
|
|
$
405.7
|
|
|
|
|
Adjusted earnings per
share, diluted
|
$
3.19
|
|
$
1.91
|
|
|
|
|
Diluted shares
outstanding
|
204.3
|
|
212.3
|
Adjusted Gross Profit and Gross Margin and Adjusted Operating
Income (Expense) and Operating Margin
A reconciliation of gross profit and gross margin to adjusted
gross profit and adjusted gross margin, respectively, and operating
income (expense) and operating margin to adjusted operating income
(expense) and adjusted operating margin, respectively, are provided
below. Management believes that the use of these non-GAAP financial
measures provides investors with additional useful information with
respect to the impact of various adjustments as described in the
footnotes at the end of this release.
The following table sets forth the Company's reported gross
profit and reported operating income (expense) for the three months
ended December 31, 2021. The Company had no adjustments to
gross profit or operating income (expense) for the three months
ended December 31, 2021.
|
4Q
2021
|
(in millions,
except percentages)
|
Consolidated
|
|
Margin
|
|
North
America
|
|
Margin
|
|
International
|
|
Margin
|
|
Corporate
|
Net sales
|
$
1,359.6
|
|
|
|
$
1,062.1
|
|
|
|
$
297.5
|
|
|
|
$
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
$
604.5
|
|
44.5
%
|
|
$
441.6
|
|
41.6
%
|
|
$
162.9
|
|
54.8
%
|
|
$
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(expense)
|
$
250.8
|
|
18.4
%
|
|
$
228.9
|
|
21.6
%
|
|
$
60.1
|
|
20.2
%
|
|
$
(38.2)
|
The following table sets forth the Company's reported gross
profit and the reconciliation of the Company's reported operating
income (expense) to the calculation of adjusted operating income
(expense) for the three months ended December 31, 2020. The
Company had no adjustments to gross profit for the three months
ended December 31, 2020.
|
4Q
2020
|
(in millions,
except percentages)
|
Consolidated
|
|
Margin
|
|
North
America
|
|
Margin
|
|
International
|
|
Margin
|
|
Corporate
|
Net sales
|
$
1,057.0
|
|
|
|
$
893.6
|
|
|
|
$
163.4
|
|
|
|
$
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
$
485.2
|
|
45.9
%
|
|
$
387.4
|
|
43.4
%
|
|
$
97.8
|
|
59.9
%
|
|
$
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(expense)
|
$
193.2
|
|
18.3
%
|
|
$
187.0
|
|
20.9
%
|
|
$
48.7
|
|
29.8
%
|
|
$
(42.5)
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aspirational plan
amortization (2)
|
4.2
|
|
|
|
—
|
|
|
|
—
|
|
|
|
4.2
|
Aspirational plan
employer costs (4)
|
2.3
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2.3
|
Total
adjustments
|
6.5
|
|
|
|
—
|
|
|
|
—
|
|
|
|
6.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating
income (expense)
|
$
199.7
|
|
18.9
%
|
|
$
187.0
|
|
20.9
%
|
|
$
48.7
|
|
29.8
%
|
|
$
(36.0)
|
The following table sets forth the Company's reported gross
profit and the reconciliation of the Company's operating income
(expense) to the calculation of adjusted gross profit and adjusted
operating income (expense) for the year ended
December 31, 2021. The Company had no adjustments to gross
profit for the year ended December 31,
2021.
|
FULL YEAR
2021
|
(in millions,
except percentages)
|
Consolidated
|
|
Margin
|
|
North
America
|
|
Margin
|
|
International
|
|
Margin
|
|
Corporate
|
Net sales
|
$
4,930.8
|
|
|
|
$
4,079.2
|
|
|
|
$
851.6
|
|
|
|
$
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
$
2,158.7
|
|
43.8
%
|
|
$
1,678.0
|
|
41.1
%
|
|
$
480.7
|
|
56.4
%
|
|
$
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(expense)
|
$
912.3
|
|
18.5
%
|
|
$
856.7
|
|
21.0
%
|
|
$
200.0
|
|
23.5
%
|
|
$
(144.4)
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition-related
costs (7)
|
6.2
|
|
|
|
—
|
|
|
|
2.3
|
|
|
|
3.9
|
Total
adjustments
|
6.2
|
|
|
|
—
|
|
|
|
2.3
|
|
|
|
3.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating
income (expense)
|
$
918.5
|
|
18.6
%
|
|
$
856.7
|
|
21.0
%
|
|
$
202.3
|
|
23.8
%
|
|
$
(140.5)
|
The following table sets forth the reconciliation of the
Company's reported gross profit and operating income (expense) to
the calculation of adjusted operating income (expense) for
the year ended December 31, 2020.
|
FULL YEAR
2020
|
(in millions,
except percentages)
|
Consolidated
|
|
Margin
|
|
North
America
|
|
Margin
|
|
International
|
|
Margin
|
|
Corporate
|
Net sales
|
$
3,676.9
|
|
|
|
$
3,159.2
|
|
|
|
$
517.7
|
|
|
|
$
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
$
1,638.4
|
|
44.6
%
|
|
$
1,332.0
|
|
42.2
%
|
|
$
306.4
|
|
59.2
%
|
|
$
—
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incremental operating
costs (10)
|
4.5
|
|
|
|
4.0
|
|
|
|
0.5
|
|
|
|
—
|
Facility expansion
costs (14)
|
0.6
|
|
|
|
0.6
|
|
|
|
—
|
|
|
|
—
|
Total
adjustments
|
5.1
|
|
|
|
4.6
|
|
|
|
0.5
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted gross
profit
|
$
1,643.5
|
|
44.7
%
|
|
$
1,336.6
|
|
42.3
%
|
|
$
306.9
|
|
59.3
%
|
|
$
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(expense)
|
$
532.1
|
|
14.5
%
|
|
$
591.4
|
|
18.7
%
|
|
$
127.6
|
|
24.6
%
|
|
$
(186.9)
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aspirational plan
amortization (2)
|
49.4
|
|
|
|
—
|
|
|
|
—
|
|
|
|
49.4
|
Customer-related
charges (9)
|
11.7
|
|
|
|
11.7
|
|
|
|
—
|
|
|
|
—
|
Incremental operating
costs (10)
|
7.2
|
|
|
|
4.3
|
|
|
|
2.9
|
|
|
|
—
|
Asset impairments
(11)
|
7.0
|
|
|
|
7.0
|
|
|
|
—
|
|
|
|
—
|
Restructuring costs
(12)
|
3.8
|
|
|
|
—
|
|
|
|
3.8
|
|
|
|
—
|
Accounting standard
adoption (13)
|
3.6
|
|
|
|
3.6
|
|
|
|
—
|
|
|
|
—
|
Aspirational plan
employer costs (4)
|
2.3
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2.3
|
Facility expansion
costs (14)
|
0.6
|
|
|
|
0.6
|
|
|
|
—
|
|
|
|
—
|
Total
adjustments
|
85.6
|
|
|
|
27.2
|
|
|
|
6.7
|
|
|
|
51.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating
income (expense)
|
$
617.7
|
|
16.8
%
|
|
$
618.6
|
|
19.6
%
|
|
$
134.3
|
|
25.9
%
|
|
$
(135.2)
|
EBITDA, Adjusted EBITDA and Consolidated Indebtedness Less
Netted Cash
The following reconciliations are provided below:
- Net income to EBITDA and adjusted EBITDA
- Ratio of consolidated indebtedness less netted cash to adjusted
EBITDA
- Total debt, net to consolidated indebtedness less netted
cash
Management believes that presenting these non-GAAP measures
provides investors with useful information with respect to the
Company's operating performance, cash flow generation and
comparisons from period to period, as well as general information
about the Company's progress in reducing its leverage.
The Company's credit agreement (the "2019 Credit Agreement")
provides the definition of adjusted EBITDA. Accordingly, the
Company presents adjusted EBITDA to provide information regarding
the Company's compliance with requirements under the 2019 Credit
Agreement.
The following table sets forth the reconciliation of the
Company's reported net income to the calculations of EBITDA and
adjusted EBITDA for the three months ended December 31,
2021 and 2020:
|
Three Months
Ended
|
(in
millions)
|
December 31,
2021
|
|
December 31,
2020
|
Net income
|
$
175.8
|
|
$
144.7
|
Interest expense,
net
|
20.5
|
|
16.0
|
Loss on extinguishment
of debt (3)
|
—
|
|
4.2
|
Income tax
provision
|
54.4
|
|
29.4
|
Depreciation and
amortization
|
46.6
|
|
39.7
|
Aspirational plan
amortization (2)
|
—
|
|
4.2
|
EBITDA
|
$
297.3
|
|
$
238.2
|
Adjustments:
|
|
|
|
Loss from discontinued
operations, net of tax (1)
|
0.1
|
|
1.3
|
Aspirational plan
employer costs (4)
|
—
|
|
2.3
|
Other income
(5)
|
—
|
|
(2.3)
|
Adjusted
EBITDA
|
$
297.4
|
|
$
239.5
|
The following table sets forth the reconciliation of the
Company's net income to the calculations of EBITDA and adjusted
EBITDA for the year ended December 31, 2021:
|
Year
Ended
|
(in
millions)
|
December 31,
2021
|
Net income
|
$
624.5
|
Interest expense,
net
|
61.1
|
Overlapping interest
expense (8)
|
5.2
|
Loss on extinguishment
of debt (3)
|
23.0
|
Income tax
provision
|
198.3
|
Depreciation and
amortization
|
176.6
|
EBITDA
|
$
1,088.7
|
Adjustments:
|
|
Loss from discontinued
operations, net of tax (1)
|
0.7
|
Acquisition-related
costs (7)
|
6.2
|
Earnings from Dreams
prior to acquisition (15)
|
40.3
|
Adjusted
EBITDA
|
$
1,135.9
|
|
|
Consolidated
indebtedness less netted cash
|
$
2,053.7
|
|
|
Ratio of consolidated
indebtedness less netted cash to adjusted EBITDA
|
1.81 times
|
Under the 2019 Credit Agreement, the definition of adjusted
EBITDA contains certain restrictions that limit adjustments to net
income when calculating adjusted EBITDA. For the twelve months
ended December 31, 2021, the Company's adjustments to net
income when calculating adjusted EBITDA did not exceed the
allowable amount under the 2019 Credit Agreement.
The ratio of consolidated indebtedness less netted cash to
adjusted EBITDA is 1.81 times for the trailing twelve months ended
December 31, 2021. The 2019 Credit Agreement requires the
Company to maintain a ratio of consolidated indebtedness less
netted cash to adjusted EBITDA of less than 5.00:1.00 times.
The following table sets forth the reconciliation of the
Company's reported total debt to the calculation of consolidated
indebtedness less netted cash as of December 31, 2021.
"Consolidated Indebtedness" and "Netted Cash" are terms used in the
2019 Credit Agreement for purposes of certain financial
covenants.
(in
millions)
|
December 31,
2021
|
Total debt,
net
|
$
2,331.5
|
Plus: Deferred
financing costs (16)
|
21.7
|
Consolidated
indebtedness
|
2,353.2
|
Less: Netted cash
(17)
|
299.5
|
Consolidated
indebtedness less netted cash
|
$
2,053.7
|
Footnotes:
(1)
|
Certain subsidiaries
in the International business segment are accounted for as
discontinued operations and have been designated as unrestricted
subsidiaries in the 2019 Credit Agreement. Therefore, these
subsidiaries are excluded from the Company's adjusted financial
measures for covenant compliance purposes.
|
(2)
|
In the fourth quarter
of 2020, the Company recognized $4.2 million of performance-based
stock compensation amortization related to the Company's long-term
aspirational awards. In the year ended December 31, 2020, the
Company recognized $49.4 million which represented the cumulative
catch-up adjustment for the long-term aspirational awards that
became probable of vesting during the third quarter of 2020 and the
remaining requisite service period in the fourth quarter of
2020.
|
(3)
|
In the fourth quarter
of 2020, the Company recognized $4.2 million of loss on
extinguishment of debt associated with the redemption of the 2023
senior notes. In the year ended December 31, 2020, the Company
recognized $5.1 million of loss on extinguishment of debt
associated with the redemption of the 2023 senior notes and the
early repayment of the 364-day term loan. In the year ended
December 31, 2021, the Company recognized $23.0 million of loss on
extinguishment of debt associated with the redemption of the 2026
and 2023 senior notes.
|
(4)
|
In the fourth quarter
of 2020, the Company recognized $2.3 million of employer-related
tax costs related to the aspirational plan compensation.
|
(5)
|
In the fourth quarter
of 2020, the Company recorded $2.3 million of other income related
to the sale of a manufacturing facility.
|
(6)
|
Adjusted income tax
provision represents the tax effects associated with the
aforementioned items and discrete income tax events. In the fourth
quarter of 2020, the Company recorded a $9.5 million discrete
income tax benefit upon the vesting of the Company's long-term
aspirational plan awards.
|
(7)
|
In the year ended
December 31, 2021, the Company recognized $6.2 million of
acquisition-related costs, primarily related to legal and
professional fees and stamp taxes associated with the acquisition
of Dreams.
|
(8)
|
In the year ended
December 31, 2021, the Company incurred $5.2 million of overlapping
interest expense during the period between the issuance of the 2029
Senior Notes and the redemption of the 2026 Senior
Notes.
|
(9)
|
In the year ended
December 31, 2020, the Company recorded $11.7 million of
customer-related charges in connection with the bankruptcy of Art
Van Furniture, LLC and affiliates to fully reserve trade
receivables and other assets associated with this
account.
|
(10)
|
In the year ended
December 31, 2020, the Company recorded $7.2 million of incremental
operating costs and charges associated with the global pandemic.
Cost of sales included $4.5 million of costs for relief efforts,
increased sanitation supplies and services and other items.
Operating expenses included $2.7 million of charges related to
increased sanitation supplies and services.
|
(11)
|
In the year ended
December 31, 2020, the Company recorded $7.0 million of asset
impairment charges related to the write-off of certain sales and
marketing assets.
|
(12)
|
In the year ended
December 31, 2020, the Company incurred $3.8 million of
restructuring costs associated with International headcount
reductions driven by the macro-economic environment.
|
(13)
|
In the year ended
December 31, 2020, the Company recorded $3.6 million of charges
related to the adoption of ASU No. 2016-13, "Financial Instruments
- Credit Losses (Topic 326)". As permitted by the 2019 Credit
Agreement, the Company elected to eliminate the effect of this
accounting change within its covenant compliance
calculation.
|
(14)
|
In the year ended
December 31, 2020, the Company recorded $0.6 million of costs
related to the opening of a Sealy manufacturing
facility.
|
(15)
|
The Company completed
the acquisition of Dreams on August 2, 2021 and designated this
subsidiary as restricted under the 2019 Credit Agreement. For
covenant compliance purposes, the Company included $40.3 million of
EBITDA from this subsidiary for the seven months prior to
acquisition in the Company's calculation of adjusted EBITDA for the
year ended December 31, 2021.
|
(16)
|
The Company presents
deferred financing costs as a direct reduction from the carrying
amount of the related debt in the Consolidated Balance Sheets. For
purposes of determining total debt for financial covenant purposes,
the Company has added these costs back to total debt, net as
calculated per the Consolidated Balance Sheets.
|
(17)
|
Netted cash includes
cash and cash equivalents for domestic and foreign subsidiaries
designated as restricted subsidiaries in the 2019 Credit
Agreement.
|
View original
content:https://www.prnewswire.com/news-releases/tempur-sealy-reports-fourth-quarter-and-full-year-2021-results-301486760.html
SOURCE Tempur Sealy International, Inc.