Welcome!

News Feed Item

Tempur Sealy Reports Fourth Quarter And Full Year 2013 Results

- Reports Fourth Quarter GAAP EPS of $0.37; Adjusted EPS of $0.66

LEXINGTON, Ky., Feb. 6, 2014 /PRNewswire/ -- Tempur Sealy International, Inc. (NYSE: TPX), the world's largest bedding provider, today announced financial results for the fourth quarter and year ended December 31, 2013. The Company also issued financial guidance for 2014.

FOURTH QUARTER FINANCIAL SUMMARY

  • Earnings per diluted share ("EPS") under U.S. generally accepted accounting principles ("GAAP") in the fourth quarter of 2013 were $0.37 compared to GAAP EPS of $0.39 in the fourth quarter of 2012. The 2013 results reflect transaction and integration costs related to the acquisition of Sealy Corporation ("Sealy"). The Company completed its acquisition of Sealy in March 2013, and results for 2012 do not include Sealy.
  • Adjusted EPS were $0.66 in the fourth quarter of 2013 as compared to adjusted EPS of $0.60 in the fourth quarter of 2012.
  • GAAP net income in the fourth quarter of 2013 was $22.9 million as compared to GAAP net income of $23.5 million for the fourth quarter of 2012. The Company reported adjusted net income of $41.1 million for the fourth quarter of 2013 as compared to adjusted net income of $36.4 million for the fourth quarter of 2012. For additional information regarding adjusted EPS and adjusted net income (which are non-GAAP measures), please refer to the reconciliations and other information included in the attached schedules.
  • Total net sales increased 98.8% to $678.1 million in the fourth quarter of 2013 from $341.1 million in the fourth quarter of 2012. The net sales increase was due to the inclusion of $333.5 million of Sealy net sales for the fourth quarter of 2013.
  • Gross profit margin was 40.2% as compared to 50.0% in the fourth quarter of 2012. The gross profit margin decreased primarily as a result of the inclusion of Sealy, which has lower margins than the Tempur North America and Tempur International segments, and changes in product mix, offset partially by lower sourcing costs.
  • Operating income was $74.1 million as compared to $51.3 million in the fourth quarter of 2012. Operating income in the fourth quarter of 2013 included $8.2 million of transaction and integration costs related to the Sealy acquisition. The higher operating income reflects the inclusion of Sealy.
  • EBITDA for the fourth quarter of 2013 was $92.8 million. Adjusted EBITDA (which is a non-GAAP measure) for the fourth quarter of 2013 was $104.2 million.
  • The Company ended the quarter with consolidated funded debt less qualified cash of $1.8 billion. The ratio of consolidated funded debt less qualified cash to adjusted EBITDA was 4.4 times, calculated on a combined basis for Tempur-Pedic and Sealy in accordance with the Company's new senior secured credit facility. For additional information regarding EBITDA, adjusted EBITDA and consolidated funded debt less qualified cash (which are non-GAAP measures) please refer to the reconciliations and other information included in the attached schedules.

Tempur Sealy International, Inc. CEO Mark Sarvary commented, "Overall our fourth quarter was in line with our expectations. Sealy's fourth quarter sales were above our expectations and Tempur International returned to growth with sales increases in Europe, Asia and Latin America. Tempur North America showed continued stability with sales down 1% as compared to last year. Our Company accomplished a great deal in 2013 - we successfully completed the Sealy acquisition in March and since then have integrated all of the key functions, which has led to greater cost synergies than initially projected. We enter 2014 unified and coordinated and expect to further execute on each of our four key strategic growth initiatives. Our recent new product introductions in Tempur North America, Sealy and Tempur International  are just a few of the initiatives we have in place to drive growth in 2014."

FULL YEAR FINANCIAL SUMMARY

  • GAAP EPS for the full year 2013 were $1.20 compared to GAAP EPS of $1.70 for the full year 2012. The 2013 results include results for Sealy from March 18, 2013, the acquisition date, and also reflect transaction and integration costs related to the acquisition of Sealy, interest fees related to the Company's refinancing of its Term A Facility and Term B loans under its senior secured credit facility, as well as tax provision adjustments related to the repatriation of foreign earnings utilized in connection with the Sealy acquisition. 2012 GAAP EPS reflects the tax expense recorded in connection with the anticipated repatriation of foreign earnings together with certain transaction and integration costs related to the Sealy acquisition, and other restructuring costs.
  • Adjusted EPS were $2.38 for the full year 2013 as compared to adjusted EPS of $2.61 for the full year 2012.
  • GAAP net income for the full year 2013 was $74.0 million as compared to GAAP net income of $106.8 million for the full year 2012. The Company reported adjusted net income of $146.4 million for the full year 2013 as compared to adjusted net income of $164.1 million for the full year 2012.
  • Total net sales increased 75.7% to $2,464.3 million for the full year 2013 from $1,402.9 million for the full year 2012. The net sales increase was due to the inclusion of $1,114.7 million of Sealy net sales for the period of March 18, 2013 to December 31, 2013.
  • Gross profit margin was 41.2% as compared to 50.9% for the full year 2012. The gross profit margin decreased primarily as a result of the inclusion of Sealy, which has lower margins than the Tempur North America and Tempur International segments, and changes in product mix, offset partially by lower sourcing costs.
  • Operating income was $243.8 million as compared to $248.3 million for the full year 2012. Operating income for the full year 2013 included $44.6 million of transaction and integration costs related to the Sealy acquisition. Excluding these costs, the higher operating income reflects the inclusion of Sealy.

Business Segment Highlights
The Company's business segments include Tempur North America, Tempur International, and Sealy. The Company's "Bedding" product sales include mattresses, foundations, and adjustable foundations and "Other products" include pillows and various other comfort products and components.

Tempur North America net sales decreased 0.7% to $226.2 million in the fourth quarter of 2013 from $227.8 million in the fourth quarter of 2012. Bedding net sales decreased 0.7% to $205.7 million in the fourth quarter of 2013 from $207.2 million in the fourth quarter of 2012. Net sales of Other products decreased 0.5% to $20.5 million from $20.6 million in the fourth quarter of 2012.

Tempur International net sales increased 4.5% to $118.4 million in the fourth quarter of 2013 from $113.3 million in the fourth quarter of 2012. Bedding net sales increased 4.5% to $88.0 million in the fourth quarter of 2013 from $84.2 million in the fourth quarter of 2012. Net sales of Other products increased 4.5% to $30.4 million in the fourth quarter of 2013 from $29.1 million in the fourth quarter of 2012.

Sealy net sales for the fourth quarter of 2013 were $333.5 million. Bedding net sales were $305.3 million and net sales of Other products were $28.2 million

Charges and Other Costs
The Company incurred various charges as a result of the Sealy acquisition. Transaction costs recorded in the fourth quarter of 2013 were $0.3 million and integration costs were $7.9 million.

Financial Guidance
The Company issued full year 2014 guidance for net sales, adjusted EBITDA and adjusted EPS.

The Company currently expects the following for 2014:

  • Net sales to range from $2.800 billion to $2.900 billion
  • Adjusted EBITDA to range from $415 million to $435 million
  • Adjusted EPS to range from $2.60 to $2.85 per diluted share, including depreciation and amortization of approximately $0.19 per share associated with the Sealy purchase price allocation ("PPA")

Chief Financial Officer Dale Williams commented, "Our full year 2014 net sales guidance range assumes growth of approximately 1% to 5% compared to 2013, had we owned Sealy for all of 2013. We expect our margins to improve in 2014 resulting from cost synergies and leverage, offset partially by investments in new products, marketing and R&D. In addition, our adjusted EBITDA and adjusted EPS guidance reflects forecasted unfavorable foreign exchange, which is expected to have a negative earnings impact of approximately $9 million, or $0.10 per share."

The Company noted 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. The Company noted its adjusted EBITDA and adjusted EPS guidance does not include transaction and integration costs related to the Sealy acquisition.

Conference Call Information
Tempur Sealy International, Inc. will host a live conference call to discuss financial results today, February 6, 2014 at 5:00 p.m. Eastern Time. The dial-in number for the conference call is 800-850-2903. The dial-in number for international callers is 224-357-2399. The call is also being webcast and can be accessed on the investor relations section of the Company's website, http://www.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.

Forward-looking Statements
This release contains "forward-looking statements," within the meaning of federal securities laws, which include information concerning one or more of the Company's plans, objectives, goals, strategies, and other information that is not historical information. When used in this release, the words "estimates," "expects," "guidance," "anticipates," "projects," "plans," "proposed," "intends," "believes," 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 expectations regarding its four key strategic growth initiatives, and expectations regarding the Company's net sales, future revenue performance, adjusted EBITDA and adjusted EPS for 2014 and related assumptions, and expectations regarding net sales growth rates, margin improvements and the impact of foreign exchange. All forward looking statements are based upon current expectations and beliefs and various assumptions. There can be no assurance that the Company will realize these expectations 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 those expressed as forward-looking statements. These risk factors include risks associated with the Company's new capital structure and increased debt level; the ability to successfully integrate Sealy into the Company's operations and realize cost and revenue synergies and other benefits from the transaction; general economic, financial and industry conditions, particularly in the retail sector, as well as consumer confidence and the availability of consumer financing; changes in interest rates; uncertainties arising from global events; the effects of changes in foreign exchange rates on the Company's reported earnings; consumer acceptance of the Company's products; industry competition; the efficiency and effectiveness of the Company's advertising campaigns and other marketing programs; the Company's ability to increase sales productivity within existing retail accounts and to further penetrate the Company's retail channel, including the timing of opening or expanding within large retail accounts and the timing and success of product launches; the Company's ability to expand brand awareness, distribution and new products; the Company's ability to continuously improve and expand its product line, maintain efficient, timely and cost-effective production and delivery of its products, and manage its growth; the effects of strategic investments on the Company's  operations; changes in foreign tax rates and changes in tax laws generally, including the ability to utilize tax loss carry forwards; the outcome of various pending tax audits or other tax proceedings; changing commodity costs; the risk that the Company's final  purchase price allocation relating to the Sealy acquisition could be significantly different from the Company's initial estimated purchase price allocation; and the effect of future legislative or regulatory changes.

Additional information concerning these and other risks and uncertainties are discussed in the Company's filings with the Securities and Exchange Commission, including without limitation the Company's 2012 Annual Report on Form 10-K and Quarterly Reports on Form 10-Q for the quarters ended March 31, 2013, June 30, 2013, and September 30, 2013 under the headings "Special Note Regarding Forward-Looking Statements" and "Risk Factors." Any forward-looking statement speaks only as of the date on which it is made, and the Company undertakes no obligation to update any forward-looking statements for any reason, including to reflect events or circumstances after the date on which such statements are made or to reflect the occurrence of anticipated or unanticipated events or circumstances.

About the Company
Tempur Sealy International, Inc. (NYSE: TPX) is the world's largest bedding provider. Tempur Sealy International, Inc. develops, manufactures and markets mattresses, foundations, pillows and other products.  The Company's brand portfolio includes many of the most highly recognized brands in the industry, including Tempur®, Tempur-Pedic®, Sealy®, Sealy Posturepedic®, Optimum™ and Stearns & Foster®. World headquarters for Tempur Sealy International, Inc. is in Lexington, KY. For more information, visit http://www.tempursealy.com or call 800-805-3635.

TEMPUR SEALY INTERNATIONAL, INC. AND SUBSIDIARIES

Consolidated Statements of Income

(in millions, except per common share amounts)




Three Months Ended




Twelve Months Ended




December 31,




December 31,




2013


2012


Chg %


2013


2012


Chg %


(unaudited)




(unaudited)





Net sales

$

678.1



$

341.1



98.8%


$

2,464.3



$

1,402.9



75.7%

Cost of sales

405.2



170.5





1,449.4



688.3




Gross profit

272.9



170.6



60.0%


1,014.9



714.6



42.0%

Selling and marketing expenses

139.7



75.9





522.9



319.1




General, administrative and other

    expenses

65.5



43.4





266.3



147.2




Equity income in earnings of

    unconsolidated affiliates

(1.9)







(4.4)






Royalty income, net of royalty expense

(4.5)







(13.7)






Operating income

74.1



51.3



44.4%


243.8



248.3



(1.8)%













Other expense, net:












Interest expense, net

22.6



5.8





110.8



18.8




Other expense, net

1.0



0.7





5.0



0.3




Total other expense

23.6



6.5





115.8



19.1
















Income before income taxes

50.5



44.8



12.7%


128.0



229.2



(44.2)%

Income tax provision

(22.2)



(21.3)





(49.1)



(122.4)




Net income

28.3



23.5





78.9



106.8




Less: redeemable non-controlling

interest (1)

5.4







4.9






Net income attributable to Tempur

     Sealy International, Inc.

$

22.9



$

23.5



(2.6)%


$

74.0



$

106.8



(30.7)%













Earnings per common share:












Basic

$

0.38



$

0.39





$

1.23



$

1.74




Diluted

$

0.37



$

0.39





$

1.20



$

1.70




Weighted average common shares outstanding:












Basic

60.5



59.6





60.3



61.5




Diluted

61.8



60.8





61.6



62.9




 

(1) Non-controlling interest represented $0.8 million and $0.3 million of income attributable to the non-controlling interest for the three months and year ended December 31, 2013, respectively. During the three months ended December 31, 2013, the Company recorded an additional $4.6 million adjustment to reflect the cash redemption amount of the redeemable non-controlling interest at December 31, 2013.

TEMPUR SEALY INTERNATIONAL, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

(in millions)




December 31, 2013


December 31, 2012


(unaudited)



ASSETS








Current Assets:




Cash and cash equivalents

$

81.0



$

179.3


Accounts receivable, net

349.2



136.3


Inventories, net

199.2



93.0


Receivables from escrow



375.0


Prepaid expenses and other current assets

53.7



41.4


Deferred income taxes

44.4



2.6


Total Current Assets

727.5



827.6


Property, plant and equipment, net

411.6



186.0


Goodwill

759.6



216.1


Other intangible assets, net

750.1



63.1


Deferred income taxes

10.9



10.4


Other non-current assets

70.2



16.3


Total Assets

$

2,729.9



$

1,319.5






LIABILITIES AND STOCKHOLDERS' EQUITY








Current Liabilities:




Accounts payable

$

191.2



$

85.8


Accrued expenses and other current liabilities

208.4



87.9


Deferred income taxes

0.8



26.5


Income taxes payable

1.5



15.5


Current portion of long-term debt

39.6




Total Current Liabilities

441.5



215.7


Long-term debt

1,796.9



1,025.0


Deferred income taxes

286.1



31.4


Other non-current liabilities

75.3



25.1


Total Liabilities

2,599.8



1,297.2






Redeemable non-controlling interest

16.1








Stockholders' Equity:




Common stock, $0.01 par value; 300.0 shares authorized; 99.2 shares issued as of December 31, 2013 and 2012

1.0



1.0


Additional paid in capital

396.5



379.0


Retained earnings

923.3



849.3


Accumulated other comprehensive loss

(13.7)



(7.6)


Treasury stock at cost; 38.6 and 39.5 shares as of December 31, 2013 and 2012, respectively

(1,193.1)



(1,199.4)


Total Stockholders' Equity

114.0



22.3


Total Liabilities, redeemable non-controlling interest, and Stockholders' Equity

$

2,729.9



$

1,319.5


 

TEMPUR SEALY INTERNATIONAL, INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(in millions)




Twelve Months Ended


December 31,


2013


2012

CASH FLOWS FROM OPERATING ACTIVITIES:

(unaudited)



Net income, before non-controlling interest

$

78.9



$

106.8


Adjustments to reconcile net income to net cash provided by operating

activities:




Depreciation and amortization

74.6



36.3


Amortization of stock-based compensation

16.9



5.7


Amortization of deferred financing costs

7.4



1.4


Write-off of deferred financing costs

4.7




Bad debt expense

1.3



2.5


Deferred income taxes

(49.1)



38.4


Dividends received from unconsolidated affiliates

2.5




Equity income in earnings of unconsolidated affiliates

(4.4)




Amortization of debt discounts

3.7




Loss on sale of assets

0.8



0.3


Foreign currency adjustments and other

0.1



1.8


Changes in operating assets and liabilities, net of acquisitions:




Accounts receivable

(30.1)



5.3


Inventories

(34.5)



0.1


Prepaid expenses and other current assets

27.9



(29.4)


Accounts payable

28.1



14.3


Accrued expenses and other

4.4



11.6


Income taxes payable

(34.7)



(5.2)


Net cash provided by operating activities

98.5



189.9






CASH FLOWS FROM INVESTING ACTIVITIES:




Acquisition of business, net of cash acquired

(1,172.9)



(4.5)


Purchases of property, plant and equipment

(40.0)



(50.5)


Other

(0.1)




Net cash used in investing activities

(1,213.0)



(55.0)






CASH FLOWS FROM FINANCING ACTIVITIES:




Proceeds from 2012 credit agreement

2,992.6




Repayments of 2012 credit agreement

(1,658.3)




Proceeds from issuance of senior notes

375.0




Proceeds from 2011 credit facility

46.5



352.0


Repayments of 2011 credit facility

(696.5)



(287.0)


Proceeds from issuance of common stock

8.7



11.4


Excess tax benefit from stock based compensation

5.4



10.5


Treasury shares repurchased

(7.0)



(152.6)


Payments of deferred financing costs

(52.0)



(2.3)


Other

(1.0)



(2.8)


Net cash provided by (used in) financing activities

1,013.4



(70.8)






NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS

2.8



3.8


(Decrease) increase in cash and cash equivalents

(98.3)



67.9


CASH AND CASH EQUIVALENTS, beginning of period

179.3



111.4


CASH AND CASH EQUIVALENTS, end of period

$

81.0



$

179.3


 

Summary of Channel Sales

The following table highlights net sales information, by channel and by segment, for the three months ended December 31, 2013 and 2012:

(in millions)

Consolidated


Tempur North America


Tempur International


Sealy


Three Months Ended December 31,


Three Months Ended December 31,


Three Months Ended December 31,


Three Months Ended December 31,


2013


2012


2013


2012


2013


2012


2013


2012

Retail

$

613.8



$

295.7



$

209.9



$

207.8



$

92.0



$

87.9



$

311.9



$


Direct

30.4



29.8



12.6



17.5



14.3



12.3



3.5




Other

33.9



15.6



3.7



2.5



12.1



13.1



18.1





$

678.1



$

341.1



$

226.2



$

227.8



$

118.4



$

113.3



$

333.5



$


 

Summary of Product Sales

The following table highlights net sales information, by product and by segment, for the three months ended December 31, 2013 and 2012:

(in millions)

Consolidated


Tempur North America


Tempur International


Sealy


Three Months Ended December 31,


Three Months Ended December 31,


Three Months Ended December 31,


Three Months Ended December 31,


2013


2012


2013


2012


2013


2012


2013


2012

Bedding

$

599.0



$

291.4



$

205.7



$

207.2



$

88.0



$

84.2



$

305.3



$


Other products

79.1



49.7



20.5



20.6



30.4



29.1



28.2





$

678.1



$

341.1



$

226.2



$

227.8



$

118.4



$

113.3



$

333.5



$


 

TEMPUR SEALY INTERNATIONAL, INC. AND SUBSIDIARIES
Reconciliation of Non-GAAP Measures
(In millions, except per common share amounts)

The Company provides information regarding adjusted net income, adjusted earnings per share, earnings before interest, taxes, depreciation, and amortization ("EBITDA"), adjusted EBITDA, and consolidated funded debt and consolidated funded debt less qualified cash, which are not recognized terms under U.S. Generally Accepted Accounting Principles ("GAAP") and do not purport to be alternatives to net income as a measure of operating performance or total debt. A reconciliation of adjusted net income and adjusted earnings per share is 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 costs associated with the Sealy acquisition. A reconciliation of EBITDA and adjusted EBITDA to the Company's net income and a reconciliation of total debt to consolidated funded debt and consolidated funded debt less qualified cash are also provided below. Management believes that the use of EBITDA, adjusted EBITDA, consolidated funded debt and consolidated funded debt less qualified cash also provides investors with useful information with respect to the terms of the Company's new senior secured credit facility and the Company's compliance with key financial covenants. Because not all companies use identical calculations, these presentations may not be comparable to other similarly titled measures of other companies.

Reconciliation of GAAP net income to adjusted net income

The following table sets forth the reconciliation of the Company's reported GAAP net income for the three months ended December 31, 2013 and 2012 to the calculation of adjusted net income for the three months ended December 31, 2013 and 2012:

(in millions, except per share amounts)

Three Months Ended

December 31, 2013


Three Months Ended December 31, 2012

GAAP net income attributable to Tempur Sealy International, Inc.

$



22.9


$

23.5

Plus:




Redeemable non-controlling interest (1)

4.6


Transaction costs, net of tax (2)

0.3


4.2

Integration costs, net of tax (2)

5.5


2.5

Adjustment of taxes to normalized rate (3)

7.8


Tax provision related to repatriation of foreign earnings (4)


6.2

Adjusted net income

$



41.1


$

36.4





GAAP earnings per common share, diluted

$



0.37


$

0.39

Redeemable non-controlling interest (1)

0.07


Transaction costs, net of tax (2)


0.07

Integration costs, net of tax (2)

0.09


0.04

Adjustment of taxes to normalize rate (3)

0.13


Tax provision related to repatriation of foreign earnings (4)


0.10

Adjusted earnings per share, diluted

$



0.66


$

0.60





Diluted shares outstanding

61.8


60.8

 

(1) Redeemable non-controlling interest represents a $4.6 million adjustment to reflect the cash redemption amount of the redeemable non-controlling interest at December 31, 2013.
(2) Transaction and integration represents costs, including legal fees, professional fees and other charges to align the businesses related to the Sealy acquisition.
(3) Adjustment of taxes to normalized rate represents adjustments associated with the tax impacts of transaction costs.
(4) Represents tax provision recorded in connection with the repatriation of foreign earnings related to the Sealy acquisition.

Reconciliation of GAAP net income to EBITDA and adjusted EBITDA

The following table sets forth the reconciliation of the Company's reported GAAP net income to the calculation of EBITDA and adjusted EBITDA for the three months ended December 31, 2013:

(in millions)

Three Months Ended

December 31, 2013

EBITDA


GAAP net income attributable to Tempur Sealy International, Inc.

$

22.9

Interest expense, net

22.6

Income taxes

22.2

Depreciation & amortization

25.1

EBITDA

92.8



Adjustments for financial covenant purposes:


Redeemable non-controlling interests

4.6

Transaction costs

0.3

Integration costs

6.5

Adjusted EBITDA

$

104.2

 

The following table sets forth a mathematical combination related to the calculation of adjusted EBITDA in accordance with the Company's new senior secured credit facility. The following table provides useful information about how the senior secured credit facility treats adjusted EBITDA and sets forth a calculation, for the Company and Sealy on a combined basis, of reported GAAP net income to the calculation of EBITDA and adjusted EBITDA for the year ended December 31, 2013:

(in millions)

Combined (1)

EBITDA


GAAP net income attributable to Tempur Sealy International, Inc.

$

71.0

Interest expense, net

133.2

Income taxes

39.0

Depreciation & amortization

98.6

EBITDA

341.8



Adjustments for financial covenant purposes:


Redeemable non-controlling interest

4.6

Transaction costs

25.2

Integration costs

15.3

Refinancing charges

2.4

Non-cash compensation

5.8

Restructuring and impairment related charges

7.8

Discontinued operations

0.6

Other

7.6

Adjusted EBITDA

$

411.1

 

(1) Combined includes the mathematical combination of the Company's historical financial results for the twelve months ended December 31, 2013 and Sealy's historical financial results for the pre-acquisition period from December 3, 2012 through March 3, 2013. Results for Sealy for periods prior to the Sealy acquisition do not give effect to any purchase accounting considerations.

This information is presented solely for the purpose of providing information to investors regarding the Company's compliance with certain financial covenants  in its new senior secured credit facility that are based on adjusted EBITDA. This information does not include the pro forma adjustments that would be required under Regulation S-X for pro forma financial information, and does not reflect future events that may occur after December 31, 2013 or any operating efficiencies or inefficiencies that may result from the Sealy acquisition and related financing. Therefore, the information is not necessarily indicative of results that would have been achieved had the businesses been combined during the periods presented or the results that the Company will experience going forward.

Reconciliation of long-term debt to consolidated funded debt less qualified cash

The following table sets forth the reconciliation of the Company's reported debt to the calculation of consolidated funded debt less qualified cash as of December 31, 2013. "Consolidated funded debt" and "qualified cash" are terms used in the Company's new senior secured credit facility for purposes of certain financial covenants.

(in millions)

As of December 31,

2013



GAAP basis debt

$

1,836.5

Plus:


Letters of credit outstanding

22.9

Consolidated funded debt

1,859.4

Less:


   Domestic qualified cash (1)

30.9

   Foreign qualified cash  (1)

30.1

Consolidated funded debt less qualified cash

$

1,798.4

 

(1) Qualified cash as defined in the 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.

Calculation of consolidated funded debt less qualified cash to Adjusted EBITDA

($ in millions)

As of December 31,

2013



Consolidated funded debt less qualified cash

$

1,798.4

Adjusted EBITDA

411.1


4.4 times (1)

 

(1) The Company's new senior secured credit facility includes a financial covenant requiring that the ratio of consolidated funded debt to adjusted EBITDA be less than 5.5 times from March 18, 2013 through September 30, 2013, and less than 5.25 times from October 1, 2013 through December 31, 2013.

SOURCE Tempur Sealy International, Inc.

More Stories By PR Newswire

Copyright © 2007 PR Newswire. All rights reserved. Republication or redistribution of PRNewswire content is expressly prohibited without the prior written consent of PRNewswire. PRNewswire shall not be liable for any errors or delays in the content, or for any actions taken in reliance thereon.

Latest Stories
With more than 30 Kubernetes solutions in the marketplace, it's tempting to think Kubernetes and the vendor ecosystem has solved the problem of operationalizing containers at scale or of automatically managing the elasticity of the underlying infrastructure that these solutions need to be truly scalable. Far from it. There are at least six major pain points that companies experience when they try to deploy and run Kubernetes in their complex environments. In this presentation, the speaker will d...
While DevOps most critically and famously fosters collaboration, communication, and integration through cultural change, culture is more of an output than an input. In order to actively drive cultural evolution, organizations must make substantial organizational and process changes, and adopt new technologies, to encourage a DevOps culture. Moderated by Andi Mann, panelists discussed how to balance these three pillars of DevOps, where to focus attention (and resources), where organizations might...
The deluge of IoT sensor data collected from connected devices and the powerful AI required to make that data actionable are giving rise to a hybrid ecosystem in which cloud, on-prem and edge processes become interweaved. Attendees will learn how emerging composable infrastructure solutions deliver the adaptive architecture needed to manage this new data reality. Machine learning algorithms can better anticipate data storms and automate resources to support surges, including fully scalable GPU-c...
When building large, cloud-based applications that operate at a high scale, it's important to maintain a high availability and resilience to failures. In order to do that, you must be tolerant of failures, even in light of failures in other areas of your application. "Fly two mistakes high" is an old adage in the radio control airplane hobby. It means, fly high enough so that if you make a mistake, you can continue flying with room to still make mistakes. In his session at 18th Cloud Expo, Le...
Machine learning has taken residence at our cities' cores and now we can finally have "smart cities." Cities are a collection of buildings made to provide the structure and safety necessary for people to function, create and survive. Buildings are a pool of ever-changing performance data from large automated systems such as heating and cooling to the people that live and work within them. Through machine learning, buildings can optimize performance, reduce costs, and improve occupant comfort by ...
As Cybric's Chief Technology Officer, Mike D. Kail is responsible for the strategic vision and technical direction of the platform. Prior to founding Cybric, Mike was Yahoo's CIO and SVP of Infrastructure, where he led the IT and Data Center functions for the company. He has more than 24 years of IT Operations experience with a focus on highly-scalable architectures.
The explosion of new web/cloud/IoT-based applications and the data they generate are transforming our world right before our eyes. In this rush to adopt these new technologies, organizations are often ignoring fundamental questions concerning who owns the data and failing to ask for permission to conduct invasive surveillance of their customers. Organizations that are not transparent about how their systems gather data telemetry without offering shared data ownership risk product rejection, regu...
CI/CD is conceptually straightforward, yet often technically intricate to implement since it requires time and opportunities to develop intimate understanding on not only DevOps processes and operations, but likely product integrations with multiple platforms. This session intends to bridge the gap by offering an intense learning experience while witnessing the processes and operations to build from zero to a simple, yet functional CI/CD pipeline integrated with Jenkins, Github, Docker and Azure...
René Bostic is the Technical VP of the IBM Cloud Unit in North America. Enjoying her career with IBM during the modern millennial technological era, she is an expert in cloud computing, DevOps and emerging cloud technologies such as Blockchain. Her strengths and core competencies include a proven record of accomplishments in consensus building at all levels to assess, plan, and implement enterprise and cloud computing solutions. René is a member of the Society of Women Engineers (SWE) and a m...
Dhiraj Sehgal works in Delphix's product and solution organization. His focus has been DevOps, DataOps, private cloud and datacenters customers, technologies and products. He has wealth of experience in cloud focused and virtualized technologies ranging from compute, networking to storage. He has spoken at Cloud Expo for last 3 years now in New York and Santa Clara.
Enterprises are striving to become digital businesses for differentiated innovation and customer-centricity. Traditionally, they focused on digitizing processes and paper workflow. To be a disruptor and compete against new players, they need to gain insight into business data and innovate at scale. Cloud and cognitive technologies can help them leverage hidden data in SAP/ERP systems to fuel their businesses to accelerate digital transformation success.
Containers and Kubernetes allow for code portability across on-premise VMs, bare metal, or multiple cloud provider environments. Yet, despite this portability promise, developers may include configuration and application definitions that constrain or even eliminate application portability. In this session we'll describe best practices for "configuration as code" in a Kubernetes environment. We will demonstrate how a properly constructed containerized app can be deployed to both Amazon and Azure ...
Poor data quality and analytics drive down business value. In fact, Gartner estimated that the average financial impact of poor data quality on organizations is $9.7 million per year. But bad data is much more than a cost center. By eroding trust in information, analytics and the business decisions based on these, it is a serious impediment to digital transformation.
Digital Transformation: Preparing Cloud & IoT Security for the Age of Artificial Intelligence. As automation and artificial intelligence (AI) power solution development and delivery, many businesses need to build backend cloud capabilities. Well-poised organizations, marketing smart devices with AI and BlockChain capabilities prepare to refine compliance and regulatory capabilities in 2018. Volumes of health, financial, technical and privacy data, along with tightening compliance requirements by...
Predicting the future has never been more challenging - not because of the lack of data but because of the flood of ungoverned and risk laden information. Microsoft states that 2.5 exabytes of data are created every day. Expectations and reliance on data are being pushed to the limits, as demands around hybrid options continue to grow.