FIRST QUARTER FINANCIAL SUMMARY
Chief Executive Officer
Financial Guidance
The Company confirmed its full year 2012 guidance for net sales and earnings per share. It expects net sales for 2012 to range from
Conference Call Information
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," "anticipates," "projects," "plans," "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 plans to increase its rate of investment in areas to drive growth, the Company's R&D strategy and expected product launches and expectations for net sales and earnings per share for 2012. 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.
There are a number of risks and uncertainties that could cause actual results to differ materially from the forward-looking statements contained in this release. 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 general economic, financial and industry conditions, particularly in the retail sector, as well as consumer confidence and the availability of consumer financing; 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; the Company's ability to expand brand awareness, distribution and new products in international markets; 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 our operations; changes in foreign tax rates, including the ability to utilize tax loss carry forwards; and rising commodity costs. Additional information concerning these and other risks and uncertainties are discussed in the Company's filings with the
About the Company
Condensed Consolidated Statements of Income
(In thousands, except per common share amounts)
|
Three Months Ended |
|||||||||
|
March 31, |
|||||||||
|
2012 |
2011 |
Chg% |
|||||||
|
Net sales |
$ |
384,393 |
$ |
325,838 |
18% |
||||
|
Cost of sales |
178,407 |
155,528 |
|||||||
|
Gross profit |
205,986 |
170,310 |
21% |
||||||
|
Selling and marketing expenses |
83,299 |
64,370 |
|||||||
|
General, administrative and other expenses |
36,622 |
30,660 |
|||||||
|
Operating income |
86,065 |
75,280 |
14% |
||||||
|
Other expense, net: |
|||||||||
|
Interest expense, net |
(4,066) |
(2,539) |
|||||||
|
Other expense, net |
(441) |
(603) |
|||||||
|
Total other expense |
(4,507) |
(3,142) |
|||||||
|
Income before income taxes |
81,558 |
72,138 |
13% |
||||||
|
Income tax provision |
25,340 |
23,878 |
|||||||
|
Net income |
$ |
56,218 |
$ |
48,260 |
16% |
||||
|
Earnings per common share: |
|||||||||
|
|
$ |
0.88 |
$ |
0.70 |
|||||
|
Diluted |
$ |
0.86 |
$ |
0.68 |
|||||
|
Weighted average common shares outstanding: |
|||||||||
|
|
63,881 |
68,565 |
|||||||
|
Diluted |
65,684 |
70,871 |
|||||||
Condensed Consolidated Balance Sheets
(In thousands)
|
|
December 31, |
||||||
|
2012 |
2011 |
||||||
|
ASSETS |
|||||||
|
Current Assets: |
|||||||
|
Cash and cash equivalents |
$ |
134,016 |
$ |
111,367 |
|||
|
Accounts receivable, net |
152,961 |
142,412 |
|||||
|
Inventories |
97,670 |
91,212 |
|||||
|
Prepaid expenses and other current assets |
25,423 |
20,088 |
|||||
|
Deferred income taxes |
15,834 |
14,391 |
|||||
|
Total Current Assets |
425,904 |
379,470 |
|||||
|
Property, plant and equipment, net |
161,000 |
160,502 |
|||||
|
Goodwill |
213,824 |
213,273 |
|||||
|
Other intangible assets, net |
65,261 |
66,491 |
|||||
|
Other non-current assets |
8,471 |
8,904 |
|||||
|
Total Assets |
$ |
874,460 |
$ |
828,640 |
|||
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||||||
|
Current Liabilities: |
|||||||
|
Accounts payable |
$ |
67,622 |
$ |
69,936 |
|||
|
Accrued expenses and other current liabilities |
70,712 |
76,636 |
|||||
|
Income taxes payable |
28,260 |
20,506 |
|||||
|
Total Current Liabilities |
166,594 |
167,078 |
|||||
|
Long-term debt |
565,000 |
585,000 |
|||||
|
Deferred income taxes |
20,105 |
24,227 |
|||||
|
Other non-current liabilities |
22,350 |
21,544 |
|||||
|
Total Liabilities |
774,049 |
797,849 |
|||||
|
Total Stockholders' Equity |
100,411 |
30,791 |
|||||
|
Total Liabilities and Stockholders' Equity |
$ |
874,460 |
$ |
828,640 |
|||
Condensed Consolidated Statements of Cash Flows
(In thousands)
|
Three Months Ended | |||||||
|
March 31, | |||||||
|
2012 |
2011 | ||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|||||||
|
Net income |
$ |
56,218 |
$ |
48,260 | |||
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||
|
Depreciation and amortization |
8,690 |
8,341 | |||||
|
Amortization of stock-based compensation |
4,362 |
2,729 | |||||
|
Amortization of deferred financing costs |
353 |
173 | |||||
|
Bad debt expense |
(12) |
670 | |||||
|
Deferred income taxes |
(5,565) |
(962) | |||||
|
Foreign currency adjustments and other |
1,097 |
(442) | |||||
|
Changes in operating assets and liabilities |
(20,585) |
(3,044) | |||||
|
Net cash provided by operating activities |
44,558 |
55,725 | |||||
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|||||||
|
Purchases of property, plant and equipment |
(6,638) |
(5,215) | |||||
|
Other |
23 |
171 | |||||
|
Net cash used by investing activities |
(6,615) |
(5,044) | |||||
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|||||||
|
Proceeds from long-term revolving credit facility |
31,500 |
11,000 | |||||
|
Repayments of long-term revolving credit facility |
(51,500) |
(23,000) | |||||
|
Proceeds from issuance of common stock |
7,321 |
16,717 | |||||
|
Excess tax benefit from stock based compensation |
8,739 |
7,953 | |||||
|
Treasury shares repurchased |
(14,912) |
(61,107) | |||||
|
Other |
(293) |
- | |||||
|
Net cash used by financing activities |
(19,145) |
(48,437) | |||||
|
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS |
3,851 |
3,493 | |||||
|
Increase in cash and cash equivalents |
22,649 |
5,737 | |||||
|
CASH AND CASH EQUIVALENTS, beginning of period |
111,367 |
53,623 | |||||
|
CASH AND CASH EQUIVALENTS, end of period |
$ |
134,016 |
$ |
59,360 | |||
Summary of Channel Sales
The following table highlights net sales information, by channel and by segment:
|
(In thousands) | ||||||||||||
|
CONSOLIDATED |
|
INTERNATIONAL | ||||||||||
|
Three Months Ended |
Three Months Ended |
Three Months Ended | ||||||||||
|
March 31, |
March 31, |
March 31, | ||||||||||
|
2012 |
2011 |
2012 |
2011 |
2012 |
2011 | |||||||
|
Retail |
$ |
337,754 |
$ |
284,430 |
$ |
241,570 |
$ |
208,148 |
$ |
96,184 |
$ |
76,282 |
|
Direct |
30,868 |
23,190 |
24,251 |
17,960 |
6,617 |
5,230 | ||||||
|
Healthcare |
8,253 |
8,997 |
3,146 |
2,895 |
5,107 |
6,102 | ||||||
|
Third Party |
7,518 |
9,221 |
- |
- |
7,518 |
9,221 | ||||||
|
$ |
384,393 |
$ |
325,838 |
$ |
268,967 |
$ |
229,003 |
$ |
115,426 |
$ |
96,835 | |
Summary of Product Sales
The following table highlights net sales information, by product and by segment:
|
(In thousands) | ||||||||||||
|
CONSOLIDATED |
|
INTERNATIONAL | ||||||||||
|
Three Months Ended |
Three Months Ended |
Three Months Ended | ||||||||||
|
March 31, |
March 31, |
March 31, | ||||||||||
|
2012 |
2011 |
2012 |
2011 |
2012 |
2011 | |||||||
|
Mattresses |
$ |
256,175 |
$ |
217,336 |
$ |
183,480 |
$ |
159,445 |
$ |
72,695 |
$ |
57,891 |
|
Pillows |
41,492 |
34,712 |
21,423 |
17,589 |
20,069 |
17,123 | ||||||
|
Other |
86,726 |
73,790 |
64,064 |
51,969 |
22,662 |
21,821 | ||||||
|
$ |
384,393 |
$ |
325,838 |
$ |
268,967 |
$ |
229,003 |
$ |
115,426 |
$ |
96,835 | |
Reconciliation of EBITDA to Net Income and Funded debt to Total debt
Non-GAAP Measures
(In thousands)
The Company provides information regarding earnings before interest, taxes, depreciation, and amortization (EBITDA) and Funded debt which are not recognized terms under U.S. GAAP (Generally Accepted Accounting Principles) and do not purport to be alternatives to Net income as a measure of operating performance or Total debt. A reconciliation of EBITDA to the Company's Net income and a reconciliation of Total debt to Funded debt are provided below. Management believes that the use of EBITDA and Funded debt provides investors with useful information with respect to the terms of the Company's credit facility.
Reconciliation of Net income to EBITDA
The following table sets forth the reconciliation of the Company's reported Net income to the calculation of EBITDA for each of the three months ended
|
Three Months Ended |
Twelve Months Ended | |||||
|
June 30, |
September 30, |
December 31, |
March 31, |
| ||
|
GAAP Net income |
$ |
53,084 |
$ 61,949 |
$ 56,315 |
$ 56,218 |
$ 227,566 |
|
Plus: |
||||||
|
Interest expense |
2,646 |
3,265 |
3,498 |
4,066 |
13,475 | |
|
Income taxes |
26,982 |
31,164 |
26,759 |
25,340 |
110,245 | |
|
Depreciation & Amortization |
13,239 |
12,166 |
14,513 |
13,052 |
52,970 | |
|
EBITDA |
$ |
95,951 |
$ 108,544 |
$ 101,085 |
$ 98,676 |
$ 404,256 |
Reconciliation of Total debt to Funded debt
The following table sets forth the reconciliation of the Company's reported Total debt to the calculation of Funded debt as of
|
As of | ||
|
| ||
|
GAAP basis Total debt |
$ |
565,000 |
|
Plus: |
||
|
Letters of credit outstanding |
1,025 | |
|
Funded debt |
$ |
566,025 |
Calculation of Funded debt to EBITDA
|
As of | ||
|
| ||
|
Funded debt |
$ |
566,025 |
|
EBITDA |
404,256 | |
|
1.40 times |
SOURCE
News Provided by Acquire Media