Somnigroup Reports Fourth Quarter and Full Year 2024 Results
Get Alerts SGI Hot Sheet
Overall Analyst Rating:
SELL (= Flat)
Dividend Yield: 1%
Revenue Growth %: -0.5%
Join SI Premium – FREE
- Fourth Quarter 2024 Net Sales increased 3% to
- Strong Fourth Quarter Operating Income Growth
- Fourth Quarter 2024 EPS of
- Increased Quarterly Cash Dividend 15% to
- Issues 2025 Guidance and Perspective on Consolidated Long-Term Growth
FOURTH QUARTER 2024 FINANCIAL SUMMARY
- Total net sales increased 3.2% to
$1,207.9 million as compared to$1,170.5 million in the fourth quarter of 2023, with a decrease of 0.1% in theNorth America business segment and an increase of 14.1% in the International business segment. On a constant currency basis(1), total net sales increased 3.4%, with an increase of 0.5% in theNorth America business segment and an increase of 13.0% in the International business segment. - Gross margin was 43.3% as compared to 43.8% in the fourth quarter of 2023. Adjusted gross margin(1) was 45.3% as compared to 44.2% in the fourth quarter of 2023.
- Operating income increased 4.7% to
$127.6 million as compared to$121.9 million in the fourth quarter of 2023. Adjusted operating income(1) increased 8.0% to$167.6 as compared to$155.2 million in the fourth quarter of 2023. - Net income decreased 6.7% to
$71.9 million as compared to$77.1 million in the fourth quarter of 2023. Adjusted net income(1) increased 14.2% to$107.2 million as compared to$93.9 million in the fourth quarter of 2023. - Earnings per diluted share ("EPS") decreased 7.0% to
$0.40 as compared to$0.43 in the fourth quarter of 2023. Adjusted EPS(1) increased 13.2% to$0.60 as compared to$0.53 in the fourth quarter of 2023. - Leverage based on the ratio of consolidated indebtedness less netted cash(1) to adjusted EBITDA(1) was 2.31 times for the twelve months ended
December 31, 2024 compared to 2.87 times for the twelve months endedDecember 31, 2023 .
KEY HIGHLIGHTS
(in millions, except percentages and per common share amounts) | Three Months Ended | % | Year Ended | % | |||||||
|
|
|
| ||||||||
Net sales | $ 1,207.9 | $ 1,170.5 | 3.2 % | $ 4,930.9 | $ 4,925.4 | 0.1 % | |||||
Net income | $ 71.9 | $ 77.1 | (6.7) % | $ 384.3 | $ 368.1 | 4.4 % | |||||
Adjusted net income (1) | $ 107.2 | $ 93.9 | 14.2 % | $ 455.1 | $ 425.6 | 6.9 % | |||||
EPS | $ 0.40 | $ 0.43 | (7.0) % | $ 2.16 | $ 2.08 | 3.8 % | |||||
Adjusted EPS (1) | $ 0.60 | $ 0.53 | 13.2 % | $ 2.55 | $ 2.40 | 6.3 % | |||||
Company Chairman and CEO
Thompson continued, "On
Business Segment Highlights: Fourth Quarter 2024
The Company's business segments include
International net sales increased a robust 14.1% to
International gross margin improved 230 basis points to 58.0% as compared to 55.7% in the fourth quarter of 2023. The improvement was primarily driven by operational efficiencies and favorable mix.
International operating margin improved 200 basis points to 21.2% as compared to 19.2% in the fourth quarter of 2023. The improvement was primarily driven by the improvement in gross margin and operating expense leverage, partially offset by a decline in the
Corporate operating expense decreased to
Consolidated net income decreased 6.7% to $71.9 million as compared to $77.1 million in the fourth quarter of 2023. Adjusted net income(1) increased 14.2% to $107.2 million as compared to $93.9 million in the fourth quarter of 2023. EPS decreased 7.0% to $0.40 as compared to $0.43 in the fourth quarter of 2023. Adjusted EPS(1) increased 13.2% to
The Company ended the fourth quarter of 2024 with total debt of
Dividend Increase
Today, the Company announced that its Board of Directors increased the quarterly cash dividend by 15% to
Company Chairman and CEO
Financial Guidance
For the full year 2025, the Company currently expects adjusted EPS(1) between
The Company noted that its expectations are based on information available at the time of this release, and are subject to changing conditions and risks, many of which are outside the Company's control. The Company is unable to provide forward–looking EPS guidance for 2025 and for long-term guidance described below and the applicable reconciliation to adjusted EPS, without unreasonable efforts, because the Company is currently unable to predict with a reasonable degree of certainty the type and extent of certain items that would be expected to impact EPS in the future.
Long-Term Perspective
Company Chairman and CEO
(1) This is a non-GAAP financial measure. Please refer to "Non-GAAP Financial Measures and Constant Currency Information" below. |
Conference Call Information
Somnigroup International Inc. will host a live conference call to discuss financial results today,
Non-GAAP Financial Measures and Constant Currency Information
For additional information regarding EBITDA, adjusted EBITDA, adjusted EPS, adjusted net income, adjusted gross profit, adjusted gross margin, 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," "contemplates" 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 the Mattress Firm acquisition, expectations regarding post-closing supply agreements, future performance, integration of acquired companies with our business, the Company's expected quarterly results, full year guidance and outperformance relative to the broader industry, the Company's quarterly cash dividend, the Company's expectations regarding geopolitical events (including the war in
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 risks include Mattress Firm's ongoing operations; the ability to successfully integrate Mattress Firm into the Company's operations and realize synergies from the transaction; the possibility that the expected benefits of the acquisition are not realized when expected or at all; general economic, financial and industry conditions, particularly conditions relating to the financial performance and related credit issues present in the retail sector, as well as consumer confidence and the availability of consumer financing; the impact of the macroeconomic environment in both the
About Somnigroup International Inc.
Somnigroup (NYSE: SGI) is the world's largest bedding company, dedicated to improving people's lives through better sleep. With superior capabilities in design, manufacturing, distribution and retail, we deliver breakthrough sleep solutions and serve the evolving needs of consumers in more than 100 countries worldwide through our fully-owned businesses, Tempur Sealy, Mattress Firm and Dreams. Our portfolio includes the most highly recognized brands in the industry, including Tempur-Pedic®, Sealy® and Stearns & Foster®, and our global omni-channel platform enables us to meet consumers wherever they shop, offering a personal connection and innovation to provide a unique retail experience and tailored solutions.
We seek to deliver long-term value for our shareholders through prudent capital allocation, including managing investments in our businesses. We are guided by our core value of Doing the Right Thing and committed to our global responsibility to protect the environment and the communities in which we operate. For more information, please visit www.somnigroup.com.
Investor Relations Contact:
Investor Relations
Somnigroup International Inc.
[email protected]
SOMNIGROUP INTERNATIONAL INC. AND SUBSIDIARIES Consolidated Statements of Income (in millions, except percentages and per common share amounts) (unaudited)
| |||||||||||
Three Months Ended | Year Ended | ||||||||||
Chg % | Chg % | ||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||
Net sales | $ 1,207.9 | $ 1,170.5 | 3.2 % | $ 4,930.9 | $ 4,925.4 | 0.1 % | |||||
Cost of sales | 684.5 | 657.7 | 2,750.8 | 2,796.7 | |||||||
Gross profit | 523.4 | 512.8 | 2.1 % | 2,180.1 | 2,128.7 | 2.4 % | |||||
Selling and marketing expenses | 278.4 | 263.6 | 1,091.6 | 1,063.4 | |||||||
General, administrative and other expenses | 125.8 | 136.9 | 473.2 | 481.1 | |||||||
Equity income in earnings of unconsolidated affiliates | (8.4) | (9.6) | (18.9) | (23.0) | |||||||
Operating income | 127.6 | 121.9 | 4.7 % | 634.2 | 607.2 | 4.4 % | |||||
Other expense, net: | |||||||||||
Interest expense, net | 36.3 | 30.9 | 134.8 | 129.9 | |||||||
Loss on extinguishment of debt | — | 3.2 | — | 3.2 | |||||||
Other (income) expense, net | (4.4) | 0.2 | (4.9) | — | |||||||
Total other expense, net | 31.9 | 34.3 | 129.9 | 133.1 | |||||||
Income before income taxes | 95.7 | 87.6 | 9.2 % | 504.3 | 474.1 | 6.4 % | |||||
Income tax provision | (23.1) | (9.9) | (118.6) | (103.4) | |||||||
Net income before non-controlling interest | 72.6 | 77.7 | (6.6) % | 385.7 | 370.7 | 4.0 % | |||||
Less: Net income attributable to non-controlling interest | 0.7 | 0.6 | 1.4 | 2.6 | |||||||
Net income attributable to Somnigroup International Inc. | $ 71.9 | $ 77.1 | (6.7) % | $ 384.3 | $ 368.1 | 4.4 % | |||||
Earnings per common share: | |||||||||||
Basic | $ 0.41 | $ 0.45 | (8.9) % | $ 2.21 | $ 2.14 | 3.3 % | |||||
Diluted | $ 0.40 | $ 0.43 | (7.0) % | $ 2.16 | $ 2.08 | 3.8 % | |||||
Weighted average common shares outstanding: | |||||||||||
Basic | 173.7 | 172.3 | 173.6 | 172.2 | |||||||
Diluted | 178.7 | 178.2 | 178.2 | 177.3 | |||||||
SOMNIGROUP INTERNATIONAL INC. AND SUBSIDIARIES Consolidated Balance Sheets (in millions)
| |||
ASSETS | (unaudited) | ||
Current Assets: | |||
Cash and cash equivalents | $ 117.4 | $ 74.9 | |
Accounts receivable, net | 404.5 | 431.4 | |
Inventories | 447.0 | 483.1 | |
Prepaid expenses and other current assets | 96.5 | 113.8 | |
Total Current Assets | 1,065.4 | 1,103.2 | |
Restricted cash | 1,592.3 | — | |
Property, plant and equipment, net | 811.1 | 878.3 | |
Goodwill | 1,066.7 | 1,083.3 | |
Other intangible assets, net | 700.5 | 714.8 | |
Operating lease right-of-use assets | 598.8 | 636.5 | |
Deferred income taxes | 15.3 | 15.6 | |
Other non-current assets | 130.3 | 122.2 | |
Total Assets | $ 5,980.4 | $ 4,553.9 | |
LIABILITIES AND STOCKHOLDERS' EQUITY | |||
Current Liabilities: | |||
Accounts payable | $ 360.5 | $ 311.3 | |
Accrued expenses and other current liabilities | 393.9 | 427.1 | |
Short-term operating lease obligations | 126.8 | 119.6 | |
Income taxes payable | 9.6 | 5.3 | |
Current portion of long-term debt | 69.5 | 44.9 | |
Total Current Liabilities | 960.3 | 908.2 | |
Long-term debt, net | 3,740.4 | 2,527.0 | |
Long-term operating lease obligations | 532.1 | 574.8 | |
Deferred income taxes | 108.3 | 127.9 | |
Other non-current liabilities | 71.0 | 82.6 | |
Total Liabilities | 5,412.1 | 4,220.5 | |
Redeemable non-controlling interest | 9.3 | 10.0 | |
Stockholders' Equity: | |||
Common stock, | 2.8 | 2.8 | |
Additional paid in capital | 501.2 | 558.7 | |
Retained earnings | 3,571.8 | 3,279.2 | |
Accumulated other comprehensive loss | (186.8) | (136.7) | |
Treasury stock at cost; 110.2 million and 111.5 million shares as of | (3,330.0) | (3,380.6) | |
Total Stockholders' Equity | 559.0 | 323.4 | |
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders' Equity | $ 5,980.4 | $ 4,553.9 | |
SOMNIGROUP INTERNATIONAL INC. AND SUBSIDIARIES Consolidated Statements of Cash Flows (in millions) (unaudited)
| |||
Year Ended | |||
2024 | 2023 | ||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||
Net income before non-controlling interest | $ 385.7 | $ 370.7 | |
Adjustments to reconcile net income to net cash provided by operating activities: | |||
Depreciation and amortization | 165.1 | 135.3 | |
Amortization of stock-based compensation | 36.4 | 47.7 | |
Amortization of deferred financing costs and discounts | 4.3 | 3.9 | |
Bad debt expense | 22.5 | 8.2 | |
Deferred income taxes | (19.2) | 8.3 | |
Dividends received from unconsolidated affiliates | 24.3 | 20.4 | |
Equity income in earnings of unconsolidated affiliates | (18.9) | (23.0) | |
Loss on extinguishment of debt | — | 1.4 | |
Foreign currency transaction adjustments and other | 1.7 | (0.9) | |
Changes in operating assets and liabilities: | |||
Accounts receivable | (7.3) | (11.5) | |
Inventories | 26.8 | 75.8 | |
Prepaid expenses and other assets | (23.6) | 50.1 | |
Operating leases, net | 2.3 | 5.3 | |
Accounts payable | 58.3 | (46.9) | |
Accrued expenses and other liabilities | (21.1) | (14.7) | |
Income taxes receivable and payable | 29.2 | (59.8) | |
Net cash provided by operating activities | 666.5 | 570.3 | |
CASH FLOWS FROM INVESTING ACTIVITIES: | |||
Purchases of property, plant and equipment | (97.3) | (185.4) | |
Other | 0.6 | (2.4) | |
Net cash used in investing activities | (96.7) | (187.8) | |
CASH FLOWS FROM FINANCING ACTIVITIES: | |||
Proceeds from borrowings under long-term debt obligations | 3,007.0 | 2,667.6 | |
Repayments of borrowings under long-term debt obligations | (1,760.6) | (2,918.4) | |
Proceeds from exercise of stock options | 0.5 | 2.9 | |
Treasury stock repurchased | (43.8) | (36.0) | |
Dividends paid | (92.7) | (77.7) | |
Payment of deferred financing costs | (13.7) | (6.5) | |
Repayments of finance lease obligations and other | (19.3) | (16.2) | |
Net cash provided by (used in) financing activities | 1,077.4 | (384.3) | |
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH, CASH EQUIVALENTS AND RESTRICTED CASH | (12.4) | 7.3 | |
Increase in cash, cash equivalents and restricted cash | 1,634.8 | 5.5 | |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period | 74.9 | 69.4 | |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period | $ 1,709.7 | $ 74.9 | |
Summary of Channel Sales
The following table highlights net sales information, by channel and by business segment, for the three months ended December 31, 2024 and 2023:
Three Months Ended | |||||||||||
(in millions) | Consolidated | International | |||||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | ||||||
Wholesale(a) | $ 883.5 | $ 869.7 | $ 765.1 | $ 762.8 | $ 118.4 | $ 106.9 | |||||
Direct(b) | 324.4 | 300.8 | 129.0 | 132.6 | 195.4 | 168.2 | |||||
$ 1,207.9 | $ 1,170.5 | $ 894.1 | $ 895.4 | $ 313.8 | $ 275.1 | ||||||
(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. |
SOMNIGROUP 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, EBITDA, adjusted EBITDA, adjusted EPS, adjusted gross profit, adjusted gross margin, adjusted operating income (expense), adjusted operating margin, 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 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, 2024 and 2023:
Three Months Ended | |||
(in millions, except per share amounts) | |||
Net income | $ 71.9 | $ 77.1 | |
Customer-related transition charges (1) | 26.7 | — | |
Transaction costs (2) | 12.0 | 17.5 | |
Transaction related interest expense, net (3) | 9.8 | — | |
Supply chain transition costs (4) | 1.3 | — | |
Cybersecurity event (5) | (4.9) | 0.8 | |
Fair value remeasurement (6) | — | 11.0 | |
Operational start-up costs (7) | — | 4.0 | |
Loss on extinguishment of debt (8) | — | 3.2 | |
Danish tax matter (9) | — | (10.2) | |
Adjusted income tax provision (10) | (9.6) | (9.5) | |
Adjusted net income | $ 107.2 | $ 93.9 | |
Adjusted earnings per share, diluted | $ 0.60 | $ 0.53 | |
Diluted shares outstanding | 178.7 | 178.2 | |
Please refer to 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 years ended
Year Ended | |||
(in millions, except per common share amounts) | |||
Net income | $ 384.3 | $ 368.1 | |
Transaction costs (2) | 47.8 | 49.0 | |
Customer-related transition charges (1) | 26.7 | — | |
Transaction related interest expense, net (3) | 9.8 | — | |
Supply chain transition costs (4) | 9.5 | — | |
Operational start-up costs (7) | 3.1 | 10.4 | |
Cybersecurity event (5) | (4.9) | 14.3 | |
Fair value remeasurement (6) | — | 11.0 | |
Loss on extinguishment of debt (8) | — | 3.2 | |
ERP system transition (11) | — | 3.2 | |
Danish tax matter (9) | — | (10.2) | |
Adjusted income tax provision (10) | (21.2) | (23.4) | |
Adjusted net income | $ 455.1 | $ 425.6 | |
Adjusted earnings per share, diluted | $ 2.55 | $ 2.40 | |
Diluted shares outstanding | 178.2 | 177.3 | |
Please refer to Footnotes at the end of this release |
Adjusted Gross Profit, Adjusted Gross Margin, Adjusted Operating Income (Expense) and Adjusted 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 reconciliation of the Company's reported gross profit and operating income (expense) to the calculation of adjusted gross profit and adjusted operating income (expense) for the three months ended
4Q 2024 | |||||||||||||
(in millions, except percentages) | Consolidated | Margin | North America | Margin | International | Margin | Corporate | ||||||
Net sales | $ 1,207.9 | $ 894.1 | $ 313.8 | $ — | |||||||||
Gross profit | $ 523.4 | 43.3 % | $ 341.5 | 38.2 % | $ 181.9 | 58.0 % | $ — | ||||||
Adjustments: | |||||||||||||
Customer-related transition charges (1) | 21.9 | 21.9 | — | — | |||||||||
Supply chain transition costs (4) | 1.3 | 1.3 | — | — | |||||||||
Total adjustments | 23.2 | 23.2 | — | — | |||||||||
Adjusted gross profit | $ 546.6 | 45.3 % | $ 364.7 | 40.8 % | $ 181.9 | 58.0 % | $ — | ||||||
Operating income (expense) | $ 127.6 | 10.6 % | $ 104.0 | 11.6 % | $ 66.6 | 21.2 % | $ (43.0) | ||||||
Adjustments: | |||||||||||||
Customer-related transition charges (1) | 26.7 | 26.7 | — | — | |||||||||
Transaction costs (2) | 12.0 | — | — | 12.0 | |||||||||
Supply chain transition costs (4) | 1.3 | 1.3 | — | — | |||||||||
Total adjustments | 40.0 | 28.0 | — | 12.0 | |||||||||
Adjusted operating income (expense) | $ 167.6 | 13.9 % | $ 132.0 | 14.8 % | $ 66.6 | 21.2 % | $ (31.0) | ||||||
Please refer to Footnotes at the end of this release |
The following table sets forth the reconciliation of the Company's reported gross profit and operating income (expense) to the calculation of adjusted gross profit and adjusted operating income (expense) for the three months ended
4Q 2023 | |||||||||||||
(in millions, except percentages) | Consolidated | Margin | North America | Margin | International | Margin | Corporate | ||||||
Net sales | $ 1,170.5 | $ 895.4 | $ 275.1 | $ — | |||||||||
Gross profit | $ 512.8 | 43.8 % | $ 359.7 | 40.2 % | $ 153.1 | 55.7 % | $ — | ||||||
Adjustments: | |||||||||||||
Operational start-up costs (7) | 3.8 | 3.8 | — | — | |||||||||
Cybersecurity event (5) | 0.5 | 0.5 | — | — | |||||||||
Total adjustments | 4.3 | 4.3 | — | — | |||||||||
Adjusted gross profit | $ 517.1 | 44.2 % | $ 364.0 | 40.7 % | $ 153.1 | 55.7 % | $ — | ||||||
Operating income (expense) | $ 121.9 | 10.4 % | $ 137.5 | 15.4 % | $ 52.8 | 19.2 % | $ (68.4) | ||||||
Adjustments: | |||||||||||||
Transaction costs (2) | 17.5 | — | — | 17.5 | |||||||||
Fair value remeasurement (6) | 11.0 | — | — | 11.0 | |||||||||
Operational start-up costs (7) | 4.0 | 4.0 | — | — | |||||||||
Cybersecurity event (5) | 0.8 | 0.5 | — | 0.3 | |||||||||
Total adjustments | 33.3 | 4.5 | — | 28.8 | |||||||||
Adjusted operating income (expense) | $ 155.2 | 13.3 % | $ 142.0 | 15.9 % | $ 52.8 | 19.2 % | $ (39.6) | ||||||
Please refer to Footnotes at the end of this release |
The following table sets forth the reconciliation of the Company's reported gross profit and operating income (expense) to the calculation of adjusted gross profit and adjusted operating income (expense) for the year ended
FULL YEAR 2024 | |||||||||||||
(in millions, except percentages) | Consolidated | Margin | North America | Margin | International | Margin | Corporate | ||||||
Net sales | $ 4,930.9 | $ 3,788.9 | $ 1,142.0 | $ — | |||||||||
Gross profit | $ 2,180.1 | 44.2 % | $ 1,530.8 | 40.4 % | $ 649.3 | 56.9 % | $ — | ||||||
Adjustments: | |||||||||||||
Customer-related transition charges (1) | 21.9 | 21.9 | — | — | |||||||||
Supply chain transition costs (4) | 9.3 | 9.3 | — | — | |||||||||
Operational start-up costs (7) | 3.1 | 3.1 | — | — | |||||||||
Transaction costs (2) | 2.4 | 2.4 | — | — | |||||||||
Total adjustments | 36.7 | 36.7 | — | — | |||||||||
Adjusted gross profit | $ 2,216.8 | 45.0 % | $ 1,567.5 | 41.4 % | $ 649.3 | 56.9 % | $ — | ||||||
Operating income (expense) | $ 634.2 | 12.9 % | $ 612.1 | 16.2 % | $ 194.9 | 17.1 % | $ (172.8) | ||||||
Adjustments: | |||||||||||||
Transaction costs (2) | 47.8 | 2.5 | — | 45.3 | |||||||||
Customer-related transition charges (1) | 26.7 | 26.7 | — | — | |||||||||
Supply chain transition costs (4) | 9.5 | 9.5 | — | — | |||||||||
Operational start-up costs (7) | 3.1 | 3.1 | — | — | |||||||||
Total adjustments | 87.1 | 41.8 | — | 45.3 | |||||||||
Adjusted operating income (expense) | $ 721.3 | 14.6 % | $ 653.9 | 17.3 % | $ 194.9 | 17.1 % | $ (127.5) | ||||||
Please refer to Footnotes at the end of this release |
The following table sets forth the reconciliation of the Company's reported gross profit and operating income (expense) to the calculation of adjusted gross profit and adjusted operating income (expense) for the year ended
FULL YEAR 2023 | |||||||||||||
(in millions, except percentages) | Consolidated | Margin | North America | Margin | International | Margin | Corporate | ||||||
Net sales | $ 4,925.4 | $ 3,855.5 | $ 1,069.9 | $ — | |||||||||
Gross profit | $ 2,128.7 | 43.2 % | $ 1,537.5 | 39.9 % | $ 591.2 | 55.3 % | $ — | ||||||
Adjustments: | |||||||||||||
Operational start-up costs (7) | 10.2 | 10.2 | — | — | |||||||||
Cybersecurity event (5) | 10.1 | 10.1 | — | — | |||||||||
ERP system transition (11) | 3.2 | 3.2 | — | — | |||||||||
Total adjustments | 23.5 | 23.5 | — | — | |||||||||
Adjusted gross profit | $ 2,152.2 | 43.7 % | $ 1,561.0 | 40.5 % | $ 591.2 | 55.3 % | $ — | ||||||
Operating income (expense) | $ 607.2 | 12.3 % | $ 643.1 | 16.7 % | $ 170.9 | 16.0 % | $ (206.8) | ||||||
Adjustments: | |||||||||||||
Transaction costs (2) | 49.0 | — | — | 49.0 | |||||||||
Cybersecurity event (5) | 14.3 | 10.5 | 1.1 | 2.7 | |||||||||
Fair value remeasurement (6) | 11.0 | — | — | 11.0 | |||||||||
Operational start-up costs (7) | 10.4 | 10.4 | — | — | |||||||||
ERP system transition (11) | 3.2 | 3.2 | — | — | |||||||||
Total adjustments | 87.9 | 24.1 | 1.1 | 62.7 | |||||||||
Adjusted operating income (expense) | $ 695.1 | 14.1 % | $ 667.2 | 17.3 % | $ 172.0 | 16.1 % | $ (144.1) | ||||||
Please refer to Footnotes at the end of this release |
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 leverage.
The Company's credit agreement (the "2023 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 2023 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, 2024 and 2023:
Three Months Ended | |||
(in millions) | |||
Net income | $ 71.9 | $ 77.1 | |
Interest expense, net | 26.5 | 30.9 | |
Transaction related interest expense, net (3) | 9.8 | — | |
Loss on extinguishment of debt (8) | — | 3.2 | |
Income tax provision | 23.1 | 9.9 | |
Depreciation and amortization | 53.0 | 48.0 | |
EBITDA | $ 184.3 | $ 169.1 | |
Adjustments: | |||
Customer-related transition charges (1) | 26.7 | — | |
Transaction costs (2) | 12.0 | 17.5 | |
Supply chain transition costs (4) | 1.3 | — | |
Cybersecurity event (5) | (4.9) | 0.8 | |
Fair value remeasurement (6) | — | 11.0 | |
Operational start-up costs (7) | — | 4.0 | |
Adjusted EBITDA | $ 219.4 | $ 202.4 | |
Please refer to Footnotes at the end of this release |
The following table sets forth the reconciliation of the Company's reported net income to the calculations of EBITDA and adjusted EBITDA for the year ended
Year Ended | |
(in millions) | |
Net income | $ 384.3 |
Interest expense, net | 125.0 |
Transaction related interest expense, net (3) | 9.8 |
Income tax provision | 118.6 |
Depreciation and amortization | 203.9 |
EBITDA | $ 841.6 |
Adjustments: | |
Transaction costs (2) | 47.8 |
Customer-related transition charges (1) | 26.7 |
Supply chain transition costs (4) | 9.5 |
Operational start-up costs (7) | 3.1 |
Cybersecurity event (5) | (4.9) |
Adjusted EBITDA | $ 923.8 |
Consolidated indebtedness less netted cash | $ 2,134.8 |
Ratio of consolidated indebtedness less netted cash to adjusted EBITDA | 2.31 times |
Under the 2023 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
The ratio of consolidated indebtedness less netted cash to adjusted EBITDA is 2.31 times for the twelve months ended
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
(in millions) | |
Total debt, net | $ 3,809.9 |
Plus: Deferred financing costs (12) | 34.6 |
Consolidated indebtedness | 3,844.5 |
Less: Netted cash (13) | 1,709.7 |
Consolidated indebtedness less netted cash | $ 2,134.8 |
Please refer to Footnotes at the end of this release |
Footnotes:
(1) | In the fourth quarter of 2024, the Company recorded |
(2) | The Company recorded |
(3) | In the fourth quarter of 2024, the Company incurred |
(4) | The Company recorded |
(5) | In the fourth quarter of 2024, the Company received proceeds of |
(6) | In the fourth quarter of 2023, the Company recorded a fair value remeasurement of |
(7) | The Company recorded |
(8) | In the fourth quarter of 2023, the Company recognized |
(9) | The Company recorded an income tax benefit, on a net basis, of |
(10) | Adjusted income tax provision represents the tax effects associated with the aforementioned items, excluding the income tax benefit for the Danish tax matter. |
(11) | The Company recorded |
(12) | The Company presents deferred financing costs as a direct reduction from the carrying amount of the related debt in the Condensed 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 Condensed Consolidated Balance Sheets. |
(13) | Netted cash includes cash and cash equivalents and restricted cash for domestic and foreign subsidiaries designated as "Restricted Subsidiaries" in the 2023 Credit Agreement. |
View original content:https://www.prnewswire.com/news-releases/somnigroup-reports-fourth-quarter-and-full-year-2024-results-302380880.html
SOURCE Somnigroup International
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Micron offers Taiwan workers up to 68-month bonuses as strike threat looms
- S&P 500 above 8,000 in 2026 now looks ambitious, Citi says
- ICW Group Honors 25th Anniversary of Sept. 11 Through Day of Service
Create E-mail Alert Related Categories
PRNewswire, Press ReleasesRelated Entities
Dividend, Earnings, Definitive AgreementSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!



Tweet
Share