XML 88 R85.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor/Non-Guarantor Financial Information - Statements of income and comprehensive income (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Supplemental condensed consolidating statements of operations                      
Net sales                 $ 2,464.3 $ 1,402.9 $ 1,417.9
Cost of goods sold                 1,449.4 688.3 674.8
Gross profit 272.9 298.7 254.9 188.4 170.6 171.2 166.9 205.9 1,014.9 714.6 743.1
Selling and marketing expenses                 522.9 319.1 276.9
General, administrative and other expenses                 266.3 147.2 125.7
Equity income in earnings of unconsolidated affiliates                 (4.4) 0 0
Royalty income, net of royalty expense                 (13.7) 0 0
Operating income 74.1 81.2 44.0 44.5 51.3 63.4 47.5 86.1 243.8 248.3 340.5
Other expense, net:                      
Third party interest expense, net                 110.8 18.8 11.9
Intercompany interest expense (income), net                 0 0 0
Interest expense, net                 110.8 18.8 11.9
Other (income) expense, net                 5.0 0.3 0.2
Total other expense                 115.8 19.1 12.1
Income from equity investees                 0 0 0
Income before income taxes                 128.0 229.2 328.4
Income tax provision                 (49.1) (122.4) (108.8)
Net income                 78.9 106.8 219.6
Net loss attributable to noncontrolling interests                 0.3 0 0
Net income attributable to Tempur Sealy International, Inc. 27.5 40.2 (1.6) 12.5 23.5 (2.0) 29.1 56.2 78.6 106.8 219.6
Comprehensive income                 72.5 113.9 211.1
Tempur Sealy International, Inc. (Ultimate Parent)
                     
Supplemental condensed consolidating statements of operations                      
Net sales                 0 0 0
Cost of goods sold                 0 0 0
Gross profit                 0 0 0
Selling and marketing expenses                 2.4 2.5 4.1
General, administrative and other expenses                 17.1 4.9 14.5
Equity income in earnings of unconsolidated affiliates                 0 0 0
Royalty income, net of royalty expense                 0 0 0
Operating income                 (19.5) (7.4) (18.6)
Other expense, net:                      
Third party interest expense, net                 27.5 0 0
Intercompany interest expense (income), net                 32.7 31.5 23.3
Interest expense, net                 60.2 31.5 23.3
Other (income) expense, net                 0 0 0
Total other expense                 60.2 31.5 23.3
Income from equity investees                 133.4 134.8 250.7
Income before income taxes                 53.7 95.9 208.8
Income tax provision                 25.2 10.9 10.8
Net income                 78.9 106.8 219.6
Net loss attributable to noncontrolling interests                 0.3 0 0
Net income attributable to Tempur Sealy International, Inc.                 78.6 106.8 219.6
Comprehensive income                 72.5 113.9 211.1
Combined Guarantor Subsidiaries
                     
Supplemental condensed consolidating statements of operations                      
Net sales                 1,758.2 947.8 987.9
Cost of goods sold                 1,110.5 509.0 504.3
Gross profit                 647.7 438.8 483.6
Selling and marketing expenses                 358.1 191.9 162.7
General, administrative and other expenses                 181.6 96.4 70.2
Equity income in earnings of unconsolidated affiliates                 0 0 0
Royalty income, net of royalty expense                 (13.7) 0 0
Operating income                 121.7 150.5 250.7
Other expense, net:                      
Third party interest expense, net                 81.5 18.3 11.1
Intercompany interest expense (income), net                 (34.1) (31.5) (23.3)
Interest expense, net                 47.4 (13.2) (12.2)
Other (income) expense, net                 (0.9) 0 0.2
Total other expense                 46.5 (13.2) (12.0)
Income from equity investees                 93.6 81.0 86.1
Income before income taxes                 168.8 244.7 348.8
Income tax provision                 (35.4) (109.9) (98.1)
Net income                 133.4 134.8 250.7
Net loss attributable to noncontrolling interests                 0.3 0 0
Net income attributable to Tempur Sealy International, Inc.                 133.1 134.8 250.7
Comprehensive income                 133.8 136.9 249.4
Combined Non-Guarantor Subsidiaries
                     
Supplemental condensed consolidating statements of operations                      
Net sales                 728.1 481.0 462.2
Cost of goods sold                 360.9 205.2 202.7
Gross profit                 367.2 275.8 259.5
Selling and marketing expenses                 162.4 124.7 110.1
General, administrative and other expenses                 67.6 45.9 41.0
Equity income in earnings of unconsolidated affiliates                 (4.4) 0 0
Royalty income, net of royalty expense                 0 0 0
Operating income                 141.6 105.2 108.4
Other expense, net:                      
Third party interest expense, net                 1.8 0.5 0.8
Intercompany interest expense (income), net                 1.4 0 0
Interest expense, net                 3.2 0.5 0.8
Other (income) expense, net                 5.9 0.3 0
Total other expense                 9.1 0.8 0.8
Income from equity investees                 0 0 0
Income before income taxes                 132.5 104.4 107.6
Income tax provision                 (38.9) (23.4) (21.5)
Net income                 93.6 81.0 86.1
Net loss attributable to noncontrolling interests                 0 0 0
Net income attributable to Tempur Sealy International, Inc.                 93.6 81.0 86.1
Comprehensive income                 86.2 86.0 78.9
Eliminations
                     
Supplemental condensed consolidating statements of operations                      
Net sales                 (22.0) (25.9) (32.2)
Cost of goods sold                 (22.0) (25.9) (32.2)
Gross profit                 0 0 0
Selling and marketing expenses                 0 0 0
General, administrative and other expenses                 0 0 0
Equity income in earnings of unconsolidated affiliates                 0 0 0
Royalty income, net of royalty expense                 0 0 0
Operating income                 0 0 0
Other expense, net:                      
Third party interest expense, net                 0 0 0
Intercompany interest expense (income), net                 0 0 0
Interest expense, net                 0 0 0
Other (income) expense, net                 0 0 0
Total other expense                 0 0 0
Income from equity investees                 (227.0) (215.8) (336.8)
Income before income taxes                 (227.0) (215.8) (336.8)
Income tax provision                 0 0 0
Net income                 (227.0) (215.8) (336.8)
Net loss attributable to noncontrolling interests                 (0.3) 0 0
Net income attributable to Tempur Sealy International, Inc.                 (226.7) (215.8) (336.8)
Comprehensive income                 $ (220.0) $ (222.9) $ (328.3)