XML 19 R57.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor/Non-Guarantor Financial Information (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Dec. 31, 2013
Condensed Financial Statements, Captions [Line Items]      
Ownership percentage by parent (in hundredths) 100.00%    
Supplemental condensed consolidated statements of comprehensive income [Abstract]      
Net sales $ 701.9 $ 390.1  
Cost of sales 432.4 201.7  
Gross profit 269.5 188.4  
Selling and marketing expenses 143.0 86.4  
General, administrative and other expenses 70.3 58.7  
Equity in earnings of unconsolidated affiliates (1.7) (0.2)  
Royalty income, net of royalty expense (4.5) (1.0)  
Operating (loss) income 62.4 44.5  
Other expense, net:      
Interest expense, net 22.2 27.9  
Other (income) expense, net 1.0 1.5  
Total other expense 23.2 29.4  
Income before income taxes 39.2 15.1  
Tax (expense) benefit (11.5) (2.6)  
Net income before non-controlling interest 27.7 12.5  
Less: Net income attributable to non-controlling interest 0.3 0  
Net (loss) income attributable to Tempur Sealy International, Inc. 27.4 12.5  
Comprehensive income 29.5 1.8  
Current Assets:      
Cash and cash equivalents 79.7 91.5  
Accounts receivable, net 368.4   349.2
Inventories, net 222.7   199.2
Prepaid expenses and other current assets 59.4   53.7
Deferred income taxes 43.0   44.4
Total Current Assets 773.2   727.5
Property, plant and equipment, net 402.4   411.6
Goodwill 764.4   759.6
Other intangible assets, net 743.7   750.1
Deferred tax asset 10.8   10.9
Other non-current assets 76.9   70.2
Total Assets 2,771.4   2,729.9
Current Liabilities:      
Accounts payable 200.8   191.2
Accrued expenses and other current liabilities 195.4   208.4
Deferred income taxes 0.9   0.8
Income taxes payable 3.8   1.5
Current portion of long-term debt 45.6   39.6
Total Current Liabilities 446.5   441.5
Long-term debt 1,799.7   1,796.9
Deferred income taxes 279.9   286.1
Other non-current liabilities 82.0   75.3
Total Liabilities 2,608.1   2,599.8
Total Stockholders' Equity 151.5   118.6
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders’ Equity 2,771.4   2,729.9
Supplemental condensed consolidated statements of cash flows [Abstract]      
Net cash (used in) provided by operating activities (1.6) 5.2  
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchases of property, plant and equipment (7.8) (5.6)  
Acquisition of businesses, net of cash acquired 0 (1,265.5)  
Other (0.8) 0.1  
Net cash used in investing activities (8.6) (1,271.0)  
CASH FLOWS FROM FINANCING ACTIVITIES:      
Proceeds from 2012 Credit Agreement 74.5 1,525.0  
Repayments of 2012 Credit Agreement (66.5) (24.1)  
Proceeds from issuance of Senior Notes 0 375.0  
Proceeds from 2011 Credit Agreement 0 46.5  
Repayments of 2011 Credit Agreement 0 (696.5)  
Payment of deferred financing costs 0 (51.5)  
Proceeds from issuance of common stock 1.7 4.2  
Excess tax benefit from stock based compensation 0.9 2.5  
Treasury stock repurchased (2.2) 0  
Other 0.1 (0.3)  
Net cash provided by (used in) financing activities 8.5 1,180.8  
Net effect of exchange rate changes on cash and cash equivalents 0.4 (2.8)  
Increase (decrease) in cash and cash equivalents (1.3) (87.8)  
CASH AND CASH EQUIVALENTS, beginning of period 81.0 179.3  
CASH AND CASH EQUIVALENTS, end of period 79.7 91.5  
Tempur-Sealy International, Inc. (Ultimate Parent) [Member]
     
Supplemental condensed consolidated statements of comprehensive income [Abstract]      
Net sales 0 0  
Cost of sales 0 0  
Gross profit 0 0  
Selling and marketing expenses 0.5 0.7  
General, administrative and other expenses 4.2 3.7  
Equity in earnings of unconsolidated affiliates 0 0  
Royalty income, net of royalty expense 0 0  
Operating (loss) income (4.7) (4.4)  
Other expense, net:      
Third party interest expense, net 6.8 4.2  
Intercompany interest expense (income), net 8.0 8.4  
Interest expense, net 14.8 12.6  
Other (income) expense, net 0 0  
Total other expense 14.8 12.6  
Income from equity investees 40.6 24.8  
Income before income taxes 21.1 7.8  
Tax (expense) benefit 6.6 4.7  
Net income before non-controlling interest 27.7 12.5  
Less: Net income attributable to non-controlling interest 0.3 0  
Net (loss) income attributable to Tempur Sealy International, Inc. 27.4 12.5  
Comprehensive income 29.2 1.8  
Current Assets:      
Cash and cash equivalents 0 0.1  
Accounts receivable, net 0   0
Inventories, net 0   0
Income taxes payable 126.5   118.4
Prepaid expenses and other current assets 1.1   0
Deferred income taxes 9.4   10.0
Total Current Assets 137.0   128.4
Property, plant and equipment, net 0   0
Goodwill 0   0
Other intangible assets, net 0   0
Deferred tax asset 0   0
Other non-current assets 7.2   7.6
Net investment in subsidiaries 1,765.0   756.0
Due from affiliates 74.5   1,299.9
Total Assets 1,983.7   2,191.9
Current Liabilities:      
Accounts payable 0   0
Accrued expenses and other current liabilities 7.8   1.4
Deferred income taxes 0   0
Income taxes payable 0   0
Current portion of long-term debt 0   0
Total Current Liabilities 7.8   1.4
Long-term debt 375.0   375.0
Deferred income taxes 0   0
Other non-current liabilities 0   0
Due to affiliates 1,437.6   1,685.4
Total Liabilities 1,820.4   2,061.8
Redeemable non-controlling interest 11.8   11.5
Total Stockholders' Equity 151.5   118.6
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders’ Equity 1,983.7   2,191.9
Supplemental condensed consolidated statements of cash flows [Abstract]      
Net cash (used in) provided by operating activities (10.5) (17.9)  
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchases of property, plant and equipment 0 0  
Acquisition of businesses, net of cash acquired 0 0  
Other 0 0  
Net cash used in investing activities 0 0  
CASH FLOWS FROM FINANCING ACTIVITIES:      
Proceeds from 2012 Credit Agreement 0 0  
Repayments of 2012 Credit Agreement 0 0  
Proceeds from issuance of Senior Notes 0 375.0  
Proceeds from 2011 Credit Agreement   0  
Repayments of 2011 Credit Agreement   0  
Net activity in investment in and advances from (to) subsidiaries and affiliates 10.1 (801.6)  
Payment of deferred financing costs 0 (8.1)  
Proceeds from issuance of common stock 1.7 4.2  
Excess tax benefit from stock based compensation 0.9 2.5  
Treasury stock repurchased (2.2) 446.0  
Other 0 0  
Net cash provided by (used in) financing activities 10.5 18.0  
Net effect of exchange rate changes on cash and cash equivalents 0 0  
Increase (decrease) in cash and cash equivalents 0 0.1  
CASH AND CASH EQUIVALENTS, beginning of period 0 0  
CASH AND CASH EQUIVALENTS, end of period 0 0.1  
Combined Guarantor Subsidiaries [Member]
     
Supplemental condensed consolidated statements of comprehensive income [Abstract]      
Net sales 508.3 259.9  
Cost of sales 340.0 150.7  
Gross profit 168.3 109.2  
Selling and marketing expenses 95.5 52.6  
General, administrative and other expenses 48.8 40.3  
Equity in earnings of unconsolidated affiliates 0 0  
Royalty income, net of royalty expense (4.5) (1.0)  
Operating (loss) income 28.5 17.3  
Other expense, net:      
Third party interest expense, net 15.1 23.4  
Intercompany interest expense (income), net (8.6) (8.4)  
Interest expense, net 6.5 15.0  
Other (income) expense, net (0.2) 0.4  
Total other expense 6.3 15.4  
Income from equity investees 28.2 23.1  
Income before income taxes 50.4 25.0  
Tax (expense) benefit (9.8) (0.2)  
Net income before non-controlling interest 40.6 24.8  
Less: Net income attributable to non-controlling interest 0.3 0  
Net (loss) income attributable to Tempur Sealy International, Inc. 40.3 24.8  
Comprehensive income 40.6 21.7  
Current Assets:      
Cash and cash equivalents 33.0 28.7  
Accounts receivable, net 219.8   192.6
Inventories, net 168.0   147.5
Income taxes payable 0   0
Prepaid expenses and other current assets 27.5   26.3
Deferred income taxes 28.8   29.3
Total Current Assets 477.1   426.6
Property, plant and equipment, net 328.5   335.9
Goodwill 578.6   577.2
Other intangible assets, net 621.2   624.6
Deferred tax asset 0   0
Other non-current assets 51.7   47.0
Net investment in subsidiaries 0   0
Due from affiliates 2,036.3   2,306.5
Total Assets 4,093.4   4,317.8
Current Liabilities:      
Accounts payable 155.0   140.5
Accrued expenses and other current liabilities 129.1   144.2
Deferred income taxes 0   0
Income taxes payable 126.0   115.2
Current portion of long-term debt 42.8   36.6
Total Current Liabilities 452.9   436.5
Long-term debt 1,424.7   1,421.9
Deferred income taxes 248.1   252.8
Other non-current liabilities 73.7   69.1
Due to affiliates 129.1   1,381.5
Total Liabilities 2,328.5   3,561.8
Redeemable non-controlling interest 11.8   11.5
Total Stockholders' Equity 1,753.1   744.5
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders’ Equity 4,093.4   4,317.8
Supplemental condensed consolidated statements of cash flows [Abstract]      
Net cash (used in) provided by operating activities (14.8) 68.1  
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchases of property, plant and equipment (5.5) 34.3  
Acquisition of businesses, net of cash acquired 0 (1,265.5)  
Other 0.9 54.1  
Net cash used in investing activities (4.6) (1,177.1)  
CASH FLOWS FROM FINANCING ACTIVITIES:      
Proceeds from 2012 Credit Agreement 74.5 1,525.0  
Repayments of 2012 Credit Agreement (66.5) (24.1)  
Proceeds from issuance of Senior Notes 0 0  
Proceeds from 2011 Credit Agreement   46.5  
Repayments of 2011 Credit Agreement   (696.5)  
Net activity in investment in and advances from (to) subsidiaries and affiliates 13.9 760.5  
Payment of deferred financing costs 0 (43.4)  
Proceeds from issuance of common stock 0 0  
Excess tax benefit from stock based compensation 0 0  
Treasury stock repurchased 0 (446.0)  
Other (0.4) (4.7)  
Net cash provided by (used in) financing activities 21.5 1,117.3  
Net effect of exchange rate changes on cash and cash equivalents 0 1.2  
Increase (decrease) in cash and cash equivalents 2.1 9.5  
CASH AND CASH EQUIVALENTS, beginning of period 30.9 19.2  
CASH AND CASH EQUIVALENTS, end of period 33.0 28.7  
Combined Non-Guarantor Subsidiaries [Member]
     
Supplemental condensed consolidated statements of comprehensive income [Abstract]      
Net sales 197.9 136.8  
Cost of sales 96.7 57.6  
Gross profit 101.2 79.2  
Selling and marketing expenses 47.0 33.1  
General, administrative and other expenses 17.3 14.7  
Equity in earnings of unconsolidated affiliates (1.7) (0.2)  
Royalty income, net of royalty expense 0 0  
Operating (loss) income 38.6 31.6  
Other expense, net:      
Third party interest expense, net 0.3 0.3  
Intercompany interest expense (income), net 0.6 0  
Interest expense, net 0.9 0.3  
Other (income) expense, net 1.2 1.1  
Total other expense 2.1 1.4  
Income from equity investees 0 0  
Income before income taxes 36.5 30.2  
Tax (expense) benefit (8.3) (7.1)  
Net income before non-controlling interest 28.2 23.1  
Less: Net income attributable to non-controlling interest 0 0  
Net (loss) income attributable to Tempur Sealy International, Inc. 28.2 23.1  
Comprehensive income 29.8 15.5  
Current Assets:      
Cash and cash equivalents 46.7 62.7  
Accounts receivable, net 148.6   156.6
Inventories, net 54.7   51.7
Income taxes payable 0   0
Prepaid expenses and other current assets 30.8   27.4
Deferred income taxes 4.8   5.1
Total Current Assets 285.6   290.9
Property, plant and equipment, net 73.9   75.7
Goodwill 185.8   182.4
Other intangible assets, net 122.5   125.5
Deferred tax asset 10.8   10.9
Other non-current assets 18.0   15.6
Net investment in subsidiaries 0   0
Due from affiliates 1.4   0.9
Total Assets 698.0   701.9
Current Liabilities:      
Accounts payable 45.8   50.7
Accrued expenses and other current liabilities 58.5   62.8
Deferred income taxes 0.9   0.8
Income taxes payable 4.3   4.7
Current portion of long-term debt 2.8   3.0
Total Current Liabilities 112.3   122.0
Long-term debt 0   0
Deferred income taxes 31.8   33.3
Other non-current liabilities 8.3   6.2
Due to affiliates 916.9   940.5
Total Liabilities 1,069.3   1,102.0
Redeemable non-controlling interest 0   0
Total Stockholders' Equity (371.3)   (400.1)
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders’ Equity 698.0   701.9
Supplemental condensed consolidated statements of cash flows [Abstract]      
Net cash (used in) provided by operating activities 23.7 (45.0)  
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchases of property, plant and equipment (2.3) (39.9)  
Acquisition of businesses, net of cash acquired 0 0  
Other (1.7) (54.0)  
Net cash used in investing activities (4.0) (93.9)  
CASH FLOWS FROM FINANCING ACTIVITIES:      
Proceeds from 2012 Credit Agreement 0 0  
Repayments of 2012 Credit Agreement 0 0  
Proceeds from issuance of Senior Notes 0 0  
Proceeds from 2011 Credit Agreement   0  
Repayments of 2011 Credit Agreement   0  
Net activity in investment in and advances from (to) subsidiaries and affiliates (24.0) 41.1  
Payment of deferred financing costs 0 0  
Proceeds from issuance of common stock 0 0  
Excess tax benefit from stock based compensation 0 0  
Treasury stock repurchased 0 0  
Other 0.5 4.4  
Net cash provided by (used in) financing activities (23.5) 45.5  
Net effect of exchange rate changes on cash and cash equivalents 0.4 (4.0)  
Increase (decrease) in cash and cash equivalents (3.4) (97.4)  
CASH AND CASH EQUIVALENTS, beginning of period 50.1 160.1  
CASH AND CASH EQUIVALENTS, end of period 46.7 62.7  
Eliminations [Member]
     
Supplemental condensed consolidated statements of comprehensive income [Abstract]      
Net sales (4.3) (6.6)  
Cost of sales (4.3) (6.6)  
Gross profit 0 0  
Selling and marketing expenses 0 0  
General, administrative and other expenses 0 0  
Equity in earnings of unconsolidated affiliates 0 0  
Royalty income, net of royalty expense 0 0  
Operating (loss) income 0 0  
Other expense, net:      
Third party interest expense, net 0 0  
Intercompany interest expense (income), net 0 0  
Interest expense, net 0 0  
Other (income) expense, net 0 0  
Total other expense 0 0  
Income from equity investees (68.8) (47.9)  
Income before income taxes (68.8) (47.9)  
Tax (expense) benefit 0 0  
Net income before non-controlling interest (68.8) (47.9)  
Less: Net income attributable to non-controlling interest (0.3) 0  
Net (loss) income attributable to Tempur Sealy International, Inc. (68.5) (47.9)  
Comprehensive income (70.4) (37.2)  
Current Assets:      
Cash and cash equivalents 0 0  
Accounts receivable, net 0   0
Inventories, net 0   0
Income taxes payable (126.5)   (118.4)
Prepaid expenses and other current assets 0   0
Deferred income taxes 0   0
Total Current Assets (126.5)   (118.4)
Property, plant and equipment, net 0   0
Goodwill 0   0
Other intangible assets, net 0   0
Deferred tax asset 0   0
Other non-current assets 0   0
Net investment in subsidiaries (1,765.0)   (756.0)
Due from affiliates (2,112.2)   (3,607.3)
Total Assets (4,003.7)   (4,481.7)
Current Liabilities:      
Accounts payable 0   0
Accrued expenses and other current liabilities 0   0
Deferred income taxes 0   0
Income taxes payable (126.5)   (118.4)
Current portion of long-term debt 0   0
Total Current Liabilities (126.5)   (118.4)
Long-term debt 0   0
Deferred income taxes 0   0
Other non-current liabilities 0   0
Due to affiliates (2,483.6)   (4,007.4)
Total Liabilities (2,610.1)   (4,125.8)
Redeemable non-controlling interest (11.8)   (11.5)
Total Stockholders' Equity (1,381.8)   (344.4)
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders’ Equity (4,003.7)   (4,481.7)
Supplemental condensed consolidated statements of cash flows [Abstract]      
Net cash (used in) provided by operating activities 0 0  
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchases of property, plant and equipment 0 0  
Acquisition of businesses, net of cash acquired 0 0  
Other 0 0  
Net cash used in investing activities 0 0  
CASH FLOWS FROM FINANCING ACTIVITIES:      
Proceeds from 2012 Credit Agreement 0 0  
Repayments of 2012 Credit Agreement 0 0  
Proceeds from issuance of Senior Notes 0 0  
Proceeds from 2011 Credit Agreement   0  
Repayments of 2011 Credit Agreement   0  
Net activity in investment in and advances from (to) subsidiaries and affiliates 0 0  
Payment of deferred financing costs 0 0  
Proceeds from issuance of common stock 0 0  
Excess tax benefit from stock based compensation 0 0  
Treasury stock repurchased 0 0  
Other 0 0  
Net cash provided by (used in) financing activities 0 0  
Net effect of exchange rate changes on cash and cash equivalents 0 0  
Increase (decrease) in cash and cash equivalents 0 0  
CASH AND CASH EQUIVALENTS, beginning of period 0 0  
CASH AND CASH EQUIVALENTS, end of period 0 0  
Consolidated [Member]
     
Supplemental condensed consolidated statements of comprehensive income [Abstract]      
Net sales 701.9 390.1  
Cost of sales 432.4 201.7  
Gross profit 269.5 188.4  
Selling and marketing expenses 143.0 86.4  
General, administrative and other expenses 70.3 58.7  
Equity in earnings of unconsolidated affiliates (1.7) (0.2)  
Royalty income, net of royalty expense (4.5) (1.0)  
Operating (loss) income 62.4 44.5  
Other expense, net:      
Third party interest expense, net 22.2 27.9  
Intercompany interest expense (income), net 0 0  
Interest expense, net 22.2 27.9  
Other (income) expense, net 1.0 1.5  
Total other expense 23.2 29.4  
Income from equity investees 0 0  
Income before income taxes 39.2 15.1  
Tax (expense) benefit (11.5) (2.6)  
Net income before non-controlling interest 27.7 12.5  
Less: Net income attributable to non-controlling interest 0.3 0  
Net (loss) income attributable to Tempur Sealy International, Inc. 27.4 12.5  
Comprehensive income 29.2 1.8  
Current Assets:      
Cash and cash equivalents 79.7 91.5  
Accounts receivable, net 368.4   349.2
Inventories, net 222.7   199.2
Income taxes payable 0   0
Prepaid expenses and other current assets 59.4   53.7
Deferred income taxes 43.0   44.4
Total Current Assets 773.2   727.5
Property, plant and equipment, net 402.4   411.6
Goodwill 764.4   759.6
Other intangible assets, net 743.7   750.1
Deferred tax asset 10.8   10.9
Other non-current assets 76.9   70.2
Net investment in subsidiaries 0   0
Due from affiliates 0   0
Total Assets 2,771.4   2,729.9
Current Liabilities:      
Accounts payable 200.8   191.2
Accrued expenses and other current liabilities 195.4   208.4
Deferred income taxes 0.9   0.8
Income taxes payable 3.8   1.5
Current portion of long-term debt 45.6   39.6
Total Current Liabilities 446.5   441.5
Long-term debt 1,799.7   1,796.9
Deferred income taxes 279.9   286.1
Other non-current liabilities 82.0   75.3
Due to affiliates 0   0
Total Liabilities 2,608.1   2,599.8
Redeemable non-controlling interest 11.8   11.5
Total Stockholders' Equity 151.5   118.6
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders’ Equity 2,771.4   2,729.9
Supplemental condensed consolidated statements of cash flows [Abstract]      
Net cash (used in) provided by operating activities (1.6) 5.2  
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchases of property, plant and equipment (7.8) (5.6)  
Acquisition of businesses, net of cash acquired 0 (1,265.5)  
Other (0.8) 0.1  
Net cash used in investing activities (8.6) (1,271.0)  
CASH FLOWS FROM FINANCING ACTIVITIES:      
Proceeds from 2012 Credit Agreement 74.5 1,525.0  
Repayments of 2012 Credit Agreement (66.5) (24.1)  
Proceeds from issuance of Senior Notes 0 375.0  
Proceeds from 2011 Credit Agreement   46.5  
Repayments of 2011 Credit Agreement   (696.5)  
Net activity in investment in and advances from (to) subsidiaries and affiliates 0 0  
Payment of deferred financing costs 0 (51.5)  
Proceeds from issuance of common stock 1.7 4.2  
Excess tax benefit from stock based compensation 0.9 2.5  
Treasury stock repurchased (2.2) 0  
Other 0.1 (0.3)  
Net cash provided by (used in) financing activities 8.5 1,180.8  
Net effect of exchange rate changes on cash and cash equivalents 0.4 (2.8)  
Increase (decrease) in cash and cash equivalents (1.3) (87.8)  
CASH AND CASH EQUIVALENTS, beginning of period 81.0 179.3  
CASH AND CASH EQUIVALENTS, end of period $ 79.7 $ 91.5