Guarantor/Non-Guarantor Financial Information (Details) - USD ($) $ in Millions | 3 Months Ended | 9 Months Ended | | |
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Dec. 31, 2016 |
Supplemental condensed consolidated statements of income and comprehensive income [Abstract] | | | | | | |
Net sales | $ 724.8 | $ 832.4 | $ 2,106.2 | $ 2,357.8 | | |
Cost of sales | 412.6 | 470.3 | 1,238.8 | 1,367.8 | | |
Gross profit | 312.2 | 362.1 | 867.4 | 990 | | |
Selling and marketing expenses | 155.4 | 175.2 | 461.4 | 498.1 | | |
General, administrative and other expenses | 71 | 64 | 206.5 | 207.6 | | |
Customer termination charges, net | 0 | 0 | 14.4 | 0 | | |
Equity income in earnings of unconsolidated affiliates | (3.5) | (2.4) | (10.6) | (8.6) | | |
Royalty income, net of royalty expense | (5.3) | (5.8) | (15) | (15.1) | | |
Operating (loss) income | 94.6 | 131.1 | 210.7 | 308 | | |
Other expense, net: | | | | | | |
Interest expense, net | 32 | 20.5 | 76.2 | 65 | | |
Loss on extinguishment of debt | 0 | 0 | 0 | (47.2) | | |
Other (income) expense, net | 1.1 | 0.3 | (8.4) | 0 | | |
Total other expense, net | 33.1 | 20.8 | 67.8 | 112.2 | | |
Income before income taxes | 61.5 | 110.3 | 142.9 | 195.8 | | |
Income tax benefit (provision) | (20.3) | (33.7) | (48) | (60.2) | | |
Net income before non-controlling interests | 41.2 | 76.6 | 94.9 | 135.6 | | |
Less: Net loss attributable to non-controlling interests | (3.4) | (1.2) | (8.1) | (3.1) | | |
Net income attributable to Tempur Sealy International, Inc. | 44.6 | 77.8 | 103 | 138.7 | | |
Comprehensive income attributable to Tempur Sealy International, Inc. | 54.2 | 72.6 | 130.1 | 144.4 | | |
Current Assets: | | | | | | |
Cash and cash equivalents | 41.8 | 89 | 65.7 | 153.9 | $ 41.8 | $ 65.7 |
Accounts receivable, net | | | | | 363.6 | 345.1 |
Inventories | | | | | 188.8 | 196.8 |
Prepaid expenses and other current assets | | | | | 63.1 | 63.9 |
Total Current Assets | | | | | 657.3 | 671.5 |
Property, plant and equipment, net | | | | | 424.1 | 422.2 |
Goodwill | | | | | 732.9 | 722.5 |
Other intangible assets, net | | | | | 671.9 | 678.7 |
Deferred income taxes | | | | | 27.3 | 22.5 |
Other non-current assets | | | | | 221.8 | 185.2 |
Total Assets | | | | | 2,735.3 | 2,702.6 |
Current Liabilities: | | | | | | |
Accounts payable | | | | | 244.7 | 219.3 |
Accrued expenses and other current liabilities | | | | | 273.2 | 250.1 |
Income taxes payable | | | | | 26.4 | 5.8 |
Current portion of long-term debt | | | | | 66.3 | 70.3 |
Total Current Liabilities | | | | | 610.6 | 545.5 |
Long-term debt, net | | | | | 1,686.7 | 1,817.8 |
Deferred income taxes | | | | | 160.4 | 174.6 |
Other non-current liabilities | | | | | 190 | 169.3 |
Total Liabilities | | | | | 2,647.7 | 2,707.2 |
Redeemable non-controlling interest | | | | | 3.4 | 7.6 |
Total Stockholders' Equity | | | | | 84.2 | (12.2) |
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders’ Equity | | | | | 2,735.3 | 2,702.6 |
Supplemental condensed consolidated statements of cash flows [Abstract] | | | | | | |
Net cash (used in) provided by operating activities | | | 202.5 | 109.8 | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | |
Purchases of property, plant and equipment | (17.5) | (17.6) | (43.4) | (41.9) | | |
Other | | | 4.9 | 0 | | |
Net cash (used in) provided by investing activities | | | (38.5) | (41.9) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | |
Proceeds from borrowings under long-term debt obligations | | | 985.9 | 1,871.5 | | |
Repayments of borrowings under long-term debt obligations | | | (1,124.7) | (1,659.3) | | |
Proceeds from exercise of stock options | | | 6.5 | 15.2 | | |
Excess tax benefit from stock-based compensation | | | 0 | 6 | | |
Treasury stock repurchased | | | (44.9) | (319.7) | | |
Payments of deferred financing costs | | | (0.5) | (6.6) | | |
Fees paid to lenders | | | 0 | (7.8) | | |
Call premium on 2020 Senior Notes | | | 0 | (23.6) | | |
Other | | | (2.9) | 0.1 | | |
Net cash provided by (used in) financing activities | | | (180.6) | (124.2) | | |
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | | | (7.3) | (8.6) | | |
(Decrease) increase in cash and cash equivalents | | | (23.9) | (64.9) | | |
CASH AND CASH EQUIVALENTS, beginning of period | | | 65.7 | 153.9 | | |
CASH AND CASH EQUIVALENTS, end of period | 41.8 | 89 | 41.8 | 89 | | |
Consolidated | | | | | | |
Supplemental condensed consolidated statements of income and comprehensive income [Abstract] | | | | | | |
Net sales | 724.8 | 832.4 | 2,106.2 | 2,357.8 | | |
Cost of sales | 412.6 | 470.3 | 1,238.8 | 1,367.8 | | |
Gross profit | 312.2 | 362.1 | 867.4 | 990 | | |
Selling and marketing expenses | 155.4 | 175.2 | 461.4 | 498.1 | | |
General, administrative and other expenses | 71 | 64 | 206.5 | 207.6 | | |
Customer termination charges, net | | | 14.4 | | | |
Equity income in earnings of unconsolidated affiliates | (3.5) | (2.4) | (10.6) | (8.6) | | |
Royalty income, net of royalty expense | (5.3) | (5.8) | (15) | (15.1) | | |
Operating (loss) income | 94.6 | 131.1 | 210.7 | 308 | | |
Other expense, net: | | | | | | |
Third party interest expense, net | 32 | 20.5 | 76.2 | 65 | | |
Intercompany interest (income) expense, net | 0 | 0 | 0 | 0 | | |
Interest expense, net | 32 | 20.5 | 76.2 | 65 | | |
Loss on extinguishment of debt | | | | (47.2) | | |
Other (income) expense, net | 1.1 | 0.3 | (8.4) | 0 | | |
Total other expense, net | 33.1 | 20.8 | 67.8 | 112.2 | | |
Income from equity investees | 0 | 0 | 0 | 0 | | |
Income before income taxes | 61.5 | 110.3 | 142.9 | 195.8 | | |
Income tax benefit (provision) | (20.3) | (33.7) | (48) | (60.2) | | |
Net income before non-controlling interests | 41.2 | 76.6 | 94.9 | 135.6 | | |
Less: Net loss attributable to non-controlling interests | (3.4) | (1.2) | (8.1) | (3.1) | | |
Net income attributable to Tempur Sealy International, Inc. | 44.6 | 77.8 | 103 | 138.7 | | |
Comprehensive income attributable to Tempur Sealy International, Inc. | 54.2 | 72.6 | 130.1 | 144.4 | | |
Current Assets: | | | | | | |
Cash and cash equivalents | 41.8 | 89 | 65.7 | 153.9 | 41.8 | 65.7 |
Accounts receivable, net | | | | | 363.6 | 345.1 |
Inventories | | | | | 188.8 | 196.8 |
Income taxes receivable | | | | | 0 | 0 |
Prepaid expenses and other current assets | | | | | 63.1 | 63.9 |
Total Current Assets | | | | | 657.3 | 671.5 |
Property, plant and equipment, net | | | | | 424.1 | 422.2 |
Goodwill | | | | | 732.9 | 722.5 |
Other intangible assets, net | | | | | 671.9 | 678.7 |
Deferred income taxes | | | | | 27.3 | 22.5 |
Other non-current assets | | | | | 221.8 | 185.2 |
Net investment in subsidiaries | | | | | 0 | 0 |
Due from affiliates | | | | | 0 | 0 |
Total Assets | | | | | 2,735.3 | 2,702.6 |
Current Liabilities: | | | | | | |
Accounts payable | | | | | 244.7 | 219.3 |
Accrued expenses and other current liabilities | | | | | 273.2 | 250.1 |
Income taxes payable | | | | | 26.4 | 5.8 |
Current portion of long-term debt | | | | | 66.3 | 70.3 |
Total Current Liabilities | | | | | 610.6 | 545.5 |
Long-term debt, net | | | | | 1,686.7 | 1,817.8 |
Deferred income taxes | | | | | 160.4 | 174.6 |
Other non-current liabilities | | | | | 190 | 169.3 |
Due to affiliates | | | | | 0 | 0 |
Total Liabilities | | | | | 2,647.7 | 2,707.2 |
Redeemable non-controlling interest | | | | | 3.4 | 7.6 |
Total Stockholders' Equity | | | | | 84.2 | (12.2) |
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders’ Equity | | | | | 2,735.3 | 2,702.6 |
Supplemental condensed consolidated statements of cash flows [Abstract] | | | | | | |
Net cash (used in) provided by operating activities | | | 202.5 | 109.8 | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | |
Purchases of property, plant and equipment | | | (43.4) | (41.9) | | |
Contributions (paid to) received from subsidiaries and affiliates | | | 0 | 0 | | |
Other | | | 4.9 | | | |
Net cash (used in) provided by investing activities | | | (38.5) | (41.9) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | |
Proceeds from borrowings under long-term debt obligations | | | 985.9 | 1,871.5 | | |
Repayments of borrowings under long-term debt obligations | | | (1,124.7) | (1,659.3) | | |
Net activity in investment in and advances from (to) subsidiaries and affiliates | | | 0 | 0 | | |
Proceeds from exercise of stock options | | | 6.5 | 15.2 | | |
Excess tax benefit from stock-based compensation | | | | 6 | | |
Treasury stock repurchased | | | (44.9) | (319.7) | | |
Payments of deferred financing costs | | | (0.5) | (6.6) | | |
Fees paid to lenders | | | | (7.8) | | |
Call premium on 2020 Senior Notes | | | | (23.6) | | |
Other | | | (2.9) | 0.1 | | |
Net cash provided by (used in) financing activities | | | (180.6) | (124.2) | | |
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | | | (7.3) | (8.6) | | |
(Decrease) increase in cash and cash equivalents | | | (23.9) | (64.9) | | |
CASH AND CASH EQUIVALENTS, beginning of period | | | 65.7 | 153.9 | | |
CASH AND CASH EQUIVALENTS, end of period | 41.8 | 89 | 41.8 | 89 | | |
Reportable Legal Entities | Tempur Sealy International, Inc. (Ultimate Parent) | | | | | | |
Supplemental condensed consolidated statements of income and comprehensive income [Abstract] | | | | | | |
Net sales | 0 | 0 | 0 | 0 | | |
Cost of sales | 0 | 0 | 0 | 0 | | |
Gross profit | 0 | 0 | 0 | 0 | | |
Selling and marketing expenses | 1.4 | 1 | 4.2 | 3.7 | | |
General, administrative and other expenses | 4.9 | 4 | 13.8 | 12.8 | | |
Customer termination charges, net | | | (8.4) | | | |
Equity income in earnings of unconsolidated affiliates | 0 | 0 | 0 | 0 | | |
Royalty income, net of royalty expense | 0 | 0 | 0 | 0 | | |
Operating (loss) income | (6.3) | (5) | (9.6) | (16.5) | | |
Other expense, net: | | | | | | |
Third party interest expense, net | 14.8 | 15 | 44.7 | 51.1 | | |
Intercompany interest (income) expense, net | (1.1) | (1) | (3.6) | (3.1) | | |
Interest expense, net | 13.7 | 14 | 41.1 | 48 | | |
Loss on extinguishment of debt | | | | (34.3) | | |
Other (income) expense, net | 0 | 0 | 0 | 0 | | |
Total other expense, net | 13.7 | 14 | 41.1 | 82.3 | | |
Income from equity investees | 53.8 | 89 | 129.1 | 200.8 | | |
Income before income taxes | 33.8 | 70 | 78.4 | 102 | | |
Income tax benefit (provision) | 7.4 | 6.6 | 16.5 | 33.6 | | |
Net income before non-controlling interests | 41.2 | 76.6 | 94.9 | 135.6 | | |
Less: Net loss attributable to non-controlling interests | (3.4) | (1.2) | (8.1) | (3.1) | | |
Net income attributable to Tempur Sealy International, Inc. | 44.6 | 77.8 | 103 | 138.7 | | |
Comprehensive income attributable to Tempur Sealy International, Inc. | 54.2 | 72.6 | 130.1 | 144.4 | | |
Current Assets: | | | | | | |
Cash and cash equivalents | 0.7 | 0 | 0 | 0 | 0.7 | 0 |
Accounts receivable, net | | | | | 0 | 0 |
Inventories | | | | | 0 | 0 |
Income taxes receivable | | | | | 254.1 | 234.2 |
Prepaid expenses and other current assets | | | | | 0.2 | 0 |
Total Current Assets | | | | | 255 | 234.2 |
Property, plant and equipment, net | | | | | 0 | 0 |
Goodwill | | | | | 0 | 0 |
Other intangible assets, net | | | | | 0 | 0 |
Deferred income taxes | | | | | 17.2 | 20.6 |
Other non-current assets | | | | | 0 | 0 |
Net investment in subsidiaries | | | | | 2,380.8 | 2,207.4 |
Due from affiliates | | | | | 107 | 168.4 |
Total Assets | | | | | 2,760 | 2,630.6 |
Current Liabilities: | | | | | | |
Accounts payable | | | | | 0 | 0.1 |
Accrued expenses and other current liabilities | | | | | 21.4 | 6.8 |
Income taxes payable | | | | | 0 | 0 |
Current portion of long-term debt | | | | | 0 | 0 |
Total Current Liabilities | | | | | 21.4 | 6.9 |
Long-term debt, net | | | | | 1,041.4 | 1,040.4 |
Deferred income taxes | | | | | 0 | 0 |
Other non-current liabilities | | | | | 0 | 0 |
Due to affiliates | | | | | 1,609.6 | 1,587.9 |
Total Liabilities | | | | | 2,672.4 | 2,635.2 |
Redeemable non-controlling interest | | | | | 3.4 | 7.6 |
Total Stockholders' Equity | | | | | 84.2 | (12.2) |
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders’ Equity | | | | | 2,760 | 2,630.6 |
Supplemental condensed consolidated statements of cash flows [Abstract] | | | | | | |
Net cash (used in) provided by operating activities | | | (27) | (30.4) | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | |
Purchases of property, plant and equipment | | | 0 | 0 | | |
Contributions (paid to) received from subsidiaries and affiliates | | | 0 | 0 | | |
Other | | | 0 | | | |
Net cash (used in) provided by investing activities | | | 0 | 0 | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | |
Proceeds from borrowings under long-term debt obligations | | | 0 | 600 | | |
Repayments of borrowings under long-term debt obligations | | | 0 | (375) | | |
Net activity in investment in and advances from (to) subsidiaries and affiliates | | | 66.1 | 136.5 | | |
Proceeds from exercise of stock options | | | 6.5 | 15.2 | | |
Excess tax benefit from stock-based compensation | | | | 6 | | |
Treasury stock repurchased | | | (44.9) | (319.7) | | |
Payments of deferred financing costs | | | 0 | (3) | | |
Fees paid to lenders | | | | (6) | | |
Call premium on 2020 Senior Notes | | | | (23.6) | | |
Other | | | 0 | 0 | | |
Net cash provided by (used in) financing activities | | | 27.7 | 30.4 | | |
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | | | 0 | 0 | | |
(Decrease) increase in cash and cash equivalents | | | 0.7 | 0 | | |
CASH AND CASH EQUIVALENTS, beginning of period | | | 0 | 0 | | |
CASH AND CASH EQUIVALENTS, end of period | 0.7 | 0 | 0.7 | 0 | | |
Reportable Legal Entities | Combined Guarantor Subsidiaries | | | | | | |
Supplemental condensed consolidated statements of income and comprehensive income [Abstract] | | | | | | |
Net sales | 520.2 | 656 | 1,522.4 | 1,835 | | |
Cost of sales | 300.4 | 381.1 | 920.9 | 1,106.3 | | |
Gross profit | 219.8 | 274.9 | 601.5 | 728.7 | | |
Selling and marketing expenses | 101.7 | 129.6 | 308.9 | 358 | | |
General, administrative and other expenses | 42.4 | 44.5 | 132.2 | 146.3 | | |
Customer termination charges, net | | | 21.8 | | | |
Equity income in earnings of unconsolidated affiliates | 0 | 0 | 0 | 0 | | |
Royalty income, net of royalty expense | (5.3) | (5.6) | (15) | (15.1) | | |
Operating (loss) income | 81 | 106.4 | 153.6 | 239.5 | | |
Other expense, net: | | | | | | |
Third party interest expense, net | 6.7 | 4.7 | 19.4 | 11.7 | | |
Intercompany interest (income) expense, net | 2.8 | 0 | 5.6 | (0.1) | | |
Interest expense, net | 9.5 | 4.7 | 25 | 11.6 | | |
Loss on extinguishment of debt | | | | (12.9) | | |
Other (income) expense, net | (4.5) | 0 | (13.6) | (1.4) | | |
Total other expense, net | 5 | 4.7 | 11.4 | 23.1 | | |
Income from equity investees | 1.7 | 21.1 | 33.6 | 62.3 | | |
Income before income taxes | 77.7 | 122.8 | 175.8 | 278.7 | | |
Income tax benefit (provision) | (23.9) | (33.8) | (46.7) | (77.9) | | |
Net income before non-controlling interests | 53.8 | 89 | 129.1 | 200.8 | | |
Less: Net loss attributable to non-controlling interests | 0 | (1.2) | 0 | (3.1) | | |
Net income attributable to Tempur Sealy International, Inc. | 53.8 | 90.2 | 129.1 | 203.9 | | |
Comprehensive income attributable to Tempur Sealy International, Inc. | 54 | 90.5 | 124.6 | 204.9 | | |
Current Assets: | | | | | | |
Cash and cash equivalents | 8 | 31.5 | 7.9 | 119.7 | 8 | 7.9 |
Accounts receivable, net | | | | | 12.6 | 197.7 |
Inventories | | | | | 101.8 | 117.1 |
Income taxes receivable | | | | | 0 | 0 |
Prepaid expenses and other current assets | | | | | 48 | 48.9 |
Total Current Assets | | | | | 170.4 | 371.6 |
Property, plant and equipment, net | | | | | 348.5 | 346.9 |
Goodwill | | | | | 500.2 | 500.2 |
Other intangible assets, net | | | | | 580.4 | 589.8 |
Deferred income taxes | | | | | 0 | 0 |
Other non-current assets | | | | | 50.1 | 41.7 |
Net investment in subsidiaries | | | | | 174.2 | 77.7 |
Due from affiliates | | | | | 1,994.1 | 1,874.7 |
Total Assets | | | | | 3,817.9 | 3,802.6 |
Current Liabilities: | | | | | | |
Accounts payable | | | | | 169.1 | 157 |
Accrued expenses and other current liabilities | | | | | 166.6 | 172.6 |
Income taxes payable | | | | | 267 | 235.9 |
Current portion of long-term debt | | | | | 35.5 | 34.4 |
Total Current Liabilities | | | | | 638.2 | 599.9 |
Long-term debt, net | | | | | 598.2 | 776.5 |
Deferred income taxes | | | | | 159.7 | 174.9 |
Other non-current liabilities | | | | | 41 | 43.3 |
Due to affiliates | | | | | 0 | 0.6 |
Total Liabilities | | | | | 1,437.1 | 1,595.2 |
Redeemable non-controlling interest | | | | | 0 | 0 |
Total Stockholders' Equity | | | | | 2,380.8 | 2,207.4 |
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders’ Equity | | | | | 3,817.9 | 3,802.6 |
Supplemental condensed consolidated statements of cash flows [Abstract] | | | | | | |
Net cash (used in) provided by operating activities | | | 352.8 | 38.2 | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | |
Purchases of property, plant and equipment | | | (35.9) | (33.2) | | |
Contributions (paid to) received from subsidiaries and affiliates | | | (159.5) | (76.8) | | |
Other | | | 0.9 | | | |
Net cash (used in) provided by investing activities | | | (194.5) | (110) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | |
Proceeds from borrowings under long-term debt obligations | | | 523.8 | 1,214.6 | | |
Repayments of borrowings under long-term debt obligations | | | (703.2) | (1,246.6) | | |
Net activity in investment in and advances from (to) subsidiaries and affiliates | | | 21.4 | 22.6 | | |
Proceeds from exercise of stock options | | | 0 | 0 | | |
Excess tax benefit from stock-based compensation | | | | 0 | | |
Treasury stock repurchased | | | 0 | 0 | | |
Payments of deferred financing costs | | | 0 | (3.6) | | |
Fees paid to lenders | | | | (1.8) | | |
Call premium on 2020 Senior Notes | | | | 0 | | |
Other | | | (0.2) | (1.6) | | |
Net cash provided by (used in) financing activities | | | (158.2) | (16.4) | | |
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | | | 0 | 0 | | |
(Decrease) increase in cash and cash equivalents | | | 0.1 | (88.2) | | |
CASH AND CASH EQUIVALENTS, beginning of period | | | 7.9 | 119.7 | | |
CASH AND CASH EQUIVALENTS, end of period | 8 | 31.5 | 8 | 31.5 | | |
Reportable Legal Entities | Combined Non-Guarantor Subsidiaries | | | | | | |
Supplemental condensed consolidated statements of income and comprehensive income [Abstract] | | | | | | |
Net sales | 222.8 | 191.5 | 641.2 | 566.4 | | |
Cost of sales | 130.4 | 104.3 | 375.3 | 305.1 | | |
Gross profit | 92.4 | 87.2 | 265.9 | 261.3 | | |
Selling and marketing expenses | 52.3 | 44.6 | 148.3 | 136.4 | | |
General, administrative and other expenses | 23.7 | 15.5 | 60.5 | 48.5 | | |
Customer termination charges, net | | | 1 | | | |
Equity income in earnings of unconsolidated affiliates | (3.5) | (2.4) | (10.6) | (8.6) | | |
Royalty income, net of royalty expense | 0 | (0.2) | 0 | 0 | | |
Operating (loss) income | 19.9 | 29.7 | 66.7 | 85 | | |
Other expense, net: | | | | | | |
Third party interest expense, net | 10.5 | 0.8 | 12.1 | 2.2 | | |
Intercompany interest (income) expense, net | (1.7) | 1 | (2) | 3.2 | | |
Interest expense, net | 8.8 | 1.8 | 10.1 | 5.4 | | |
Loss on extinguishment of debt | | | | 0 | | |
Other (income) expense, net | 5.6 | 0.3 | 5.2 | 1.4 | | |
Total other expense, net | 14.4 | 2.1 | 15.3 | 6.8 | | |
Income from equity investees | 0 | 0 | 0 | 0 | | |
Income before income taxes | 5.5 | 27.6 | 51.4 | 78.2 | | |
Income tax benefit (provision) | (3.8) | (6.5) | (17.8) | (15.9) | | |
Net income before non-controlling interests | 1.7 | 21.1 | 33.6 | 62.3 | | |
Less: Net loss attributable to non-controlling interests | (3.4) | 0 | (8.1) | 0 | | |
Net income attributable to Tempur Sealy International, Inc. | 5.1 | 21.1 | 41.7 | 62.3 | | |
Comprehensive income attributable to Tempur Sealy International, Inc. | 14.6 | 15.8 | 73.4 | 67.2 | | |
Current Assets: | | | | | | |
Cash and cash equivalents | 33.1 | 57.5 | 57.8 | 34.2 | 33.1 | 57.8 |
Accounts receivable, net | | | | | 351 | 147.4 |
Inventories | | | | | 87 | 79.7 |
Income taxes receivable | | | | | 0 | 0 |
Prepaid expenses and other current assets | | | | | 14.9 | 15 |
Total Current Assets | | | | | 486 | 299.9 |
Property, plant and equipment, net | | | | | 75.6 | 75.3 |
Goodwill | | | | | 232.7 | 222.3 |
Other intangible assets, net | | | | | 91.5 | 88.9 |
Deferred income taxes | | | | | 27.3 | 22.5 |
Other non-current assets | | | | | 171.7 | 143.5 |
Net investment in subsidiaries | | | | | 0 | 0 |
Due from affiliates | | | | | 15.7 | 14.3 |
Total Assets | | | | | 1,100.5 | 866.7 |
Current Liabilities: | | | | | | |
Accounts payable | | | | | 75.6 | 62.2 |
Accrued expenses and other current liabilities | | | | | 85.2 | 70.7 |
Income taxes payable | | | | | 13.5 | 4.1 |
Current portion of long-term debt | | | | | 30.8 | 35.9 |
Total Current Liabilities | | | | | 205.1 | 172.9 |
Long-term debt, net | | | | | 47.1 | 0.9 |
Deferred income taxes | | | | | 17.9 | 20.3 |
Other non-current liabilities | | | | | 149 | 126 |
Due to affiliates | | | | | 507.2 | 468.9 |
Total Liabilities | | | | | 926.3 | 789 |
Redeemable non-controlling interest | | | | | 3.4 | 7.6 |
Total Stockholders' Equity | | | | | 170.8 | 70.1 |
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders’ Equity | | | | | 1,100.5 | 866.7 |
Supplemental condensed consolidated statements of cash flows [Abstract] | | | | | | |
Net cash (used in) provided by operating activities | | | (123.3) | 102 | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | |
Purchases of property, plant and equipment | | | (7.5) | (8.7) | | |
Contributions (paid to) received from subsidiaries and affiliates | | | 159.5 | 76.8 | | |
Other | | | 4 | | | |
Net cash (used in) provided by investing activities | | | 156 | 68.1 | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | |
Proceeds from borrowings under long-term debt obligations | | | 462.1 | 56.9 | | |
Repayments of borrowings under long-term debt obligations | | | (421.5) | (37.7) | | |
Net activity in investment in and advances from (to) subsidiaries and affiliates | | | (87.5) | (159.1) | | |
Proceeds from exercise of stock options | | | 0 | 0 | | |
Excess tax benefit from stock-based compensation | | | | 0 | | |
Treasury stock repurchased | | | 0 | 0 | | |
Payments of deferred financing costs | | | (0.5) | 0 | | |
Fees paid to lenders | | | | 0 | | |
Call premium on 2020 Senior Notes | | | | 0 | | |
Other | | | (2.7) | 1.7 | | |
Net cash provided by (used in) financing activities | | | (50.1) | (138.2) | | |
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | | | (7.3) | (8.6) | | |
(Decrease) increase in cash and cash equivalents | | | (24.7) | 23.3 | | |
CASH AND CASH EQUIVALENTS, beginning of period | | | 57.8 | 34.2 | | |
CASH AND CASH EQUIVALENTS, end of period | 33.1 | 57.5 | 33.1 | 57.5 | | |
Eliminations | | | | | | |
Supplemental condensed consolidated statements of income and comprehensive income [Abstract] | | | | | | |
Net sales | (18.2) | (15.1) | (57.4) | (43.6) | | |
Cost of sales | (18.2) | (15.1) | (57.4) | (43.6) | | |
Gross profit | 0 | 0 | 0 | 0 | | |
Selling and marketing expenses | 0 | 0 | 0 | 0 | | |
General, administrative and other expenses | 0 | 0 | 0 | 0 | | |
Customer termination charges, net | | | 0 | | | |
Equity income in earnings of unconsolidated affiliates | 0 | 0 | 0 | 0 | | |
Royalty income, net of royalty expense | 0 | 0 | 0 | 0 | | |
Operating (loss) income | 0 | 0 | 0 | 0 | | |
Other expense, net: | | | | | | |
Third party interest expense, net | 0 | 0 | 0 | 0 | | |
Intercompany interest (income) expense, net | 0 | 0 | 0 | 0 | | |
Interest expense, net | 0 | 0 | 0 | 0 | | |
Loss on extinguishment of debt | | | | 0 | | |
Other (income) expense, net | 0 | 0 | 0 | 0 | | |
Total other expense, net | 0 | 0 | 0 | 0 | | |
Income from equity investees | (55.5) | (110.1) | (162.7) | (263.1) | | |
Income before income taxes | (55.5) | (110.1) | (162.7) | (263.1) | | |
Income tax benefit (provision) | 0 | 0 | 0 | 0 | | |
Net income before non-controlling interests | (55.5) | (110.1) | (162.7) | (263.1) | | |
Less: Net loss attributable to non-controlling interests | 3.4 | 1.2 | 8.1 | 3.1 | | |
Net income attributable to Tempur Sealy International, Inc. | (58.9) | (111.3) | (170.8) | (266.2) | | |
Comprehensive income attributable to Tempur Sealy International, Inc. | (68.6) | (106.3) | (198) | (272.1) | | |
Current Assets: | | | | | | |
Cash and cash equivalents | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts receivable, net | | | | | 0 | 0 |
Inventories | | | | | 0 | 0 |
Income taxes receivable | | | | | (254.1) | (234.2) |
Prepaid expenses and other current assets | | | | | 0 | 0 |
Total Current Assets | | | | | (254.1) | (234.2) |
Property, plant and equipment, net | | | | | 0 | 0 |
Goodwill | | | | | 0 | 0 |
Other intangible assets, net | | | | | 0 | 0 |
Deferred income taxes | | | | | (17.2) | (20.6) |
Other non-current assets | | | | | 0 | 0 |
Net investment in subsidiaries | | | | | (2,555) | (2,285.1) |
Due from affiliates | | | | | (2,116.8) | (2,057.4) |
Total Assets | | | | | (4,943.1) | (4,597.3) |
Current Liabilities: | | | | | | |
Accounts payable | | | | | 0 | 0 |
Accrued expenses and other current liabilities | | | | | 0 | 0 |
Income taxes payable | | | | | (254.1) | (234.2) |
Current portion of long-term debt | | | | | 0 | 0 |
Total Current Liabilities | | | | | (254.1) | (234.2) |
Long-term debt, net | | | | | 0 | 0 |
Deferred income taxes | | | | | (17.2) | (20.6) |
Other non-current liabilities | | | | | 0 | 0 |
Due to affiliates | | | | | (2,116.8) | (2,057.4) |
Total Liabilities | | | | | (2,388.1) | (2,312.2) |
Redeemable non-controlling interest | | | | | (3.4) | (7.6) |
Total Stockholders' Equity | | | | | (2,551.6) | (2,277.5) |
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders’ Equity | | | | | $ (4,943.1) | $ (4,597.3) |
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 | | |
Contributions (paid to) received from subsidiaries and affiliates | | | 0 | 0 | | |
Other | | | 0 | | | |
Net cash (used in) provided by investing activities | | | 0 | 0 | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | |
Proceeds from borrowings under long-term debt obligations | | | 0 | 0 | | |
Repayments of borrowings under long-term debt obligations | | | 0 | 0 | | |
Net activity in investment in and advances from (to) subsidiaries and affiliates | | | 0 | 0 | | |
Proceeds from exercise of stock options | | | 0 | 0 | | |
Excess tax benefit from stock-based compensation | | | | 0 | | |
Treasury stock repurchased | | | 0 | 0 | | |
Payments of deferred financing costs | | | 0 | 0 | | |
Fees paid to lenders | | | | 0 | | |
Call premium on 2020 Senior Notes | | | | 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 | | |
(Decrease) increase 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 | $ 0 | $ 0 | | |