Leggett & Platt (LEG) stock price, revenue, and financials

Leggett & Platt market cap is $4.9 b, and annual revenue was $4.60 b in FY 2018

$4.9 B

LEG Mkt cap, 10-Jun-2019

$1.3 B

Leggett & Platt Revenue Q2, 2019
Leggett & Platt Gross profit (Q2, 2019)351.8 M
Leggett & Platt Gross profit margin (Q2, 2019), %27.2%
Leggett & Platt Net income (Q2, 2019)86.2 M
Leggett & Platt Cash, 30-Jun-2019289.7 M
Leggett & Platt EV7 B

Leggett & Platt Revenue

Leggett & Platt revenue was $4.60 b in FY, 2018

Embed Graph

Leggett & Platt Income Statement

Annual

USDFY, 2010FY, 2011FY, 2012FY, 2013FY, 2014FY, 2015FY, 2016FY, 2017FY, 2018

Revenue

3.4b3.6b3.7b3.7b3.8b3.9b3.7b3.9b4.6b

Revenue growth, %

11%7%(6%)

Cost of goods sold

2.7b3.0b3.0b3.0b3.0b3.0b2.9b3.1b3.4b

Gross profit

655.4m665.3m748.0m747.2m790.4m923.2m899.2m867.9m1.2b

Gross profit Margin, %

20%18%20%20%21%24%24%22%26%

General and administrative expense

354.3m382.1m380.4m394.8m449.6m416.9m396.8m403.6m425.1m

Operating expense total

354.3m392.0m386.1m396.4m449.6m416.9m396.8m403.6m437.5m

Depreciation and amortization

116.1m

EBIT

153.3m245.8m190.4m222.0m323.9m522.0m467.9m436.9m

EBIT margin, %

4%7%5%6%8%14%12%10%

Interest expense

37.7m38.3m43.4m44.7m41.8m41.1m38.8m43.5m60.9m

Interest income

5.2m6.7m6.5m7.7m5.8m4.4m3.9m7.6m8.4m

Pre tax profit

255.5m206.2m304.4m247.8m295.5m449.8m487.1m432.0m384.4m

Income tax expense

71.9m49.8m56.3m55.0m70.3m121.8m120.0m138.4m78.3m

Net Income

176.6m153.3m248.2m197.3m98.0m325.1m385.8m292.6m305.9m

Quarterly

USDQ2, 2010Q3, 2010Q1, 2011Q2, 2011Q3, 2011Q1, 2012Q2, 2012Q3, 2012Q1, 2013Q2, 2013Q3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019

Revenue

874.3m866.5m895.8m945.2m940.9m946.8m938.8m982.2m936.0m958.8m919.1m1.0b997.4m966.2m997.3m1.0b938.4m958.9m948.9m960.3m989.3m1.0b1.0b1.2b1.2b1.2b1.3b

Cost of goods sold

694.6m697.8m725.8m763.3m770.5m768.5m751.6m776.7m746.6m759.7m739.1m796.4m788.3m748.4m766.6m768.0m704.8m724.9m721.5m734.3m759.2m793.9m811.4m871.5m864.4m922.1m943.5m

Gross profit

179.7m168.7m170.0m181.9m170.4m178.3m187.2m205.5m189.4m199.1m180.0m205.2m209.1m217.8m230.7m241.1m233.6m234.0m227.4m226.0m230.1m215.8m217.4m314.0m311.1m318.6m351.8m

Gross profit Margin, %

21%19%19%19%18%19%20%21%20%21%20%20%21%23%23%24%25%24%24%24%23%21%21%26%26%26%27%

General and administrative expense

88.8m87.6m95.8m98.1m93.9m97.9m92.5m94.7m107.7m98.8m98.5m99.8m131.4m97.5m106.6m96.9m105.1m99.7m93.9m106.4m105.0m95.7m104.7m107.8m100.7m118.6m118.3m

Operating expense total

88.8m87.6m95.8m98.1m93.9m98.2m95.5m95.9m107.7m98.8m98.5m99.8m131.4m97.5m106.6m96.9m105.1m99.7m93.9m106.4m105.0m95.7m104.7m107.8m100.7m118.6m118.3m

EBIT

54.7m44.9m62.5m65.8m64.5m53.1m(23.9m)52.6m72.2m75.9m95.3m89.4m100.9m130.2m115.9m122.3m109.2m107.4m121.1m124.4m98.2m

EBIT margin, %

6%5%7%7%7%6%(2%)5%7%8%9%10%11%14%12%12%11%10%10%11%8%

Interest expense

9.2m9.3m9.5m9.4m9.6m9.5m9.6m11.3m12.8m10.9m10.4m10.4m10.4m11.0m11.2m10.3m9.2m10.3m9.9m10.6m10.4m10.2m14.4m16.0m13.1m21.4m24.5m

Interest income

1.2m1.7m1.5m2.3m1.4m1.7m1.6m1.6m2.7m1.8m1.4m1.4m1.5m1.3m1.0m1.1m800.0k1.0m900.0k2.0m1.5m1.7m2.4m2.4m2.0m1.4m2.6m

Pre tax profit

77.1m68.0m66.2m72.0m63.4m66.8m78.2m95.2m69.5m89.4m73.5m(15.9m)66.5m102.0m109.0m132.3m118.7m137.2m121.2m107.3m113.4m100.7m95.4m107.5m113.3m78.2m114.1m

Income tax expense

23.5m18.1m19.9m16.5m18.1m22.3m15.2m28.6m20.0m24.3m19.8m7.2m13.1m28.7m32.3m36.1m27.7m37.7m27.6m21.2m25.8m17.2m17.5m22.4m23.3m17.1m27.8m

Net Income

52.7m47.4m45.0m54.7m44.9m44.0m64.9m65.8m49.1m71.3m72.0m53.1m(23.9m)48.2m71.7m77.7m95.2m89.5m121.2m93.5m86.1m87.6m82.6m77.9m85.0m90.0m61.2m86.2m

Leggett & Platt Balance Sheet

Annual

USDFY, 2010FY, 2011FY, 2012FY, 2013FY, 2014FY, 2015FY, 2016FY, 2017FY, 2018

Cash

244.5m236.3m359.1m272.7m332.8m253.2m281.9m526.1m268.1m

Accounts Receivable

478.9m503.6m412.6m434.8m470.4m448.7m450.8m522.3m545.3m

Prepaid Expenses

60.4m43.1m44.8m45.7m91.9m33.2m74.2m51.0m

Inventories

435.3m441.0m489.0m495.9m481.6m504.6m255.7m571.1m633.9m

Current Assets

1.2b1.2b1.3b1.3b1.4b1.3b1.8b1.5b

PP&E

624.2m580.6m572.8m574.6m558.9m540.8m663.9m728.5m

Goodwill

930.3m926.6m991.5m926.8m819.0m806.1m822.2m833.8m

Total Assets

3.0b2.9b3.3b3.1b3.1b3.0b3.6b3.4b

Accounts Payable

226.4m256.6m285.4m339.3m369.8m307.2m351.1m430.3m465.4m

Dividends Payable

39.0m42.0m42.7m43.5m47.5m49.6m

Short-term debt

2.2m2.5m201.5m181.1m201.7m3.4m153.8m1.2m

Current Liabilities

523.0m586.0m731.0m829.5m992.2m701.2m706.6m976.2m815.7m

Long-term debt

762.2m833.3m853.9m688.4m766.7m945.4m956.2m1.1b1.2b

Non-Current Liabilities

953.6m1.0b1.1b879.4m993.5m1.2b1.2b1.4b1.4b

Total Debt

762.2m835.8m1.1b869.5m968.4m948.8m956.2m1.3b1.2b

Total Liabilities

1.9b

Common Stock

198.8m223.2m240.3m248.0m258.9m207.5m185.7m181.8m

Additional Paid-in Capital

463.2m456.9m458.6m479.1m502.4m529.5m514.7m527.1m

Retained Earnings

2.0b2.0b2.1b2.1b2.1b2.2b2.4b2.5b2.6b

Total Equity

1.5b1.3b1.4b1.4b1.2b1.1b1.1b1.2b1.2b

Debt to Equity Ratio

0.5 x0.6 x0.7 x0.6 x0.8 x0.9 x0.9 x1.1 x1 x

Debt to Assets Ratio

0.3 x0.3 x0.3 x0.3 x0.3 x0.3 x0.4 x0.3 x

Financial Leverage

2 x2.2 x2.3 x2.2 x2.7 x2.7 x3 x2.9 x

Quarterly

USDQ2, 2010Q3, 2010Q1, 2011Q2, 2011Q3, 2011Q1, 2012Q2, 2012Q3, 2012Q1, 2013Q2, 2013Q3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019

Cash

243.5m276.7m195.4m203.3m218.8m261.2m254.5m264.9m449.4m280.3m298.9m268.6m304.2m242.9m262.2m275.1m251.2m250.2m284.8m317.3m268.6m335.1m342.9m494.6m446.4m363.5m263.3m289.7m

Accounts Receivable

537.2m546.6m575.6m567.9m576.7m571.6m557.6m589.7m528.6m553.0m574.7m525.8m553.5m539.2m482.5m486.6m486.8m475.8m490.3m508.4m523.0m547.1m554.0m578.0m610.0m600.7m642.8m670.8m

Prepaid Expenses

56.1m36.2m57.2m39.6m39.3m44.1m53.7m52.9m44.2m43.5m45.4m47.8m54.8m64.6m108.9m100.7m94.3m38.3m37.2m33.6m32.9m47.4m63.0m50.7m52.4m44.0m53.6m56.3m

Inventories

451.5m448.9m462.2m507.1m456.5m473.3m517.6m471.2m502.5m510.4m488.9m519.5m527.1m476.5m506.2m510.8m504.6m522.1m523.4m518.6m556.2m580.0m558.0m610.6m634.2m634.0m676.8m656.7m

Current Assets

1.3b1.3b1.3b1.3b1.3b1.4b1.4b1.4b1.5b1.4b1.4b1.4b1.5b1.4b1.4b1.4b1.4b1.3b1.4b1.4b1.4b1.5b1.5b1.8b1.8b1.7b

PP&E

624.6m621.3m616.1m618.0m600.9m592.4m581.1m575.4m566.8m562.1m579.9m564.3m582.6m546.6m533.2m538.6m543.7m554.7m553.1m554.1m588.8m616.2m644.3m710.1m709.3m723.0m810.3m817.9m

Goodwill

904.2m916.1m940.2m946.7m924.8m985.1m976.6m985.1m984.2m982.9m992.2m926.6m842.1m831.5m809.0m822.7m815.4m817.0m800.1m800.5m812.7m816.3m821.4m846.8m839.0m840.3m1.4b1.4b

Total Assets

3.1b3.1b3.1b3.1b3.0b3.2b3.2b3.2b3.4b3.3b3.3b3.2b3.2b3.2b3.1b3.1b3.1b3.0b3.0b3.1b3.1b3.3b3.3b3.7b3.6b3.5b5.0b

Accounts Payable

256.9m232.1m301.8m282.3m274.2m298.2m320.2m292.0m320.0m338.3m326.2m350.2m376.7m356.9m357.5m358.6m343.5m332.1m339.8m334.9m387.8m388.3m381.8m433.4m450.6m428.7m431.2m452.9m

Short-term debt

10.0m9.8m2.2m2.2m2.1m2.5m201.9m201.8m201.4m1.8m1.1m181.4m181.3m381.6m202.2m201.7m3.4m3.5m3.6m1.0m3.4m3.4m153.3m154.0m153.7m3.6m51.4m51.3m

Current Liabilities

571.6m549.9m585.7m577.8m604.0m626.1m864.1m795.7m792.6m630.7m638.8m834.0m864.8m1.1b953.1m964.0m751.0m680.0m699.0m686.9m716.6m741.7m891.5m978.1m936.9m784.9m900.3m

Long-term debt

854.8m833.5m821.9m856.6m897.3m1.0b821.0m860.2m953.8m973.9m957.5m811.0m926.0m619.2m798.0m831.7m989.1m1.0b1.0b1.1b1.1b1.2b1.0b1.2b1.3b1.4b2.4b2.4b

Non-Current Liabilities

1.0b1.0b1.0b1.1b1.1b1.2b1.0b1.0b1.2b1.2b1.2b1.0b1.1b811.7m1.0b1.1b1.2b1.3b1.3b1.3b1.3b1.4b1.3b1.5b1.6b1.6b2.9b2.9b

Total Debt

854.8m833.5m821.9m856.6m897.3m1.0b821.0m860.2m953.8m973.9m957.5m811.0m926.0m619.2m798.0m831.7m989.1m1.0b1.0b1.1b1.1b1.2b1.0b1.2b1.3b1.4b2.4b2.4b

Common Stock

2.0m2.0m2.0m2.0m2.0m

Additional Paid-in Capital

471.4m472.8m455.8m458.6m452.3m453.5m455.2m456.0m460.6m468.1m473.4m474.7m484.3m478.0m506.8m513.8m521.2m528.1m504.7m501.7m499.5m504.6m513.9m514.6m519.7m521.7m524.8m530.1m

Retained Earnings

2.0b2.0b2.0b2.1b2.1b2.0b2.1b2.1b2.1b2.1b2.2b2.1b2.1b2.1b2.1b2.1b2.2b2.3b2.3b2.4b2.5b2.5b2.5b2.5b2.6b2.6b2.6b2.7b

Total Equity

1.5b1.5b1.5b1.5b1.3b1.3b1.3b1.4b1.4b1.4b1.5b1.4b1.3b1.2b1.1b1.1b1.1b1.1b1.1b1.1b1.1b1.1b1.2b1.2b1.1b1.2b1.2b1.2b

Debt to Equity Ratio

0.6 x0.5 x0.6 x0.6 x0.7 x0.8 x0.6 x0.6 x0.7 x0.7 x0.7 x0.6 x0.7 x0.5 x0.7 x0.7 x0.9 x0.9 x1 x1 x1.1 x1 x0.9 x1 x1.2 x1.2 x2 x1.9 x

Debt to Assets Ratio

0.3 x0.3 x0.3 x0.3 x0.3 x0.3 x0.3 x0.3 x0.3 x0.3 x0.3 x0.3 x0.3 x0.2 x0.3 x0.3 x0.3 x0.3 x0.3 x0.3 x0.4 x0.4 x0.3 x0.3 x0.4 x0.4 x0.5 x

Financial Leverage

2.1 x2 x2.1 x2.1 x2.3 x2.4 x2.4 x2.3 x2.4 x2.3 x2.3 x2.3 x2.6 x2.6 x2.8 x2.8 x2.8 x2.8 x2.8 x2.8 x2.9 x2.9 x2.8 x3.1 x3.2 x3 x4.1 x

Leggett & Platt Cash Flow

Annual

USDFY, 2010FY, 2011FY, 2012FY, 2013FY, 2014FY, 2015FY, 2016FY, 2017FY, 2018

Net Income

176.6m153.3m248.2m197.3m98.0m325.1m385.8m292.6m305.9m

Depreciation and Amortization

103.0m116.9m116.1m122.6m117.9m113.2m115.4m125.9m136.1m

Accounts Receivable

(34.7m)(29.5m)60.6m(13.3m)(97.7m)(16.4m)3.4m(40.6m)(25.8m)

Inventories

(31.2m)(16.3m)(39.1m)(4.1m)(21.9m)(49.1m)(33.3m)(48.1m)(54.3m)

Accounts Payable

24.9m29.4m27.4m35.0m47.5m(54.3m)50.8m58.8m36.2m

Cash From Operating Activities

362.5m328.9m449.7m416.9m381.9m359.1m552.6m443.7m440.3m

Purchases of PP&E

(67.7m)(75.0m)(71.0m)(80.6m)(94.1m)(103.2m)(124.0m)(159.4m)(159.6m)

Cash From Investing Activities

(65.1m)(36.6m)(294.0m)(75.3m)(102.7m)(69.6m)(102.0m)(165.0m)(277.8m)

Short-term Borrowings

21.4m4.6m(85.8m)23.3m(24.2m)201.3m11.5m(202.7m)69.6m

Long-term Borrowings

(81.6m)(11.8m)(203.7m)(188.1m)(205.0m)(5.4m)(9.2m)(155.4m)

Dividends Paid

(154.9m)(155.9m)(199.5m)(124.9m)(167.5m)(171.6m)(177.4m)(185.6m)(193.7m)

Cash From Financing Activities

(313.6m)(303.6m)(36.6m)(434.3m)(203.6m)(349.2m)(402.2m)(64.5m)(396.9m)

Net Change in Cash

(16.0m)(8.2m)122.8m(86.4m)60.1m(79.6m)28.7m244.2m(258.0m)

Interest Paid

37.2m38.0m38.7m45.2m40.1m43.6m37.5m40.1m61.8m

Income Taxes Paid

62.7m48.8m76.3m71.1m84.6m91.6m112.3m90.6m92.8m

Quarterly

USDQ2, 2010Q3, 2010Q1, 2011Q2, 2011Q3, 2011Q1, 2012Q2, 2012Q3, 2012Q1, 2013Q2, 2013Q3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019

Net Income

97.8m145.2m45.0m99.7m144.6m44.0m108.9m174.7m49.1m120.4m191.7m53.1m29.2m77.4m71.7m149.4m244.6m89.5m210.7m304.2m86.1m173.7m256.3m77.9m162.9m252.9m61.2m147.4m

Depreciation and Amortization

51.3m76.4m25.3m50.6m73.8m22.8m45.1m68.6m22.3m45.0m67.0m22.1m44.7m67.0m22.5m41.7m62.7m21.1m43.0m65.1m22.8m47.7m71.2m25.5m51.5m77.4m29.1m96.3m

Accounts Receivable

(82.7m)(102.9m)(88.2m)(82.4m)(100.7m)(56.5m)(45.1m)(87.2m)(79.7m)(112.3m)(118.8m)(96.5m)(136.9m)(155.2m)(28.5m)(40.9m)(25.4m)(4.0m)(26.4m)(41.0m)(59.7m)(72.4m)(79.3m)(39.2m)(86.3m)(76.2m)(17.4m)(58.2m)

Inventories

(55.8m)(54.0m)(27.3m)(71.0m)(29.1m)(14.6m)(66.0m)(20.2m)(17.0m)(34.6m)4.1m(27.6m)(25.2m)(6.2m)(36.8m)(43.0m)(42.0m)(13.9m)(24.3m)(20.3m)(30.1m)(51.8m)(39.5m)(21.1m)(53.4m)(45.8m)13.9m33.3m

Accounts Payable

62.1m35.8m63.5m52.0m47.0m39.9m65.1m34.7m33.5m53.5m26.7m18.0m41.8m35.1m(5.0m)(9.3m)(22.0m)22.2m34.0m27.9m28.8m24.2m14.4m(7.9m)19.9m(600.0k)(67.1m)(46.1m)

Cash From Operating Activities

117.9m208.4m46.8m101.0m202.0m65.1m146.3m241.0m24.0m123.2m238.8m(19.7m)83.4m215.7m32.1m126.9m256.8m111.3m262.1m385.7m57.7m156.1m261.5m44.1m124.6m251.1m31.4m203.7m

Purchases of PP&E

(30.0m)(48.6m)(16.7m)(37.8m)(56.7m)(17.6m)(37.3m)(53.5m)(19.8m)(41.9m)(60.0m)(15.1m)(38.4m)(63.0m)(21.7m)(51.3m)(78.5m)(27.7m)(57.9m)(83.1m)(34.3m)(79.1m)(119.0m)(40.3m)(81.2m)(122.6m)(31.8m)(70.5m)

Cash From Investing Activities

(19.1m)(19.1m)(900.0k)(3.0m)(22.7m)(206.8m)(225.5m)(263.3m)(21.2m)(42.0m)(53.9m)(14.3m)(94.4m)(137.0m)(32.4m)(53.2m)(76.7m)(47.1m)(28.2m)(65.6m)(77.5m)(124.1m)(155.5m)(127.0m)(172.4m)(240.3m)(1.3b)(1.3b)

Short-term Borrowings

(500.0k)(2.7m)700.0k1.9m2.5m4.6m5.8m(77.2m)99.0m128.8m111.2m126.4m244.4m140.1m32.8m66.2m229.3m81.4m90.2m101.4m159.1m220.7m234.2m144.8m191.7m251.8m296.9m260.1m

Long-term Borrowings

(14.3m)(14.9m)(9.8m)(36.4m)(10.5m)(800.0k)(202.1m)(203.2m)(6.0m)(6.7m)(7.4m)(2.5m)(3.6m)(204.5m)(600.0k)(1.6m)(4.8m)(4.9m)(5.7m)(6.4m)(1.0m)(1.7m)(152.3m)(900.0k)(12.5m)

Dividends Paid

(77.2m)(115.4m)(39.7m)(78.8m)(117.0m)(39.0m)(78.2m)(117.5m)(41.4m)(82.6m)(42.0m)(83.7m)(124.9m)(42.7m)(85.5m)(128.0m)(43.5m)(86.5m)(132.0m)(45.4m)(90.4m)(138.0m)(47.5m)(94.8m)(144.2m)(49.6m)(99.4m)

Cash From Financing Activities

(105.3m)(166.6m)(98.2m)(146.0m)(207.2m)163.7m100.0m49.5m90.0m(158.5m)(247.7m)33.6m46.3m(100.3m)(62.8m)(125.5m)(250.2m)(69.8m)(196.7m)(250.7m)2.5m6.9m(69.0m)41.1m(20.3m)(152.2m)1.2b1.1b

Net Change in Cash

(17.0m)16.2m(49.1m)(41.2m)(25.7m)24.9m18.2m28.6m90.3m(78.8m)(60.2m)(4.1m)31.5m(29.8m)(70.6m)(57.7m)(81.6m)(3.0m)31.6m64.1m(13.3m)53.2m61.0m(31.5m)(79.7m)(162.6m)(4.8m)21.6m

Leggett & Platt Ratios

USDY, 2019

EV/CFO

37.3 x

Debt/Equity

1.9 x

Leggett & Platt Employee Rating

3.6206 votes
Culture & Values
3.4
Work/Life Balance
3.7
Senior Management
3.1
Salary & Benefits
3.4
Career Opportunities
3.5
Source