LEGGETT & PLATT INC [LEG] Filings

10-Q 1 leg-20220930.htm FORM 10-Q leg-20220930

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

(Mark One)


☒			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2022


☐			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File Number: 001-07845

LEGGETT & PLATT, INCORPORATED

(Exact name of registrant as specified in its charter)


Missouri		44-0324630
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

No. 1 Leggett Road
Carthage,	Missouri	64836
(Address of principal executive offices)		(Zip Code)

(417) 358-8131

Registrant’s telephone number, including area code

N/A

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:


Title of each class	Trading Symbol	Name of each exchange on which registered
Common Stock, $.01 par value	LEG	New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large Accelerated Filer

☒

Accelerated filer

☐

Non-accelerated filer

☐

Smaller reporting company

☐

Emerging growth company

☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

Common stock outstanding as of October 26, 2022: 132,577,397

LEGGETT & PLATT, INCORPORATED

FORM 10-Q

TABLE OF CONTENTS


		Page Number
	Forward-Looking Statements	1
PART I - FINANCIAL INFORMATION
Item 1.	Financial Statements.
	Consolidated Condensed Balance Sheets at September 30, 2022 and December 31, 2021	3
	Consolidated Condensed Statements of Operations for the three and nine months ended September 30, 2022 and 2021	4
	Consolidated Condensed Statements of Comprehensive Income (Loss) for the three and nine months ended September 30, 2022 and 2021	5
	Consolidated Condensed Statements of Cash Flows for the nine months ended September 30, 2022 and 2021	6
	Notes to Consolidated Condensed Financial Statements	7
Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations.	27
Item 3.	Quantitative and Qualitative Disclosures About Market Risk.	45
Item 4.	Controls and Procedures.	45

PART II - OTHER INFORMATION
Item 1.	Legal Proceedings.	46
Item 1A.	Risk Factors.	46
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds.	53

Item 6.	Exhibits.	54
SIGNATURES		55

FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q and our other public disclosures, whether written or oral, may contain “forward-looking” statements including, but not limited to: projections of Company revenue, income, earnings, capital expenditures, dividends, capital structure, cash flows from operations, cash repatriation, restructuring-related costs, tax impacts, effective tax rate, maintenance of indebtedness under the commercial paper program, litigation exposure, acquisitions, industry demand projections, the amount of share repurchases, impact of accounts receivable and payable programs, defined benefit plan contributions, collectability of receivables, cost of property insurance, or other financial items; possible plans, goals, objectives, prospects, strategies or trends concerning future operations; statements concerning future economic performance; possible goodwill or other asset impairment, access to liquidity, compliance with debt covenant requirements, raw material availability and pricing, supply chain disruptions, labor, semiconductor and chemical shortages, inventory levels, customer requirements, climate-related effects, and the underlying assumptions relating to forward-looking statements. These statements are identified either by the context in which they appear or by use of words such as “anticipate,” “believe,” “estimate,” “expect,” “guidance,” “intend,” “may,” “plan,” “project,” “should,” or the like. All such forward-looking statements, whether written or oral, and whether made by us or on our behalf, are expressly qualified by the cautionary statements described in this provision.

Any forward-looking statement reflects only the beliefs of the Company at the time the statement is made. Because all forward-looking statements deal with the future, they are subject to risks, uncertainties, and developments which might cause actual events or results to differ materially from those envisioned or reflected in any forward-looking statement. Moreover, we do not have, and do not undertake, any duty to update or revise any forward-looking statement to reflect events or circumstances after the date on which the statement was made. For all of these reasons, forward-looking statements should not be relied upon as a prediction of actual future events, objectives, strategies, trends, or results.

Readers should review Item 1A Risk Factors in our Form 10-K filed February 22, 2022 and in this Form 10-Q for a description of important factors that could cause actual events or results to differ materially from forward-looking statements. It is not possible to anticipate and list all risks, uncertainties, and developments which may affect our future operations or our performance, or which otherwise may cause actual events or results to differ materially from forward-looking statements. However, the known, material risks and uncertainties include the following:

•the adverse impact on our semiconductor, natural gas, titanium, nickel and birch plywood supply chains, energy availability and costs, and global inflationary impacts from the Russian invasion of Ukraine;

•the adverse impact of delays and non-delivery of raw materials, parts, and finished products in our supply chain (including chemicals and semiconductors) from severe weather-related events, natural disaster, fire or explosion, terrorism, pandemics (such as COVID-19), government action, labor strikes or shutdowns at delivery ports, losses due to tampering, third-party vendor issues with quality, failure by our suppliers to comply with applicable laws and regulations, potential tariffs or other trade restrictions, or other reasons beyond our control;

•the demand for our products and our customers’ products, growth rates in the industries in which we participate, and opportunities in those industries as impacted by macroeconomic factors;

•our manufacturing facilities’ ability to remain fully operational, obtain necessary raw materials and parts, maintain appropriate labor levels, and ship finished products to customers;

•our ability to collect trade and other notes receivables in accordance with their terms due to customer bankruptcy, financial difficulties, or insolvency;

•impairment of goodwill and long-lived assets;

•impacts of the COVID-19 pandemic, including the length and severity of the pandemic, the percentage of the population vaccinated, and the effectiveness of any vaccines against new variants;

•our ability to maintain and grow the profitability of acquired companies;

•the timing and amount of share repurchases;

•our ability to comply with new climate change laws and regulations, the cost of such laws and regulations, and market, technological and reputational impacts from climate change;

•the direct and indirect physical effects of climate change on our operations and results;

•restructuring and related costs;

•increases or decreases in our capital needs, which may vary depending on acquisition or divestiture activity;

•our ability to borrow under our credit facility, including our ability to comply with the restrictive covenants in our credit facility that may limit our operational flexibility and our ability to timely pay our debt;

•our ability to manage working capital;

•adverse changes in consumer confidence, housing turnover, employment levels, interest rates, trends in capital spending, and the like;

•factors that could impact raw materials and other costs, including the availability and pricing of steel scrap and rod, chemicals, semiconductors, the availability of, and ability to retain, an adequate labor force, wage rates, and energy costs;

•our ability to pass along raw material cost increases through increased selling prices;

•price and product competition from foreign (particularly Asian and European) and domestic competitors;

•our ability to maintain profit margins if our customers change the quantity and mix of our components in their finished goods;

•our ability to access the commercial paper market;

•adverse changes in political risk and U.S. or foreign laws, regulations, or legal systems (including tax law changes and trade costs);

•cash generation sufficient to pay the dividend;

•our ability to realize deferred tax assets on our balance sheet;

•cash repatriation from foreign accounts;

•tariffs imposed by the U.S. government that result in increased costs of imported raw materials and products that we purchase;

•the disruption of the semiconductor industry from conflict between China and Taiwan and/or U.S. export controls against China;

•our ability to maintain the proper functioning of our internal business processes and information systems through technology failures or otherwise;

•our ability to avoid modification or interruption of our information systems and industrial control systems through cybersecurity breaches;

•the loss of business with one or more of our significant customers;

•our ability to comply with environmental, social, and governance responsibilities;

•litigation risks related to various contingencies including antitrust, intellectual property, contract disputes, product liability and warranty, taxation, climate change, environmental, and workers’ compensation expense;

•our borrowing costs and access to liquidity resulting from credit rating changes;

•business disruptions to our steel rod mill;

•risks related to operating in foreign countries, including, without limitation, credit risks, ability to enforce intellectual property rights, currency exchange rate fluctuations, industry labor strikes, increased customs and shipping rates, and inconsistent interpretation and enforcement of foreign laws;

•the effectiveness and enforcement of antidumping and countervailing duties on the import of innersprings, steel wire rod, and finished mattresses; and

•our ability to comply with privacy and data protection regulations.

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS.

LEGGETT & PLATT, INCORPORATED

CONSOLIDATED CONDENSED BALANCE SHEETS

(Unaudited)


(Amounts in millions)	September 30, 2022		December 31, 2021
CURRENT ASSETS
Cash and cash equivalents	$	226.2	$	361.7
Trade receivables, net	675.8		620.0
Other receivables, net	54.5		31.5
Total receivables, net	730.3		651.5
Inventories	976.0		993.2
Prepaid expenses and other current assets	68.5		58.9

Total current assets	2,001.0		2,065.3
PROPERTY, PLANT AND EQUIPMENT—AT COST
Machinery and equipment	1,397.0		1,435.0
Buildings and other	772.5		772.1
Land	42.5		44.1
Total property, plant and equipment	2,212.0		2,251.2
Less accumulated depreciation	1,470.8		1,469.7
Net property, plant and equipment	741.2		781.5
OTHER ASSETS
Goodwill	1,449.6		1,449.6
Other intangibles, less accumulated amortization of $337.0 and $298.1 as of September 30, 2022 and December 31, 2021, respectively	689.1		707.8
Operating lease right-of-use assets	190.8		192.6
Sundry	103.5		110.5

Total other assets	2,433.0		2,460.5
TOTAL ASSETS	$	5,175.2	$	5,307.3
CURRENT LIABILITIES
Current maturities of long-term debt	$	7.4	$	300.6
Current portion of operating lease liabilities	44.7		44.5
Accounts payable	512.5		613.8
Accrued expenses	277.6		284.6
Other current liabilities	122.8		92.2

Total current liabilities	965.0		1,335.7
LONG-TERM LIABILITIES
Long-term debt	2,133.6		1,789.7
Operating lease liabilities	151.1		153.0
Other long-term liabilities	147.2		162.9
Deferred income taxes	215.5		217.4
Total long-term liabilities	2,647.4		2,323.0
COMMITMENTS AND CONTINGENCIES
EQUITY
Common stock	2.0		2.0
Additional contributed capital	564.8		557.9
Retained earnings	3,053.0		2,973.0
Accumulated other comprehensive loss	(174.1)		(38.3)
Treasury stock	(1,883.5)		(1,846.6)
Total Leggett & Platt, Inc. equity	1,562.2		1,648.0
Noncontrolling interest	.6		.6
Total equity	1,562.8		1,648.6
TOTAL LIABILITIES AND EQUITY	$	5,175.2	$	5,307.3

See accompanying notes to consolidated condensed financial statements.

LEGGETT & PLATT, INCORPORATED

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(Unaudited)


	Nine Months Ended				Three Months Ended
	September 30,				September 30,
(Amounts in millions, except per share data)	2022		2021		2022		2021
Net trade sales	$	3,950.9	$	3,739.7	$	1,294.4	$	1,319.2
Cost of goods sold	3,184.7		2,966.8		1,063.9		1,063.1
Gross profit	766.2		772.9		230.5		256.1
Selling and administrative expenses	317.5		322.5		100.4		103.6
Amortization of intangibles	50.0		51.6		16.6		17.8

Net gain from sale of assets and businesses	(1.6)		(29.5)		(.3)		(.9)
Other expense (income), net	6.5		(15.5)		.6		(8.6)
Earnings before interest and income taxes	393.8		443.8		113.2		144.2
Interest expense	62.3		57.8		20.5		19.0
Interest income	3.1		2.3		.8		.6
Earnings before income taxes	334.6		388.3		93.5		125.8
Income taxes	77.5		91.3		22.0		28.6


Net earnings	257.1		297.0		71.5		97.2
(Earnings) attributable to noncontrolling interest, net of tax	(.1)		(.1)		(.1)		—
Net earnings attributable to Leggett & Platt, Inc. common shareholders	$	257.0	$	296.9	$	71.4	$	97.2






Net earnings per share attributable to Leggett & Platt, Inc. common shareholders
Basic	$	1.89	$	2.18	$	.53	$	.71
Diluted	$	1.88	$	2.17	$	.52	$	.71

Weighted average shares outstanding
Basic	136.2		136.2		135.7		136.4
Diluted	136.6		136.7		136.1		136.9

See accompanying notes to consolidated condensed financial statements.

LEGGETT & PLATT, INCORPORATED

CONSOLIDATED CONDENSED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(Unaudited)


	Nine Months Ended				Three Months Ended
	September 30,				September 30,
(Amounts in millions)	2022		2021		2022		2021
Net earnings	$	257.1	$	297.0	$	71.5	$	97.2
Other comprehensive income (loss), net of tax:
Foreign currency translation adjustments	(131.5)		(16.5)		(61.7)		(15.7)
Cash flow hedges	(6.0)		10.5		(4.2)		8.3
Defined benefit pension plans	1.6		2.7		.9		1.0
Other comprehensive income (loss)	(135.9)		(3.3)		(65.0)		(6.4)
Comprehensive income (loss)	121.2		293.7		6.5		90.8
Add: comprehensive loss attributable to noncontrolling interest	—		(.1)		—		—
Comprehensive income (loss) attributable to Leggett & Platt, Inc.	$	121.2	$	293.6	$	6.5	$	90.8

See accompanying notes to consolidated condensed financial statements.

LEGGETT & PLATT, INCORPORATED

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

(Unaudited)


	Nine Months Ended September 30,
(Amounts in millions)	2022		2021
OPERATING ACTIVITIES
Net earnings	$	257.1	$	297.0
Adjustments to reconcile net earnings to net cash provided by operating activities:
Depreciation	82.9		87.4
Amortization of intangibles and supply agreements	51.4		53.4


Increase (decrease) in provision for losses on accounts and notes receivable	2.1		(2.3)
Writedown of inventories	9.0		10.8
Net gain from sales of assets and businesses	(1.6)		(29.5)

Deferred income tax (benefit) expense	(12.4)		.8
Stock-based compensation	25.0		28.4


Other, net	(4.3)		2.3
Increases/decreases in, excluding effects from acquisitions and divestitures:
Accounts and other receivables	(108.7)		(124.6)
Inventories	16.4		(278.3)
Other current assets	(3.2)		(10.8)
Accounts payable	(97.8)		55.9
Accrued expenses and other current liabilities	(21.6)		(10.1)
NET CASH PROVIDED BY OPERATING ACTIVITIES	194.3		80.4
INVESTING ACTIVITIES
Additions to property, plant and equipment	(65.5)		(75.8)
Purchases of companies, net of cash acquired	(62.5)		(152.3)
Proceeds from sales of assets and businesses	3.0		38.6

Other, net	(.4)		.6
NET CASH USED FOR INVESTING ACTIVITIES	(125.4)		(188.9)
FINANCING ACTIVITIES
Additions to long-term debt	2.0		—
Payments on long-term debt	(300.9)		(306.6)
Change in commercial paper and short-term debt	351.8		471.5

Dividends paid	(170.8)		(162.3)
Issuances of common stock	—		3.1
Purchases of common stock	(60.3)		(9.7)


Other, net	(1.1)		(1.2)
NET CASH USED FOR FINANCING ACTIVITIES	(179.3)		(5.2)
EFFECT OF EXCHANGE RATE CHANGES ON CASH	(25.1)		(.5)
DECREASE IN CASH AND CASH EQUIVALENTS	(135.5)		(114.2)
CASH AND CASH EQUIVALENTS—January 1,	361.7		348.9
CASH AND CASH EQUIVALENTS—September 30,	$	226.2	$	234.7

See accompanying notes to consolidated condensed financial statements.

LEGGETT & PLATT, INCORPORATED

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(Unaudited)

(Amounts in millions, except per share data)

1. INTERIM PRESENTATION

The interim financial statements of Leggett & Platt, Incorporated (we, us, or our) included herein have not been audited by an independent registered public accounting firm. The statements include all adjustments, including normal recurring accruals, which management considers necessary for a fair statement of our financial position and operating results for the periods presented. We have prepared the statements pursuant to the rules and regulations of the Securities and Exchange Commission (SEC). Accordingly, certain information and footnote disclosures normally included in financial statements prepared in conformity with accounting principles generally accepted in the United States of America (GAAP) have been condensed or omitted pursuant to such rules and regulations. The operating results for interim periods are not necessarily indicative of results to be expected for an entire year.

The December 31, 2021 financial position data included herein was derived from the audited consolidated financial statements, but does not include all disclosures required by GAAP.

Accounts Receivable and Accounts Payable Programs

We participate in trade receivables sales programs in combination with certain customers and third-party banking institutions. Under each of these programs, we sell our entire interest in the trade receivable for 100% of face value, less a discount. Because control of the sold receivable is transferred to the buyer at the time of sale, accounts receivable balances sold are removed from the Consolidated Condensed Balance Sheets and the related proceeds are reported as cash provided by operating activities in the Consolidated Condensed Statements of Cash Flows. We had approximately $45.0 and $35.0 of trade receivables that were sold and removed from our Consolidated Condensed Balance Sheets at September 30, 2022 and December 31, 2021, respectively.

We sometimes utilize third-party programs that allow our suppliers to be paid earlier at a discount. While these programs assist us in negotiating payment terms with our suppliers, we continue to make payments based on our customary terms. A vendor can elect to take payment from a third party earlier with a discount, and in that case, we pay the third party on the original due date of the invoice. Contracts with our suppliers are negotiated independently of supplier participation in the programs, and we cannot increase payment terms pursuant to the programs. The accounts payable associated with the third-party programs, which remain on our Consolidated Condensed Balance Sheets, were approximately $80.0 at September 30, 2022 and $130.0 at December 31, 2021.

While we utilize the above items as tools in our cash flow management, and offer them as options to facilitate customer and vendor operating cycles, if there were to be a cessation of these programs, we do not expect it would materially impact our operating cash flows or liquidity.

2. ACCOUNTING STANDARDS UPDATES

The Financial Accounting Standards Board (FASB) regularly issues updates to the FASB Accounting Standards Codification that are communicated through issuance of an Accounting Standards Update (ASU). The FASB has issued accounting guidance effective for current and future periods that did not have a material impact on our current financial statements, and we do not believe it will have any material impact on our future financial statements.

LEGGETT & PLATT, INCORPORATED

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

3. REVENUE

Revenue by Product Family

We disaggregate revenue by customer group, which is the same as our product families for each of our segments, as we believe this best depicts how the nature, amount, timing, and uncertainty of our revenue and cash flows are affected by economic factors. For information on our segment structure, see Note 4.


	Nine Months Ended September 30,				Three Months Ended September 30,
	2022		2021		2022		2021
Bedding Products
Bedding Group	$	1,833.9	$	1,808.6	$	582.0	$	664.1


Specialized Products
Automotive Group	631.2		591.0		222.2		187.6
Aerospace Products Group	88.9		74.9		29.1		25.0
Hydraulic Cylinders Group	95.4		69.0		40.0		23.0
	815.5		734.9		291.3		235.6

Furniture, Flooring & Textile Products
Home Furniture Group	316.8		309.5		91.8		110.6
Work Furniture Group	247.7		205.3		77.2		72.7
Flooring & Textile Products Group	737.0		681.4		252.1		236.2
	1,301.5		1,196.2		421.1		419.5
	$	3,950.9	$	3,739.7	$	1,294.4	$	1,319.2

4. SEGMENT INFORMATION

We have three operating segments that supply a wide range of products:

•Bedding Products: This segment supplies a variety of components and machinery used by bedding manufacturers in the production and assembly of their finished products, as well as produces private label finished mattresses for bedding brands and adjustable bed bases. This segment is also vertically integrated into the production and supply of specialty foam chemicals, steel rod, and drawn steel wire to our own operations and to external customers. Our trade customers for wire make mechanical springs and many other end products.

•Specialized Products: From this segment, we supply lumbar support systems, seat suspension systems, motors and actuators, and control cables used by automotive manufacturers. We also produce and distribute tubing and tube assemblies for the aerospace industry and engineered hydraulic cylinders used in the material-handling and construction industries.

•Furniture, Flooring & Textile Products: Operations in this segment supply a wide range of components for residential and work furniture manufacturers, as well as select lines of private label finished furniture. We also produce or distribute carpet cushion, hard surface flooring underlayment, and textile and geo components.

Our reportable segments are the same as our operating segments, which also correspond with our management organizational structure. Each reportable segment has a vice president who has accountability to, and maintains regular contact with, our chief executive officer, who is the chief operating decision maker (CODM). The operating results and financial information reported through the segment structure are regularly reviewed and used by the CODM to evaluate segment performance, allocate overall resources, and determine management incentive compensation.

The accounting principles used in the preparation of the segment information are the same as those used for the consolidated financial statements. We evaluate performance based on Earnings Before Interest and Taxes (EBIT). Intersegment sales are made primarily at prices that approximate market-based selling prices. Centrally incurred costs are allocated to the segments based on estimates of services used by the segment. Certain of our general and administrative costs and miscellaneous corporate income and expenses are allocated to the segments based on sales or other appropriate metrics. These allocated corporate costs include depreciation and other costs and income related to assets that are not allocated or otherwise included in the segment assets.

LEGGETT & PLATT, INCORPORATED

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

A summary of segment results is shown in the following tables.


	Trade 1 Sales		Inter- Segment Sales		Total Sales		EBIT		Depreciation and Amortization
Three Months Ended September 30, 2022
Bedding Products	$	582.0	$	8.8	$	590.8	$	43.9	$	25.7
Specialized Products	291.3		.5		291.8		31.3		9.7
Furniture, Flooring & Textile Products	421.1		3.8		424.9		38.3		5.7
Intersegment eliminations and other 2							(.3)		3.0
	$	1,294.4	$	13.1	$	1,307.5	$	113.2	$	44.1
Three Months Ended September 30, 2021
Bedding Products	$	664.1	$	11.4	$	675.5	$	81.1	$	27.3
Specialized Products	235.6		1.0		236.6		22.4		11.7
Furniture, Flooring & Textile Products	419.5		3.2		422.7		41.1		6.0
Intersegment eliminations and other 2							(.4)		1.6
	$	1,319.2	$	15.6	$	1,334.8	$	144.2	$	46.6


	Trade 1 Sales		Inter- Segment Sales		Total Sales		EBIT		Depreciation and Amortization
Nine Months Ended September 30, 2022
Bedding Products	$	1,833.9	$	32.2	$	1,866.1	$	189.2	$	78.1
Specialized Products	815.5		1.8		817.3		73.0		30.4
Furniture, Flooring & Textile Products	1,301.5		11.9		1,313.4		132.3		17.5
Intersegment eliminations and other 2							(.7)		8.3
	$	3,950.9	$	45.9	$	3,996.8	$	393.8	$	134.3
Nine Months Ended September 30, 2021
Bedding Products 3	$	1,808.6	$	32.4	$	1,841.0	$	245.3	$	79.8
Specialized Products	734.9		2.6		737.5		85.0		35.0
Furniture, Flooring & Textile Products	1,196.2		10.1		1,206.3		114.1		18.1
Intersegment eliminations and other 2							(.6)		7.9
	$	3,739.7	$	45.1	$	3,784.8	$	443.8	$	140.8

1 See Note 3 for revenue by product family.

2 Depreciation and Amortization: Other relates to non-operating assets (assets not included in segment assets) and is allocated to segment EBIT as discussed above.

3 2021 EBIT: Includes $28.2 gain on the sale of real estate associated with our exited Fashion Bed business.

LEGGETT & PLATT, INCORPORATED

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

Average assets for our segments are shown in the table below and reflect the basis for return measures used by management to evaluate segment performance. These segment totals include working capital (all current assets and current liabilities) plus net property, plant and equipment. Segment assets for all years are reflected at their estimated average for the periods presented.


	September 30, 2022		December 31, 2021
Bedding Products	$	946.7	$	836.0
Specialized Products	337.1		316.7
Furniture, Flooring & Textile Products	425.6		373.5

Average current liabilities included in segment numbers above	806.7		814.1
Unallocated assets 1	2,648.0		2,828.5
Difference between average assets and period-end balance sheet	11.1		138.5
Total assets	$	5,175.2	$	5,307.3

1 Unallocated assets consist primarily of goodwill, other intangibles, cash and deferred tax assets.

LEGGETT & PLATT, INCORPORATED

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

5. GOODWILL IMPAIRMENT TESTING

We test goodwill for impairment at the reporting unit level (the business groups that are one level below the operating segments) when triggering events occur, or at least annually. We perform our annual goodwill impairment testing in the second quarter. The 2022 and 2021 goodwill impairment testing indicated no impairments.

The fair values of our reporting units in relation to their respective carrying values and significant assumptions used are presented in the tables below. If actual results differ materially from estimates used in these calculations, we could incur future impairment charges.


2022
Fair Value over Carrying Value divided by Carrying Value	September 30, 2022 Goodwill Value		10-year Compound Annual Growth Rate Range for Sales	Terminal Values Long-term Growth Rate for Debt-Free Cash Flow		Discount Rate Ranges
Less than 50% 1	$	100.5	3.7% - 8.5%	3.0	%	11.8%
50% - 100% 2	989.5		2.6 - 4.8	3.0		10.3
101% - 300%	243.6		1.4 - 2.6	3.0		9.8 - 10.3
Greater than 300%	116.0		8.2	3.0		11.8
	$	1,449.6	1.4% - 8.5%	3.0	%	9.8% - 11.8%


2021
Fair Value over Carrying Value divided by Carrying Value	December 31, 2021 Goodwill Value		10-year Compound Annual Growth Rate Range for Sales	Terminal Values Long-term Growth Rate for Debt-Free Cash Flow		Discount Rate Ranges
Less than 50% 1	$	67.5	7.8%	3.0	%	10.0%
50% - 100% 2	101.0		5.5	3.0		9.0
101% - 300%	1,086.9		3.1 - 3.3	3.0		8.0 - 8.5
Greater than 300%	194.2		2.9 - 10.4	3.0		9.0
	$	1,449.6	2.9% - 10.4%	3.0	%	8.0% - 10.0%

1 This category includes two reporting units (Aerospace and Hydraulic Cylinders) for 2022 and the Aerospace unit for 2021.

•The fair value of our Aerospace reporting unit exceeded its carrying value by 40% at our second quarter 2022 testing date as compared to 28% in 2021. Goodwill associated with the Aerospace reporting unit was $65.5 at September 30, 2022 and $67.5 at December 31, 2021.

•The fair value of the Hydraulic Cylinders reporting unit exceeded its carrying value by 32% as of our second quarter 2022 testing date, compared to 86% in 2021. At the time of our annual goodwill impairment testing in both 2022 and 2021, there was no goodwill associated with this reporting unit, but an August 2022 acquisition (see Note 9) added goodwill. At September 30, 2022 the goodwill balance was $35.0.

2 This category includes two reporting units (Work Furniture and Bedding) for 2022 and the Work Furniture unit for 2021.

•The fair value of our Work Furniture reporting unit exceeded its carrying value by 78% at our second quarter 2022 testing date as compared to 85% in 2021. Goodwill associated with the Work Furniture reporting unit was $96.9 at September 30, 2022 and $101.0 at December 31, 2021.

•The fair value of our Bedding reporting unit exceeded its carrying value by 54% at our second quarter 2022 testing date as compared to 171% in 2021. Goodwill associated with the Bedding reporting unit was $892.6 at September 30, 2022 and $908.3 at December 31, 2021.

LEGGETT & PLATT, INCORPORATED

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

6. EARNINGS PER SHARE (EPS)

Basic and diluted earnings per share were calculated as follows:


	Nine Months Ended September 30,				Three Months Ended September 30,
	2022		2021		2022		2021
Net earnings
Net earnings	$	257.1	$	297.0	$	71.5	$	97.2
(Earnings) attributable to noncontrolling interest, net of tax	(.1)		(.1)		(.1)		—


Net earnings attributable to Leggett & Platt, Inc. common shareholders	$	257.0	$	296.9	$	71.4	$	97.2

Weighted average number of shares (in millions):
Weighted average number of common shares used in basic EPS	136.2		136.2		135.7		136.4
Dilutive effect of stock-based compensation	.4		.5		.4		.5
Weighted average number of common shares and dilutive potential common shares used in diluted EPS	136.6		136.7		136.1		136.9

Basic and diluted EPS:



Basic EPS attributable to Leggett & Platt common shareholders	$	1.89	$	2.18	$	.53	$	.71




Diluted EPS attributable to Leggett & Platt common shareholders	$	1.88	$	2.17	$	.52	$	.71

Other information:
Anti-dilutive shares excluded from diluted EPS computation	.4		.1		.4		.2

Cash dividends declared per share	$	1.30	$	1.24	$	.44	$	.42

LEGGETT & PLATT, INCORPORATED

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

7. ACCOUNTS AND OTHER RECEIVABLES

Accounts and other receivables consisted of the following:


	September 30, 2022						December 31, 2021
	Current		Long-term		Total		Current		Long-term		Total
Trade accounts receivable 1	$	692.5	$	—	$	692.5	$	634.2	$	—	$	634.2
Trade notes receivable	.4		.1		.5		.7		.2		.9
Total trade receivables	692.9		.1		693.0		634.9		.2		635.1


Other notes receivable 1	—		22.5		22.5		.7		22.5		23.2

Taxes receivable, including income taxes	2.1		—		2.1		4.3		—		4.3
Value-added taxes recoverable 2	41.8		—		41.8