Somnigroup International Inc. Reports Record Third Quarter 2026 Results
Acquired sales supported revenue growth while GAAP earnings declined and all three existing business segments reported lower sales.
Sentiment and the balance of points
Rhea-AI Sentiment reads the wording of the document, how positive or negative its language is on a 1 to 5 scale. The balance of points shown with the takes weighs what the document actually discloses, so the two can disagree, for example when a trial that missed its main goal is described in upbeat language.
Rhea-AI Summary
Somnigroup International (NYSE: SGI) reported third-quarter net sales of $2,350.8 million, with the completed Leggett & Platt acquisition contributing to growth. Sales increased 10.8% year over year, including $372.6 million from the acquired business for August 26 through September 30, 2026. GAAP diluted earnings per share fell 10.8% to $0.74, while adjusted EPS, a non-GAAP measure, rose 9.5% to $1.04. Operating cash flow was $349 million.
Mattress Firm and Tempur Sealy North America sales each declined 5.8%; International sales fell 12.3%, including a 34.7% decline at Dreams following operational disruption from a new business-management system. Trailing-twelve-month leverage declined to 2.69 times from 3.28 times a year earlier. The company revised its 2026 adjusted EPS outlook to $2.85–$2.95, approximately 7% above 2025 at the midpoint.
How this balance works
Rhea-AI gives every point it takes from this document a weight. Minor counts 1, Moderate 3 and Major 9, so one Major point outweighs several Minor ones. The bar adds up the weights on each side, and when neither side holds more than 65% of the total the balance reads Mixed.
It reads the document as published, with the same rules for every company, and it does not look at what the market expected or at how the stock traded, so a point can be objectively good on a day the stock falls.
Rhea-AI Sentiment measures something else, the tone of the wording.
Hollow bars mark forward-looking points. How the balance works
Positive
- Major point. Forward-looking: it has not happened yet and may not happen.Company expects 2026 adjusted EPS of $2.85–$2.95, approximately 7% above 2025 at the midpoint.
- Moderate pointThird-quarter net sales increased 10.8% to $2,350.8 million versus $2,122.6 million a year earlier.
- Moderate pointLeggett & Platt acquisition completed August 26, 2026, contributing $372.6 million in stub-period sales.
- Moderate pointThird-quarter adjusted EPS increased 9.5% to $1.04 from $0.95 a year earlier.
- Moderate pointThird-quarter adjusted net income increased 13.7% to $228.9 million from $201.4 million a year earlier.
- Moderate pointThird-quarter adjusted operating income increased 6.0% to $364.2 million from $343.7 million a year earlier.
- Moderate pointThird-quarter operating cash flow totaled $349 million.
- Moderate pointTrailing-twelve-month leverage fell to 2.69 times from 3.28 times through September 30, 2025.
- Moderate pointMattress Firm third-quarter operating margin rose to 9.4% from 7.6% a year earlier.
- Moderate pointNorth America third-quarter gross margin rose to 64.7% from 58.4% a year earlier.
- Moderate pointNorth America third-quarter operating margin rose to 33.2% from 29.1% a year earlier.
- Moderate pointNine-month net sales increased 6.6% to $5,975.8 million versus the corresponding 2025 period.
- Moderate pointNine-month operating income increased 35.1% to $686.2 million versus the corresponding 2025 period.
- Moderate pointNine-month net income increased 55.6% to $378.6 million versus the corresponding 2025 period.
- Moderate pointNine-month diluted EPS increased 50.4% to $1.76 versus the corresponding 2025 period.
- Moderate pointCash and equivalents increased to $612.1 million at September 30, 2026, from $134.9 million at year-end.
7 minor points
- Minor pointMattress Firm third-quarter adjusted operating margin rose 20 basis points to 9.6% from 9.4%.
- Minor pointNorth America third-quarter adjusted gross margin rose 690 basis points to 65.5% from 58.6%.
- Minor pointNorth America third-quarter adjusted operating margin rose 450 basis points to 34.0% from 29.5%.
- Minor pointNorth America third-quarter direct-channel sales increased 1.7% to $111.6 million year over year.
- Minor pointInternational excluding Dreams third-quarter sales grew high single digits year over year.
- Minor pointInternational third-quarter wholesale-channel sales increased 3.5% to $116.9 million year over year.
- Minor pointThird-quarter net interest expense declined to $59.3 million from $69.9 million a year earlier.
Negative
- Moderate pointThird-quarter GAAP diluted EPS fell 10.8% to $0.74 from $0.83 a year earlier.
- Moderate pointThird-quarter net income fell 7.8% to $163.5 million from $177.4 million a year earlier.
- Moderate pointThird-quarter operating income fell 5.5% to $297.4 million, primarily reflecting acquisition-related costs.
- Moderate pointThird-quarter gross margin declined to 42.0% from 44.9% a year earlier.
- Moderate pointMattress Firm third-quarter sales fell 5.8% to $1,008.3 million; same-store sales were down slightly year over year.
- Moderate pointMattress Firm third-quarter adjusted gross margin fell 100 basis points to 34.6% from 35.6%.
- Moderate pointNorth America third-quarter sales fell 5.8% to $693.1 million from $736.1 million a year earlier.
- Moderate pointInternational third-quarter sales fell 12.3% to $276.8 million; constant-currency sales fell 11.7% year over year.
- Moderate pointInternational third-quarter gross margin fell 360 basis points to 45.5% from 49.1%.
- Moderate pointInternational third-quarter operating margin fell 870 basis points to 9.4% from 18.1%.
- Moderate pointCorporate third-quarter operating expense increased to $74.2 million from $37.9 million, primarily reflecting acquisition-related costs.
- Moderate pointQuarter-end total debt was $5.6 billion, with consolidated indebtedness less netted cash of $5.0 billion.
7 minor points
- Minor pointThird-quarter adjusted gross margin declined to 43.0% from 45.6% a year earlier.
- Minor pointNorth America third-quarter wholesale-channel sales fell 7.2% to $581.5 million year over year.
- Minor pointDreams third-quarter sales fell 34.7% year over year following operational disruption from a new business-management system.
- Minor pointInternational third-quarter direct-channel sales fell 21.2% to $159.9 million year over year.
- Minor pointCorporate third-quarter adjusted operating expense increased to $34.6 million from $31.1 million a year earlier.
- Minor pointThird-quarter loss on extinguishment of debt was $13.0 million, versus none a year earlier.
- Minor pointThird-quarter diluted weighted-average shares increased to 220.2 million from 212.5 million a year earlier.
News Explained
The board declared a quarterly cash dividend of
Key Figures
- Net sales
- $2,350.8 million; increased 10.8%
- Third quarter 2026 versus third quarter 2025
- Gross margin
- 42.0%
- Third quarter 2026, compared with 44.9% in third quarter 2025
- GAAP diluted EPS
- $0.74; decreased 10.8%
- Third quarter 2026 versus third quarter 2025
- Adjusted EPS
- $1.04; increased 9.5%
- Third quarter 2026 versus third quarter 2025
- Operating cash flow
- $349 million
- Third quarter 2026
- 2026 adjusted EPS guidance
- $2.85–$2.95
- Revised full-year 2026 expectations
- Leverage
- 2.69x
- Trailing twelve months ended September 30, 2026; compared with 3.28x a year earlier
- Quarterly cash dividend
- $0.17 per share
- Payable December 7, 2026 to shareholders of record November 23, 2026
Previous Earnings Reports
-
Prior report established full-year adjusted EPS guidance before this quarter's revised outlook.
24h Move is the share-price change in the day after each event; other market factors may also have contributed.
Key Terms
stub period financial
non–gaap financial measure financial
AI-generated analysis. How Rhea-AI works. Not financial advice.
- Third Quarter Net Sales increased
- Third Quarter GAAP EPS of
- Strong Third Quarter Cash Flows from Operations of
On August 26, 2026, the Company completed its previously announced acquisition of Leggett & Platt, Incorporated ("Leggett & Platt"). The Company's 2026 third quarter financials include Leggett & Platt's operations for the period from August 26, 2026 through September 30, 2026 (the "stub period").
THIRD QUARTER 2026 FINANCIAL SUMMARY
- Total net sales increased
10.8% to a record as compared to$2,350.8 million in the third quarter of 2025, primarily driven by the inclusion of$2,122.6 million of Leggett & Platt net sales for the stub period.$372.6 million - Gross margin was
42.0% as compared to44.9% in the third quarter of 2025. Adjusted gross margin(1) was43.0% as compared to45.6% in the third quarter of 2025. - Operating income decreased
5.5% to as compared to$297.4 million in the third quarter of 2025, primarily driven by costs incurred during the quarter related to the Leggett & Platt acquisition. Adjusted operating income(1) increased$314.7 million 6.0% to a record as compared to$364.2 million in the third quarter of 2025.$343.7 million - Net income decreased
7.8% to as compared to$163.5 million in the third quarter of 2025. Adjusted net income(1) increased$177.4 million 13.7% to a record as compared to$228.9 million in the third quarter of 2025.$201.4 million - Earnings per diluted share ("EPS") decreased
10.8% to as compared to$0.74 in the third quarter of 2025. Adjusted EPS(1) increased$0.83 9.5% to a record as compared to$1.04 in the third quarter of 2025.$0.95 - Leverage based on the ratio of consolidated indebtedness less netted cash(1) to adjusted EBITDA(1) was 2.69 times for the trailing twelve months ended September 30, 2026 compared to 3.28 times for the trailing twelve months ended September 30, 2025.
KEY HIGHLIGHTS
|
(in millions, except percentages and per common share amounts) |
Three Months Ended |
|
% |
||
|
September |
|
September |
|||
|
Net sales |
$ 2,350.8 |
|
$ 2,122.6 |
|
10.8 % |
|
Net income |
$ 163.5 |
|
$ 177.4 |
|
(7.8) % |
|
Adjusted net income (1) |
$ 228.9 |
|
$ 201.4 |
|
13.7 % |
|
EPS |
$ 0.74 |
|
$ 0.83 |
|
(10.8) % |
|
Adjusted EPS (1) |
$ 1.04 |
|
$ 0.95 |
|
9.5 % |
Company Chairman and CEO Scott Thompson commented, "While executing our strategy in a challenging macroeconomic environment, we delivered strong third-quarter GAAP EPS and record adjusted EPS, reflecting the resilience of our business and our global team. During the quarter, we completed the Leggett & Platt acquisition, improving our leverage, enhancing our supply chain and accelerating product development. We also invested in our brand portfolio, with upcoming launches to support retail partners and reinforce our global leadership. We believe these actions enhance our competitive position and provide a solid foundation for long-term value creation."
Business Segment Highlights
The Company's business segments include Mattress Firm, Leggett & Platt (acquired on August 26, 2026), Tempur Sealy North America and Tempur Sealy International. Corporate operating expenses are not included in any of the business segments and are presented separately as a reconciling item to consolidated results.
Mattress Firm net sales decreased
Mattress Firm gross margin was
Mattress Firm operating margin was
Leggett & Platt net sales were
Leggett & Platt gross margin was
Leggett & Platt operating margin was
Tempur Sealy North America net sales decreased
Tempur Sealy International net sales decreased
International gross margin declined 360 basis points to
International operating margin declined 870 basis points to
Corporate operating expense increased to
Consolidated Financial Position
Consolidated net income decreased
The Company ended the third quarter of 2026 with total debt of
Financial Guidance
For the full year 2026, the Company revised its expectations for adjusted EPS to a range of
The Company noted that its expectations are based on information available at the time of this release, and are subject to changing conditions and risks, many of which are outside the Company's control, including the possible imposition of new tariffs or retaliatory tariffs, uncertainties arising from global and geo-political events (including the war in
Dividend Declared
Today, the Company announced that its Board of Directors declared a quarterly cash dividend of
Conference Call Information
Somnigroup International Inc. will host a live conference call to discuss financial results today, November 9, 2026, at 8:00 a.m. Eastern Time. The call will be webcast and can be accessed on the Company's investor relations website at investor.somnigroup.com. After the conference call, a webcast replay will remain available on the investor relations section of the Company's website for 30 days.
Non-GAAP Financial Measures and Constant Currency Information
For additional information regarding EBITDA, adjusted EBITDA, adjusted EPS, adjusted net income, adjusted gross profit, adjusted gross margin, adjusted operating income (expense), adjusted operating margin, consolidated indebtedness and consolidated indebtedness less netted cash (all of which are non-GAAP financial measures), please refer to the reconciliations and other information included in the attached schedules. For information on the methodology used to present information on a constant currency basis, please refer to "Constant Currency Information" included in the attached schedules.
Forward-Looking Statements
This press release contains statements that may be characterized as "forward-looking," within the meaning of the federal securities laws. Such statements might include information concerning one or more of the Company's plans, guidance, objectives, goals, strategies and other information that is not historical information. When used in this release, the words "assumes," "estimates," "expects," "guidance," "anticipates," "might," "projects," "plans," "proposed," "targets," "intends," "believes," "will," "contemplates" and variations of such words or similar expressions are intended to identify forward-looking statements. These forward-looking statements include, without limitation, statements relating to the Company's expectations regarding the Mattress Firm acquisition and the Leggett & Platt acquisition, expectations regarding post-closing supply agreements, future performance, synergies, integration of acquired companies with our business, including the Mattress Firm acquisition and the Leggett & Platt acquisition, the Company's expected quarterly results, full year guidance and outperformance relative to the broader industry, the Company's quarterly cash dividend, the Company's expectations regarding geopolitical events (including the war in
Numerous factors, many of which are beyond the Company's control, could cause actual results to differ materially from any that may be expressed herein as forward-looking statements. These potential risks include the ability to successfully integrate Mattress Firm and Leggett & Platt into the Company's operations and realize synergies from the transactions; the possibility that the expected benefits of the Mattress Firm and Leggett & Platt acquisitions are not realized when expected or at all; general economic, financial and industry conditions, particularly conditions relating to the financial performance and related credit issues present in the retail sector, as well as consumer confidence and the availability of consumer financing; the impact of the macroeconomic environment in both the
About Somnigroup International Inc.
Somnigroup (NYSE: SGI) is the world's leading bedding company, dedicated to transforming how the world sleeps. With superior capabilities in design, component and finished goods manufacturing, distribution and retail, we deliver breakthrough sleep solutions and serve the evolving needs of consumers in more than 100 countries worldwide through our fully-owned businesses, Tempur Sealy, Mattress Firm, Leggett & Platt and Dreams. Our portfolio includes the most highly recognized brands in the industry, including Tempur-Pedic®, Sealy®, Stearns & Foster® and Sleepy's®, enhanced by Leggett & Platt's diversified component engineering expertise. Our global omni-channel platform enables us to meet consumers wherever they shop, offering a personal connection and innovation to provide a unique retail experience and tailored solutions.
Investor Relations Contact:
Lauren Avritt
Investor Relations
Somnigroup International Inc.
Investor.relations@somnigroup.com
|
(1) This is a non-GAAP financial measure. Please refer to "Non-GAAP Financial Measures and Constant Currency Information" below. |
|
SOMNIGROUP INTERNATIONAL INC. AND SUBSIDIARIES Condensed Consolidated Statements of Income (in millions, except percentages and per common share amounts) (unaudited) |
|||||||||||
|
|
|||||||||||
|
|
Three Months Ended |
|
|
|
Nine Months Ended |
|
|
||||
|
|
September 30, |
|
Chg % |
|
September 30, |
|
Chg % |
||||
|
|
2026 |
|
2025 |
|
|
|
2026 |
|
2025 |
|
|
|
Net sales |
$ 2,350.8 |
|
$ 2,122.6 |
|
10.8 % |
|
$ 5,975.8 |
|
$ 5,608.1 |
|
6.6 % |
|
Cost of sales |
1,363.1 |
|
1,169.8 |
|
|
|
3,394.0 |
|
3,247.6 |
|
|
|
Gross profit |
987.7 |
|
952.8 |
|
3.7 % |
|
2,581.8 |
|
2,360.5 |
|
9.4 % |
|
Selling and marketing expenses |
476.4 |
|
480.8 |
|
|
|
1,358.4 |
|
1,303.9 |
|
|
|
General, administrative and other expenses |
217.0 |
|
160.4 |
|
|
|
549.0 |
|
545.8 |
|
|
|
Loss on disposal of business |
— |
|
— |
|
|
|
— |
|
13.9 |
|
|
|
Equity income in earnings of unconsolidated affiliates |
(3.1) |
|
(3.1) |
|
|
|
(11.8) |
|
(10.9) |
|
|
|
Operating income |
297.4 |
|
314.7 |
|
(5.5) % |
|
686.2 |
|
507.8 |
|
35.1 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense, net: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
59.3 |
|
69.9 |
|
|
|
178.3 |
|
203.7 |
|
|
|
Loss on extinguishment of debt |
13.0 |
|
— |
|
|
|
13.0 |
|
— |
|
|
|
Other expense (income), net |
1.8 |
|
10.9 |
|
|
|
(13.5) |
|
16.8 |
|
|
|
Total other expense, net |
74.1 |
|
80.8 |
|
|
|
177.8 |
|
220.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
223.3 |
|
233.9 |
|
(4.5) % |
|
508.4 |
|
287.3 |
|
77.0 % |
|
Income tax provision |
(59.9) |
|
(56.2) |
|
|
|
(130.5) |
|
(42.9) |
|
|
|
Net income before non-controlling interest |
163.4 |
|
177.7 |
|
(8.0) % |
|
377.9 |
|
244.4 |
|
54.6 % |
|
Less: Net (loss) income attributable to non-controlling interest |
(0.1) |
|
0.3 |
|
|
|
(0.7) |
|
1.1 |
|
|
|
Net income attributable to Somnigroup International Inc. |
$ 163.5 |
|
$ 177.4 |
|
(7.8) % |
|
$ 378.6 |
|
$ 243.3 |
|
55.6 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ 0.75 |
|
$ 0.85 |
|
(11.8) % |
|
$ 1.78 |
|
$ 1.19 |
|
49.6 % |
|
Diluted |
$ 0.74 |
|
$ 0.83 |
|
(10.8) % |
|
$ 1.76 |
|
$ 1.17 |
|
50.4 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
217.9 |
|
209.9 |
|
|
|
212.9 |
|
204.7 |
|
|
|
Diluted |
220.2 |
|
212.5 |
|
|
|
215.1 |
|
207.9 |
|
|
|
SOMNIGROUP INTERNATIONAL INC. AND SUBSIDIARIES Condensed Consolidated Balance Sheets (in millions) |
|||
|
|
|||
|
|
September 30, 2026 |
|
December 31, 2025 |
|
ASSETS |
(unaudited) |
|
|
|
|
|
|
|
|
Current Assets: |
|
|
|
|
Cash and cash equivalents |
$ 612.1 |
|
$ 134.9 |
|
Accounts receivable, net |
912.2 |
|
358.5 |
|
Inventories |
1,253.7 |
|
630.0 |
|
Prepaid expenses and other current assets |
256.4 |
|
170.7 |
|
Total Current Assets |
3,034.4 |
|
1,294.1 |
|
Property, plant and equipment, net |
2,225.5 |
|
1,019.2 |
|
Goodwill |
4,808.4 |
|
4,595.9 |
|
Trade name and other intangible assets, net |
2,800.0 |
|
2,587.1 |
|
Operating lease right-of-use assets |
2,025.9 |
|
1,878.8 |
|
Deferred income taxes |
30.5 |
|
18.5 |
|
Other non-current assets |
335.2 |
|
207.1 |
|
Total Assets |
$ 15,259.9 |
|
$ 11,600.7 |
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
Accounts payable |
$ 868.4 |
|
$ 401.6 |
|
Accrued expenses and other current liabilities |
998.0 |
|
636.5 |
|
Short-term operating lease obligations |
451.6 |
|
399.6 |
|
Current portion of long-term debt |
105.4 |
|
112.4 |
|
Income taxes payable |
38.6 |
|
15.1 |
|
Total Current Liabilities |
2,462.0 |
|
1,565.2 |
|
Long-term debt, net |
5,276.2 |
|
4,573.3 |
|
Long-term operating lease obligations |
1,691.6 |
|
1,589.8 |
|
Deferred income taxes |
911.4 |
|
624.9 |
|
Other non-current liabilities |
277.6 |
|
130.6 |
|
Total Liabilities |
10,618.8 |
|
8,483.8 |
|
|
|
|
|
|
Redeemable non-controlling interest |
7.5 |
|
8.9 |
|
|
|
|
|
|
Total Stockholders' Equity |
4,633.6 |
|
3,108.0 |
|
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders' Equity |
$ 15,259.9 |
|
$ 11,600.7 |
|
SOMNIGROUP INTERNATIONAL INC. AND SUBSIDIARIES Condensed Consolidated Statements of Cash Flows (in millions) (unaudited) |
|||
|
|
|||
|
|
Nine Months Ended |
||
|
|
September 30, |
||
|
|
2026 |
|
2025 |
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
Net income before non-controlling interest |
$ 377.9 |
|
$ 244.4 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
Depreciation and amortization |
200.2 |
|
180.0 |
|
Amortization of stock-based compensation |
37.7 |
|
30.7 |
|
Amortization of deferred financing costs and discounts |
5.5 |
|
5.0 |
|
Bad debt expense |
3.7 |
|
4.4 |
|
Deferred income taxes |
49.4 |
|
1.5 |
|
Dividends received from unconsolidated affiliates |
19.9 |
|
19.0 |
|
Equity income in earnings of unconsolidated affiliates |
(11.8) |
|
(10.9) |
|
Loss on extinguishment of debt |
9.4 |
|
— |
|
Loss on disposal of business |
— |
|
13.9 |
|
Loss on sale of assets and other |
4.5 |
|
14.2 |
|
Changes in operating assets and liabilities, net of effect of business acquisitions |
135.5 |
|
198.5 |
|
Net cash provided by operating activities |
831.9 |
|
700.7 |
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
Purchases of property, plant and equipment |
(174.3) |
|
(108.6) |
|
Acquisitions, net of cash acquired |
554.6 |
|
(2,824.5) |
|
Proceeds from sale of property, plant and equipment |
25.3 |
|
0.6 |
|
Purchases of investments |
(0.3) |
|
(23.4) |
|
Other |
— |
|
7.5 |
|
Net cash provided by (used in) investing activities |
405.3 |
|
(2,948.4) |
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
Proceeds from borrowings under long-term debt obligations |
4,526.6 |
|
3,429.9 |
|
Repayments of borrowings under long-term debt obligations |
(5,110.5) |
|
(2,628.7) |
|
Proceeds from exercise of stock options |
— |
|
49.4 |
|
Treasury stock repurchased |
(26.3) |
|
(132.4) |
|
Dividends paid |
(108.1) |
|
(95.9) |
|
Repayments of finance lease obligations and other |
(26.2) |
|
(16.4) |
|
Net cash (used in) provided by financing activities |
(744.5) |
|
605.9 |
|
|
|
|
|
|
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH, CASH EQUIVALENTS AND |
(15.5) |
|
32.3 |
|
Increase (decrease) in cash, cash equivalents and restricted cash |
477.2 |
|
(1,609.5) |
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period |
134.9 |
|
1,709.7 |
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period |
$ 612.1 |
|
$ 100.2 |
Summary of Channel Sales
Following the Leggett & Platt acquisition, the Company now operates in three channels: Direct bedding, Wholesale bedding and furnishings, and Specialized products.
The following table highlights net sales information, by channel and by business segment, for the three months ended September 30, 2026 and 2025:
|
|
Three Months Ended September 30, |
||||||||||||||||||
|
(in millions) |
Consolidated |
|
Mattress Firm |
|
Leggett & Platt |
|
Tempur Sealy |
|
Tempur Sealy |
||||||||||
|
|
2026 |
|
2025 |
|
2026 |
|
2025 |
|
2026 |
|
2025 |
|
2026 |
|
2025 |
|
2026 |
|
2025 |
|
Direct bedding (a) |
|
|
|
|
|
|
|
|
$ — |
|
$ — |
|
$ 111.6 |
|
$ 109.7 |
|
$ 159.9 |
|
$ 202.8 |
|
Wholesale bedding and furnishings (b) |
969.7 |
|
739.3 |
|
— |
|
— |
|
271.3 |
|
— |
|
581.5 |
|
626.4 |
|
116.9 |
|
112.9 |
|
Specialized products (c) |
101.3 |
|
— |
|
— |
|
— |
|
101.3 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
Net sales |
|
|
|
|
|
|
|
|
$ 372.6 |
|
$ — |
|
$ 693.1 |
|
$ 736.1 |
|
$ 276.8 |
|
$ 315.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inter-segment sales (d) |
$ — |
|
$ — |
|
$ 4.2 |
|
$ — |
|
$ 27.6 |
|
$ — |
|
$ 315.2 |
|
$ 314.0 |
|
$ 0.3 |
|
$ 0.1 |
|
Total net sales & inter-segment sales |
|
|
|
|
|
|
|
|
$ 400.2 |
|
$ — |
|
|
|
|
|
$ 277.1 |
|
$ 315.8 |
|
|
|
|
(a) |
The Direct bedding channel includes sales to consumers through our company-owned retail stores and websites, consisting of branded and private-label bedding products. |
|
(b) |
The Wholesale bedding and furnishings channel includes sales to third-party bedding retailers and other manufacturers, consisting of branded bedding products, private-label and OEM bedding products and components, as well as furniture components, private-label finished furniture, flooring products, textiles and geo components. |
|
(c) |
The Specialized products channel includes sales to automotive manufacturers and material-handling and heavy construction industries, consisting of automotive comfort and in-car motion systems, hydraulic cylinders and other engineered products. |
|
(d) |
Inter-segment sales are eliminated on a consolidated basis. |
SOMNIGROUP INTERNATIONAL INC. AND SUBSIDIARIES
Reconciliation of Non-GAAP Financial Measures
(in millions, except percentages, ratios and per common share amounts)
The Company provides information regarding adjusted net income, EBITDA, adjusted EBITDA, adjusted EPS, adjusted gross profit, adjusted gross margin, adjusted operating income (expense), adjusted operating margin, consolidated indebtedness and consolidated indebtedness less netted cash, which are not recognized terms under GAAP and do not purport to be alternatives to net income, earnings per share, gross profit, gross margin, operating income (expense) and operating margin as a measure of operating performance, or an alternative to total debt as a measure of liquidity. The Company believes these non-GAAP financial measures provide investors with performance measures that better reflect the Company's underlying operations and trends, providing a perspective not immediately apparent from net income, gross profit, gross margin, operating income (expense) and operating margin. The adjustments management makes to derive the non-GAAP financial measures include adjustments to exclude items that may cause short-term fluctuations in the nearest GAAP financial measure, but which management does not consider to be the fundamental attributes or primary drivers of the Company's business.
The Company believes that exclusion of these items assists in providing a more complete understanding of the Company's underlying results from operations and trends, and management uses these measures along with the corresponding GAAP financial measures to manage the Company's business, to evaluate its consolidated and business segment performance compared to prior periods and the marketplace, to establish operational goals and to provide continuity to investors for comparability purposes. Limitations associated with the use of these non-GAAP financial measures include that these measures do not present all of the amounts associated with the Company's results as determined in accordance with GAAP. These non-GAAP financial measures should be considered supplemental in nature and should not be construed as more significant than comparable financial measures defined by GAAP. Because not all companies use identical calculations, these presentations may not be comparable to other similarly titled measures of other companies. For more information about these non-GAAP financial measures and a reconciliation to the nearest GAAP financial measure, please refer to the reconciliations on the following pages.
Constant Currency Information
In this press release the Company refers to, and in other press releases and other communications with investors the Company may refer to, net sales, earnings or other historical financial information on a "constant currency basis", which is a non-GAAP financial measure. These references to constant currency basis do not include operational impacts that could result from fluctuations in foreign currency rates. To provide information on a constant currency basis, the applicable financial results are adjusted based on a simple mathematical model that translates current period results in local currency using the comparable prior corresponding period's currency conversion rate. This approach is used for countries where the functional currency is the local country currency. This information is provided so that certain financial results can be viewed without the impact of fluctuations in foreign currency rates, thereby facilitating period-to-period comparisons of business performance.
Adjusted Net Income and Adjusted EPS
A reconciliation of reported net income to adjusted net income and the calculation of adjusted EPS are provided below. Management believes that the use of these non-GAAP financial measures provides investors with additional useful information with respect to the impact of various adjustments as described in the footnotes at the end of this release.
The following table sets forth the reconciliation of the Company's reported net income to adjusted net income and the calculation of adjusted EPS for the three months ended September 30, 2026 and 2025:
|
|
Three Months Ended |
||
|
(in millions, except per share amounts) |
September 30, 2026 |
|
September 30, 2025 |
|
Net income |
$ 163.5 |
|
$ 177.4 |
|
Transaction costs (1) |
35.5 |
|
(0.9) |
|
Business combination charges, Leggett & Platt (2) |
14.8 |
|
— |
|
Loss on extinguishment of debt (3) |
13.0 |
|
— |
|
Non-cash effects of purchase accounting (4) |
10.0 |
|
— |
|
Business combination charges, Mattress Firm (5) |
9.0 |
|
32.2 |
|
Supply chain transition costs (6) |
— |
|
7.3 |
|
Disposition-related costs (7) |
— |
|
1.3 |
|
Adjusted income tax provision (8) |
(16.9) |
|
(15.9) |
|
Adjusted net income |
$ 228.9 |
|
$ 201.4 |
|
|
|
|
|
|
Adjusted earnings per common share, diluted |
$ 1.04 |
|
$ 0.95 |
|
|
|
|
|
|
Diluted shares outstanding |
220.2 |
|
212.5 |
|
|
|
Please refer to Footnotes at the end of this release. |
Adjusted Gross Profit, Adjusted Gross Margin, Adjusted Operating Income (Expense) and Adjusted Operating Margin
A reconciliation of gross profit and gross margin to adjusted gross profit and adjusted gross margin, respectively, and operating income (expense) and operating margin to adjusted operating income (expense) and adjusted operating margin, respectively, are provided below. Management believes that the use of these non-GAAP financial measures provides investors with additional useful information with respect to the impact of various adjustments as described in the footnotes at the end of this release.
The following table sets forth the reconciliation of the Company's reported gross profit and operating income (expense) to the calculation of adjusted gross profit and adjusted operating income (expense) for the three months ended September 30, 2026.
|
|
3Q 2026 |
||||||||||||||||||||
|
(in millions, except percentages) |
Consolidated |
|
Margin |
|
Mattress |
|
Margin |
|
Leggett |
|
Margin |
|
Tempur |
|
Margin |
|
Tempur |
|
Margin |
|
Corporate |
|
Net sales |
$ 2,350.8 |
|
|
|
$ 1,008.3 |
|
|
|
$ 372.6 |
|
|
|
$ 693.1 |
|
|
|
$ 276.8 |
|
|
|
$ — |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
$ 987.7 |
|
42.0 % |
|
$ 347.3 |
|
34.4 % |
|
$ 66.0 |
|
17.7 % |
|
$ 448.4 |
|
64.7 % |
|
$ 126.0 |
|
45.5 % |
|
$ — |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business combination charges, Leggett & Platt (2) |
12.7 |
|
|
|
— |
|
|
|
12.7 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Business combination charges, Mattress Firm (5) |
7.3 |
|
|
|
2.0 |
|
|
|
— |
|
|
|
5.3 |
|
|
|
— |
|
|
|
— |
|
Non-cash effects of purchase accounting (4) |
2.9 |
|
|
|
— |
|
|
|
2.9 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total adjustments |
22.9 |
|
|
|
2.0 |
|
|
|
15.6 |
|
|
|
5.3 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted gross profit |
$ 1,010.6 |
|
43.0 % |
|
$ 349.3 |
|
34.6 % |
|
$ 81.6 |
|
21.9 % |
|
$ 453.7 |
|
65.5 % |
|
$ 126.0 |
|
45.5 % |
|
$ — |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (expense) |
$ 297.4 |
|
12.7 % |
|
$ 94.5 |
|
9.4 % |
|
$ 21.0 |
|
5.6 % |
|
$ 230.2 |
|
33.2 % |
|
$ 25.9 |
|
9.4 % |
|
$ (74.2) |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transaction costs (1) |
35.5 |
|
|
|
— |
|
|
|
2.1 |
|
|
|
— |
|
|
|
— |
|
|
|
33.4 |
|
Business combination charges, Leggett & Platt (2) |
14.8 |
|
|
|
— |
|
|
|
13.2 |
|
|
|
— |
|
|
|
— |
|
|
|
1.6 |
|
Non-cash effects of purchase accounting (4) |
9.1 |
|
|
|
— |
|
|
|
4.5 |
|
|
|
— |
|
|
|
— |
|
|
|
4.6 |
|
Business combination charges, Mattress Firm (5) |
7.4 |
|
|
|
2.0 |
|
|
|
— |
|
|
|
5.4 |
|
|
|
— |
|
|
|
— |
|
Total adjustments |
66.8 |
|
|
|
2.0 |
|
|
|
19.8 |
|
|
|
5.4 |
|
|
|
— |
|
|
|
39.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income (expense) |
$ 364.2 |
|
15.5 % |
|
$ 96.5 |
|
9.6 % |
|
$ 40.8 |
|
11.0 % |
|
$ 235.6 |
|
34.0 % |
|
$ 25.9 |
|
9.4 % |
|
$ (34.6) |
The following table sets forth the reconciliation of the Company's reported gross profit and operating income (expense) to the calculation of adjusted gross profit and adjusted operating income (expense) for the three months ended September 30, 2025:
|
|
3Q 2025 |
||||||||||||||||
|
(in millions, except percentages) |
Consolidated |
|
Margin |
|
Mattress |
|
Margin |
|
Tempur Sealy |
|
Margin |
|
Tempur Sealy |
|
Margin |
|
Corporate |
|
Net sales |
$ 2,122.6 |
|
|
|
$ 1,070.8 |
|
|
|
$ 736.1 |
|
|
|
$ 315.7 |
|
|
|
$ — |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
$ 952.8 |
|
44.9 % |
|
$ 368.1 |
|
34.4 % |
|
$ 429.6 |
|
58.4 % |
|
$ 155.1 |
|
49.1 % |
|
$ — |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business combination charges, Mattress Firm (5) |
13.4 |
|
|
|
12.7 |
|
|
|
0.7 |
|
|
|
— |
|
|
|
— |
|
Supply chain transition costs (6) |
0.9 |
|
|
|
— |
|
|
|
0.9 |
|
|
|
— |
|
|
|
— |
|
Total adjustments |
14.3 |
|
|
|
12.7 |
|
|
|
1.6 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted gross profit |
$ 967.1 |
|
45.6 % |
|
$ 380.8 |
|
35.6 % |
|
$ 431.2 |
|
58.6 % |
|
$ 155.1 |
|
49.1 % |
|
$ — |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (expense) |
$ 314.7 |
|
14.8 % |
|
$ 81.2 |
|
7.6 % |
|
$ 214.4 |
|
29.1 % |
|
$ 57.0 |
|
18.1 % |
|
$ (37.9) |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business combination charges, Mattress Firm (5) |
26.0 |
|
|
|
19.4 |
|
|
|
0.7 |
|
|
|
— |
|
|
|
5.9 |
|
Transaction costs (1) |
1.2 |
|
|
|
0.3 |
|
|
|
— |
|
|
|
— |
|
|
|
0.9 |
|
Supply chain transition costs (6) |
0.9 |
|
|
|
— |
|
|
|
0.9 |
|
|
|
— |
|
|
|
— |
|
Disposition-related costs (7) |
0.9 |
|
|
|
— |
|
|
|
0.9 |
|
|
|
— |
|
|
|
— |
|
Total adjustments |
29.0 |
|
|
|
19.7 |
|
|
|
2.5 |
|
|
|
— |
|
|
|
6.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income (expense) |
$ 343.7 |
|
16.2 % |
|
$ 100.9 |
|
9.4 % |
|
$ 216.9 |
|
29.5 % |
|
$ 57.0 |
|
18.1 % |
|
$ (31.1) |
EBITDA, Adjusted EBITDA and Consolidated Indebtedness less Netted Cash
The following reconciliations are provided below:
- Net income to EBITDA and adjusted EBITDA
- Ratio of consolidated indebtedness less netted cash to adjusted EBITDA per credit facility
- Total debt, net to consolidated indebtedness less netted cash
Management believes that presenting these non-GAAP measures provides investors with useful information with respect to the Company's operating performance, cash flow generation and comparisons from period to period, as well as general information about the Company's leverage.
The Company's credit agreement (the "2023 Credit Agreement") provides the definition of adjusted EBITDA. Accordingly, the Company presents adjusted EBITDA to provide information regarding the Company's compliance with requirements under the 2023 Credit Agreement.
The following table sets forth the reconciliation of the Company's reported net income to the calculations of EBITDA and adjusted EBITDA for the three months ended September 30, 2026 and 2025:
|
|
Three Months Ended |
||
|
(in millions) |
September 30, 2026 |
|
September 30, 2025 |
|
Net income |
$ 163.5 |
|
$ 177.4 |
|
Interest expense, net |
58.4 |
|
69.9 |
|
Non-cash effects of purchase accounting, interest expense (4) |
0.9 |
|
— |
|
Income tax provision |
59.9 |
|
56.2 |
|
Depreciation and amortization |
83.4 |
|
75.5 |
|
Non-cash effects of purchase accounting, depreciation & amortization (4) |
9.1 |
|
— |
|
EBITDA |
$ 375.2 |
|
$ 379.0 |
|
Adjustments: |
|
|
|
|
Transaction costs (1) |
35.5 |
|
(0.9) |
|
Business combination charges, Leggett & Platt (2) |
14.8 |
|
— |
|
Loss on extinguishment of debt (3) |
13.0 |
|
— |
|
Business combination charges, Mattress Firm (5) |
9.0 |
|
32.2 |
|
Supply chain transition costs (6) |
— |
|
7.3 |
|
Disposition-related costs (7) |
— |
|
1.3 |
|
Adjusted EBITDA |
$ 447.5 |
|
$ 418.9 |
The following table sets forth the reconciliation of the Company's net income to the calculations of EBITDA and adjusted EBITDA for the trailing twelve months ended September 30, 2026:
|
|
Trailing Twelve Months Ended |
|
(in millions) |
September 30, 2026 |
|
Net income |
$ 519.4 |
|
Interest expense, net |
241.6 |
|
Non-cash effects of purchase accounting, interest expense (4) |
0.9 |
|
Income tax provision |
183.3 |
|
Depreciation and amortization |
310.6 |
|
Non-cash effects of purchase accounting, depreciation & amortization (4) |
9.1 |
|
EBITDA |
$ 1,264.9 |
|
Adjustments: |
|
|
Transaction costs (1) |
47.5 |
|
Business combination charges, Mattress Firm (5) |
34.3 |
|
Business combination charges, Leggett & Platt (2) |
14.8 |
|
Loss on extinguishment of debt (3) |
13.0 |
|
Legal and other charges (9) |
8.6 |
|
Cloud-based computing arrangements impairment (10) |
6.2 |
|
Adjusted EBITDA |
$ 1,389.3 |
|
Earnings from Leggett & Platt prior to acquisition (11) |
330.5 |
|
Future cost synergies to be realized from Leggett & Platt acquisition (12) |
75.0 |
|
Future cost synergies to be realized from Mattress Firm acquisition (13) |
70.0 |
|
Adjusted EBITDA per credit facility |
$ 1,864.8 |
|
|
|
|
Consolidated indebtedness less netted cash |
$ 5,014.9 |
|
|
|
|
Ratio of consolidated indebtedness less netted cash to adjusted EBITDA per credit facility |
2.69 times |
Under the 2023 Credit Agreement, the definition of adjusted EBITDA per credit facility contains certain restrictions that limit adjustments to net income when calculating adjusted EBITDA. For the trailing twelve months ended September 30, 2026, the Company's adjustments to net income when calculating adjusted EBITDA did not exceed the allowable amount under the 2023 Credit Agreement.
The ratio of consolidated indebtedness less netted cash to adjusted EBITDA per credit facility is 2.69 times for the trailing twelve months ended September 30, 2026. The 2023 Credit Agreement requires the Company to maintain a ratio of consolidated indebtedness less netted cash to adjusted EBITDA of less than 5.00 times.
The following table sets forth the reconciliation of the Company's reported total debt to the calculation of consolidated indebtedness less netted cash as of September 30, 2026. "Consolidated Indebtedness" and "Netted Cash" are terms used in the 2023 Credit Agreement for purposes of certain financial covenants.
|
(in millions) |
September 30, 2026 |
|
Total debt, net |
$ 5,381.6 |
|
Plus: Deferred financing costs (14) |
245.4 |
|
Consolidated indebtedness |
5,627.0 |
|
Less: Netted cash (15) |
612.1 |
|
Consolidated indebtedness less netted cash |
$ 5,014.9 |
Footnotes:
|
(1) |
In the third quarter of 2026, the Company recorded
In the trailing twelve months ended September 30, 2026, the Company recognized |
|
(2) |
In the third quarter of 2026, the Company recorded |
|
(3) |
In the third quarter of 2026, the Company recognized |
|
(4) |
In the third quarter of 2026, the Company recorded |
|
(5) |
In the third quarter of 2026, the Company recorded
In the trailing twelve months ended September 30, 2026, the Company recognized |
|
(6) |
In the third quarter of 2025, the Company recognized |
|
(7) |
In the third quarter of 2025, the Company recognized |
|
(8) |
Adjusted income tax provision represents the tax effects associated with the aforementioned items and other non-recurring discrete items. |
|
(9) |
In the trailing twelve months ended September 30, 2026, the Company recorded |
|
(10) |
In the trailing twelve months ended September 30, 2026, the Company recorded |
|
(11) |
The Company completed the Leggett & Platt acquisition on August 26, 2026 and designated this subsidiary as restricted under the 2023 Credit Agreement. For covenant compliance purposes, the Company included |
|
(12) |
In the trailing twelve months ended September 30, 2026, the Company is permitted to include |
|
(13) |
In the trailing twelve months ended September 30, 2026, the Company is permitted to include |
|
(14) |
The Company presents deferred financing costs as a direct reduction from the carrying amount of the related debt in the Condensed Consolidated Balance Sheets. For purposes of determining total debt for financial covenant purposes, the Company has added these costs back to total debt, net as calculated per the Condensed Consolidated Balance Sheets. |
|
(15) |
Netted cash includes cash and cash equivalents for domestic and foreign subsidiaries designated as restricted subsidiaries in the 2023 Credit Agreement. |
View original content:https://www.prnewswire.com/news-releases/somnigroup-international-inc-reports-record-third-quarter-2026-results-302932448.html
SOURCE Somnigroup International
FAQ
AI-generated questions and answers. How Rhea-AI works. Not financial advice.
What is Somnigroup's revised 2026 earnings guidance?
Somnigroup expects full-year 2026 adjusted EPS of $2.85 to $2.95. The midpoint represents an approximate 7% increase from 2025 adjusted EPS.
When will Somnigroup pay its declared quarterly dividend?
Somnigroup will pay its declared $0.17-per-share quarterly cash dividend on December 7, 2026, to shareholders of record at the close of business on November 23, 2026.
What margins did Leggett & Platt contribute to Somnigroup after the acquisition?
Leggett & Platt reported a 17.7% gross margin and 5.6% operating margin for August 26 through September 30, 2026. Its adjusted gross margin was 21.9%, and its adjusted operating margin was 11.0%; both adjusted measures are non-GAAP.