Attached files

file filename
8-K - 8-K - SEALY CORPa11-15951_18k.htm

Exhibit 99.1

 

SEALY CORPORATION

Press Release — 2Q Fiscal 2011 Results

June 28, 2011

 

News Release

 

Sealy Corporation Reports Fiscal Second Quarter 2011 Results

 

2nd Quarter Results from Continuing Operations—

—Net Sales Increase 11% to $321.3 Million—

 

TRINITY, N.C., June 28, 2011 — Sealy Corporation (NYSE: ZZ), a leading global bedding manufacturer, today announced results for its fiscal second quarter 2011.

 

Fiscal 2011 2nd Quarter Highlights for Continuing Operations

 

·                  Net sales were $321.3 million, an increase of 10.6% compared to the same prior year quarter.

 

·                  Gross profit increased by $3.5 million to $125.1 million from the prior year quarter.

 

·                  Income from operations decreased by $4.7 million to $22.4 million.  Included in this result are $12.7 million of incremental costs associated with the launch of the Next Generation Posturepedic line, including price discounting for the old line, manufacturing start up, launch related costs and national advertising expenses.

 

·                  Net income from continuing operations was $0.8 million or $0.01 per diluted share, compared to $3.7 million or $0.03 per diluted share in the prior year quarter.  The corresponding share counts for 2011 and 2010 second quarter EPS were 107.9 million and 287.7 million, respectively. For further information on the calculation of diluted shares, please see the attached Reconciliation of Fully Diluted Sharecount schedule.

 

·                  Adjusted EBITDA decreased 18.7% to $32.8 million from $40.3 million. Adjusted EBITDA margin decreased to 10.2%, compared to 13.9% in the prior year period.

 

“We were pleased with our operational and financial performance in the second quarter, which allowed the company

 

1



 

to deliver double digit sales growth over the prior year, as well as sequential growth in gross margin, income from operations and Adjusted EBITDA.  We accomplished these results even as we saw conditions for the industry become more challenging than expected.  We also began to reap some benefits associated with our recent strategic investments, which included $12.7 million of incremental costs associated with the launch of our Next Generation Posturepedic product line and our new national advertising campaign.  The Next Generation Posturepedic launch is proceeding well ahead of plan, as we exceeded our goal of shipping the line to at least 60% of our retail partners by Memorial Day.  The timely roll out and the positive consumer and retailer reaction to the Posturepedic launch contributed to our strong double digit revenue growth performance for the quarter.  In addition to the exceptional Posturepedic performance, our 2010 products continued to exhibit positive sales momentum, with double digit revenue growth from both our Sealy Branded promotional line and our Embody specialty line.  As a result of these actions, the company continued to focus on further deleveraging our balance sheet, as demonstrated by the May 2011 redemption of $10 million of our 10 7/8% senior notes.  This action reflects the confidence we have in our business despite an increasingly challenging retail and inflationary environment.  The balance of the year is shaping up to be more challenging, but the ongoing success of our broad product portfolio affirms the confidence we have in our ability to drive improved financial performance, with expected continued revenue growth, and improving gross margin and Adjusted EBITDA results in the second half of 2011,” stated Larry Rogers, Sealy’s President and Chief Executive Officer.

 

Fiscal 2011 Second Quarter Results

 

Total U.S. net sales increased 10.6% to $253.4 million from the second quarter of fiscal 2010.  Wholesale unit volume increased 12.2%, while wholesale average unit selling price decreased 1.2% on a year-over-year basis.  The increase in unit volume is attributable to higher sales of Sealy’s Next Generation Posturepedic line which had been distributed to the majority of Sealy’s customers by the end of the second quarter as well as increased sales of Sealy branded products. The decrease in Sealy’s average unit selling price was driven by the heavy mix of Next Generation Posturepedic floor

 

2



 

samples which typically carry a significant discount during a new line’s initial distribution.

 

International net sales increased $6.5 million, or 10.5%, from the second quarter of fiscal 2010 to $67.9 million. Excluding the effects of currency fluctuation, international net sales increased 6.3% from the second quarter of fiscal 2010. This increase was primarily due to increased sales in the Argentina, Mexico and Canada markets.

 

Gross profit for the second fiscal quarter increased by $3.5 million to $125.1 million from the prior year quarter.  Gross margin decreased by 292 basis points to 38.9%. U.S. gross margin decreased 327 basis points to 38.3%.  The decrease in gross margin was driven primarily by the launch of the Next Generation Posturepedic line. The launch included costs related to the heavy mix of discounted floor samples and start up efforts of the new line. These combined actions negatively impacted U.S. gross profit margin by approximately 2.0 percentage points. Higher material costs related to increased commodity prices and other inflation contributed 1.2 percentage points of the decrease in U.S. gross margin. Additionally, the increased sales of Sealy branded product discussed above contributed to the lower margins in the current quarter as these value priced products carry a lower gross margin.

 

Selling, general, and administrative (SG&A) expenses were $107.4 million for the second quarter of fiscal 2011, an increase of $9.2 million versus the comparable period a year earlier.  As a percentage of net sales, these expenses were 33.4% and 33.8% for the quarters ended May 29, 2011 and May 30, 2010, respectively, a decrease of 0.4 percentage points. The increase in absolute dollars was primarily driven by a $7.3 million increase in volume driven variable expenses, consisting of a $3.0 million increase in delivery costs due to higher fuel costs, a $2.9 million increase in cooperative advertising and promotional costs, and a $1.4 million increase in bad debt expenses. Fixed operating costs, exclusive of non-cash compensation expense, increased $4.4 million from the prior year period. This increase is primarily due to an increase of $4.0 million in costs incurred to support the launch of the Next Generation Posturepedic line and $1.8 million related to our new advertising campaign.  These costs were offset by a $2.4 million decrease in expected incentive based compensation for

 

3



 

fiscal 2011. Non-cash compensation expense decreased by $2.2 million compared to the second quarter of fiscal 2010 due primarily to the vesting of restricted share unit grants.

 

Income from operations for the second fiscal quarter decreased by $4.7 million to $22.4 million.  The decrease was due to an increase in SG&A expenses primarily associated with the Next Generation Posturepedic launch.

 

Net income from continuing operations for the second quarter was $0.01 per diluted share.  Net loss from discontinued operations for the period was $(0.01) per diluted share.  Included in the net loss from discontinued operations are the operational results related to the European and Brazilian businesses and the related losses on disposition.  Net loss for the second fiscal quarter was $(0.00) per diluted share.  For further information on the calculation of diluted shares, please see the attached Reconciliation of Fully Diluted Sharecount schedule.

 

Fiscal 2011 Six Month Results

 

Net sales for the six months ended May 29, 2011 increased 4.1% to $626.8 million from $602.4 million for the comparable period a year earlier. Gross profit was $243.6 million, or 38.9% of net sales, versus $254.5 million, or 42.2% of net sales, for the comparable period a year earlier.  Net income from continuing operations was $0.9 million, versus net income of $11.9 million in the prior year period.  Included in this result are $23.9 million of incremental costs associated with the launch of the Next Generation Posturepedic line, including price discounting for the old line, manufacturing start up, launch related costs and national advertising expenses.  Adjusted EBITDA decreased 30.4% to $62.8 million, or 10.0% of net sales, from $90.3 million, or 15% of net sales, compared to the same period in the prior year.

 

As of May 29 2011, the Company’s debt net of cash was $707.6 million and Net Debt to Adjusted EBITDA ratio (excluding the Convertible Payment In Kind Notes) based on the trailing 12 months was 3.49x. During the quarter, the Company redeemed $10 million of its 10 7/8% senior notes.

 

4



 

Results from Continuing Operations

 

During the fourth quarter 2010, the company divested the assets of its manufacturing operations in France and Italy, which represented all of the assets in its Europe segment.  In addition, the company discontinued manufacturing operations in Brazil.  The company has transitioned to a license arrangement with third parties in both of these markets.  These businesses are accounted for as discontinued operations, and accordingly, the company has reclassified its financial data for all periods presented to reflect these actions.  Unless otherwise noted, the reported financial data pertains to Sealy’s continuing operations.

 

Non-GAAP Measures

 

Within the information above, Sealy provides information regarding Adjusted EBITDA and Adjusted EBITDA Margin which are not recognized terms under GAAP (Generally Accepted Accounting Principles) and do not purport to be alternatives to operating income or net income as a measure of operating performance or to cash flows from operating activities as a measure of liquidity. We present Adjusted EBITDA, because the covenants contained in our senior debt agreements are based upon these measures and Adjusted EBITDA is a material component of those covenants. Additionally, management uses Adjusted EBITDA to evaluate the Company’s operating performance.  We also present Adjusted EBITDA margin, which is Adjusted EBTIDA reflected as a percentage of net sales because we believe that this measure provides useful incremental information to investors regarding our operating performance.  Additionally, these measures are not intended to be measures of available cash flow for management’s discretionary use, as these measures do not consider certain cash requirements such as interest payments, tax payments and debt service requirements. Because not all companies use identical calculations, this presentation may not be comparable to other similarly titled measures of other companies.  A reconciliation of Adjusted EBITDA and Adjusted EBITDA Margin to the Company’s net income is provided in the attached schedule.

 

Additionally, the Company provides certain information on a constant currency basis which reflects a comparison of current period results translated at the prior period currency rates.  This information is provided because we

 

5



 

believe that it provides useful incremental information to investors regarding our operating performance.

 

Conference Call

 

The Company will hold a conference call today to discuss its fiscal second quarter 2011 results at 5:00 p.m. (Eastern Standard Time).  The conference call can be accessed live over the phone by dialing 1-877-941-4774, or for international callers, 1-480-629-9760. A replay will be available one hour after the call and can be accessed by dialing 1-877-870-5176, or for international callers, 1-858-384-5517. The passcode for the live call and the replay is 4448616. The replay will be available until July 5, 2011.

 

Interested investors and other parties may also listen to a simultaneous webcast of the conference call by logging onto the Investors section of the Company’s website at www.sealy.com. The on-line replay will be available for a limited time beginning immediately following the call in the Investors section of the Company’s website at www.sealy.com.

 

About Sealy

 

Sealy owns the largest bedding brand in the world, with sales of $1.2 billion in fiscal 2010. The Company manufactures and markets a broad range of mattresses and foundations under the Sealy(R), Sealy Posturepedic(R), Sealy Embody(TM), Stearns & Foster(R), and Bassett(R) brands. Sealy operates 25 plants in North America, and has the largest market share and highest consumer awareness of any bedding brand on the continent. In the United States, Sealy sells its products to approximately 3,000 customers with more than 7,000 retail outlets. Sealy is also a leading supplier to the hospitality industry. For more information, please visit www.sealy.com.

 

This document contains forward-looking statements within the meaning of the safe harbor provisions of the Securities Litigation Reform Act of 1995. Terms such as “expect,” “believe,” “continue,” and “grow,” as well as similar comments, are forward-looking in nature. Although the Company believes its growth plans are based upon reasonable assumptions, it can give no assurances that such expectations can be attained. Factors that could cause actual results to differ materially from the Company’s expectations include: general business and economic conditions, competitive

 

6



 

factors, raw materials purchasing, and fluctuations in demand. Please refer to the Company’s Securities and Exchange Commission filings for further information.

 

CONTACT: Mark D. Boehmer, VP & Treasurer, Sealy Corporation, +1-336-862-8705

 

SOURCE: SEALY CORPORATION

 

The condensed consolidated statements of operations and related information presented below have been adjusted for discontinued operations presentation for all periods presented.  However, the condensed consolidated balance sheets and statements of cash flows have not been adjusted for such presentation.

 

SEALY CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEET

(In thousands)

(Unaudited)

 

 

 

May 29,

 

November 28,

 

May 30,

 

 

 

2011

 

2010

 

2010

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and equivalents

 

$

79,292

 

$

109,255

 

$

79,557

 

Accounts receivable, net of allowances for bad debts, cash discounts and returns

 

151,755

 

140,778

 

164,769

 

Inventories

 

61,443

 

57,178

 

67,276

 

Other current assets

 

30,439

 

19,543

 

22,069

 

Deferred income tax assets

 

20,170

 

19,127

 

14,669

 

Total current assets

 

343,099

 

345,881

 

348,340

 

Property, plant and equipment - at cost

 

398,925

 

385,470

 

432,869

 

Less accumulated depreciation

 

(229,905

)

(217,398

)

(238,748

)

 

 

169,020

 

168,072

 

194,121

 

Other assets:

 

 

 

 

 

 

 

Goodwill

 

363,498

 

361,958

 

360,893

 

Intangible assets, net

 

1,253

 

1,387

 

1,528

 

Deferred income tax assets

 

5,125

 

6,140

 

9,425

 

Other assets, including debt issuance costs, net

 

50,657

 

53,319

 

51,094

 

 

 

420,533

 

422,804

 

422,940

 

Total assets

 

$

932,652

 

$

936,757

 

$

965,401

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Current portion - long-term obligations

 

$

2,069

 

$

2,166

 

$

10,400

 

Accounts payable

 

74,046

 

66,507

 

88,371

 

Accrued incentives and advertising

 

26,028

 

34,510

 

27,808

 

Accrued compensation

 

17,710

 

22,390

 

22,801

 

Accrued interest

 

14,205

 

14,359

 

14,659

 

Other accrued liabilities

 

32,333

 

37,198

 

31,785

 

Total current liabilities

 

166,391

 

177,130

 

195,824

 

Long-term obligations, net of current portion

 

784,776

 

793,084

 

798,122

 

Other liabilities

 

51,190

 

53,357

 

58,754

 

Deferred income tax liabilities

 

842

 

825

 

871

 

 

 

 

 

 

 

 

 

Stockholders’ deficit:

 

 

 

 

 

 

 

Common stock

 

982

 

979

 

950

 

Additional paid-in capital

 

924,615

 

911,066

 

900,932

 

Accumulated deficit

 

(1,007,968

)

(1,006,689

)

(986,387

)

Accumulated other comprehensive income

 

11,824

 

7,005

 

(3,665

)

Total shareholders’ deficit

 

(70,547

)

(87,639

)

(88,170

)

Total liabilties and shareholders’ deficit

 

$

932,652

 

$

936,757

 

$

965,401

 

 

7



 

SEALY  CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

 

 

 

Three Months Ended

 

 

 

May 29,

 

May 30,

 

 

 

2011

 

2010

 

 

 

 

 

 

 

Net sales

 

$

321,296

 

$

290,525

 

Cost of goods sold

 

196,222

 

168,951

 

 

 

 

 

 

 

Gross profit

 

125,074

 

121,574

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

107,447

 

98,297

 

Amortization expense

 

72

 

72

 

Royalty income, net of royalty expense

 

(4,804

)

(3,807

)

 

 

 

 

 

 

Income from operations

 

22,359

 

27,012

 

 

 

 

 

 

 

Interest expense

 

21,666

 

21,237

 

Refinancing and extinguishment of debt

 

1,236

 

3,759

 

Other income, net

 

(102

)

(52

)

 

 

 

 

 

 

(Loss) income before income taxes

 

(441

)

2,068

 

Income tax benefit

 

(568

)

(552

)

Equity in earnings of unconsolidated affiliates

 

623

 

1,047

 

Income from continuing operations

 

750

 

3,667

 

Loss from discontinued operations

 

(1,127

)

(2,818

)

Net (loss) income

 

$

(377

)

$

849

 

 

 

 

 

 

 

Earnings (loss) per common share—Basic

 

 

 

 

 

Income (loss) from continuing operations per common share

 

$

0.01

 

$

0.04

 

Loss from discontinued operations per common share

 

(0.01

)

(0.03

)

(Loss) earnings per common share—Basic

 

$

 

$

0.01

 

 

 

 

 

 

 

Earnings (loss) per common share—Diluted

 

 

 

 

 

Income (loss) from continuing operations per common share

 

$

0.01

 

$

0.03

 

Loss from discontinued operations per common share

 

(0.01

)

(0.01

)

Earnings (loss) per common share—Diluted

 

$

 

$

0.02

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

Basic

 

98,040

 

94,604

 

Diluted

 

107,933

 

287,714

 

 

8



 

SEALY  CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

 

 

 

Six Months Ended

 

 

 

May 29,

 

May 30,

 

 

 

2011

 

2010

 

 

 

 

 

 

 

Net sales

 

$

626,825

 

$

602,413

 

Cost of goods sold

 

383,247

 

347,957

 

 

 

 

 

 

 

Gross profit

 

243,578

 

254,456

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

211,181

 

198,585

 

Amortization expense

 

144

 

144

 

Royalty income, net of royalty expense

 

(9,775

)

(7,929

)

 

 

 

 

 

 

Income from operations

 

42,028

 

63,656

 

 

 

 

 

 

 

Interest expense

 

43,374

 

42,970

 

Refinancing and extinguishment of debt

 

1,236

 

3,759

 

Other income, net

 

(207

)

(102

)

 

 

 

 

 

 

(Loss) income before income taxes

 

(2,375

)

17,029

 

Income tax (benefit) provision

 

(1,777

)

7,075

 

Equity in earnings of unconsolidated affiliates

 

1,478

 

1,990

 

Income (loss) from continuing operations

 

880

 

11,944

 

Loss from discontinued operations

 

(2,159

)

(5,380

)

Net (loss) income

 

$

(1,279

)

$

6,564

 

 

 

 

 

 

 

Earnings (loss) per common share—Basic

 

 

 

 

 

Income (loss) from continuing operations per common share

 

$

0.01

 

$

0.13

 

Loss from discontinued operations per common share

 

(0.02

)

(0.06

)

(Loss) earnings per common share—Basic

 

$

(0.01

)

$

0.07

 

 

 

 

 

 

 

Earnings (loss) per common share—Diluted

 

 

 

 

 

Income (loss) from continuing operations per common share

 

$

0.01

 

$

0.07

 

Loss from discontinued operations per common share

 

(0.02

)

(0.02

)

Earnings (loss) per common share—Diluted

 

$

(0.01

)

$

0.05

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

Basic

 

97,928

 

94,563

 

Diluted

 

107,298

 

286,092

 

 

9


 


 

SEALY CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(Unaudited)

 

 

 

Six Months Ended

 

 

 

May 29,

 

May 30,

 

 

 

2011

 

2010

 

Operating activities:

 

 

 

 

 

Net (loss) income

 

$

(1,279

)

$

6,564

 

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

 

 

 

 

 

Depreciation and amortization

 

12,262

 

14,736

 

Deferred income taxes

 

672

 

3,891

 

Bad debt expense

 

1,783

 

(902

)

Amortization of deferred gain on sale-leaseback

 

(345

)

(327

)

Paid in kind interest on convertible notes

 

9,312

 

6,980

 

Amortization of discount on new senior secured notes

 

728

 

1,030

 

Amortization of debt issuance costs and other

 

2,351

 

2,889

 

Impairment charges

 

288

 

 

Share-based compensation

 

5,773

 

9,215

 

(Gain) loss on sale of assets

 

1

 

262

 

Write-off of debt issuance costs related to debt extinguishments

 

326

 

2,709

 

Loss on repurchase of senior notes

 

617

 

1,050

 

Dividends received from unconsolidated affiliates

 

1,011

 

 

Equity in earnings of unconsolidated affiliates

 

(1,478

)

(1,990

)

Loss on disposition of subsidiary

 

206

 

 

Other, net

 

(291

)

2,146

 

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(10,124

)

(11,105

)

Inventories

 

(3,983

)

(13,123

)

Prepaid expenses and other current assets

 

(8,718

)

1,188

 

Other assets

 

663

 

(282

)

Accounts payable

 

7,068

 

3,311

 

Accrued expenses

 

(22,474

)

(33,472

)

Other liabilities

 

(2,015

)

800

 

Net cash used in operating activities

 

(7,646

)

(4,430

)

Investing activities:

 

 

 

 

 

Purchase of property, plant and equipment

 

(13,239

)

(6,678

)

Proceeds from sale of property, plant and equipment

 

22

 

67

 

Net cash used in investing activities

 

(13,217

)

(6,611

)

Financing activities:

 

 

 

 

 

Proceeds from issuance of long-term obligations

 

1,643

 

1,806

 

Repayments of long-term obligations

 

(2,506

)

(5,107

)

Repayment of senior secured notes, including premium of $300 and $1,050

 

(10,300

)

(36,050

)

Repurchase of common stock associated with vesting of employee share-based awards

 

(67

)

 

Exercise of employee stock options, including related excess tax benefits

 

583

 

145

 

Debt issuance costs

 

(147

)

2

 

Other

 

(34

)

(77

)

Net cash used in financing activities

 

(10,828

)

(39,281

)

Effect of exchange rate changes on cash

 

1,728

 

(1,548

)

Change in cash and equivalents

 

(29,963

)

(51,870

)

Cash and equivalents:

 

 

 

 

 

Beginning of period

 

109,255

 

131,427

 

End of period

 

$

79,292

 

$

79,557

 

 

10



 

RECONCILIATION OF EBITDA TO NET INCOME

NON GAAP MEASURES

 

 

 

Three Months Ended:

 

Six Months Ended:

 

 

 

May 29,

 

May 30,

 

May 29,

 

May 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

(in thousands)

 

(percentage of
net sales)

 

(in thousands)

 

(percentage of
net sales)

 

(in thousands)

 

(percentage of
net sales)

 

(in thousands)

 

(percentage of
net sales)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(377

)

-0.1

%

$

849

 

0.3

%

$

(1,279

)

-0.2

%

$

6,564

 

1.1

%

Interest expense

 

21,666

 

6.7

%

21,237

 

7.3

%

43,374

 

6.9

%

42,970

 

7.1

%

Income taxes

 

(568

)

-0.2

%

(552

)

-0.2

%

(1,777

)

-0.3

%

7,075

 

1.2

%

Depreciation and amortization (a)

 

6,208

 

1.9

%

7,144

 

2.5

%

12,262

 

2.0

%

12,843

 

2.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26,929

 

8.4

%

28,678

 

9.9

%

52,580

 

8.4

%

69,452

 

11.5

%

Adjustments for debt covenants:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Refinancing charges

 

1,236

 

0.4

%

3,759

 

1.3

%

1,236

 

0.2

%

3,759

 

0.6

%

Non-cash compensation

 

2,894

 

0.9

%

5,098

 

1.8

%

5,773

 

0.9

%

9,214

 

1.5

%

KKR consulting fees

 

293

 

0.1

%

524

 

0.2

%

659

 

0.1

%

1,020

 

0.2

%

Severance charges

 

227

 

0.1

%

137

 

0.0

%

460

 

0.1

%

1,252

 

0.2

%

Discontinued operations

 

1,127

 

0.4

%

2,818

 

1.0

%

2,159

 

0.3

%

5,380

 

0.9

%

Other (various) (b)

 

110

 

0.0

%

(665

)

-0.2

%

(47

)

0.0

%

209

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

32,816

 

10.2

%

$

40,349

 

13.9

%

$

62,820

 

10.0

%

$

90,286

 

15.0

%

 


(a) Excludes depreciation from discontinued operations

(b) Consists of various immaterial adjustments

 

Sealy Corporation

Share Count Reconciliation

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

May 29, 2011

 

May 30, 2010

 

May 29, 2011

 

May 30, 2010

 

 

 

(in thousands)

 

(in thousands)

 

Numerator:

 

 

 

 

 

 

 

 

 

Net income from continuing operations, as reported

 

$

750

 

$

3,667

 

$

880

 

$

11,944

 

Net income attributable to participating securities

 

(1

)

(11

)

(1

)

(37

)

Interest on convertible notes

 

 

4,075

 

 

7,610

 

Net income from continuing operations available to common shareholders

 

$

749

 

$

7,731

 

$

879

 

$

19,517

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

Denominator for basic earnings per share—weighted average shares

 

98,040

 

94,604

 

97,928

 

94,563

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

Convertible debt

 

 

181,776

 

 

180,000

 

Stock options

 

796

 

1,094

 

841

 

1,217

 

Restricted share units

 

8,669

 

9,895

 

8,112

 

9,977

 

Other

 

428

 

345

 

417

 

335

 

Denominator for diluted earnings per share—adjusted weighted average shares and assumed conversions

 

107,933

 

287,714

 

107,298

 

286,092

 

 

Sealy Corporation

Interest Expense

Q2 2011

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

May 29, 2011

 

May 30, 2010

 

May 29, 2011

 

May 30, 2010

 

 

 

(in thousands)

 

(in thousands)

 

Cash interest expense

 

$

15,419

 

$

15,581

 

$

30,984

 

$

32,032

 

Non-cash interest expense

 

6,247

 

5,656

 

12,390

 

10,938

 

Total interest expense

 

$

21,666

 

$

21,237

 

$

43,374

 

$

42,970

 

 

11