Attached files

file filename
8-K - 8-K - SEALY CORPa12-15451_18k.htm

Exhibit 99.1

 

News Release

 

Sealy Corporation Reports Fiscal Second Quarter 2012 Results

 

2nd Quarter Results from Continuing Operations—

 

Income from Operations Growth of 16.5% to $26.0 Million—

Adjusted EBITDA Growth of 9.7% to $36.0 Million—

 

TRINITY, N.C., June 26, 2012 — Sealy Corporation (NYSE: ZZ), a leading global bedding manufacturer, today announced results for its second quarter of fiscal 2012.

 

Fiscal 2012 2nd Quarter Recap for Continuing Operations

 

·                  Net sales decreased by $9.3 million to $312.0 million, a 2.9% decrease compared to the second quarter of fiscal 2011.

 

·                  Gross profit increased by $1.9 million to $127.0 million compared to the second quarter of fiscal 2011.  Gross margin increased 1.8 percentage points to 40.7%.

 

·                  Income from operations increased by $3.7 million to $26.0 million compared to the second quarter of fiscal 2011.

 

·                  Net income from continuing operations was $2.8 million or $0.03 per diluted share, compared to net income from continuing operations of $0.8 million or $0.01 per diluted share in the prior year quarter.  The corresponding share counts for 2012 and 2011 second quarter earnings per share were 110.1 million and 107.9 million, respectively. For further information on the calculation of diluted shares, please see the attached Reconciliation of Fully Diluted Sharecount schedule.

 

·                  Adjusted EBITDA increased by 9.7% or $3.2 million to $36.0 million compared to the prior year quarter.

 

“We delivered solid financial and operational performance in the second quarter of 2012,” stated Larry Rogers, Sealy’s

 

1



 

President and Chief Executive Officer.  “Our increased gross margin and Adjusted EBITDA performance for the quarter were driven by the successful rollout of our Next Generation Stearns & Foster line, and our strategic commitment to driving profitable sales.”

 

Fiscal 2012 Second Quarter Results

 

Total U.S. net sales decreased 5.2% to $240.2 million from the second quarter of fiscal 2011. Excluding third party sales from the component plants, wholesale average unit selling price increased 5.4%, while wholesale unit volume decreased 10.4%. The increase in average unit selling price was driven primarily by increases in all major innerspring lines and improved product mix related to the newly introduced Next Generation Stearns & Foster product line. The decrease in unit volume is attributable to relatively lower sales of Posturepedic beds, which grew 14.2% in the prior year quarter.

 

International net sales increased $4.0 million, or 5.9%, from the second quarter of fiscal 2011 to $71.8 million. This increase was primarily due to increased sales in Canada coupled with stronger sales performance in Argentina. In Canada, local currency sales increases of 6.1% translated into increases of 2.7% in U.S. dollars due to a weaker Canadian dollar. Local currency sales performance in Canada was driven by a 2.3% increase in unit volume, coupled with a 3.7% increase in average unit selling price. The increase in unit volume and average unit selling price was attributable to a successful, strategic shift in promotional events to higher priced products in the portfolio resulting in unit volume and market share growth.

 

Gross profit increased by $1.9 million to $127.0 million from the prior year quarter.  Gross margin increased 1.8 percentage points to 40.7%.  The increase in percentage of net sales was primarily due to an increase in gross profit margin in our U.S. operations, which was partially offset by decreases in gross profit margin in our Mexico and Canada operations. U.S. gross profit margin increased 2.5 percentage points to 40.8% of net sales. The increase in the U.S. gross profit percentage was due, in part, to advances made in the manufacturing processes, which resulted in a 1.3 percentage point increase in U.S. gross profit margin. A reduction in product launch costs, compared to those experienced in the

 

2



 

second quarter of fiscal 2011 for our Next Generation Posturepedic product, contributed an additional 1.3 percentage point increase in U.S. gross profit margin. We also saw an improvement of 1.0 percentage points in U.S. gross profit margin due to improved pricing and a shift in the mix of our product sales to higher priced Next Generation Stearns & Foster products in the second quarter of fiscal 2012. These improvements were partially offset by the deleveraging of costs on lower unit volume. In local currency, the gross profit margin in Canada was 40.1% as a percentage of net sales, which represents a decrease of 0.5 percentage points. This decrease was primarily driven by the impact of higher raw material costs.

 

Selling, general, and administrative expenses were $106.5 million for the second quarter of fiscal 2012, a decrease of $0.9 million versus the comparable period a year earlier. As a percentage of net sales, this expense was 34.1% and 33.4% for the quarters ended May 27, 2012 and May 29, 2011, respectively. The increase as a percentage of net sales was principally due to an increase in national advertising expenses in connection with the promotion of Sealy Posturepedic innerspring and Optimum lines of products surrounding the Memorial Day holiday and increases in incentive compensation and defined contribution expenses. These increases were offset by decreases in other product launch, cooperative advertising and promotional costs driven by the Next Generation Posturepedic rollout in the second quarter of fiscal 2011.

 

Income from operations for the second quarter of fiscal 2012 increased 16.5% or $3.7 million to $26.0 million. Prior year results included $1.7 million of higher product launch costs, which were associated with the launch of the 2011 Next Generation Posturepedic line.

 

Net income from continuing operations for the second quarter of fiscal 2012 was $0.03 per diluted share.

 

Fiscal 2012 Six Month Results

 

Net sales for the six months ended May 27, 2012 decreased 0.4% to $624.3 million from $626.8 million for the comparable period a year earlier. Gross profit was $249.4 million, or 39.9% of net sales, versus $243.6 million, or 38.9% of net sales, for the comparable period a year earlier.  Net income from continuing operations was $4.4 million, versus net

 

3



 

income of $0.9 million in the prior year period. Adjusted EBITDA increased 15.2% to $72.4 million, or 11.6% of net sales, from $62.8 million, or 10.0% of net sales, compared to the same period in the prior year.

 

As of May 27, 2012, the Company’s debt net of cash was $680.9 million and Net Debt to Adjusted EBITDA ratio (excluding the Convertible Payment In Kind Notes) was 3.71x, compared to 4.02x at November 27, 2011.  During the quarter, we redeemed $25 million of our Senior Secured Notes and amended and renewed our ABL facility to extend the maturity to 2017 and take advantage of more attractive rates.

 

“As we look forward in 2012, we are focused on driving continued performance from the Next Generation Stearns & Foster line, our value priced Sealy Promotional Line, and the premium priced Optimum by Sealy Posturepedic line.  Our Sealy Promotional and Optimum lines began shipping in the second quarter of 2012 and we expect both of them to perform well during the second half of the year.” stated Mr. Rogers.  “Finally, we remain committed to investing behind our recent product rollouts with our advertising campaign.  Specifically, we will be increasing our commitment to the Optimum line in Q3 to take advantage its momentum moving into Q4 and 2013,” concluded Mr. Rogers.

 

Sealy Corporation Acquires a Stake in Comfort Revolution

 

On June 13, 2012, the company acquired a non-controlling interest in Comfort Revolution, a company known for innovative foam products that offer an especially comfortable night’s sleep.  This latest move signals Sealy is taking a broader approach to the entire specialty products category and is willing to invest in new technologies and expertise to drive growth.

 

Results from Discontinued Operations

 

During the fourth quarter of 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

 

4



 

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

 

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. The Company presents Adjusted EBITDA, because the covenants contained in the Company’s 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.  The Company also presents Adjusted EBITDA margin, which is Adjusted EBTIDA reflected as a percentage of net sales because it believes that this measure provides useful incremental information to investors regarding the Company’s 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 the Company believes that it provides useful incremental information to investors regarding the Company’s operating performance.

 

Conference Call

 

The Company will hold a conference call today to discuss its fiscal second quarter 2012 results at 5:00 p.m. (Eastern Standard Time).  The conference call can be accessed live over the phone by dialing 1-877-941-1427, or for international callers, 1-480-629-9664. A replay will be

 

5



 

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 4545946. The replay will be available until July 3, 2012.

 

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 one of the largest bedding brands in the world, with sales of $1.2 billion in fiscal 2011. The Company manufactures and markets a broad range of mattresses and foundations under the Sealy®, Sealy Posturepedic®, Sealy Embody™, Optimum™ by Sealy Posturepedic®, Stearns & Foster®, and Bassett® 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 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

 

6



 

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 27,

 

November 27,

 

May 29,

 

 

 

2012

 

2011

 

2011

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and equivalents

 

$

81,201

 

$

107,975

 

$

79,292

 

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

 

151,265

 

126,494

 

151,755

 

Inventories

 

67,636

 

57,002

 

61,443

 

Other current assets

 

29,779

 

29,275

 

30,439

 

Deferred income tax assets

 

21,317

 

21,349

 

20,170

 

Total current assets

 

351,198

 

342,095

 

343,099

 

Property, plant and equipment - at cost

 

407,406

 

406,115

 

398,925

 

Less accumulated depreciation

 

(246,546

)

(239,370

)

(229,905

)

 

 

160,860

 

166,745

 

169,020

 

Other assets:

 

 

 

 

 

 

 

Goodwill

 

361,645

 

361,026

 

363,498

 

Intangible assets, net

 

977

 

1,116

 

1,253

 

Deferred income tax assets

 

2,400

 

1,772

 

5,125

 

Other assets, including debt issuance costs, net

 

46,479

 

46,440

 

50,657

 

 

 

411,501

 

410,354

 

420,533

 

Total assets

 

$

923,559

 

$

919,194

 

$

932,652

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Current portion - long-term obligations

 

$

1,712

 

$

1,584

 

$

2,069

 

Accounts payable

 

84,027

 

68,774

 

74,046

 

Accrued incentives and advertising

 

26,150

 

26,038

 

26,028

 

Accrued compensation

 

21,316

 

17,601

 

17,710

 

Accrued interest

 

13,646

 

14,074

 

14,205

 

Other accrued liabilities

 

30,872

 

28,426

 

32,333

 

Total current liabilities

 

177,723

 

156,497

 

166,391

 

Long-term obligations, net of current portion

 

760,356

 

790,297

 

784,776

 

Other liabilities

 

49,803

 

52,415

 

51,190

 

Deferred income tax liabilities

 

326

 

549

 

842

 

 

 

 

 

 

 

 

 

Stockholders’ deficit:

 

 

 

 

 

 

 

Common stock

 

1,014

 

1,010

 

982

 

Additional paid-in capital

 

947,358

 

935,512

 

924,615

 

Treasury stock

 

(180

)

 

 

Accumulated deficit

 

(1,013,663

)

(1,016,577

)

(1,007,968

)

Accumulated other comprehensive income

 

822

 

(509

)

11,824

 

Total shareholders’ deficit

 

(64,649

)

(80,564

)

(70,547

)

Total liabilties and shareholders’ deficit

 

$

923,559

 

$

919,194

 

$

932,652

 

 

7



 

SEALY CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

 

 

 

Three Months Ended

 

 

 

May 27,

 

May 29,

 

 

 

2012

 

2011

 

 

 

 

 

 

 

Net sales

 

$

312,031

 

$

321,296

 

Cost of goods sold

 

185,011

 

196,222

 

 

 

 

 

 

 

Gross profit

 

127,020

 

125,074

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

106,498

 

107,447

 

Amortization expense

 

72

 

72

 

Royalty income, net of royalty expense

 

(5,590

)

(4,804

)

 

 

 

 

 

 

Income from operations

 

26,040

 

22,359

 

 

 

 

 

 

 

Interest expense

 

22,465

 

21,666

 

Refinancing and extinguishment of debt

 

2,012

 

1,236

 

Other income, net

 

(157

)

(102

)

 

 

 

 

 

 

Income (loss) before income taxes

 

1,720

 

(441

)

Income tax provision (benefit)

 

138

 

(568

)

Equity in earnings of unconsolidated affiliates

 

1,233

 

623

 

Income from continuing operations

 

2,815

 

750

 

Loss from discontinued operations

 

(1,137

)

(1,127

)

Net income (loss)

 

$

1,678

 

$

(377

)

 

 

 

 

 

 

Earnings (loss) per common share—Basic

 

 

 

 

 

Income (loss) from continuing operations per common share

 

$

0.03

 

$

0.01

 

Loss from discontinued operations per common share

 

(0.01

)

(0.01

)

(Loss) earnings per common share—Basic

 

$

0.02

 

$

 

 

 

 

 

 

 

Earnings (loss) per common share—Diluted

 

 

 

 

 

Income (loss) from continuing operations per common share

 

$

0.03

 

$

0.01

 

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

 

101,112

 

98,040

 

Diluted

 

110,128

 

107,933

 

 

8



 

SEALY CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

 

 

 

Six Months Ended

 

 

 

May 27,

 

May 29,

 

 

 

2012

 

2011

 

 

 

 

 

 

 

Net sales

 

$

624,321

 

$

626,825

 

Cost of goods sold

 

374,926

 

383,247

 

 

 

 

 

 

 

Gross profit

 

249,395

 

243,578

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

206,622

 

211,181

 

Amortization expense

 

144

 

144

 

Royalty income, net of royalty expense

 

(9,320

)

(9,775

)

 

 

 

 

 

 

Income from operations

 

51,949

 

42,028

 

 

 

 

 

 

 

Interest expense

 

44,625

 

43,374

 

Refinancing and extinguishment of debt

 

2,925

 

1,236

 

Other income, net

 

(279

)

(207

)

 

 

 

 

 

 

Income (loss) before income taxes

 

4,678

 

(2,375

)

Income tax provision (benefit)

 

2,665

 

(1,777

)

Equity in earnings of unconsolidated affiliates

 

2,408

 

1,478

 

Income (loss) from continuing operations

 

4,421

 

880

 

Loss from discontinued operations

 

(1,507

)

(2,159

)

Net income (loss)

 

$

2,914

 

$

(1,279

)

 

 

 

 

 

 

Earnings (loss) per common share—Basic

 

 

 

 

 

Income (loss) from continuing operations per common share

 

$

0.04

 

$

0.01

 

Loss from discontinued operations per common share

 

(0.01

)

(0.02

)

(Loss) earnings per common share—Basic

 

$

0.03

 

$

(0.01

)

 

 

 

 

 

 

Earnings (loss) per common share—Diluted

 

 

 

 

 

Income (loss) from continuing operations per common share

 

$

0.04

 

$

0.01

 

Loss from discontinued operations per common share

 

(0.01

)

(0.02

)

Earnings (loss) per common share—Diluted

 

$

0.03

 

$

(0.01

)

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

Basic

 

101,014

 

97,928

 

Diluted

 

109,718

 

107,298

 

 

9



 

SEALY CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(Unaudited)

 

 

 

Six Months Ended

 

 

 

May 27,

 

May 29,

 

 

 

2012

 

2011

 

Operating activities:

 

 

 

 

 

Net income (loss)

 

$

2,914

 

$

(1,279

)

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

 

 

 

 

 

Depreciation and amortization

 

12,200

 

12,262

 

Deferred income taxes

 

(704

)

672

 

Amortization of deferred gain on sale-leaseback

 

(349

)

(345

)

Paid in kind interest on convertible notes

 

11,412

 

9,312

 

Amortization of discount on new senior secured notes

 

870

 

728

 

Amortization of debt issuance costs and other

 

2,302

 

2,351

 

Impairment charges

 

 

288

 

Share-based compensation

 

4,767

 

5,773

 

Loss on sale of assets

 

279

 

1

 

Write-off of debt issuance costs related to debt extinguishments

 

1,862

 

326

 

Loss on repurchase of senior notes

 

1,050

 

617

 

Dividends received from unconsolidated affiliates

 

1,000

 

1,011

 

Equity in earnings of unconsolidated affiliates

 

(2,408

)

(1,478

)

Loss on disposition of subsidiary

 

 

206

 

Other, net

 

(1,141

)

(291

)

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(24,553

)

(8,341

)

Inventories

 

(12,543

)

(3,983

)

Prepaid expenses and other current assets

 

212

 

(8,718

)

Other assets

 

(698

)

663

 

Accounts payable

 

15,173

 

7,068

 

Accrued expenses

 

4,335

 

(22,474

)

Other liabilities

 

(2,123

)

(2,015

)

Net cash provided by (used in) operating activities

 

13,857

 

(7,646

)

Investing activities:

 

 

 

 

 

Purchase of property, plant and equipment

 

(6,641

)

(13,239

)

Proceeds from sale of property, plant and equipment

 

2,114

 

22

 

Net cash used in investing activities

 

(4,527

)

(13,217

)

Financing activities:

 

 

 

 

 

Proceeds from issuance of long-term obligations

 

1,525

 

1,643

 

Repayments of long-term obligations

 

(2,093

)

(2,506

)

Repayment of senior notes, including premiums paid of $1,050 and $300

 

(36,050

)

(10,300

)

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

 

(188

)

(67

)

Exercise of employee stock options

 

46

 

583

 

Debt issuance costs

 

(875

)

(147

)

Other

 

 

(34

)

Net cash used in financing activities

 

(37,635

)

(10,828

)

Effect of exchange rate changes on cash

 

1,531

 

1,728

 

Change in cash and equivalents

 

(26,774

)

(29,963

)

Cash and equivalents:

 

 

 

 

 

Beginning of period

 

107,975

 

109,255

 

End of period

 

$

81,201

 

$

79,292

 

 

10



 

RECONCILIATION OF EBITDA TO NET INCOME

NON GAAP MEASURES

 

 

 

Three Months Ended:

 

Six Months Ended:

 

 

 

May 27,

 

May 29,

 

May 27,

 

May 29,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

(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

 

$

1,678

 

0.5

%

$

(377

)

-0.1

%

$

2,914

 

0.5

%

$

(1,279

)

-0.2

%

Interest expense

 

22,465

 

7.2

%

21,666

 

6.7

%

44,625

 

7.1

%

43,374

 

6.9

%

Income taxes

 

138

 

0.0

%

(568

)

-0.2

%

2,665

 

0.4

%

(1,777

)

-0.3

%

Depreciation and amortization (a)

 

6,142

 

2.0

%

6,208

 

1.9

%

12,200

 

2.0

%

12,262

 

2.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30,423

 

9.7

%

26,929

 

8.4

%

62,404

 

10.0

%

52,580

 

8.4

%

Adjustments for debt covenants:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Refinancing charges

 

2,012

 

0.6

%

1,236

 

0.4

%

2,925

 

0.5

%

1,236

 

0.2

%

Non-cash compensation

 

2,271

 

0.7

%

2,894

 

0.9

%

4,767

 

0.8

%

5,773

 

0.9

%

KKR consulting fees

 

130

 

0.0

%

293

 

0.1

%

284

 

0.0

%

659

 

0.1

%

Discontinued operations

 

1,137

 

0.4

%

1,127

 

0.4

%

1,507

 

0.2

%

2,159

 

0.3

%

Other (various) (b)

 

37

 

0.0

%

337

 

0.1

%

495

 

0.1

%

413

 

0.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

36,010

 

11.5

%

$

32,816

 

10.2

%

$

72,382

 

11.6

%

$

62,820

 

10.0

%

 


(a)  Excludes depreciation from discontinued operations

(b)  Consists of various immaterial adjustments

 

SEALY CORPORATION

SHARE COUNT RECONCILIATION

 

 

 

Three Months Ended

 

Six Months Ended:

 

 

 

May 27, 2012

 

May 29, 2011

 

May 27, 2012

 

May 29, 2011

 

 

 

(in thousands)

 

(in thousands)

 

Numerator:

 

 

 

 

 

 

 

 

 

Net income from continuing operations, as reported

 

$

2,815

 

$

750

 

$

4,440

 

$

880

 

Net income attributable to participating securities

 

(7

)

(1

)

(10

)

(1

)

Net income from continuing operations available to common shareholders

 

$

2,808

 

$

749

 

$

4,430

 

$

879

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

Denominator for basic earnings per share—weighted average shares

 

101,112

 

98,040

 

101,014

 

97,928

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

Stock options

 

717

 

796

 

703

 

841

 

Restricted share units

 

7,724

 

8,669

 

7,444

 

8,112

 

Other

 

575

 

428

 

557

 

417

 

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

 

110,128

 

107,933

 

109,718

 

107,298

 

 

SEALY CORPORATION

INTEREST EXPENSE

 

 

 

Three Months Ended

 

Six Months Ended:

 

 

 

May 27, 2012

 

May 29, 2011

 

May 27, 2012

 

May 29, 2011

 

 

 

(in thousands)

 

(in thousands)

 

Cash interest expense

 

$

14,993

 

$

15,419

 

$

30,041

 

$

30,984

 

Non-cash interest expense

 

7,472

 

6,247

 

14,584

 

12,390

 

Total interest expense

 

$

22,465

 

$

21,666

 

$

44,625

 

$

43,374

 

 

11