Last 7 days
-7.3%
Last 30 days
-10.7%
Last 90 days
-4.9%
Trailing 12 Months
-14.1%
Name | Mkt Capsorted ascending | Revenue | Price %, 1M | Returns, 1Y | P/E | P/S | Rev 1-Yr | Inc 1-Yr |
---|---|---|---|---|---|---|---|---|
LARGE-CAP | ||||||||
DHI | 33.7B | 33.7B | -4.22% | 20.48% | 5.93 | 1 | 16.58% | 25.40% |
GRMN | 18.6B | 4.9B | -1.90% | -11.92% | 19.15 | 3.84 | -2.46% | -10.04% |
PHM | 12.6B | 16.2B | -4.83% | 17.99% | 4.83 | 0.78 | 16.53% | 34.48% |
MID-CAP | ||||||||
WHR | 7.0B | 19.7B | -12.75% | -30.01% | -4.6 | 0.35 | -10.28% | -185.19% |
MHK | 6.8B | 11.7B | -21.05% | -31.64% | 270.87 | 0.58 | 4.79% | -97.56% |
TPX | 6.5B | 4.9B | -7.96% | 21.11% | 14.27 | 1.32 | -0.19% | -27.03% |
NWL | 4.9B | 9.5B | -17.34% | -43.78% | 24.69 | 0.51 | -10.67% | -68.33% |
LEG | 4.2B | 5.1B | -10.73% | -14.14% | 13.49 | 0.81 | 1.46% | -23.01% |
SKY | 3.4B | 2.8B | -7.59% | -3.00% | 10.56 | 1.4 | 36.51% | 120.80% |
CVCO | 2.6B | 2.2B | -3.68% | 1.05% | 10.37 | 1.18 | 52.07% | 45.82% |
SMALL-CAP | ||||||||
LZB | 1.3B | 2.5B | 0.84% | -0.49% | 7.24 | 0.51 | 12.82% | 32.93% |
HOFT | 234.5M | 586.6M | -4.45% | 1.03% | 24.44 | 0.4 | -4.47% | -60.39% |
BSET | 163.8M | 485.6M | -3.52% | 4.00% | 2.51 | 0.34 | 8.78% | 262.18% |
FLXS | 106.5M | 453.7M | -1.29% | 2.05% | 13 | 0.23 | -15.02% | 8.77% |
Income Statement (Last 12 Months) | (In Millions) | |||||
---|---|---|---|---|---|---|
Description | (%) Q/Q | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 |
Revenue | -2.6% | 5,147 | 5,284 | 5,309 | 5,244 | 5,073 |
Gross Profit | -5.3% | 977 | 1,032 | 1,057 | 1,058 | 1,038 |
S&GA Expenses | 2.4% | 427 | 417 | 420 | 428 | 422 |
EBITDA | -9.4% | 599 | 661 | 694 | 725 | - |
EBITDA Margin | -7.0% | 0.12* | 0.13* | 0.13* | - | - |
Earnings Before Taxes | -13.8% | 404 | 468 | 501 | 531 | 522 |
EBT Margin | -11.5% | 0.08* | 0.09* | 0.09* | - | - |
Interest Expenses | 5.6% | 86.00 | 81.00 | 80.00 | 78.00 | 77.00 |
Net Income | -14.5% | 310 | 363 | 388 | 405 | 402 |
Net Income Margin | -12.3% | 0.06* | 0.07* | 0.07* | - | - |
Free Cahsflow | 18.1% | 341 | 289 | 271 | 220 | - |
Balance Sheet | (In Millions) | |||||
---|---|---|---|---|---|---|
Description | (%) Q/Q | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 |
Assets | 0.2% | 5,186 | 5,175 | 5,231 | 5,342 | 5,307 |
Current Assets | -2.1% | 1,958 | 2,001 | 2,092 | 2,138 | 2,065 |
Cash Equivalents | 39.9% | 317 | 226 | 270 | 327 | 362 |
Inventory | -7.0% | 908 | 976 | 1,027 | 1,046 | 993 |
Net PPE | 4.2% | 772 | 741 | 750 | 769 | 782 |
Goodwill | 1.7% | 1,474 | 1,450 | 1,430 | 1,446 | 1,450 |
Current Liabilities | 0.3% | 968 | 965 | 1,331 | 1,351 | 1,336 |
Long Term Debt | -2.8% | 2,074 | 2,134 | 1,790 | 1,803 | 1,790 |
Shareholder's Equity | 5.0% | 1,641 | 1,562 | 1,615 | 1,671 | 1,648 |
Retained Earnings | -0.2% | 3,046 | 3,053 | 3,041 | 3,006 | 2,973 |
Additional Paid-In Capital | 0.7% | 569 | 565 | 561 | 556 | 558 |
Accumulated Depreciation | 1.7% | 1,496 | 1,471 | 1,476 | 1,482 | 1,470 |
Shares Outstanding | -0.4% | 136 | 136 | 137 | - | - |
Minority Interest | 16.7% | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
Cashflow (Last 12 Months) | (In Millions) | |||||
---|---|---|---|---|---|---|
Description | (%) Q/Q | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 |
Cashflow From Operations | 14.6% | 441 | 385 | 370 | 321 | 271 |
Share Based Compensation | -2.3% | 30.00 | 31.00 | 35.00 | 35.00 | 34.00 |
Cashflow From Investing | -11.4% | -181 | -162 | -95.30 | -192 | -226 |
Cashflow From Financing | -38.3% | -286 | -206 | -218 | -139 | -32.80 |
Dividend Payments | 1.1% | 229 | 227 | 224 | 221 | 218 |
Buy Backs | -0.2% | 60.00 | 60.00 | 57.00 | 23.00 | 10.00 |
85.8%
31.1%
19.2%
Y-axis is the maximum loss one would have experienced if Leggett & Platt was unfortunately bought at previous high price.
2.8%
-2.8%
-4.7%
1.3%
FIve years rolling returns for Leggett & Platt.
Datesorted ascending | Fund Name | Type | % Chg | $ Change | $ Held | % Portfolio |
---|---|---|---|---|---|---|
2023-03-10 | VICTORY CAPITAL MANAGEMENT INC | reduced | -18.26 | -973,441 | 3,729,560 | -% |
2023-03-06 | Rockefeller Capital Management L.P. | added | 179 | 41,000 | 64,000 | -% |
2023-03-01 | BENNICAS & ASSOCIATES, INC. | unchanged | - | -14,111 | 460,889 | 0.27% |
2023-03-01 | Regal Investment Advisors LLC | added | 18.08 | 332,067 | 2,610,070 | 0.25% |
2023-02-28 | Voya Investment Management LLC | added | 324 | 1,814,170 | 2,396,170 | -% |
2023-02-22 | CVA Family Office, LLC | sold off | -100 | -1,000 | - | -% |
2023-02-22 | IMS Capital Management | new | - | 228,511 | 228,511 | 0.15% |
2023-02-22 | TEACHERS RETIREMENT SYSTEM OF THE STATE OF KENTUCKY | unchanged | - | -20,000 | 653,000 | 0.01% |
2023-02-21 | OLD REPUBLIC INTERNATIONAL CORP | unchanged | - | -1,343,000 | 43,720,000 | 1.37% |
2023-02-21 | MACQUARIE GROUP LTD | sold off | -100 | -83,000 | - | -% |
Date Filed | Name of Filer | Percent of Class | No. of Shares | Form Type | |
---|---|---|---|---|---|
Feb 10, 2023 | vanguard group inc | 10.00% | 13,254,349 | SC 13G/A | |
Feb 09, 2023 | state street corp | 13.67% | 18,129,676 | SC 13G/A | |
Feb 09, 2023 | vanguard group inc | 9.94% | 13,174,159 | SC 13G/A | |
Jan 26, 2023 | blackrock inc. | 11.9% | 15,711,265 | SC 13G/A | |
Jan 20, 2023 | blackrock inc. | 11.9% | 15,711,265 | SC 13G | |
Feb 11, 2022 | state street corp | 8.02% | 10,702,839 | SC 13G/A | |
Feb 09, 2022 | vanguard group inc | 9.11% | 12,144,766 | SC 13G/A | |
Jan 10, 2022 | blackrock inc. | 10.6% | 14,169,171 | SC 13G/A | |
Feb 11, 2021 | state street corp | 8.15% | 10,799,617 | SC 13G | |
Feb 10, 2021 | vanguard group inc | 10.58% | 14,017,298 | SC 13G/A |
Fair Value | Very Pessimistic | Pessimistic | Base Case | Optimistic | Very Optimistic |
---|---|---|---|---|---|
Very Low Inflation | 30.06 -2.37% | 39.14 27.12% | 50.61 64.37% | 62.78 103.90% | 75.10 143.91% |
Current Inflation | 20.38 -33.81% | 31.70 2.96% | 40.20 30.56% | 50.20 63.04% | 57.88 87.98% |
Very High Inflation | 24.69 -19.81% | 30.88 0.29% | 38.09 23.71% | 46.43 50.80% | 54.59 77.30% |
Date Filed | Form Type | Document | |
---|---|---|---|
Mar 15, 2023 | 4 | Insider Trading | |
Mar 13, 2023 | 4 | Insider Trading | |
Mar 13, 2023 | 4 | Insider Trading | |
Mar 13, 2023 | 4 | Insider Trading | |
Mar 13, 2023 | 4 | Insider Trading | |
Mar 13, 2023 | 4 | Insider Trading | |
Mar 13, 2023 | 4 | Insider Trading | |
Mar 13, 2023 | 4 | Insider Trading | |
Mar 13, 2023 | 4 | Insider Trading | |
Mar 13, 2023 | 4 | Insider Trading |
Datesorted ascending | Name | Buy/Sell | $ Value | Avg. Price | # Shares | Title |
---|---|---|---|---|---|---|
2023-03-14 | Brunner Robert E | gifted | - | - | -5,935 | - |
2023-03-14 | Brunner Robert E | gifted | - | - | 5,935 | - |
2023-03-10 | TRENT TAMMY M | acquired | 1,692 | 0.36121 | 4,684 | svp - chief accounting officer |
2023-03-10 | HENDERSON STEVEN K | acquired | 5,246 | 0.304325 | 17,241 | executive vice president |
2023-03-10 | DOLLOFF J MITCHELL | acquired | 12,862 | 0.212708 | 60,469 | president and ceo |
2023-03-10 | Tate Jeffrey L. | acquired | 3,504 | 0.190671 | 18,380 | executive vice president - cfo |
2023-03-10 | PTASINSKI CHRISTINA | acquired | 727 | 0.108526 | 6,704 | evp - chief hr officer |
2023-03-10 | HAGALE JAMES TYSON | acquired | 2,968 | 0.225681 | 13,151 | evp, pres. - bedding products |
2023-03-10 | BURNS BENJAMIN MICHAEL | acquired | 171 | 0.487727 | 351 | evp-business support services |
2023-03-10 | BURNS BENJAMIN MICHAEL | acquired | 4,323 | 1.26137 | 3,427 | evp-business support services |
Consolidated Statements of Operations - USD ($) $ in Millions | 12 Months Ended | ||
---|---|---|---|
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Income Statement [Abstract] | |||
Net trade sales | $ 5,146.7 | $ 5,072.6 | $ 4,280.2 |
Cost of goods sold | 4,169.9 | 4,034.3 | 3,376.1 |
Gross profit | 976.8 | 1,038.3 | 904.1 |
Selling and administrative expenses | 427.3 | 422.1 | 424.4 |
Amortization of intangibles | 66.8 | 67.5 | 65.2 |
Impairments | 0.0 | 0.0 | 29.4 |
Net gain on sale of assets and businesses | (2.5) | (29.4) | 0.0 |
Other expense (income), net | 0.2 | (17.9) | (22.4) |
Earnings before interest and income taxes | 485.0 | 596.0 | 407.5 |
Interest expense | 85.5 | 76.5 | 82.7 |
Interest income | 4.1 | 2.6 | 3.1 |
Earnings before income taxes | 403.6 | 522.1 | 327.9 |
Income taxes | 93.7 | 119.5 | 74.8 |
Net earnings | 309.9 | 402.6 | 253.1 |
Earnings attributable to noncontrolling interest, net of tax | (0.1) | (0.2) | (0.1) |
Net earnings attributable to Leggett & Platt, Inc. common shareholders | $ 309.8 | $ 402.4 | $ 253.0 |
Net earnings per share attributable to Leggett & Platt, Inc. common shareholders | |||
Basic (in dollars per share) | $ 2.28 | $ 2.95 | $ 1.86 |
Diluted (in dollars per share) | $ 2.27 | $ 2.94 | $ 1.86 |
Consolidated Balance Sheets - USD ($) $ in Millions | Dec. 31, 2022 | Dec. 31, 2021 |
---|---|---|
Current Assets | ||
Cash and cash equivalents | $ 316.5 | $ 361.7 |
Trade receivables, net | 609.0 | 620.0 |
Other receivables, net | 66.0 | 31.5 |
Inventories | 907.5 | 993.2 |
Prepaid expenses and other current assets | 59.0 | 58.9 |
Total current assets | 1,958.0 | 2,065.3 |
Property, Plant and Equipment—at cost | ||
Machinery and equipment | 1,434.0 | 1,435.0 |
Buildings and other | 791.0 | 772.1 |
Land | 43.5 | 44.1 |
Total property, plant and equipment | 2,268.5 | 2,251.2 |
Less accumulated depreciation | 1,496.1 | 1,469.7 |
Net property, plant and equipment | 772.4 | 781.5 |
Other Assets | ||
Goodwill | 1,474.4 | 1,449.6 |
Other intangibles, net | 675.4 | 707.8 |
Operating lease right-of-use assets | 195.0 | 192.6 |
Sundry | 110.9 | 110.5 |
Total other assets | 2,455.7 | 2,460.5 |
TOTAL ASSETS | 5,186.1 | 5,307.3 |
Current Liabilities | ||
Current maturities of long-term debt | 9.4 | 300.6 |
Current portion of operating lease liabilities | 49.5 | 44.5 |
Accounts payable | 518.4 | 613.8 |
Accrued expenses | 261.7 | 284.6 |
Other current liabilities | 129.1 | 92.2 |
Total current liabilities | 968.1 | 1,335.7 |
Long-term Liabilities | ||
Long-term debt | 2,074.2 | 1,789.7 |
Operating lease liabilities | 153.6 | 153.0 |
Other long-term liabilities | 126.1 | 162.9 |
Deferred income taxes | 222.7 | 217.4 |
Total long-term liabilities | 2,576.6 | 2,323.0 |
Commitments and Contingencies | ||
Equity | ||
Common stock: Preferred stock—authorized, 100.0 shares; none issued; Common stock—authorized, 600.0 shares of $.01 par value; 198.8 shares issued | 2.0 | 2.0 |
Additional contributed capital | 568.5 | 557.9 |
Retained earnings | 3,046.0 | 2,973.0 |
Accumulated other comprehensive loss | (93.5) | (38.3) |
Less treasury stock—at cost (66.2 and 65.4 shares at December 31, 2022 and 2021, respectively) | (1,882.3) | (1,846.6) |
Total Leggett & Platt, Inc. equity | 1,640.7 | 1,648.0 |
Noncontrolling interest | 0.7 | 0.6 |
Total equity | 1,641.4 | 1,648.6 |
TOTAL LIABILITIES AND EQUITY | $ 5,186.1 | $ 5,307.3 |