XML 96 R80.htm IDEA: XBRL DOCUMENT v3.6.0.2
Guarantor/Non-Guarantor Financial Information - Schedule of Supplemental Condensed Consolidating Statements of Income and Comprehensive Income (Details) - USD ($)
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
May 24, 2016
Sep. 24, 2015
Dec. 19, 2012
Supplemental condensed consolidating statements of operations                            
Net sales $ 769,500,000 $ 832,400,000 $ 804,400,000 $ 721,000,000 $ 767,300,000 $ 880,000,000 $ 764,400,000 $ 739,500,000 $ 3,127,300,000 $ 3,151,200,000 $ 2,989,800,000      
Cost of sales                 1,817,900,000 1,902,300,000 1,839,400,000      
Gross profit 319,400,000 362,100,000 336,900,000 291,000,000 313,100,000 359,600,000 297,500,000 278,700,000 1,309,400,000 1,248,900,000 1,150,400,000      
Selling and marketing expenses                 648,500,000 648,000,000 619,900,000      
General, administrative and other expenses                 278,200,000 322,000,000 280,600,000      
Equity income in earnings of unconsolidated affiliates                 (13,300,000) (11,900,000) (8,300,000)      
Royalty income, net of royalty expense                 (19,500,000) (18,300,000) (18,100,000)      
Operating (loss) income 107,500,000 131,100,000 100,200,000 76,700,000 91,800,000 110,900,000 52,000,000 54,400,000 415,500,000 309,100,000 276,300,000      
Other expense, net:                            
Interest expense, net                 85,200,000 96,100,000 91,900,000      
Loss on extinguishment of debt     47,200,000           47,200,000 0 0      
Loss on disposal, net                 0 0 23,200,000      
Other (income) expense, net                 (200,000) 12,900,000 (13,700,000)      
Total other expense                 132,200,000 109,000,000 101,400,000      
Income before income taxes                 283,300,000 200,100,000 174,900,000      
Income tax benefit (provision)                 (86,800,000) (125,400,000) (64,900,000)      
Net income before non-controlling interests                 196,500,000 74,700,000 110,000,000      
Less: net (loss) income attributable to non-controlling interests                 (800,000)          
Net income attributable to Tempur Sealy International, Inc. 63,400,000 $ 77,800,000 21,300,000 $ 39,600,000 (11,300,000) $ 40,200,000 $ 21,200,000 $ 23,400,000 202,100,000 73,500,000 108,900,000      
Comprehensive income                 190,800,000 19,100,000 66,900,000      
Tempur Sealy International, Inc. (Ultimate Parent)                            
Other expense, net:                            
Loss on extinguishment of debt                 34,300,000          
Combined Guarantor Subsidiaries                            
Other expense, net:                            
Loss on extinguishment of debt                 12,900,000          
Combined Non-Guarantor Subsidiaries                            
Other expense, net:                            
Loss on extinguishment of debt                 0          
Consolidated                            
Supplemental condensed consolidating statements of operations                            
Net sales                 3,127,300,000 3,151,200,000 2,989,800,000      
Cost of sales                 1,817,900,000 1,902,300,000 1,839,400,000      
Gross profit                 1,309,400,000 1,248,900,000 1,150,400,000      
Selling and marketing expenses                 648,500,000 648,000,000 619,900,000      
General, administrative and other expenses                 278,200,000 322,000,000 280,600,000      
Equity income in earnings of unconsolidated affiliates                 (13,300,000) (11,900,000) (8,300,000)      
Royalty income, net of royalty expense                 (19,500,000) (18,300,000) (18,100,000)      
Operating (loss) income                 415,500,000 309,100,000 276,300,000      
Other expense, net:                            
Third party interest expense, net                 85,200,000 96,100,000 91,900,000      
Intercompany interest (income) expense, net                 0 0 0      
Interest expense, net                 85,200,000 96,100,000 91,900,000      
Loss on disposal, net                     23,200,000      
Other (income) expense, net                 (200,000) 12,900,000 (13,700,000)      
Total other expense                 132,200,000 109,000,000 101,400,000      
Income from equity investees                 0 0 0      
Income before income taxes                 283,300,000 200,100,000 174,900,000      
Income tax benefit (provision)                 (86,800,000) (125,400,000) (64,900,000)      
Net income before non-controlling interests                 196,500,000 74,700,000 110,000,000      
Less: net (loss) income attributable to non-controlling interests                 (5,600,000) 1,200,000 1,100,000      
Net income attributable to Tempur Sealy International, Inc.                 202,100,000 73,500,000 108,900,000      
Comprehensive income                 190,800,000 19,100,000 66,900,000      
2023 Senior Notes                            
Guarantor/non-guarantor financial information                            
Senior notes, noncurrent 450,000,000.0       450,000,000       450,000,000.0 450,000,000     $ 450,000,000.0  
2026 Senior Notes                            
Guarantor/non-guarantor financial information                            
Senior notes, noncurrent 600,000,000.0       0       600,000,000.0 0   $ 600,000,000.0    
Other expense, net:                            
Loss on extinguishment of debt     $ 5,900,000                      
2020 Senior Notes                            
Guarantor/non-guarantor financial information                            
Senior notes, noncurrent $ 375,000,000.0       $ 375,000,000       375,000,000.0 375,000,000       $ 375,000,000.0
Other expense, net:                            
Loss on extinguishment of debt                 23,600,000          
Reportable Legal Entities | Tempur Sealy International, Inc. (Ultimate Parent)                            
Supplemental condensed consolidating statements of operations                            
Net sales                 0 0 0      
Cost of sales                 0 0 0      
Gross profit                 0 0 0      
Selling and marketing expenses                 2,900,000 4,100,000 2,400,000      
General, administrative and other expenses                 14,800,000 20,800,000 13,400,000      
Equity income in earnings of unconsolidated affiliates                 0 0 0      
Royalty income, net of royalty expense                 0 0 0      
Operating (loss) income                 (17,700,000) (24,900,000) (15,800,000)      
Other expense, net:                            
Third party interest expense, net                 66,000,000 27,200,000 27,000,000      
Intercompany interest (income) expense, net                 (4,100,000) 32,900,000 32,700,000      
Interest expense, net                 61,900,000 60,100,000 59,700,000      
Loss on disposal, net                     0      
Other (income) expense, net                 0 0 0      
Total other expense                 96,200,000 60,100,000 59,700,000      
Income from equity investees                 271,600,000 132,900,000 159,200,000      
Income before income taxes                 157,700,000 47,900,000 83,700,000      
Income tax benefit (provision)                 38,800,000 26,800,000 26,300,000      
Net income before non-controlling interests                 196,500,000 74,700,000 110,000,000      
Less: net (loss) income attributable to non-controlling interests                 (5,600,000) 1,200,000 1,100,000      
Net income attributable to Tempur Sealy International, Inc.                 202,100,000 73,500,000 108,900,000      
Comprehensive income                 190,800,000 19,100,000 66,900,000      
Reportable Legal Entities | Combined Guarantor Subsidiaries                            
Supplemental condensed consolidating statements of operations                            
Net sales                 2,355,900,000 2,422,900,000 2,229,500,000      
Cost of sales                 1,409,400,000 1,532,600,000 1,465,300,000      
Gross profit                 946,500,000 890,300,000 764,200,000      
Selling and marketing expenses                 458,600,000 460,100,000 431,200,000      
General, administrative and other expenses                 186,800,000 232,600,000 200,500,000      
Equity income in earnings of unconsolidated affiliates                 0 0 0      
Royalty income, net of royalty expense                 (19,500,000) (18,300,000) (18,100,000)      
Operating (loss) income                 320,600,000 215,900,000 150,600,000      
Other expense, net:                            
Third party interest expense, net                 15,400,000 66,200,000 62,400,000      
Intercompany interest (income) expense, net                 (100,000) (35,500,000) (34,600,000)      
Interest expense, net                 15,300,000 30,700,000 27,800,000      
Loss on disposal, net                     23,200,000      
Other (income) expense, net                 (1,400,000) (8,100,000) (17,200,000)      
Total other expense                 26,800,000 22,600,000 33,800,000      
Income from equity investees                 76,800,000 64,700,000 98,700,000      
Income before income taxes                 370,600,000 258,000,000 215,500,000      
Income tax benefit (provision)                 (99,000,000) (125,100,000) (56,300,000)      
Net income before non-controlling interests                 271,600,000 132,900,000 159,200,000      
Less: net (loss) income attributable to non-controlling interests                 0 1,200,000 1,100,000      
Net income attributable to Tempur Sealy International, Inc.                 271,600,000 131,700,000 158,100,000      
Comprehensive income                 271,700,000 130,900,000 163,300,000      
Reportable Legal Entities | Combined Non-Guarantor Subsidiaries                            
Supplemental condensed consolidating statements of operations                            
Net sales                 835,900,000 778,900,000 802,900,000      
Cost of sales                 473,000,000 420,300,000 416,700,000      
Gross profit                 362,900,000 358,600,000 386,200,000      
Selling and marketing expenses                 187,000,000 183,800,000 186,300,000      
General, administrative and other expenses                 76,600,000 68,600,000 66,700,000      
Equity income in earnings of unconsolidated affiliates                 (13,300,000) (11,900,000) (8,300,000)      
Royalty income, net of royalty expense                 0 0 0      
Operating (loss) income                 112,600,000 118,100,000 141,500,000      
Other expense, net:                            
Third party interest expense, net                 3,800,000 2,700,000 2,500,000      
Intercompany interest (income) expense, net                 4,200,000 2,600,000 1,900,000      
Interest expense, net                 8,000,000 5,300,000 4,400,000      
Loss on disposal, net                     0      
Other (income) expense, net                 1,200,000 21,000,000 3,500,000      
Total other expense                 9,200,000 26,300,000 7,900,000      
Income from equity investees                 0 0 0      
Income before income taxes                 103,400,000 91,800,000 133,600,000      
Income tax benefit (provision)                 (26,600,000) (27,100,000) (34,900,000)      
Net income before non-controlling interests                 76,800,000 64,700,000 98,700,000      
Less: net (loss) income attributable to non-controlling interests                 (5,600,000) 0 0      
Net income attributable to Tempur Sealy International, Inc.                 82,400,000 64,700,000 98,700,000      
Comprehensive income                 71,200,000 (3,300,000) 60,300,000      
Eliminations                            
Supplemental condensed consolidating statements of operations                            
Net sales                 (64,500,000) (50,600,000) (42,600,000)      
Cost of sales                 (64,500,000) (50,600,000) (42,600,000)      
Gross profit                 0 0 0      
Selling and marketing expenses                 0 0 0      
General, administrative and other expenses                 0 0 0      
Equity income in earnings of unconsolidated affiliates                 0 0 0      
Royalty income, net of royalty expense                 0 0 0      
Operating (loss) income                 0 0 0      
Other expense, net:                            
Third party interest expense, net                 0 0 0      
Intercompany interest (income) expense, net                 0 0 0      
Interest expense, net                 0 0 0      
Loss on extinguishment of debt                 0          
Loss on disposal, net                     0      
Other (income) expense, net                 0 0 0      
Total other expense                 0 0 0      
Income from equity investees                 (348,400,000) (197,600,000) (257,900,000)      
Income before income taxes                 (348,400,000) (197,600,000) (257,900,000)      
Income tax benefit (provision)                 0 0 0      
Net income before non-controlling interests                 (348,400,000) (197,600,000) (257,900,000)      
Less: net (loss) income attributable to non-controlling interests                 5,600,000 (1,200,000) (1,100,000)      
Net income attributable to Tempur Sealy International, Inc.                 (354,000,000) (196,400,000) (256,800,000)      
Comprehensive income                 $ (342,900,000) $ (127,600,000) $ (223,600,000)