XML 20 R10.htm IDEA: XBRL DOCUMENT v3.26.1
Acquisitions and Divestitures
 6 Months Ended
Jun. 30, 2026
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]  
Acquisitions and Divestitures Acquisitions and Divestitures
Acquisition of Mattress Firm Group Inc.

On February 5, 2025, the Company completed its Mattress Firm Acquisition for an aggregate purchase price of approximately $5.1 billion, net of cash acquired of $0.3 billion. The aggregate purchase price consisted of $3.1 billion in cash and approximately 34.2 million shares of the Company's common stock valued at $65.65 per share, which represents the simple average of the opening and closing price per share of the Company's common stock on the New York Stock Exchange (the "NYSE") on the trading day immediately prior to the date of acquisition, with the value of any fractional shares paid in cash.

The Mattress Firm Acquisition enhances the Company's global omni-channel strategy and enables a seamless consumer experience, among other things. Mattress Firm operates as a separate business segment within the Company. The Company accounted for this transaction as a business combination in accordance with Accounting Standards Codification (“ASC”) 805, Business Combinations. Mattress Firm's financial results for the period April 1, 2025 through June 30, 2025 and February 5, 2025 through June 30, 2025 (the "stub period") are included in our Condensed Consolidated Financial Statements for the three and six months ended June 30, 2025, respectively.

On May 1, 2025, the Company completed the previously announced divestiture of 73 Mattress Firm retail locations and the Company's Sleep Outfitters subsidiary, which includes 103 specialty mattress retail locations and seven distribution centers to MW SO Holdings Company, LLC ("Mattress Warehouse").

Purchase Price Consideration

The final purchase price of Mattress Firm as of February 5, 2025 consists of the following items:
(in millions)
Cash$3,091.5 
Common stock of the Company (1)
2,245.1 
Effective settlement of pre-existing relationships (2)
71.8 
Total consideration$5,408.4 
Cash acquired(267.0)
Net consideration transferred$5,141.4 
(1)
The stock consideration of 34.2 million shares of Somnigroup International common stock represents a value of $65.65 per share, which is the simple average of the opening and closing price per share of the Company's common stock on the NYSE on the business day immediately prior to the date of acquisition. This amount includes stock consideration to Mattress Firm employees for equity awards converted into the right to receive merger consideration.
(2)Represents the effective settlement of Mattress Firm outstanding payables to Somnigroup, net of incentives receivable. No gain or loss was recognized on this settlement.
Final Purchase Price Allocation

The final allocation of the purchase price is based on the fair values of the assets acquired and liabilities assumed as of February 5, 2025.

The components of the final purchase price allocation are as follows:
(in millions)Final Allocation
Accounts receivable, net$21.5 
Inventories313.1 
Prepaid expenses and other current assets65.6 
Assets held for sale35.9 
Property and equipment252.8 
Operating lease right-of-use assets1,270.9 
Other non-current assets54.0 
Indefinite-lived trade names1,880.0 
Goodwill3,493.9 
Fair value of assets acquired$7,387.7 
Accounts payable(93.6)
Accrued expenses and other current liabilities(259.4)
Income taxes payable(0.6)
Liabilities held for sale(32.7)
Long-term operating lease obligations(1,306.5)
Deferred tax liability(486.0)
Other non-current liabilities(56.5)
Long-term debt(11.0)
Fair value of liabilities assumed(2,246.3)
Net consideration transferred5,141.4 
Cash acquired267.0 
Total consideration transferred$5,408.4 

The indefinite-lived intangible asset represents the Mattress Firm trade name. The Company applied the income approach through a relief from royalty method to fair value the trade name asset using Level 3 inputs. The indefinite-lived intangible asset is not deductible for income tax purposes.

Goodwill is calculated as the excess of the purchase price over the net assets acquired and primarily represents the future economic benefits expected from the expansion of consumer touchpoints, the assembled workforce acquired and operating efficiencies. Due to carryover tax basis, approximately $164.6 million of the goodwill is deductible for income tax purposes and approximately $3,329.3 million is non-deductible for income tax purposes. Combined total goodwill of $3,493.9 million is included within the Mattress Firm segment.

Transaction Costs

The Company incurred an immaterial amount of transaction costs related to the Mattress Firm Acquisition during the three months ended June 30, 2025. The Company incurred $50.2 million of transaction costs related to the Mattress Firm Acquisition during the six months ended June 30, 2025. Transaction costs primarily included legal and professional fees associated with the Mattress Firm Acquisition.
Consolidated Results of Operations

The business acquired in the Mattress Firm Acquisition contributed revenue of $922.2 million and $948.8 million for the three months ended June 30, 2026 and June 30, 2025, respectively and contributed net income of $52.7 million and $52.3 million for the three months ended June 30, 2026 and June 30, 2025, respectively.

Unaudited Pro Forma Financial Information

The following represents the unaudited consolidated pro forma financial information for the period as if Mattress Firm had been included in the consolidated results of the Company since January 1, 2024. Pro forma results do not include the effect of any future synergies anticipated to be achieved from the acquisition, and accordingly, are not necessarily indicative of the results that would have occurred if the acquisition had occurred on the date indicated or that may result in the future.

(unaudited)(unaudited)
Three Months Ended June 30,Six Months Ended June 30,
(in millions)20252025
Pro forma net sales$1,880.8 $3,747.6 
Pro forma net income$99.0 $(129.8)


The pro forma amounts have been calculated after applying the Company's accounting policies and by including the results of Mattress Firm, and adjusting the combined results to give effect to the following, as if the acquisition had been consummated on January 1, 2024, together with the consequential tax effects thereon:
(unaudited)
Six Months Ended
(in millions)June 30, 2025
Pro Forma Adjustments to Net Sales, as Reported:
Mattress Firm pre-acquisition net revenue$345.1 
Elimination of intercompany sales to Mattress Firm(83.0)
Total adjustments to net sales$262.1 
Pro Forma Adjustments to Net Loss, as Reported:
Mattress Firm pre-acquisition loss (1)
$(318.3)
Transaction costs (2)
50.2 
Intercompany profit elimination (3)
78.5 
Purchase price allocation adjustments (4)
16.7 
Interest expense adjustments (5)
(2.4)
Tax effect of pro forma adjustments (6)
(20.4)
Total adjustments to net loss$(195.7)
(1)
For the six months ended June 30, 2025, Mattress Firm pre-acquisition loss included a one-time charge of $340.5 million related to stock-based compensation expense recognized when the Mattress Firm Acquisition became probable.
(2)
Represents $50.2 million of transaction costs for professional fees incurred by the Company in connection with the Mattress Firm Acquisition, which were reclassified to the prior year presented in accordance with ASC 805.
(3)Represents the intercompany profit elimination, which was reclassified to the prior year presented in accordance with ASC 805.
(4)Represents purchase price allocation adjustments, primarily related to the fair value adjustment of Mattress Firm's finished goods, which were reclassified to the prior year presented in accordance with ASC 805.
(5)Represents the net effect of interest expense on borrowings associated with the Mattress Firm Acquisition.
(6)
Represents the income tax provision for the above pro forma adjustments, which applies an estimated blended statutory income tax rate of 25.0%.