Guarantor/Non-Guarantor Financial Information (Tables)

6 Months Ended

Jun. 30, 2016

Condensed Financial Information of Parent Company Only Disclosure [Abstract]

Schedule of supplemental condensed consolidated statements of income and comprehensive income

Supplemental Condensed Consolidated Statements of Income and Comprehensive Income

Three Months Ended June 30, 2016

(in millions)



	Tempur Sealy International, Inc. (Ultimate Parent)			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries			Eliminations			Consolidated
Net sales	$	—		$	628.3		$	190.8		$	(14.7	)	$	804.4
Cost of sales	—			376.9			105.3			(14.7		)	467.5
Gross profit	—			251.4			85.5			—			336.9
Selling and marketing expenses	0.9			126.1			45.8			—			172.8
General, administrative and other expenses	4.0			51.0			16.9			—			71.9
Equity income in earnings of unconsolidated affiliates	—			—			(3.4		)	—			(3.4		)
Royalty (income) expense, net	—			(4.7		)	0.1			—			(4.6		)
Operating (loss) income	(4.9		)	79.0			26.1			—			100.2

Other expense, net:
Third party interest expense, net	16.1			6.1			0.9			—			23.1
Intercompany interest (income) expense, net	(1.1		)	0.1			1.0			—			—
Interest expense, net	15.0			6.2			1.9			—			23.1
Loss on extinguishment of debt	34.3			12.9			—			—			47.2
Other expense, net	—			0.2			0.5			—			0.7
Total other expense, net	49.3			19.3			2.4			—			71.0

Income from equity investees	55.2			19.2			—			(74.4		)	—

Income before income taxes	1.0			78.9			23.7			(74.4		)	29.2
Income tax benefit (provision)	19.0			(23.7		)	(4.5		)	—			(9.2		)
Net income before non-controlling interest	20.0			55.2			19.2			(74.4		)	20.0
Less: Net loss attributable to non-controlling interest	(1.3		)	(1.3		)	—			1.3			(1.3		)
Net income attributable to Tempur Sealy International, Inc.	$	21.3		$	56.5		$	19.2		$	(75.7	)	$	21.3

Comprehensive income attributable to Tempur Sealy International, Inc.	$	18.0		$	57.0		$	15.4		$	(72.4	)	$	18.0

Supplemental Condensed Consolidated Statements of Income and Comprehensive Income

Three Months Ended June 30, 2015

(in millions)



	Tempur Sealy International, Inc. (Ultimate Parent)			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries			Eliminations			Consolidated
Net sales	$	—		$	592.5		$	184.2		$	(12.3	)	$	764.4
Cost of sales	—			378.7			100.5			(12.3		)	466.9
Gross profit	—			213.8			83.7			—			297.5
Selling and marketing expenses	0.9			123.3			44.4			—			168.6
General, administrative and other expenses	7.3			60.9			16.9			—			85.1
Equity income in earnings of unconsolidated affiliates	—			—			(3.4		)	—			(3.4		)
Royalty income, net of royalty expense	—			(4.8		)	—			—			(4.8		)
Operating (loss) income	(8.2		)	34.4			25.8			—			52.0

Other expense, net:
Third party interest expense, net	6.7			13.2			0.6			—			20.5
Intercompany interest expense (income), net	8.2			(8.9		)	0.7			—			—
Interest expense, net	14.9			4.3			1.3			—			20.5
Other expense, net	—			0.6			1.6			—			2.2
Total other expense, net	14.9			4.9			2.9			—			22.7

Income from equity investees	37.4			17.7			—			(55.1		)	—

Income before income taxes	14.3			47.2			22.9			(55.1		)	29.3
Income tax benefit (provision)	6.7			(9.8		)	(5.2		)	—			(8.3		)
Net income before non-controlling interest	21.0			37.4			17.7			(55.1		)	21.0
Less: Net loss attributable to non-controlling interest	(0.2		)	(0.2		)	—			0.2			(0.2		)
Net income attributable to Tempur Sealy International, Inc.	$	21.2		$	37.6		$	17.7		$	(55.3	)	$	21.2

Comprehensive income attributable to Tempur Sealy International, Inc.	$	28.4		$	37.4		$	25.4		$	(62.8	)	$	28.4

Supplemental Condensed Consolidated Statements of Income and Comprehensive Income

Six Months Ended June 30, 2016

(in millions)



	Tempur Sealy International, Inc. (Ultimate Parent)			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries			Eliminations			Consolidated
Net sales	$	—		$	1,179.0		$	374.8		$	(28.4	)	$	1,525.4
Cost of sales	—			725.2			200.7			(28.4		)	897.5
Gross profit	—			453.8			174.1			—			627.9
Selling and marketing expenses	2.7			228.3			91.9			—			322.9
General, administrative and other expenses	8.8			102.0			32.8			—			143.6
Equity income in earnings of unconsolidated affiliates	—			—			(6.2		)	—			(6.2		)
Royalty (income) expense, net	—			(9.5		)	0.2			—			(9.3		)
Operating (loss) income	(11.5		)	133.0			55.4			—			176.9

Other expense, net:
Third party interest expense, net	36.2			6.9			1.4			—			44.5
Intercompany interest (income) expense, net	(2.2		)	—			2.2			—			—
Interest expense, net	34.0			6.9			3.6			—			44.5
Loss on extinguishment of debt	34.3			12.9			—			—			47.2
Other (income) expense, net	—			(1.4		)	1.1			—			(0.3		)
Total other expense, net	68.3			18.4			4.7			—			91.4

Income from equity investees	111.7			41.2			—			(152.9		)	—

Income before income taxes	31.9			155.8			50.7			(152.9		)	85.5
Income tax benefit (provision)	27.1			(44.1		)	(9.5		)	—			(26.5		)
Net income before non-controlling interest	59.0			111.7			41.2			(152.9		)	59.0
Less: Net (loss) income attributable to non-controlling interest	(1.9		)	(1.9		)	—			1.9			(1.9		)
Net income attributable to Tempur Sealy International, Inc.	$	60.9		$	113.6		$	41.2		$	(154.8	)	$	60.9

Comprehensive income attributable to Tempur Sealy International, Inc.	$	71.8		$	114.2		$	51.4		$	(165.6	)	$	71.8

Supplemental Condensed Consolidated Statements of Income and Comprehensive Income

Six Months Ended June 30, 2015

(in millions)



	Tempur Sealy International, Inc. (Ultimate Parent)			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries			Eliminations			Consolidated
Net sales	$	—		$	1,151.3		$	377.1		$	(24.5	)	$	1,503.9
Cost of sales	—			746.4			205.8			(24.5		)	927.7
Gross profit	—			404.9			171.3			—			576.2
Selling and marketing expenses	1.7			228.7			92.0			—			322.4
General, administrative and other expenses	11.1			118.3			33.4			—			162.8
Equity income in earnings of unconsolidated affiliates	—			—			(6.4		)	—			(6.4		)
Royalty income, net of royalty expense	—			(9.0		)	—			—			(9.0		)
Operating (loss) income	(12.8		)	66.9			52.3			—			106.4

Other expense, net:
Third party interest expense, net	13.4			26.2			1.3			—			40.9
Intercompany interest expense (income), net	16.4			(17.7		)	1.3			—			—
Interest expense, net	29.8			8.5			2.6			—			40.9
Other expense, net	—			0.5			0.4			—			0.9
Total other expense, net	29.8			9.0			3.0			—			41.8

Income from equity investees	75.0			38.6			—			(113.6		)	—

Income before income taxes	32.4			96.5			49.3			(113.6		)	64.6
Income tax benefit (provision)	13.6			(21.5		)	(10.7		)	—			(18.6		)
Net income before non-controlling interest	46.0			75.0			38.6			(113.6		)	46.0
Less: Net income attributable to non-controlling interest	1.4			1.4			—			(1.4		)	1.4
Net income attributable to Tempur Sealy International, Inc.	$	44.6		$	73.6		$	38.6		$	(112.2	)	$	44.6

Comprehensive income attributable to Tempur Sealy International, Inc.	$	15.6		$	73.6		$	7.1		$	(80.7	)	$	15.6

Schedule of supplemental condensed consolidated balance sheets

Supplemental Condensed Consolidated Balance Sheets

June 30, 2016

(in millions)



	Tempur Sealy International, Inc. (Ultimate Parent)		Combined Guarantor Subsidiaries		Combined Non-Guarantor Subsidiaries			Eliminations			Consolidated
ASSETS

Current Assets:
Cash and cash equivalents	$	—	$	61.9	$	76.0		$	—		$	137.9
Accounts receivable, net	—		276.5		137.5			—			414.0
Inventories, net	—		167.6		58.0			—			225.6
Income taxes receivable	219.9		—		—			(219.9		)	—
Prepaid expenses and other current assets	0.5		46.8		24.1			—			71.4
Total Current Assets	220.4		552.8		295.6			(219.9		)	848.9
Property, plant and equipment, net	—		300.8		61.4			—			362.2
Goodwill	—		501.4		218.2			—			719.6
Other intangible assets, net	—		606.3		85.6			—			691.9
Deferred income taxes	19.2		—		12.5			(19.2		)	12.5
Other non-current assets	—		30.9		53.4			—			84.3
Net investment in subsidiaries	2,096.1		—		—			(2,096.1		)	—
Due from affiliates	505.3		1,688.2		5.0			(2,198.5		)	—
Total Assets	$	2,841.0	$	3,680.4	$	731.7		$	(4,533.7	)	$	2,719.4

LIABILITIES AND STOCKHOLDERS’ EQUITY

Current Liabilities:
Accounts payable	$	6.7	$	195.1	$	51.7		$	—		$	253.5
Accrued expenses and other current liabilities	8.9		186.4		68.4			—			263.7
Income taxes payable	—		215.8		5.2			(219.9		)	1.1
Current portion of long-term debt	—		146.9		3.3			—			150.2
Total Current Liabilities	15.6		744.2		128.6			(219.9		)	668.5
Long-term debt, net	1,039.7		486.9		—			—			1,526.6
Deferred income taxes	—		191.4		22.4			(19.2		)	194.6
Other non-current liabilities	—		156.4		5.3			—			161.7
Due to affiliates	1,617.7		5.4		579.1			(2,202.2		)	—
Total Liabilities	2,673.0		1,584.3		735.4			(2,441.3		)	2,551.4

Redeemable non-controlling interest	10.5		10.5		—			(10.5		)	10.5

Total Stockholders’ Equity	157.5		2,085.6		(3.7		)	(2,081.9		)	157.5
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders’ Equity	$	2,841.0	$	3,680.4	$	731.7		$	(4,533.7	)	$	2,719.4

Supplemental Condensed Consolidated Balance Sheets

December 31, 2015

(in millions)



	Tempur Sealy International, Inc. (Ultimate Parent)		Combined Guarantor Subsidiaries		Combined Non-Guarantor Subsidiaries			Eliminations			Consolidated
ASSETS

Current Assets:
Cash and cash equivalents	$	—	$	121.8	$	32.1		$	—		$	153.9
Accounts receivable, net	—		231.9		147.5			—			379.4
Inventories, net	—		145.3		53.9			—			199.2
Income taxes receivable	193.1		—		—			(193.1		)	—
Prepaid expenses and other current assets	—		43.5		33.1			—			76.6
Total Current Assets	193.1		542.5		266.6			(193.1		)	809.1
Property, plant and equipment, net	—		300.1		61.6			—			361.7
Goodwill	—		501.4		208.0			—			709.4
Other intangible assets, net	—		612.9		82.5			—			695.4
Deferred income taxes	16.0		—		12.2			(16.0		)	12.2
Other non-current assets	—		23.3		44.4			—			67.7
Net investment in subsidiaries	1,960.5		—		—			(1,960.5		)	—
Due from affiliates	548.1		1,655.3		4.8			(2,208.2		)	—
Total Assets	$	2,717.7	$	3,635.5	$	680.1		$	(4,377.8	)	$	2,655.5

LIABILITIES AND STOCKHOLDERS’ EQUITY

Current Liabilities:
Accounts payable	$	—	$	212.2	$	54.1		$	—		$	266.3
Accrued expenses and other current liabilities	1.4		183.8		68.8			—			254.0
Income taxes payable	—		196.0		8.3			(193.1		)	11.2
Current portion of long-term debt	—		168.7		12.8			—			181.5
Total Current Liabilities	1.4		760.7		144.0			(193.1		)	713.0
Long-term debt, net	811.9		461.4		—			—			1,273.3
Deferred income taxes	—		189.8		21.6			(16.0		)	195.4
Other non-current liabilities	—		166.6		4.6			—			171.2
Due to affiliates	1,601.8		96.5		604.9			(2,303.2		)	—
Total Liabilities	2,415.1		1,675.0		775.1			(2,512.3		)	2,352.9

Redeemable non-controlling interest	12.4		12.4		—			(12.4		)	12.4

Total Stockholders’ Equity	290.2		1,948.1		(95.0		)	(1,853.1		)	290.2
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders’ Equity	$	2,717.7	$	3,635.5	$	680.1		$	(4,377.8	)	$	2,655.5

Schedule of supplemental condensed consolidated statements of cash flows

Supplemental Condensed Consolidated Statements of Cash Flows

Six Months Ended June 30, 2016

(in millions)



	Tempur Sealy International, Inc. (Ultimate Parent)			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries			Eliminations		Consolidated
Net cash (used in) provided by operating activities	$	(29.9	)	$	32.3		$	49.5		$	—	$	51.9

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property, plant and equipment	—			(19.4		)	(4.9		)	—		(24.3		)
Contributions (paid to) received from subsidiaries and affiliates	—			(40.1		)	40.1			—		—
Net cash (used in) provided by investing activities	—			(59.5		)	35.2			—		(24.3		)

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from borrowings under long-term debt obligations	600.0			830.1			5.2			—		1,435.3
Repayments of borrowings under long-term debt obligations	(375.0		)	(839.6		)	(15.8		)	—		(1,230.4		)
Net activity in investment in and advances from (to) subsidiaries and affiliates	45.7			(17.1		)	(28.6		)			—
Proceeds from exercise of stock options	6.0			—			—			—		6.0
Excess tax benefit from stock-based compensation	3.0			—			—			—		3.0
Treasury stock repurchased	(217.3		)	—			—			—		(217.3		)
Payment of deferred financing costs	(2.9		)	(3.3		)	—			—		(6.2		)
Fees paid to lenders	(6.0		)	(1.8		)	—			—		(7.8		)
Call premium on 2020 Senior Notes	(23.6		)	—			—			—		(23.6		)
Other	—			(1.0		)	1.4			—		0.4
Net cash provided by (used in) financing activities	29.9			(32.7		)	(37.8		)	—		(40.6		)

NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS	—			—			(3.0		)	—		(3.0		)
(Decrease) increase in cash and cash equivalents	—			(59.9		)	43.9			—		(16.0		)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD	—			121.8			32.1			—		153.9
CASH AND CASH EQUIVALENTS, END OF PERIOD	$	—		$	61.9		$	76.0		$	—	$	137.9

Supplemental Condensed Consolidated Statements of Cash Flows

Six Months Ended June 30, 2015

(in millions)



	Tempur Sealy International, Inc. (Ultimate Parent)			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries			Eliminations		Consolidated
Net cash (used in) provided by operating activities	$	(49.6	)	$	31.6		$	19.1		$	—	$	1.1

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property, plant and equipment	—			(27.8		)	(6.2		)	—		(34.0		)
Proceeds from disposition of business and other	—			7.2			(0.1		)			7.1
Net cash used in investing activities	—			(20.6		)	(6.3		)	—		(26.9		)

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from borrowings under long-term debt obligations	—			283.0			—			—		283.0
Repayments of borrowings under long-term debt obligations	—			(311.5		)	—			—		(311.5		)
Net activity in investment in and advances from (to) subsidiaries and affiliates	25.2			3.1			(28.3		)	—		—
Proceeds from exercise of stock options	10.5			—			—			—		10.5
Excess tax benefit from stock-based compensation	14.7			—			—			—		14.7
Treasury stock repurchased	(1.2		)	—			—			—		(1.2		)
Other	—			(2.1		)	0.9			—		(1.2		)
Net cash provided by (used in) financing activities	49.2			(27.5		)	(27.4		)	—		(5.7		)

NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS	—			—			4.4			—		4.4
Decrease in cash and cash equivalents	(0.4		)	(16.5		)	(10.2		)	—		(27.1		)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD	0.4			25.5			36.6			—		62.5
CASH AND CASH EQUIVALENTS, END OF PERIOD	$	—		$	9.0		$	26.4		$	—	$	35.4