XML 62 R51.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor/Non-Guarantor Financial Information (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
Supplemental condensed consolidated statements of income and comprehensive income [Abstract]          
Net sales $ 729.5 $ 711.5 $ 2,026.8 $ 2,069.2  
Cost of sales 429.5 404.5 1,189.3 1,216.1  
Gross profit 300.0 307.0 837.5 853.1  
Selling and marketing expenses 145.9 152.0 444.6 451.4  
General, administrative and other expenses 73.2 66.5 206.0 199.8  
Customer termination charges, net 0.0 0.0 0.0 14.4  
Equity income in earnings of unconsolidated affiliates (3.8) (3.5) (11.5) (10.6)  
Royalty income, net of royalty expense 0.0 (5.3) 0.0 (15.0)  
Operating (loss) income 84.7 97.3 198.4 213.1  
Other expense, net:          
Interest expense (income), net 23.6 22.1 69.5 65.4  
Other (income) expense, net 1.4 1.0 (1.8) (6.7)  
Total other expense, net 25.0 23.1 67.7 58.7  
Income from continuing operations before income taxes 59.7 74.2 130.7 154.4  
Income tax benefit (provision) 15.6 21.0 34.4 46.5  
Income from continuing operations 44.1 53.2 96.3 107.9  
Loss from discontinued operations, net of tax (2.7) (12.0) (10.9) (13.0)  
Net income before non-controlling interests 41.4 41.2 85.4 94.9  
Less: Net loss attributable to non-controlling interest (0.9) (3.4) (2.8) (8.1)  
Net income (loss) attributable to Tempur Sealy International, Inc. 42.3 44.6 88.2 103.0  
Comprehensive income attributable to Tempur Sealy International, Inc. 44.7 54.2 78.9 130.1  
Current Assets:          
Cash and cash equivalents 32.1   32.1   $ 41.1
Accounts receivable, net 374.1   374.1   310.8
Inventories 220.5   220.5   179.1
Prepaid expenses and other current assets 243.3   243.3   63.4
Current assets of discontinued operations 7.6   7.6   13.0
Total Current Assets 877.6   877.6   607.4
Property, plant and equipment, net 421.0   421.0   433.5
Goodwill 726.5   726.5   732.7
Other intangible assets, net 657.0   657.0   667.1
Deferred income taxes 22.8   22.8   23.4
Other non-current assets 102.3   102.3   227.3
Non-current assets of discontinued assets 1.5   1.5   2.6
Total Assets 2,808.7   2,808.7   2,694.0
Current Liabilities:          
Accounts payable 266.6   266.6   228.3
Accrued expenses and other current liabilities 376.0   376.0   222.3
Income taxes payable 11.2   11.2   28.2
Current portion of long-term debt 73.0   73.0   72.4
Current liabilities of discontinued operations 6.9   6.9   25.7
Total Current Liabilities 733.7   733.7   576.9
Long-term debt, net 1,616.0   1,616.0   1,680.7
Deferred income taxes 121.7   121.7   114.3
Other non-current liabilities 126.7   126.7   206.1
Non-current liabilities of discontinued operations 1.1   1.1   1.3
Total Liabilities 2,599.2   2,599.2   2,579.3
Redeemable non-controlling interest 0.0   0.0   2.2
Total Stockholders' Equity 209.5   209.5   112.5
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders' Equity 2,808.7   2,808.7   2,694.0
Supplemental condensed consolidated statements of cash flows [Abstract]          
Net cash provided by operating activities from continuing operations     130.6 216.6  
CASH FLOWS FROM INVESTING ACTIVITIES:          
Purchases of property, plant and equipment (15.3) (17.4) (55.8) (43.1)  
Other     0.3 0.9  
Net cash used in investing activities from continuing operations     (55.5) (42.2)  
CASH FLOWS FROM FINANCING ACTIVITIES:          
Proceeds from borrowings under long-term debt obligations     863.0 985.9  
Repayments of borrowings under long-term debt obligations     (922.7) (1,124.7)  
Proceeds from exercise of stock options     4.2 6.5  
Treasury stock repurchased     (3.5) (44.9)  
Payments of deferred financing costs     0.0 0.5  
Other     (4.7) (2.9)  
Net cash used in financing activities from continuing operations     (63.7) (180.6)  
Net cash provided by (used in) continuing operations     11.4 (6.2)  
Operating cash flows     (17.6) (14.1)  
Investing cash flows     (0.2) 3.7  
Financing cash flows     0.0 0.0  
Net cash used in discontinued operations     (17.8) (10.4)  
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS     (2.1) (7.3)  
Increase (decrease) in cash and cash equivalents     (8.5) (23.9)  
CASH AND CASH EQUIVALENTS, beginning of period     41.9 65.7  
CASH AND CASH EQUIVALENTS, end of period 33.4 41.8 33.4 41.8  
Cash and cash equivalents 1.3 2.2 1.3 2.2 0.8
CASH AND CASH EQUIVALENTS OF CONTINUING OPERATIONS 32.1 39.6 32.1 39.6  
Consolidated          
Supplemental condensed consolidated statements of income and comprehensive income [Abstract]          
Net sales 729.5 711.5 2,026.8 2,069.2  
Cost of sales 429.5 404.5 1,189.3 1,216.1  
Gross profit 300.0 307.0 837.5 853.1  
Selling and marketing expenses 145.9 152.0 444.6 451.4  
General, administrative and other expenses 73.2 66.5 206.0 199.8  
Customer termination charges, net       14.4  
Equity income in earnings of unconsolidated affiliates (3.8) (3.5) (11.5) (10.6)  
Royalty income, net of royalty expense   (5.3)   (15.0)  
Operating (loss) income 84.7 97.3 198.4 213.1  
Other expense, net:          
Third party interest expense, net 23.6 22.1 69.5 65.4  
Intercompany interest (income) expense, net 0.0 0.0 0.0 0.0  
Interest expense (income), net 23.6   69.5 65.4  
Interest expense, net   22.1      
Other (income) expense, net 1.4 1.0 (1.8) (6.7)  
Total other expense, net 25.0 23.1 67.7 58.7  
Income (loss) from equity investees 0.0 0.0 0.0 0.0  
Income from continuing operations before income taxes 59.7 74.2 130.7 154.4  
Income tax benefit (provision) 15.6 21.0 (34.4) 46.5  
Income from continuing operations 44.1 53.2 96.3 107.9  
Loss from discontinued operations, net of tax (2.7) (12.0) (10.9) (13.0)  
Net income before non-controlling interests 41.4 41.2 85.4 94.9  
Less: Net loss attributable to non-controlling interest (0.9) (3.4) (2.8) (8.1)  
Net income (loss) attributable to Tempur Sealy International, Inc. 42.3 44.6 88.2 103.0  
Comprehensive income attributable to Tempur Sealy International, Inc. 44.7 54.2 78.9 130.1  
Current Assets:          
Cash and cash equivalents 32.1   32.1   41.1
Accounts receivable, net 374.1   374.1   310.8
Inventories 220.5   220.5   179.1
Prepaid expenses and other current assets 243.3   243.3   63.4
Current assets of discontinued operations 7.6   7.6   13.0
Total Current Assets 877.6   877.6   607.4
Property, plant and equipment, net 421.0   421.0   433.5
Goodwill 726.5   726.5   732.7
Other intangible assets, net 657.0   657.0   667.1
Deferred income taxes 22.8   22.8   23.4
Other non-current assets 102.3   102.3   227.3
Net investment in subsidiaries 0.0   0.0   0.0
Due from affiliates 0.0   0.0   0.0
Non-current assets of discontinued assets 1.5   1.5   2.6
Total Assets 2,808.7   2,808.7   2,694.0
Current Liabilities:          
Accounts payable 266.6   266.6   228.3
Accrued expenses and other current liabilities 376.0   376.0   222.3
Income taxes payable 11.2   11.2   28.2
Current portion of long-term debt 73.0   73.0   72.4
Current liabilities of discontinued operations 6.9   6.9   25.7
Total Current Liabilities 733.7   733.7   576.9
Long-term debt, net 1,616.0   1,616.0   1,680.7
Deferred income taxes 121.7   121.7   114.3
Other non-current liabilities 126.7   126.7   206.1
Due to affiliates 0.0   0.0   0.0
Non-current liabilities of discontinued operations 1.1   1.1   1.3
Total Liabilities 2,599.2   2,599.2   2,579.3
Redeemable non-controlling interest         2.2
Total Stockholders' Equity 209.5   209.5   112.5
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders' Equity 2,808.7   2,808.7   2,694.0
Supplemental condensed consolidated statements of cash flows [Abstract]          
Net cash provided by operating activities from continuing operations     130.6 216.6  
CASH FLOWS FROM INVESTING ACTIVITIES:          
Purchases of property, plant and equipment     (55.8) (43.1)  
Contributions (paid to) received from subsidiaries and affiliates     0.0 0.0  
Other     0.3 0.9  
Net cash used in investing activities from continuing operations     (55.5) (42.2)  
CASH FLOWS FROM FINANCING ACTIVITIES:          
Proceeds from borrowings under long-term debt obligations     863.0 985.9  
Repayments of borrowings under long-term debt obligations     (922.7) (1,124.7)  
Net activity in investment in and advances from (to) subsidiaries and affiliates     0.0 0.0  
Proceeds from exercise of stock options     4.2 6.5  
Treasury stock repurchased     (3.5) (44.9)  
Payments of deferred financing costs       0.5  
Other     (4.7) (2.9)  
Net cash used in financing activities from continuing operations     (63.7) (180.6)  
Net cash provided by (used in) continuing operations     11.4 (6.2)  
Operating cash flows     (17.6) (14.1)  
Investing cash flows     (0.2) 3.7  
Financing cash flows     0.0 0.0  
Net cash used in discontinued operations     (17.8) (10.4)  
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS     (2.1) (7.3)  
Increase (decrease) in cash and cash equivalents     (8.5) (23.9)  
CASH AND CASH EQUIVALENTS, beginning of period     41.9 65.7  
CASH AND CASH EQUIVALENTS, end of period 33.4 41.8 33.4 41.8  
Cash and cash equivalents 1.3 2.2 1.3 2.2  
CASH AND CASH EQUIVALENTS OF CONTINUING OPERATIONS 32.1 39.6 32.1 39.6  
Reportable Legal Entities | Tempur Sealy International, Inc. (Ultimate Parent)          
Supplemental condensed consolidated statements of income and comprehensive income [Abstract]          
Net sales 0.0 0.0 0.0 0.0  
Cost of sales 0.0 0.0 0.0 0.0  
Gross profit 0.0 0.0 0.0 0.0  
Selling and marketing expenses 2.2 1.4 6.3 4.2  
General, administrative and other expenses 4.6 4.9 14.3 13.8  
Customer termination charges, net       (8.4)  
Equity income in earnings of unconsolidated affiliates 0.0 0.0 0.0 0.0  
Royalty income, net of royalty expense   0.0   0.0  
Operating (loss) income (6.8) (6.3) (20.6) (9.6)  
Other expense, net:          
Third party interest expense, net 14.9 14.8 44.7 44.7  
Intercompany interest (income) expense, net (1.7) (1.1) (5.3) (3.6)  
Interest expense (income), net 13.2   39.4 41.1  
Interest expense, net   13.7      
Other (income) expense, net 0.0 0.0 0.0 0.0  
Total other expense, net 13.2 13.7 39.4 41.1  
Income (loss) from equity investees 57.8 53.8 134.1 129.1  
Income from continuing operations before income taxes 37.8 33.8 74.1 78.4  
Income tax benefit (provision) (3.6) (7.4) 11.3 (16.5)  
Income from continuing operations 41.4 41.2 85.4 94.9  
Loss from discontinued operations, net of tax 0.0 0.0 0.0 0.0  
Net income before non-controlling interests 41.4 41.2 85.4 94.9  
Less: Net loss attributable to non-controlling interest (0.9) (3.4) (2.8) (8.1)  
Net income (loss) attributable to Tempur Sealy International, Inc. 42.3 44.6 88.2 103.0  
Comprehensive income attributable to Tempur Sealy International, Inc. 44.7 54.2 78.9 130.1  
Current Assets:          
Cash and cash equivalents 0.0   0.0   0.1
Accounts receivable, net 0.0   0.0   0.0
Inventories 0.0   0.0   0.0
Prepaid expenses and other current assets 274.3   274.3   261.0
Current assets of discontinued operations 0.0   0.0   0.0
Total Current Assets 274.3   274.3   261.1
Property, plant and equipment, net 0.0   0.0   0.0
Goodwill 0.0   0.0   0.0
Other intangible assets, net 0.0   0.0   0.0
Deferred income taxes 12.7   12.7   11.8
Other non-current assets 0.0   0.0   0.0
Net investment in subsidiaries 645.6   645.6   2,381.0
Due from affiliates 420.1   420.1   87.2
Non-current assets of discontinued assets 0.0   0.0   0.0
Total Assets 1,352.7   1,352.7   2,741.1
Current Liabilities:          
Accounts payable 0.0   0.0   0.0
Accrued expenses and other current liabilities 21.4   21.4   7.6
Income taxes payable 0.0   0.0   0.0
Current portion of long-term debt 0.0   0.0   0.0
Current liabilities of discontinued operations 0.0   0.0   0.0
Total Current Liabilities 21.4   21.4   7.6
Long-term debt, net 1,042.7   1,042.7   1,041.6
Deferred income taxes 0.0   0.0   0.0
Other non-current liabilities 0.0   0.0   0.0
Due to affiliates 79.1   79.1   1,577.2
Non-current liabilities of discontinued operations 0.0   0.0   0.0
Total Liabilities 1,143.2   1,143.2   2,626.4
Redeemable non-controlling interest         2.2
Total Stockholders' Equity 209.5   209.5   112.5
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders' Equity 1,352.7   1,352.7   2,741.1
Supplemental condensed consolidated statements of cash flows [Abstract]          
Net cash provided by operating activities from continuing operations     (28.4) (27.0)  
CASH FLOWS FROM INVESTING ACTIVITIES:          
Purchases of property, plant and equipment     0.0 0.0  
Contributions (paid to) received from subsidiaries and affiliates     0.0 0.0  
Other     0.0 0.0  
Net cash used in investing activities from continuing operations     0.0 0.0  
CASH FLOWS FROM FINANCING ACTIVITIES:          
Proceeds from borrowings under long-term debt obligations     0.0 0.0  
Repayments of borrowings under long-term debt obligations     0.0 0.0  
Net activity in investment in and advances from (to) subsidiaries and affiliates     27.6 66.1  
Proceeds from exercise of stock options     4.2 6.5  
Treasury stock repurchased     (3.5) (44.9)  
Payments of deferred financing costs       0.0  
Other     0.0 0.0  
Net cash used in financing activities from continuing operations     28.3 27.7  
Net cash provided by (used in) continuing operations     (0.1) 0.7  
Operating cash flows     0.0 0.0  
Investing cash flows     0.0 0.0  
Financing cash flows     0.0 0.0  
Net cash used in discontinued operations     0.0 0.0  
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS     0.0 0.0  
Increase (decrease) in cash and cash equivalents     (0.1) 0.7  
CASH AND CASH EQUIVALENTS, beginning of period     0.1 0.0  
CASH AND CASH EQUIVALENTS, end of period 0.0 0.7 0.0 0.7  
Cash and cash equivalents 0.0 0.0 0.0 0.0  
CASH AND CASH EQUIVALENTS OF CONTINUING OPERATIONS 0.0 0.0 0.0 0.0  
Reportable Legal Entities | Combined Guarantor Subsidiaries          
Supplemental condensed consolidated statements of income and comprehensive income [Abstract]          
Net sales 556.6 520.2 1,507.6 1,522.4  
Cost of sales 338.6 300.4 918.0 920.9  
Gross profit 218.0 219.8 589.6 601.5  
Selling and marketing expenses 98.2 101.7 296.5 308.9  
General, administrative and other expenses 56.3 42.4 154.0 132.2  
Customer termination charges, net       21.8  
Equity income in earnings of unconsolidated affiliates 0.0 0.0 0.0 0.0  
Royalty income, net of royalty expense   (5.3)   (15.0)  
Operating (loss) income 63.5 81.0 139.1 153.6  
Other expense, net:          
Third party interest expense, net 7.8 6.7 22.3 19.4  
Intercompany interest (income) expense, net 3.3 2.8 7.8 5.6  
Interest expense (income), net 11.1   30.1 25.0  
Interest expense, net   9.5      
Other (income) expense, net (1.5) (4.5) (7.1) (13.6)  
Total other expense, net 9.6 5.0 23.0 11.4  
Income (loss) from equity investees (14.9) 1.7 15.1 33.6  
Income from continuing operations before income taxes 39.0 77.7 131.2 175.8  
Income tax benefit (provision) (18.8) 23.9 2.9 46.7  
Income from continuing operations   53.8 134.1 129.1  
Loss from discontinued operations, net of tax 0.0 0.0 0.0 0.0  
Net income before non-controlling interests 57.8 53.8 134.1 129.1  
Less: Net loss attributable to non-controlling interest (0.8) 0.0 (2.6) 0.0  
Net income (loss) attributable to Tempur Sealy International, Inc. 58.6 53.8 136.7 129.1  
Comprehensive income attributable to Tempur Sealy International, Inc. 58.6 54.0 136.1 124.6  
Current Assets:          
Cash and cash equivalents 10.5   10.5   12.3
Accounts receivable, net 12.8   12.8   5.1
Inventories 160.8   160.8   103.4
Prepaid expenses and other current assets 97.0   97.0   50.6
Current assets of discontinued operations 0.0   0.0   0.0
Total Current Assets 281.1   281.1   171.4
Property, plant and equipment, net 349.6   349.6   360.4
Goodwill 508.8   508.8   507.6
Other intangible assets, net 575.8   575.8   577.5
Deferred income taxes 0.0   0.0   0.0
Other non-current assets 51.9   51.9   47.2
Net investment in subsidiaries 215.1   215.1   127.7
Due from affiliates 127.2   127.2   1,975.9
Non-current assets of discontinued assets 0.0   0.0   0.0
Total Assets 2,109.5   2,109.5   3,767.7
Current Liabilities:          
Accounts payable 196.0   196.0   174.6
Accrued expenses and other current liabilities 150.2   150.2   144.2
Income taxes payable 270.4   270.4   279.3
Current portion of long-term debt 40.2   40.2   35.7
Current liabilities of discontinued operations 0.0   0.0   0.0
Total Current Liabilities 656.8   656.8   633.8
Long-term debt, net 559.7   559.7   589.4
Deferred income taxes 117.8   117.8   107.8
Other non-current liabilities 76.8   76.8   55.2
Due to affiliates 52.8   52.8   0.5
Non-current liabilities of discontinued operations 0.0   0.0   0.0
Total Liabilities 1,463.9   1,463.9   1,386.7
Redeemable non-controlling interest         0.0
Total Stockholders' Equity 645.6   645.6   2,381.0
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders' Equity 2,109.5   2,109.5   3,767.7
Supplemental condensed consolidated statements of cash flows [Abstract]          
Net cash provided by operating activities from continuing operations     132.7 352.8  
CASH FLOWS FROM INVESTING ACTIVITIES:          
Purchases of property, plant and equipment     (46.4) (35.9)  
Contributions (paid to) received from subsidiaries and affiliates     (83.6) (159.5)  
Other     (0.1) 0.9  
Net cash used in investing activities from continuing operations     (129.9) (194.5)  
CASH FLOWS FROM FINANCING ACTIVITIES:          
Proceeds from borrowings under long-term debt obligations     335.6 523.8  
Repayments of borrowings under long-term debt obligations     (358.1) (703.2)  
Net activity in investment in and advances from (to) subsidiaries and affiliates     21.7 21.4  
Proceeds from exercise of stock options     0.0 0.0  
Treasury stock repurchased     0.0 0.0  
Payments of deferred financing costs       0.0  
Other     (3.8) (0.2)  
Net cash used in financing activities from continuing operations     (4.6) (158.2)  
Net cash provided by (used in) continuing operations     (1.8) 0.1  
Operating cash flows     0.0 0.0  
Investing cash flows     0.0 0.0  
Financing cash flows     0.0 0.0  
Net cash used in discontinued operations     0.0 0.0  
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS     0.0 0.0  
Increase (decrease) in cash and cash equivalents     (1.8) 0.1  
CASH AND CASH EQUIVALENTS, beginning of period     12.3 7.9  
CASH AND CASH EQUIVALENTS, end of period 10.5 8.0 10.5 8.0  
Cash and cash equivalents 0.0 0.0 0.0 0.0  
CASH AND CASH EQUIVALENTS OF CONTINUING OPERATIONS 10.5 8.0 10.5 8.0  
Reportable Legal Entities | Combined Non-Guarantor Subsidiaries          
Supplemental condensed consolidated statements of income and comprehensive income [Abstract]          
Net sales 197.4 222.8 594.3 641.2  
Cost of sales 114.1 130.4 338.5 375.3  
Gross profit 83.3 92.4 255.8 265.9  
Selling and marketing expenses 48.1 52.3 152.0 148.3  
General, administrative and other expenses 13.8 23.7 42.5 60.5  
Customer termination charges, net       1.0  
Equity income in earnings of unconsolidated affiliates (3.8) (3.5) (11.5) (10.6)  
Royalty income, net of royalty expense   0.0   0.0  
Operating (loss) income 25.2 19.9 72.8 66.7  
Other expense, net:          
Third party interest expense, net 1.1 10.5 4.2 12.1  
Intercompany interest (income) expense, net (1.6) (1.7) (2.5) (2.0)  
Interest expense (income), net (0.5)   1.7 10.1  
Interest expense, net   8.8      
Other (income) expense, net 2.5 5.6 7.4 5.2  
Total other expense, net 2.0 14.4 9.1 15.3  
Income (loss) from equity investees 0.0 0.0 0.0 0.0  
Income from continuing operations before income taxes 23.2 5.5 63.7 51.4  
Income tax benefit (provision) 38.1 3.8 (48.6) 17.8  
Income from continuing operations   1.7 15.1 33.6  
Loss from discontinued operations, net of tax 0.0 0.0 0.0 0.0  
Net income before non-controlling interests (14.9) 1.7 15.1 33.6  
Less: Net loss attributable to non-controlling interest (0.1) (3.4) (0.2) (8.1)  
Net income (loss) attributable to Tempur Sealy International, Inc. (14.8) 5.1 15.3 41.7  
Comprehensive income attributable to Tempur Sealy International, Inc. (12.4) 14.6 6.6 73.4  
Current Assets:          
Cash and cash equivalents 22.9   22.9   29.5
Accounts receivable, net 352.1   352.1   322.2
Inventories 61.6   61.6   79.6
Prepaid expenses and other current assets 147.0   147.0   13.4
Current assets of discontinued operations 0.0   0.0   0.0
Total Current Assets 583.6   583.6   444.7
Property, plant and equipment, net 72.4   72.4   74.7
Goodwill 218.0   218.0   225.5
Other intangible assets, net 81.3   81.3   89.9
Deferred income taxes 22.8   22.8   23.6
Other non-current assets 50.5   50.5   180.2
Net investment in subsidiaries 0.0   0.0   0.0
Due from affiliates 25.4   25.4   15.6
Non-current assets of discontinued assets 0.0   0.0   0.0
Total Assets 1,054.0   1,054.0   1,054.2
Current Liabilities:          
Accounts payable 61.3   61.3   76.2
Accrued expenses and other current liabilities 207.2   207.2   82.4
Income taxes payable 15.6   15.6   10.0
Current portion of long-term debt 32.8   32.8   36.7
Current liabilities of discontinued operations 0.0   0.0   0.0
Total Current Liabilities 316.9   316.9   205.3
Long-term debt, net 13.6   13.6   49.7
Deferred income taxes 16.6   16.6   18.3
Other non-current liabilities 51.0   51.0   152.2
Due to affiliates 440.8   440.8   501.0
Non-current liabilities of discontinued operations 0.0   0.0   0.0
Total Liabilities 838.9   838.9   926.5
Redeemable non-controlling interest         2.2
Total Stockholders' Equity 215.1   215.1   125.5
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders' Equity 1,054.0   1,054.0   1,054.2
Supplemental condensed consolidated statements of cash flows [Abstract]          
Net cash provided by operating activities from continuing operations     8.7 (123.3)  
CASH FLOWS FROM INVESTING ACTIVITIES:          
Purchases of property, plant and equipment     (9.6) (7.5)  
Contributions (paid to) received from subsidiaries and affiliates     83.6 159.5  
Other     0.2 4.0  
Net cash used in investing activities from continuing operations     74.2 156.0  
CASH FLOWS FROM FINANCING ACTIVITIES:          
Proceeds from borrowings under long-term debt obligations     527.4 462.1  
Repayments of borrowings under long-term debt obligations     (564.6) (421.5)  
Net activity in investment in and advances from (to) subsidiaries and affiliates     (49.3) (87.5)  
Proceeds from exercise of stock options     0.0 0.0  
Treasury stock repurchased     0.0 0.0  
Payments of deferred financing costs       0.5  
Other     (0.9) (2.7)  
Net cash used in financing activities from continuing operations     (87.4) (50.1)  
Net cash provided by (used in) continuing operations     (4.5) (17.4)  
Operating cash flows     0.0 0.0  
Investing cash flows     0.0 0.0  
Financing cash flows     0.0 0.0  
Net cash used in discontinued operations     0.0 0.0  
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS     (2.1) (7.3)  
Increase (decrease) in cash and cash equivalents     (6.6) (24.7)  
CASH AND CASH EQUIVALENTS, beginning of period     29.5 57.8  
CASH AND CASH EQUIVALENTS, end of period 22.9 33.1 22.9 33.1  
Cash and cash equivalents 0.0 2.2 0.0 2.2  
CASH AND CASH EQUIVALENTS OF CONTINUING OPERATIONS 21.6 30.9 21.6 30.9  
Reclassifications and Eliminations          
Supplemental condensed consolidated statements of income and comprehensive income [Abstract]          
Net sales (24.5) (31.5) (75.1) (94.4)  
Cost of sales (23.2) (26.3) (67.2) (80.1)  
Gross profit (1.3) (5.2) (7.9) (14.3)  
Selling and marketing expenses (2.6) (3.4) (10.2) (10.0)  
General, administrative and other expenses (1.5) (4.5) (4.8) (6.7)  
Customer termination charges, net       0.0  
Equity income in earnings of unconsolidated affiliates 0.0 0.0 0.0 0.0  
Royalty income, net of royalty expense   0.0   0.0  
Operating (loss) income 2.8 2.7 7.1 2.4  
Other expense, net:          
Third party interest expense, net (0.2) (9.9) (1.7) (10.8)  
Intercompany interest (income) expense, net 0.0 0.0 0.0 0.0  
Interest expense (income), net (0.2)   (1.7) (10.8)  
Interest expense, net   (9.9)      
Other (income) expense, net 0.4 (0.1) (2.1) 1.7  
Total other expense, net 0.2 (10.0) (3.8) (9.1)  
Income (loss) from equity investees (42.9) (55.5) (149.2) (162.7)  
Income from continuing operations before income taxes (40.3) (42.8) (138.3) (151.2)  
Income tax benefit (provision) (0.1) 0.7 0.0 (1.5)  
Income from continuing operations (40.2) (43.5) (138.3) (149.7)  
Loss from discontinued operations, net of tax (2.7) (12.0) (10.9) (13.0)  
Net income before non-controlling interests (42.9) (55.5) (149.2) (162.7)  
Less: Net loss attributable to non-controlling interest 0.9 3.4 2.8 8.1  
Net income (loss) attributable to Tempur Sealy International, Inc. (43.8) (58.9) (152.0) (170.8)  
Comprehensive income attributable to Tempur Sealy International, Inc. (46.2) (68.6) (142.7) (198.0)  
Current Assets:          
Cash and cash equivalents (1.3)   (1.3)   (0.8)
Accounts receivable, net 9.2   9.2   (16.5)
Inventories (1.9)   (1.9)   (3.9)
Prepaid expenses and other current assets (275.0)   (275.0)   (261.6)
Current assets of discontinued operations 7.6   7.6   13.0
Total Current Assets (261.4)   (261.4)   (269.8)
Property, plant and equipment, net (1.0)   (1.0)   (1.6)
Goodwill (0.3)   (0.3)   (0.4)
Other intangible assets, net (0.1)   (0.1)   (0.3)
Deferred income taxes (12.7)   (12.7)   (12.0)
Other non-current assets (0.1)   (0.1)   (0.1)
Net investment in subsidiaries (860.7)   (860.7)   (2,508.7)
Due from affiliates (572.7)   (572.7)   (2,078.7)
Non-current assets of discontinued assets 1.5   1.5   2.6
Total Assets (1,707.5)   (1,707.5)   (4,869.0)
Current Liabilities:          
Accounts payable 9.3   9.3   (22.5)
Accrued expenses and other current liabilities (2.8)   (2.8)   (11.9)
Income taxes payable (274.8)   (274.8)   (261.1)
Current portion of long-term debt 0.0   0.0   0.0
Current liabilities of discontinued operations 6.9   6.9   25.7
Total Current Liabilities (261.4)   (261.4)   (269.8)
Long-term debt, net 0.0   0.0   0.0
Deferred income taxes (12.7)   (12.7)   (11.8)
Other non-current liabilities (1.1)   (1.1)   (1.3)
Due to affiliates (572.7)   (572.7)   (2,078.7)
Non-current liabilities of discontinued operations 1.1   1.1   1.3
Total Liabilities (846.8)   (846.8)   (2,360.3)
Redeemable non-controlling interest         (2.2)
Total Stockholders' Equity (860.7)   (860.7)   (2,506.5)
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders' Equity (1,707.5)   (1,707.5)   $ (4,869.0)
Supplemental condensed consolidated statements of cash flows [Abstract]          
Net cash provided by operating activities from continuing operations     17.6 14.1  
CASH FLOWS FROM INVESTING ACTIVITIES:          
Purchases of property, plant and equipment     0.2 0.3  
Contributions (paid to) received from subsidiaries and affiliates     0.0    
Other     0.0 (4.0)  
Net cash used in investing activities from continuing operations     0.2 (3.7)  
CASH FLOWS FROM FINANCING ACTIVITIES:          
Proceeds from borrowings under long-term debt obligations     0.0 0.0  
Repayments of borrowings under long-term debt obligations     0.0 0.0  
Net activity in investment in and advances from (to) subsidiaries and affiliates     0.0 0.0  
Proceeds from exercise of stock options     0.0 0.0  
Treasury stock repurchased     0.0 0.0  
Payments of deferred financing costs       0.0  
Other     0.0 0.0  
Net cash used in financing activities from continuing operations     0.0 0.0  
Net cash provided by (used in) continuing operations     17.8 10.4  
Operating cash flows     (17.6) (14.1)  
Investing cash flows     (0.2) 3.7  
Financing cash flows     0.0 0.0  
Net cash used in discontinued operations     (17.8) (10.4)  
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS     0.0 0.0  
Increase (decrease) in cash and cash equivalents     0.0 0.0  
CASH AND CASH EQUIVALENTS, beginning of period     0.0 0.0  
CASH AND CASH EQUIVALENTS, end of period 0.0 0.0 0.0 0.0  
Cash and cash equivalents 0.0 0.0 0.0 0.0  
CASH AND CASH EQUIVALENTS OF CONTINUING OPERATIONS $ 0.0 $ 0.0 $ 0.0 $ 0.0