XML 38 R24.htm IDEA: XBRL DOCUMENT v3.25.2
Acquisitions and Divestitures (Tables)
 6 Months Ended
Jun. 30, 2025
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]  
Schedule of Estimated Purchase Price Consideration
The preliminary 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)
71.6 
Total consideration$5,408.2 
Cash acquired(267.0)
Net consideration transferred$5,141.2 
(1)
The stock consideration of 34.2 million shares of Somnigroup 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.
Schedule of Preliminary Purchase Price Allocation
The preliminary 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 preliminary purchase price allocation are as follows:
(in millions)Initial Allocation of ConsiderationMeasurement
Period
Adjustments		Updated Preliminary Allocation
Accounts receivable, net$43.1 $(1.6)$41.5 
Inventories313.1 — 313.1 
Prepaid expenses and other current assets66.7 (1.1)65.6 
Assets held for sale37.6 (1.7)35.9 
Property and equipment193.1 64.3 (1)257.4 
Operating lease right-of-use assets1,254.1 17.9 (1)1,272.0 
Other non-current assets66.6 (13.9)52.7 
Indefinite-lived trade names1,660.0 — 1,660.0 
Goodwill3,473.0 3.0 3,476.0 
Preliminary fair value of assets acquired$7,107.3 $66.9 $7,174.2 
Accounts payable(113.7)— (113.7)
Accrued expenses and other current liabilities(255.7)(7.2)(262.9)
Income taxes payable(2.4)— (2.4)
Liabilities held for sale(32.7)— (32.7)
Long-term operating lease obligations(1,287.2)(18.6)(1)(1,305.8)
Deferred tax liability(194.2)(64.7)(2)(258.9)
Other non-current liabilities(59.6)13.9 (45.7)
Long-term debt(10.1)(0.8)(10.9)
Preliminary fair value of liabilities assumed(1,955.6)(77.4)(2,033.0)
Net consideration transferred5,151.7 (10.5)5,141.2 
Cash acquired267.0 — 267.0 
Total consideration transferred$5,418.7 $(10.5)$5,408.2 
(1) Represents valuation adjustments to operating leases and property and equipment during the measurement period.
(2) Represents the income tax effect for the preliminary purchase price allocation adjustments.
Schedule of Business Acquisition, Pro Forma Information
The following represents the unaudited consolidated pro forma financial information for the periods 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)2025202420252024
Pro forma net sales$1,880.8 $1,994.4 $3,752.6 $3,919.6 
Pro forma net income (loss)$99.0 $117.3 $(129.8)$83.6 
Schedule of Business Acquisition, Pro Forma Information, Nonrecurring Adjustments
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)Three months endedSix months ended
(in millions)June 30, 2024June 30, 2025June 30, 2024
Pro Forma Adjustments to Net Sales, as Reported:
Mattress Firm pre-acquisition net revenue$981.7 $345.1 $1,929.3 
Elimination of intercompany sales to Mattress Firm(220.9)(78.0)(432.7)
Total adjustments to net sales$760.8 $267.1 $1,496.6 
Pro Forma Adjustments to Net Income (Loss), as Reported:
Mattress Firm pre-acquisition earnings (loss) (1)
$32.2 $(318.3)$51.3 
Transaction costs (2)
— 50.2 (50.2)
Intercompany profit elimination (3)
(11.3)78.5 (73.3)
Purchase price allocation adjustments (4)
0.9 16.7 (19.2)
Interest expense adjustments (5)
(17.6)(2.4)(34.8)
Tax effect of pro forma adjustments (6)
7.0 (20.4)27.4 
Total adjustments to net income (loss)$11.2 $(195.7)$(98.8)
(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 benefit (provision) for the above pro forma adjustments, which applies an estimated blended statutory income tax rate of 25.0%.