Go Pro

Leggett & Platt (LEG) Financials

Leggett & Platt logo
$9.61 +0.01 (+0.07%)
Closing price 03:59 PM Eastern
Extended Trading
$9.66 +0.06 (+0.60%)
As of 04:46 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Leggett & Platt

Annual Income Statements for Leggett & Platt

This table shows Leggett & Platt's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
325 386 293 306 314 253 402 310 -137 -512 235
Consolidated Net Income / (Loss)
329 386 293 306 314 253 403 310 -137 -511 235
Net Income / (Loss) Continuing Operations
328 367 294 306 314 253 403 310 -137 -511 235
Total Pre-Tax Income
450 487 432 384 404 328 522 404 -173 -509 290
Total Operating Income
487 522 468 437 487 408 596 485 -90 -430 287
Total Gross Profit
923 902 882 889 1,024 904 1,038 977 854 749 744
Total Revenue
3,917 3,750 3,944 4,270 4,753 4,280 5,073 5,147 4,725 4,384 4,055
Operating Revenue
3,917 3,750 3,944 4,270 4,753 4,280 5,073 5,147 4,725 4,384 4,055
Total Cost of Revenue
2,994 2,848 3,061 3,381 3,729 3,376 4,034 4,170 3,872 3,635 3,311
Operating Cost of Revenue
2,994 2,848 3,061 3,381 3,729 3,376 4,034 4,170 3,872 3,635 3,311
Total Operating Expenses
437 380 415 452 537 497 442 492 944 1,178 457
Selling, General & Admin Expense
417 396 401 425 470 424 422 427 465 509 488
Amortization Expense
21 20 21 21 63 65 68 67 69 22 16
Other Operating Expenses / (Income)
-6.80 -2.40 13 0.80 1.40 -22 -18 0.20 -14 0.80 -2.40
Impairment Charge
6.30 4.10 4.90 5.40 7.80 29 0.00 0.00 444 682 19
Other Special Charges / (Income)
-0.50 -38 -24 - -5.00 0.00 -29 -2.50 -20 -36 -64
Total Other Income / (Expense), net
-37 -35 -36 -53 -83 -80 -74 -81 -83 -79 2.60
Interest Expense
41 39 44 61 91 83 77 86 88 86 73
Interest & Investment Income
4.40 3.90 7.60 8.40 7.40 3.10 2.60 4.10 5.40 6.60 6.60
Other Income / (Expense), net
- - - - - - - - 0.00 0.00 69
Income Tax Expense
122 120 138 78 89 75 120 94 -37 2.20 54
Net Income / (Loss) Attributable to Noncontrolling Interest
4.10 0.40 0.10 0.20 0.10 0.10 0.20 0.10 0.00 0.10 0.00
Basic Earnings per Share
$2.31 $2.80 $2.15 $2.28 $2.33 $1.86 $2.95 $2.28 ($1.00) ($3.73) $1.70
Weighted Average Basic Shares Outstanding
140.90M 137.90M 136M 131.07M 132.14M 132.99M 133.75M 132.92M 133.73M 134.73M 135.88M
Diluted Earnings per Share
$2.28 $2.76 $2.13 $2.26 $2.32 $1.86 $2.94 $2.27 ($1.00) ($3.73) $1.69
Weighted Average Diluted Shares Outstanding
140.90M 137.90M 136M 131.07M 132.14M 132.99M 133.75M 132.92M 133.73M 134.73M 135.88M
Weighted Average Basic & Diluted Shares Outstanding
140.90M 137.90M 136M 131.07M 132.14M 132.99M 133.75M 132.92M 133.73M 134.73M 135.88M
Cash Dividends to Common per Share
$1.26 $1.34 $1.42 $1.50 $1.58 $1.60 $1.66 $1.74 $1.82 $0.61 $0.20

Quarterly Income Statements for Leggett & Platt

This table shows Leggett & Platt's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-297 32 -602 45 14 31 53 127 25 20 47
Consolidated Net Income / (Loss)
-297 32 -602 45 14 31 53 127 25 20 47
Net Income / (Loss) Continuing Operations
-297 32 -602 45 14 31 53 127 25 20 47
Total Pre-Tax Income
-386 42 -634 58 25 45 72 154 19 32 68
Total Operating Income
-367 63 -614 78 44 63 90 84 50 45 80
Total Gross Profit
200 186 187 201 176 190 193 194 168 171 203
Total Revenue
1,115 1,097 1,129 1,102 1,056 1,022 1,058 1,036 939 918 1,000
Operating Revenue
1,115 1,097 1,129 1,102 1,056 1,022 1,058 1,036 939 918 1,000
Total Cost of Revenue
915 911 942 901 881 832 865 843 771 748 797
Operating Cost of Revenue
915 911 942 901 881 832 865 843 771 748 797
Total Operating Expenses
567 123 801 123 132 127 102 109 118 126 123
Selling, General & Admin Expense
121 126 132 127 124 124 118 125 122 122 120
Amortization Expense
17 4.90 4.70 7.20 5.20 5.00 3.60 3.80 3.80 3.60 3.10
Other Operating Expenses / (Income)
-4.60 2.80 -4.20 2.20 0.70 0.60 -0.50 -3.90 2.30 7.00 1.70
Restructuring Charge
- - - - - 0.00 0.00 - - 3.50 10
Other Special Charges / (Income)
-11 -10 -6.80 -14 -4.50 -2.10 -19 -16 -27 -9.40 -12
Total Other Income / (Expense), net
-20 -21 -20 -20 -19 -18 -19 70 -31 -13 -12
Interest Expense
21 22 22 21 21 19 21 19 15 15 15
Interest & Investment Income
1.70 1.00 2.40 1.00 2.20 1.00 1.80 1.80 2.00 1.90 3.00
Income Tax Expense
-89 11 -32 13 11 15 19 27 -6.60 12 21
Net Income / (Loss) Attributable to Noncontrolling Interest
-0.10 0.00 0.10 0.00 - 0.00 0.00 0.10 -0.10 0.00 0.00
Basic Earnings per Share
($2.18) $0.23 ($4.39) $0.33 $0.10 $0.22 $0.38 $0.92 $0.18 $0.14 $0.34
Weighted Average Basic Shares Outstanding
133.73M 136.80M 137.30M 137.40M 134.73M 137.80M 138.50M 138.70M 135.88M 139.30M 140M
Diluted Earnings per Share
($2.18) $0.23 ($4.39) $0.33 $0.10 $0.22 $0.38 $0.91 $0.18 $0.14 $0.33
Weighted Average Diluted Shares Outstanding
133.73M 137.30M 137.30M 138M 134.73M 138.60M 139.60M 140.20M 135.88M 141M 141.60M
Weighted Average Basic & Diluted Shares Outstanding
133.73M 134.04M 134.17M 134.29M 134.73M 135.14M 135.35M 135.44M 135.88M 136.43M 136.59M

Annual Cash Flow Statements for Leggett & Platt

This table details how cash moves in and out of Leggett & Platt's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-80 29 214 -258 -21 101 13 -45 49 -15 237
Net Cash From Operating Activities
359 553 444 440 668 603 271 441 497 306 338
Net Cash From Continuing Operating Activities
359 553 444 440 669 601 271 441 497 306 338
Net Income / (Loss) Continuing Operations
329 386 293 306 314 253 403 310 -137 -511 235
Consolidated Net Income / (Loss)
329 386 293 306 314 253 403 310 -137 -511 235
Depreciation Expense
84 87 95 104 118 119 117 110 109 112 105
Amortization Expense
30 29 31 32 74 70 71 70 71 24 18
Non-Cash Adjustments To Reconcile Net Income
63 18 89 47 60 101 28 45 467 709 -83
Changes in Operating Assets and Liabilities, net
-147 33 -64 -49 102 58 -346 -94 -13 -28 63
Net Cash From Investing Activities
-70 -102 -165 -278 -1,418 -49 -226 -181 -91 -37 293
Net Cash From Continuing Investing Activities
-70 -102 -165 -278 -1,418 -49 -226 -181 -91 -37 293
Purchase of Property, Plant & Equipment
-103 -124 -159 -160 -143 -66 -107 -100 -114 -82 -57
Divestitures
51 86 45 4.90 5.50 15 39 4.20 23 47 351
Other Investing Activities, net
-6.70 -35 -12 -14 -16 2.40 -5.50 -1.80 -0.90 -2.00 0.00
Net Cash From Financing Activities
-349 -402 -65 -397 731 -462 -33 -286 -359 -270 -413
Net Cash From Continuing Financing Activities
-349 -402 -65 -397 731 -462 -33 -286 -359 -270 -413
Repayment of Debt
-212 -7.90 -213 -156 -49 -233 -311 -303 -114 -303 -384
Repurchase of Common Equity
-192 -198 -158 -112 -16 -11 -9.80 -60 -6.00 -4.90 -2.40
Payment of Dividends
-172 -177 -186 -194 -205 -212 -218 -229 -239 -136 -27
Issuance of Debt
202 12 493 70 993 0.00 493 307 0.70 174 0.00
Effect of Exchange Rate Changes
-20 -20 - -24 -1.40 9.40 0.50 -19 1.90 -14 19
Cash Interest Paid
44 38 40 62 77 75 67 84 86 85 70

Quarterly Cash Flow Statements for Leggett & Platt

This table details how cash moves in and out of Leggett & Platt's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
92 -4.20 -54 -30 73 62 -44 92 127 -77 35
Net Cash From Operating Activities
146 -6.10 94 96 122 6.80 84 126 122 -56 46
Net Cash From Continuing Operating Activities
146 -6.10 94 96 122 6.80 84 126 122 -56 46
Net Income / (Loss) Continuing Operations
-297 32 -602 45 14 31 53 127 25 20 47
Consolidated Net Income / (Loss)
-297 32 -602 45 14 31 53 127 25 20 47
Depreciation Expense
28 28 28 28 29 26 26 25 28 24 25
Amortization Expense
17 5.00 4.60 8.50 5.50 5.40 3.90 4.20 4.20 4.00 3.40
Non-Cash Adjustments To Reconcile Net Income
447 12 690 -8.80 18 8.80 -13 -95 16 14 -7.00
Changes in Operating Assets and Liabilities, net
-48 -82 -26 23 56 -64 15 64 48 -118 -23
Net Cash From Investing Activities
-14 -10 -8.20 -0.20 -18 -6.10 16 278 5.20 -11 -8.30
Net Cash From Continuing Investing Activities
-14 -10 -8.20 -0.20 -18 -6.10 16 278 5.20 -11 -8.30
Purchase of Property, Plant & Equipment
-23 -26 -16 -18 -22 -13 -8.50 -16 -20 -24 -21
Divestitures
- - - - - 5.60 - 294 27 14 13
Other Investing Activities, net
-0.70 0.30 -0.70 0.80 -2.40 1.60 1.40 -0.40 -2.60 -0.60 -0.40
Net Cash From Financing Activities
-48 18 -135 -130 -23 60 -154 -313 -6.50 -10 -6.40
Net Cash From Continuing Financing Activities
-48 18 -135 -130 -23 60 -154 -313 -6.50 -10 -6.40
Repayment of Debt
-108 -5.70 3.90 -0.40 -301 -0.40 -0.30 -6.50 -377 -0.40 -0.40
Repurchase of Common Equity
-0.50 -4.10 -0.20 -0.20 -0.40 -2.00 -0.30 -0.10 - -3.40 -0.30
Payment of Dividends
-61 -61 -62 -6.70 -6.60 -6.70 -6.80 -6.70 -6.80 -6.80 -6.80
Issuance of Debt
121 89 -77 -122 284 69 -146 -300 377 0.30 1.10
Effect of Exchange Rate Changes
7.40 -5.80 -4.90 4.40 -8.10 1.70 9.60 1.10 6.50 0.10 4.20

Annual Balance Sheets for Leggett & Platt

This table presents Leggett & Platt's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
2,964 2,984 3,551 3,518 4,816 4,800 5,307 5,186 4,635 3,662 3,536
Total Current Assets
1,311 1,325 1,767 1,523 1,538 1,658 2,065 1,958 1,881 1,691 1,744
Cash & Equivalents
253 282 526 - 248 349 362 317 366 350 587
Accounts Receivable
520 487 595 - 592 564 652 675 637 559 476
Inventories, net
505 520 571 - 637 692 993 908 820 723 623
Prepaid Expenses
- 37 74 - 62 54 59 59 59 58 58
Plant, Property, & Equipment, net
541 566 664 723 831 785 782 772 781 724 664
Plant, Property & Equipment, gross
1,687 1,731 1,877 - 2,151 2,181 2,251 2,269 2,351 2,286 2,229
Accumulated Depreciation
1,147 1,165 1,213 - 1,321 1,396 1,470 1,496 1,570 1,562 1,565
Total Noncurrent Assets
1,112 1,094 1,120 1,271 2,448 2,357 2,461 2,456 1,972 1,247 1,129
Goodwill
806 791 822 - 1,406 1,389 1,450 1,474 1,490 794 751
Intangible Assets
188 165 169 - 764 702 708 675 168 140 91
Other Noncurrent Operating Assets
117 138 129 1,271 277 267 303 306 315 312 286
Total Liabilities & Shareholders' Equity
2,964 2,984 3,551 3,518 4,816 4,800 5,307 5,186 4,635 3,662 3,536
Total Liabilities
1,866 1,890 2,360 294 3,504 3,375 3,659 3,545 3,301 2,971 2,514
Total Current Liabilities
701 707 976 294 928 1,006 1,336 968 1,263 846 775
Short-Term Debt
3.40 3.60 154 32 51 51 345 9.40 308 55 53
Accounts Payable
307 351 430 - 463 552 614 518 536 498 467
Accrued Expenses
287 258 303 262 281 275 285 262 257 242 227
Other Current Liabilities
104 94 89 - 133 128 92 179 162 52 28
Total Noncurrent Liabilities
1,165 1,184 1,384 0.00 2,576 2,369 2,323 2,577 2,038 2,125 1,739
Long-Term Debt
942 956 1,098 - 2,067 1,849 1,790 2,074 1,680 1,863 1,496
Noncurrent Deferred & Payable Income Tax Liabilities
39 54 83 - 214 205 217 223 101 49 53
Other Noncurrent Operating Liabilities
185 173 203 - 295 314 316 280 257 213 190
Commitments & Contingencies
0.00 0.00 0.00 - 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,098 1,094 1,191 2,614 1,313 1,425 1,649 1,641 1,334 690 1,023
Total Preferred & Common Equity
1,086 1,092 1,190 2,614 1,312 1,425 1,648 1,641 1,333 689 1,022
Total Common Equity
1,086 1,092 1,190 2,614 1,312 1,425 1,648 1,641 1,333 689 1,022
Common Stock
530 506 515 - 536 543 558 569 578 571 552
Retained Earnings
2,209 2,411 2,511 2,614 2,735 2,797 2,973 3,046 2,661 2,065 2,272
Accumulated Other Comprehensive Income / (Loss)
-91 -114 -9.50 - -77 -52 -38 -94 -44 -116 -9.00
Other Equity Adjustments
2.00 2.00 2.00 - 2.00 2.00 2.00 2.00 - - -1,793
Noncontrolling Interest
12 2.40 0.60 - 0.50 0.50 0.60 0.70 0.70 0.80 0.50

Quarterly Balance Sheets for Leggett & Platt

This table presents Leggett & Platt's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
5,270 5,144 5,078 4,615 3,839 3,780 3,749 3,704 3,525 3,519 3,603
Total Current Assets
2,015 1,906 1,886 1,860 1,789 1,735 1,784 1,743 1,709 1,747 1,831
Cash & Equivalents
345 272 274 361 307 277 413 369 461 511 546
Accounts Receivable
718 703 711 635 649 638 558 577 568 520 568
Inventories, net
893 858 835 807 755 754 678 649 634 663 638
Prepaid Expenses
59 73 66 57 78 65 48 53 46 53 79
Plant, Property, & Equipment, net
787 789 777 772 757 749 692 686 673 658 647
Plant, Property & Equipment, gross
2,309 2,331 2,329 2,346 2,321 2,333 2,245 2,288 2,235 2,229 2,221
Accumulated Depreciation
1,522 1,542 1,552 1,574 1,564 1,584 1,553 1,602 1,562 1,571 1,574
Total Noncurrent Assets
2,469 2,449 2,415 1,982 1,294 1,297 1,273 1,275 1,143 1,114 1,125
Goodwill
1,474 1,477 1,475 1,482 804 815 735 751 749 748 745
Intangible Assets
660 645 623 162 156 151 98 98 95 87 83
Other Noncurrent Operating Assets
335 328 317 339 333 331 298 282 300 279 297
Total Liabilities & Shareholders' Equity
5,270 5,144 5,078 4,615 3,839 3,780 3,749 3,704 3,525 3,519 3,603
Total Liabilities
3,603 3,476 3,442 3,325 3,171 3,038 3,001 2,848 2,553 2,479 2,521
Total Current Liabilities
969 956 1,009 1,188 1,168 1,172 810 802 794 749 779
Short-Term Debt
8.90 8.20 8.90 304 301 301 1.30 1.30 1.40 1.60 1.50
Accounts Payable
552 507 534 496 522 516 477 468 485 468 476
Accrued Expenses
238 266 295 230 240 249 203 201 229 197 211
Other Current Liabilities
170 174 171 159 105 105 97 92 79 82 92
Total Noncurrent Liabilities
2,634 2,520 2,433 2,137 2,003 1,867 2,191 2,046 1,759 1,731 1,741
Long-Term Debt
2,109 2,016 1,963 1,773 1,702 1,578 1,935 1,792 1,496 1,497 1,497
Noncurrent Deferred & Payable Income Tax Liabilities
220 214 205 100 61 55 51 52 57 54 56
Other Noncurrent Operating Liabilities
306 290 265 264 239 233 197 193 206 180 189
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,667 1,669 1,636 1,290 668 742 748 856 972 1,040 1,082
Total Preferred & Common Equity
1,667 1,668 1,635 1,289 668 741 747 855 972 1,039 1,082
Total Common Equity
1,667 1,668 1,635 1,289 668 741 747 855 972 1,039 1,082
Common Stock
568 572 575 571 574 573 557 554 552 535 532
Retained Earnings
3,040 3,031 3,021 2,630 2,019 2,057 2,088 2,134 2,254 2,285 2,325
Accumulated Other Comprehensive Income / (Loss)
-72 -69 -97 -69 -87 -54 -93 -33 -38 -17 -18
Other Equity Adjustments
- -1,867 -1,865 - -1,839 - -1,806 -1,800 - - -1,758
Noncontrolling Interest
0.60 0.60 0.80 0.70 0.70 0.80 0.80 0.80 0.60 0.50 0.50

Annual Metrics And Ratios for Leggett & Platt

This table displays calculated financial ratios and metrics derived from Leggett & Platt's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
3.57% -4.27% 5.17% 8.26% 11.31% -9.94% 18.51% 1.46% -8.19% -7.23% -7.49%
EBITDA Growth
79.01% 6.29% -6.84% -3.50% 18.45% -12.05% 31.23% -15.13% -86.54% -428.38% 262.78%
EBIT Growth
124.09% 7.30% -10.36% -6.63% 11.42% -16.29% 46.26% -18.62% -118.64% -375.55% 182.81%
NOPAT Growth
114.42% 10.89% -19.17% 9.40% 8.92% -17.00% 46.11% -18.97% -116.99% -375.55% 177.52%
Net Income Growth
225.30% 17.31% -24.21% 4.58% 2.61% -19.42% 59.07% -23.03% -144.14% -273.83% 146.03%
EPS Growth
235.29% 21.05% -22.83% 6.10% 2.65% -19.83% 58.06% -22.79% -144.05% -273.00% 145.31%
Operating Cash Flow Growth
-5.97% 53.88% -19.71% -0.77% 51.71% -9.79% -54.98% 62.70% 12.64% -38.52% 10.63%
Free Cash Flow Firm Growth
-4.07% 15.47% -57.78% 18.62% -462.02% 169.88% -97.26% 2,599.25% 0.91% 15.92% 40.29%
Invested Capital Growth
-0.06% -0.98% 8.16% 7.41% 54.60% -6.48% 14.96% -0.39% -13.27% -25.44% -14.38%
Revenue Q/Q Growth
-0.22% -1.08% 2.09% 1.48% 2.11% 0.87% 3.07% 0.00% -1.68% -1.32% -2.82%
EBITDA Q/Q Growth
35.86% 0.77% 0.81% -5.43% 5.70% 8.88% -0.72% 0.00% -83.67% 57.63% 17.80%
EBIT Q/Q Growth
49.19% 0.79% 0.49% -7.71% 5.30% 13.19% -0.63% 0.00% -124.59% 48.85% 26.56%
NOPAT Q/Q Growth
49.68% 0.40% -13.39% 8.38% 4.75% 14.84% -0.58% 0.00% -122.74% 48.85% 9.42%
Net Income Q/Q Growth
22.38% -0.03% -13.40% 5.77% 4.67% 19.27% -0.59% 0.00% -164.11% 37.86% 4.86%
EPS Q/Q Growth
23.24% 0.73% -13.06% 5.61% 4.50% 19.23% -0.68% 0.00% -163.69% 37.94% 4.97%
Operating Cash Flow Q/Q Growth
-15.11% 13.24% 3.57% 1.62% 10.27% -5.13% -9.32% 0.00% -16.88% -7.22% -0.24%
Free Cash Flow Firm Q/Q Growth
23.99% 5.13% -4.81% 8.72% 4.34% -6.80% -79.16% -88.69% 112.73% 12.28% 1.77%
Invested Capital Q/Q Growth
-2.84% -3.84% -5.48% -4.67% -3.56% -1.29% 0.38% 0.00% -11.33% -5.96% -3.78%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
23.57% 24.05% 22.37% 20.82% 21.55% 21.12% 20.47% 18.98% 18.07% 17.09% 18.35%
EBITDA Margin
15.31% 17.00% 15.06% 13.42% 14.28% 13.95% 15.44% 12.92% 1.89% -6.70% 11.80%
Operating Margin
12.42% 13.92% 11.86% 10.23% 10.24% 9.52% 11.75% 9.42% -1.91% -9.81% 7.08%
EBIT Margin
12.42% 13.92% 11.86% 10.23% 10.24% 9.52% 11.75% 9.42% -1.91% -9.81% 8.78%
Profit (Net Income) Margin
8.40% 10.30% 7.42% 7.17% 6.61% 5.91% 7.94% 6.02% -2.90% -11.67% 5.81%
Tax Burden Percent
73.19% 79.29% 67.75% 79.63% 77.84% 77.19% 77.11% 76.78% 78.89% 100.43% 81.26%
Interest Burden Percent
92.46% 93.31% 92.33% 87.98% 82.89% 80.47% 87.60% 83.22% 191.81% 118.45% 81.38%
Effective Tax Rate
27.08% 24.64% 32.04% 20.37% 22.16% 22.81% 22.89% 23.22% 0.00% 0.00% 18.74%
Return on Invested Capital (ROIC)
19.82% 22.09% 17.24% 17.51% 14.46% 10.21% 14.37% 10.90% -1.99% -11.66% 11.13%
ROIC Less NNEP Spread (ROIC-NNEP)
15.97% 21.04% 13.64% 12.36% 9.78% 6.62% 10.94% 7.37% -6.33% -25.09% 11.30%
Return on Net Nonoperating Assets (RNNOA)
9.41% 13.15% 8.38% 8.56% 10.97% 8.28% 11.83% 7.93% -7.21% -38.87% 16.35%
Return on Equity (ROE)
29.23% 35.24% 25.62% 26.07% 25.43% 18.49% 26.20% 18.84% -9.20% -50.53% 27.49%
Cash Return on Invested Capital (CROIC)
19.88% 23.08% 9.41% 10.36% -28.43% 16.91% 0.45% 11.29% 12.23% 17.48% 26.63%
Operating Return on Assets (OROA)
15.94% 17.55% 14.32% 12.60% 11.88% 8.48% 11.79% 9.24% -1.84% -10.36% 9.89%
Return on Assets (ROA)
10.79% 12.99% 8.96% 8.83% 7.66% 5.26% 7.97% 5.91% -2.79% -12.33% 6.54%
Return on Common Equity (ROCE)
28.96% 35.01% 25.59% 26.06% 25.42% 18.48% 26.19% 18.83% -9.19% -50.49% 27.47%
Return on Equity Simple (ROE_SIMPLE)
30.32% 35.38% 24.59% 26.46% 23.94% 17.77% 24.43% 18.89% -10.26% -74.18% 0.00%
Net Operating Profit after Tax (NOPAT)
355 393 318 348 379 315 460 372 -63 -301 233
NOPAT Margin
9.06% 10.49% 8.06% 8.15% 7.97% 7.35% 9.06% 7.24% -1.34% -6.86% 5.75%
Net Nonoperating Expense Percent (NNEP)
3.85% 1.05% 3.61% 5.14% 4.68% 3.59% 3.43% 3.53% 4.34% 13.42% -0.17%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 10.00% -1.91% -11.78% 9.26%
Cost of Revenue to Revenue
76.43% 75.95% 77.63% 79.18% 78.45% 78.88% 79.53% 81.02% 81.93% 82.91% 81.65%
SG&A Expenses to Revenue
10.64% 10.55% 10.16% 9.96% 9.88% 9.92% 8.32% 8.30% 9.85% 11.61% 12.04%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
11.15% 10.13% 10.51% 10.58% 11.30% 11.60% 8.72% 9.56% 19.98% 26.90% 11.27%
Earnings before Interest and Taxes (EBIT)
487 522 468 437 487 408 596 485 -90 -430 356
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
600 637 594 573 679 597 783 665 90 -294 478
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.72 4.35 3.95 3.13 4.10 3.46 2.89 2.36 2.52 1.87 1.46
Price to Tangible Book Value (P/TBV)
44.35 35.04 23.66 25.05 0.00 0.00 0.00 0.00 0.00 0.00 8.30
Price to Revenue (P/Rev)
1.03 1.27 1.19 0.85 1.13 1.15 0.94 0.75 0.71 0.29 0.37
Price to Earnings (P/E)
12.43 12.30 16.08 11.83 17.12 19.45 11.85 12.47 0.00 0.00 6.33
Dividend Yield
4.24% 3.78% 3.98% 5.40% 3.87% 4.31% 4.64% 5.97% 7.22% 6.35% 1.82%
Earnings Yield
8.05% 8.13% 6.22% 8.45% 5.84% 5.14% 8.44% 8.02% 0.00% 0.00% 15.80%
Enterprise Value to Invested Capital (EV/IC)
2.65 3.06 2.83 2.20 2.28 2.18 1.91 1.65 1.69 1.27 1.24
Enterprise Value to Revenue (EV/Rev)
1.21 1.45 1.38 1.06 1.52 1.51 1.29 1.09 1.05 0.64 0.59
Enterprise Value to EBITDA (EV/EBITDA)
7.91 8.51 9.15 7.89 10.67 10.85 8.35 8.47 55.70 0.00 5.02
Enterprise Value to EBIT (EV/EBIT)
9.75 10.39 11.61 10.35 14.88 15.89 10.98 11.61 0.00 0.00 6.74
Enterprise Value to NOPAT (EV/NOPAT)
13.37 13.79 17.08 13.00 19.12 20.58 14.23 15.12 0.00 0.00 10.29
Enterprise Value to Operating Cash Flow (EV/OCF)
13.21 9.82 12.24 10.27 10.85 10.74 24.11 12.76 10.03 9.17 7.10
Enterprise Value to Free Cash Flow (EV/FCFF)
13.33 13.20 31.31 21.97 0.00 12.43 457.91 14.61 12.81 6.22 4.30
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.86 0.88 1.05 1.01 1.61 1.33 1.29 1.27 1.49 2.70 1.46
Long-Term Debt to Equity
0.86 0.87 0.92 1.01 1.57 1.30 1.09 1.26 1.26 2.70 1.46
Financial Leverage
0.59 0.62 0.61 0.69 1.12 1.25 1.08 1.08 1.14 1.55 1.45
Leverage Ratio
2.71 2.71 2.86 2.95 3.32 3.51 3.29 3.19 3.30 4.10 4.20
Compound Leverage Factor
2.51 2.53 2.64 2.60 2.75 2.83 2.88 2.65 6.33 4.85 3.42
Debt to Total Capital
46.26% 46.73% 51.25% 50.25% 61.74% 57.14% 56.43% 55.94% 59.84% 72.98% 59.43%
Short-Term Debt to Total Capital
0.17% 0.18% 6.30% 0.05% 1.49% 1.53% 9.12% 0.25% 9.27% 0.05% 0.06%
Long-Term Debt to Total Capital
46.09% 46.56% 44.95% 50.19% 60.25% 55.61% 47.30% 55.68% 50.57% 72.93% 59.37%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.59% 0.12% 0.02% 0.03% 0.01% 0.02% 0.02% 0.02% 0.02% 0.03% 0.02%
Common Equity to Total Capital
53.15% 53.15% 48.73% 49.73% 38.25% 42.84% 43.56% 44.05% 40.14% 26.99% 40.55%
Debt to EBITDA
1.58 1.51 2.11 2.04 3.12 3.18 2.73 3.13 22.21 -6.34 3.13
Net Debt to EBITDA
1.15 1.06 1.22 1.57 2.76 2.60 2.26 2.66 18.12 -5.15 1.90
Long-Term Debt to EBITDA
1.57 1.50 1.85 2.04 3.04 3.10 2.28 3.12 18.77 -6.34 3.13
Debt to NOPAT
2.66 2.44 3.94 3.36 5.59 6.04 4.65 5.60 -31.41 -6.19 6.42
Net Debt to NOPAT
1.95 1.72 2.28 2.59 4.93 4.93 3.86 4.75 -25.63 -5.03 3.90
Long-Term Debt to NOPAT
2.65 2.43 3.45 3.36 5.45 5.88 3.89 5.57 -26.54 -6.19 6.41
Altman Z-Score
4.45 4.72 4.00 4.00 3.19 3.03 3.06 3.01 2.53 2.14 3.06
Noncontrolling Interest Sharing Ratio
0.91% 0.66% 0.13% 0.05% 0.04% 0.04% 0.04% 0.04% 0.05% 0.07% 0.08%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.87 1.88 1.81 1.87 1.66 1.65 1.55 2.02 1.49 2.00 2.25
Quick Ratio
1.10 1.09 1.15 1.03 0.90 0.91 0.76 1.02 0.79 1.07 1.37
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
356 411 173 206 -745 521 14 386 389 451 558
Operating Cash Flow to CapEx
347.97% 445.65% 278.36% 275.88% 466.81% 910.27% 254.50% 440.08% 436.91% 374.63% 591.26%
Free Cash Flow to Firm to Interest Expense
8.66 10.59 3.99 3.38 -8.21 6.30 0.19 4.51 4.40 5.25 7.65
Operating Cash Flow to Interest Expense
8.74 14.24 10.20 7.23 7.36 7.29 3.55 5.16 5.62 3.56 4.64
Operating Cash Flow Less CapEx to Interest Expense
6.23 11.05 6.54 4.61 5.79 6.49 2.15 3.99 4.34 2.61 3.85
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.28 1.26 1.21 1.23 1.16 0.89 1.00 0.98 0.96 1.06 1.13
Accounts Receivable Turnover
7.51 7.45 7.29 7.32 8.17 7.41 8.35 7.76 7.20 7.33 7.83
Inventory Turnover
6.07 5.56 5.61 5.61 5.87 5.08 4.79 4.39 4.48 4.71 4.92
Fixed Asset Turnover
7.19 6.78 6.42 6.13 6.10 5.30 6.48 6.62 6.08 5.82 5.84
Accounts Payable Turnover
8.84 8.65 7.84 7.55 8.03 6.65 6.92 7.37 7.34 7.03 6.87
Days Sales Outstanding (DSO)
48.62 49.00 50.06 49.87 44.68 49.27 43.72 47.04 50.68 49.82 46.59
Days Inventory Outstanding (DIO)
60.10 65.63 65.02 65.05 62.19 71.80 76.21 83.19 81.42 77.44 74.15
Days Payable Outstanding (DPO)
41.27 42.18 46.58 48.35 45.46 54.90 52.75 49.55 49.71 51.92 53.15
Cash Conversion Cycle (CCC)
67.45 72.44 68.49 66.57 61.41 66.17 67.18 80.67 82.39 75.35 67.59
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,789 1,772 1,916 2,059 3,183 2,976 3,422 3,409 2,956 2,204 1,933
Invested Capital Turnover
2.19 2.11 2.14 2.15 1.81 1.39 1.59 1.51 1.48 1.70 1.94
Increase / (Decrease) in Invested Capital
-1.10 -18 145 142 1,124 -206 445 -13 -452 -752 -325
Enterprise Value (EV)
4,744 5,425 5,432 4,521 7,245 6,474 6,541 5,632 4,985 2,804 2,401
Market Capitalization
4,041 4,745 4,706 3,620 5,374 4,922 4,768 3,864 3,362 1,289 1,490
Book Value per Share
$7.98 $8.17 $9.03 $8.87 $9.97 $10.75 $12.36 $12.34 $10.00 $5.13 $7.55
Tangible Book Value per Share
$0.67 $1.01 $1.51 $1.11 ($6.52) ($5.02) ($3.82) ($3.83) ($2.43) ($1.83) $1.32
Total Capital
2,043 2,054 2,443 2,327 3,430 3,325 3,783 3,725 3,322 2,554 2,520
Total Debt
945 960 1,252 1,169 2,118 1,900 2,135 2,084 1,988 1,864 1,498
Total Long-Term Debt
942 956 1,098 1,168 2,067 1,849 1,790 2,074 1,680 1,863 1,496
Net Debt
692 678 726 901 1,870 1,551 1,773 1,767 1,622 1,514 910
Capital Expenditures (CapEx)
103 124 159 160 143 66 107 100 114 82 57
Debt-free, Cash-free Net Working Capital (DFCFNWC)
360 340 418 442 414 354 713 683 561 495 383
Debt-free Net Working Capital (DFNWC)
613 622 944 710 661 703 1,075 999 927 845 970
Net Working Capital (NWC)
610 618 790 709 610 652 730 990 619 844 969
Net Nonoperating Expense (NNE)
26 7.20 25 42 65 61 57 63 74 210 -2.11
Net Nonoperating Obligations (NNO)
692 678 726 901 1,870 1,551 1,773 1,767 1,622 1,514 910
Total Depreciation and Amortization (D&A)
113 115 126 136 192 189 187 180 180 136 122
Debt-free, Cash-free Net Working Capital to Revenue
9.20% 9.07% 10.60% 10.35% 8.70% 8.27% 14.06% 13.27% 11.88% 11.30% 9.44%
Debt-free Net Working Capital to Revenue
15.66% 16.58% 23.94% 16.63% 13.91% 16.42% 21.19% 19.42% 19.61% 19.29% 23.92%
Net Working Capital to Revenue
15.57% 16.49% 20.04% 16.60% 12.84% 15.24% 14.38% 19.23% 13.10% 19.26% 23.89%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 $0.00 $2.48 $1.82 $2.95 $2.28 ($1.00) ($3.73) $1.70
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 0.00 132.14M 132.99M 133.75M 132.92M 133.73M 134.73M 135.88M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $2.47 $1.82 $2.94 $2.27 ($1.00) ($3.73) $1.69
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 0.00 132.14M 132.99M 133.75M 132.92M 133.73M 134.73M 135.88M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 0.00 132.14M 132.99M 133.75M 132.92M 133.73M 134.73M 135.88M
Normalized Net Operating Profit after Tax (NOPAT)
359 368 305 352 381 337 437 370 233 152 197
Normalized NOPAT Margin
9.16% 9.82% 7.73% 8.25% 8.02% 7.88% 8.61% 7.20% 4.94% 3.46% 4.85%
Pre Tax Income Margin
11.48% 12.99% 10.95% 9.00% 8.49% 7.66% 10.29% 7.84% -3.67% -11.62% 7.14%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
11.84 13.45 10.76 7.17 5.37 4.93 7.79 5.67 -1.02 -5.00 4.88
NOPAT to Interest Expense
8.63 10.14 7.31 5.71 4.18 3.80 6.01 4.36 -0.72 -3.50 3.20
EBIT Less CapEx to Interest Expense
9.33 10.26 7.09 4.55 3.79 4.13 6.40 4.50 -2.31 -5.95 4.10
NOPAT Less CapEx to Interest Expense
6.12 6.94 3.65 3.09 2.60 3.00 4.61 3.18 -2.00 -4.45 2.42
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
52.13% 45.93% 63.41% 63.28% 65.14% 83.56% 54.22% 73.96% -175.00% -26.65% 11.47%
Augmented Payout Ratio
110.30% 97.20% 117.25% 100.00% 70.36% 87.75% 56.66% 93.42% -179.39% -27.61% 12.49%

Quarterly Metrics And Ratios for Leggett & Platt

This table displays calculated financial ratios and metrics derived from Leggett & Platt's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 135,877,594.00 136,432,456.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 135,877,594.00 136,432,456.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.15 0.35
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-6.75% -9.62% -7.58% -6.27% -5.26% -6.82% -6.26% -5.93% -11.15% -10.17% -5.51%
EBITDA Growth
-335.55% -28.80% -514.32% -16.35% 124.16% -1.46% 120.65% 75.72% 4.37% -23.07% -9.58%
EBIT Growth
-502.19% -29.45% -741.90% -14.99% 111.91% -0.16% 114.72% 120.21% 13.27% -29.25% -11.39%
NOPAT Growth
-467.92% -32.88% -710.99% -11.34% 109.67% -9.11% 115.39% 14.86% 170.57% -34.63% -16.67%
Net Income Growth
-663.26% -40.93% -1,210.89% -15.12% 104.77% -3.16% 108.72% 183.30% 76.76% -34.64% -10.29%
EPS Growth
-658.97% -41.03% -1,197.50% -15.38% 104.59% -4.35% 108.66% 175.76% 80.00% -36.36% -13.16%
Operating Cash Flow Growth
-40.87% -106.31% -15.01% -33.59% -16.29% 211.48% -10.64% 31.83% -0.65% -925.00% -45.48%
Free Cash Flow Firm Growth
135.75% 518.14% 382.29% 132.17% 297.07% 99.70% -45.63% -61.50% -45.85% -91.22% -67.57%
Invested Capital Growth
-13.27% -12.66% -30.88% -29.70% -25.44% -30.64% -11.61% -14.29% -14.38% -2.72% -2.65%
Revenue Q/Q Growth
-5.13% -1.63% 2.89% -2.38% -4.11% -3.25% 3.51% -2.04% -9.44% -2.17% 8.88%
EBITDA Q/Q Growth
-336.07% 129.78% -706.57% 119.61% -31.81% 21.47% 27.09% 66.94% -59.50% -10.47% 49.38%
EBIT Q/Q Growth
-501.31% 117.18% -1,075.08% 112.65% -43.76% 43.94% 43.72% 89.27% -71.07% -10.10% 80.00%
NOPAT Q/Q Growth
-476.51% 118.29% -1,015.83% 114.06% -58.95% 71.94% 55.10% 4.92% -3.30% -58.46% 97.70%
Net Income Q/Q Growth
-662.19% 110.63% -2,005.38% 107.46% -68.37% 115.49% 71.57% 142.29% -80.27% -20.32% 135.50%
EPS Q/Q Growth
-658.97% 110.55% -2,008.70% 107.52% -69.70% 120.00% 72.73% 139.47% -80.22% -22.22% 135.71%
Operating Cash Flow Q/Q Growth
1.60% -104.18% 1,640.98% 1.60% 28.06% -94.44% 1,135.29% 49.88% -3.49% -146.17% 181.64%
Free Cash Flow Firm Q/Q Growth
105.99% 146.60% 29.83% 67.70% -26.05% 24.03% -64.65% 18.75% -3.14% -78.41% 30.56%
Invested Capital Q/Q Growth
-11.33% 1.65% -21.32% -0.87% -5.96% -5.44% 0.28% -3.88% -3.78% 4.89% 0.36%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
17.92% 16.99% 16.52% 18.21% 16.62% 18.59% 18.20% 18.69% 17.88% 18.59% 20.33%
EBITDA Margin
-28.88% 8.74% -51.54% 10.36% 7.36% 9.25% 11.35% 19.35% 8.65% 7.92% 10.86%
Operating Margin
-32.89% 5.74% -54.43% 7.05% 4.14% 6.15% 8.54% 8.13% 5.27% 4.85% 8.01%
EBIT Margin
-32.89% 5.74% -54.43% 7.05% 4.14% 6.15% 8.54% 16.51% 5.27% 4.85% 8.01%
Profit (Net Income) Margin
-26.67% 2.88% -53.35% 4.08% 1.34% 2.99% 4.96% 12.27% 2.67% 2.18% 4.71%
Tax Burden Percent
76.99% 74.53% 94.92% 77.82% 56.80% 67.85% 73.22% 82.38% 135.68% 62.70% 68.86%
Interest Burden Percent
105.32% 67.30% 103.26% 74.26% 57.21% 71.70% 79.31% 90.24% 37.37% 71.69% 85.39%
Effective Tax Rate
0.00% 25.47% 0.00% 22.18% 43.20% 32.15% 26.78% 17.62% -35.68% 37.30% 31.14%
Return on Invested Capital (ROIC)
-34.19% 6.12% -59.48% 8.59% 3.99% 7.07% 11.91% 12.85% 13.85% 5.84% 10.41%
ROIC Less NNEP Spread (ROIC-NNEP)
-36.59% 5.24% -69.47% 7.64% 3.31% 6.28% 10.97% 17.23% 10.45% 5.16% 9.68%
Return on Net Nonoperating Assets (RNNOA)
-41.68% 6.18% -102.50% 10.61% 5.14% 9.41% 21.09% 26.51% 15.12% 6.71% 10.92%
Return on Equity (ROE)
-75.87% 12.31% -161.99% 19.20% 9.13% 16.48% 33.00% 39.36% 28.97% 12.55% 21.33%
Cash Return on Invested Capital (CROIC)
12.23% 10.98% 16.51% 14.15% 17.48% 24.36% 21.11% 25.19% 26.63% 13.38% 12.74%
Operating Return on Assets (OROA)
-31.65% 5.36% -54.73% 7.07% 4.37% 6.34% 9.60% 18.86% 5.94% 5.27% 8.54%
Return on Assets (ROA)
-25.67% 2.69% -53.64% 4.09% 1.42% 3.08% 5.58% 14.02% 3.01% 2.37% 5.02%
Return on Common Equity (ROCE)
-75.83% 12.30% -161.90% 19.19% 9.12% 16.47% 32.97% 39.33% 28.95% 12.54% 21.32%
Return on Equity Simple (ROE_SIMPLE)
0.00% -12.31% -122.08% -111.07% 0.00% -68.61% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-257 47 -430 60 25 43 66 69 67 28 55
NOPAT Margin
-23.03% 4.28% -38.10% 5.49% 2.35% 4.18% 6.26% 6.70% 7.16% 3.04% 5.52%
Net Nonoperating Expense Percent (NNEP)
2.40% 0.88% 9.98% 0.94% 0.68% 0.79% 0.93% -4.38% 3.40% 0.68% 0.74%
Return On Investment Capital (ROIC_SIMPLE)
-7.73% 1.39% - - 0.97% 1.59% 2.50% 2.81% 2.66% 1.10% 2.14%
Cost of Revenue to Revenue
82.08% 83.01% 83.48% 81.79% 83.38% 81.41% 81.80% 81.31% 82.12% 81.41% 79.67%
SG&A Expenses to Revenue
10.86% 11.48% 11.65% 11.53% 11.78% 12.09% 11.19% 12.01% 12.98% 13.23% 11.98%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
50.81% 11.25% 70.96% 11.16% 12.49% 12.44% 9.66% 10.56% 12.60% 13.74% 12.31%
Earnings before Interest and Taxes (EBIT)
-367 63 -614 78 44 63 90 171 50 45 80
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-322 96 -582 114 78 95 120 201 81 73 109
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.52 1.94 2.30 2.47 1.87 1.43 1.41 1.24 1.46 1.29 1.48
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 200.91 9.36 8.30 6.57 6.30
Price to Revenue (P/Rev)
0.71 0.54 0.34 0.41 0.29 0.25 0.28 0.29 0.37 0.34 0.41
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 8.48 5.36 6.33 5.97 7.28
Dividend Yield
7.22% 9.79% 12.48% 7.49% 6.35% 2.53% 2.24% 2.25% 1.82% 2.02% 1.71%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 11.80% 18.67% 15.80% 16.75% 13.73%
Enterprise Value to Invested Capital (EV/IC)
1.69 1.40 1.37 1.46 1.27 1.24 1.26 1.11 1.24 1.15 1.25
Enterprise Value to Revenue (EV/Rev)
1.05 0.92 0.72 0.77 0.64 0.60 0.62 0.54 0.59 0.59 0.66
Enterprise Value to EBITDA (EV/EBITDA)
55.70 83.25 0.00 0.00 0.00 0.00 6.47 5.51 5.02 6.01 6.78
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 9.58 7.96 6.74 8.67 9.87
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 13.44 10.50 10.29 10.67 12.29
Enterprise Value to Operating Cash Flow (EV/OCF)
10.03 10.70 8.56 10.41 9.17 8.13 8.53 6.60 7.10 8.47 10.76
Enterprise Value to Free Cash Flow (EV/FCFF)
12.81 11.93 6.77 8.54 6.22 4.18 5.60 4.08 4.30 8.47 9.71
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.49 1.61 3.00 2.53 2.70 2.59 2.10 1.54 1.46 1.44 1.38
Long-Term Debt to Equity
1.26 1.37 2.55 2.13 2.70 2.59 2.09 1.54 1.46 1.44 1.38
Financial Leverage
1.14 1.18 1.48 1.39 1.55 1.50 1.92 1.54 1.45 1.30 1.13
Leverage Ratio
3.30 3.34 3.84 3.73 4.10 4.11 4.95 4.26 4.20 4.07 3.77
Compound Leverage Factor
3.48 2.25 3.97 2.77 2.34 2.94 3.93 3.85 1.57 2.92 3.22
Debt to Total Capital
59.84% 61.69% 74.98% 71.70% 72.98% 72.15% 67.70% 60.63% 59.43% 59.03% 58.06%
Short-Term Debt to Total Capital
9.27% 9.03% 11.27% 11.49% 0.05% 0.05% 0.05% 0.06% 0.06% 0.06% 0.06%
Long-Term Debt to Total Capital
50.57% 52.67% 63.72% 60.21% 72.93% 72.10% 67.65% 60.57% 59.37% 58.97% 58.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.02% 0.02% 0.03% 0.03% 0.03% 0.03% 0.03% 0.02% 0.02% 0.02% 0.02%
Common Equity to Total Capital
40.14% 38.29% 24.99% 28.27% 26.99% 27.82% 32.27% 39.35% 40.55% 40.95% 41.92%
Debt to EBITDA
22.21 40.96 -2.98 -2.71 -6.34 -6.56 4.41 3.69 3.13 3.86 3.98
Net Debt to EBITDA
18.12 33.83 -2.53 -2.31 -5.15 -5.16 3.50 2.55 1.90 2.55 2.53
Long-Term Debt to EBITDA
18.77 34.97 -2.54 -2.28 -6.34 -6.55 4.41 3.68 3.13 3.86 3.98
Debt to NOPAT
-31.41 -25.42 -3.46 -3.19 -6.19 -6.43 9.16 7.02 6.42 6.86 7.22
Net Debt to NOPAT
-25.63 -21.00 -2.93 -2.72 -5.03 -5.06 7.28 4.86 3.90 4.52 4.59
Long-Term Debt to NOPAT
-26.54 -21.70 -2.94 -2.68 -6.19 -6.43 9.15 7.02 6.41 6.85 7.21
Altman Z-Score
2.33 2.47 1.87 2.54 2.56 2.51 2.59 2.83 2.78 2.74 2.79
Noncontrolling Interest Sharing Ratio
0.05% 0.04% 0.06% 0.07% 0.07% 0.07% 0.10% 0.08% 0.08% 0.07% 0.07%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.49 1.57 1.53 1.48 2.00 2.20 2.17 2.15 2.25 2.33 2.35
Quick Ratio
0.79 0.84 0.82 0.78 1.07 1.20 1.18 1.30 1.37 1.38 1.43
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
196 482 626 1,050 777 963 341 404 392 85 110
Operating Cash Flow to CapEx
624.36% -57.01% 1,253.33% 9,550.00% 561.01% 88.31% 988.24% 796.84% 619.90% -230.86% 223.41%
Free Cash Flow to Firm to Interest Expense
9.23 22.34 27.96 50.02 37.17 51.25 16.61 21.86 25.94 5.83 7.51
Operating Cash Flow to Interest Expense
6.89 -0.28 4.20 4.55 5.85 0.36 4.10 6.81 8.05 -3.87 3.12
Operating Cash Flow Less CapEx to Interest Expense
5.79 -0.78 3.86 4.50 4.81 -0.05 3.68 5.95 6.75 -5.54 1.72
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.96 0.93 1.01 1.00 1.06 1.03 1.12 1.14 1.13 1.09 1.07
Accounts Receivable Turnover
7.20 6.81 6.68 6.58 7.33 7.22 6.91 6.92 7.83 7.33 6.80
Inventory Turnover
4.48 4.46 4.62 4.62 4.71 4.79 4.96 4.93 4.92 4.81 4.91
Fixed Asset Turnover
6.08 5.91 5.84 5.82 5.82 5.89 5.87 5.87 5.84 5.85 5.84
Accounts Payable Turnover
7.34 7.23 7.25 6.99 7.03 7.32 7.03 6.83 6.87 6.83 6.69
Days Sales Outstanding (DSO)
50.68 53.59 54.61 55.44 49.82 50.54 52.79 52.77 46.59 49.81 53.71
Days Inventory Outstanding (DIO)
81.42 81.93 78.95 79.05 77.44 76.25 73.64 74.07 74.15 75.89 74.38
Days Payable Outstanding (DPO)
49.71 50.49 50.37 52.23 51.92 49.89 51.94 53.42 53.15 53.42 54.56
Cash Conversion Cycle (CCC)
82.39 85.03 83.19 82.26 75.35 76.90 74.49 73.42 67.59 72.27 73.53
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,956 3,005 2,364 2,344 2,204 2,084 2,090 2,009 1,933 2,027 2,035
Invested Capital Turnover
1.48 1.43 1.56 1.56 1.70 1.69 1.90 1.92 1.94 1.92 1.89
Increase / (Decrease) in Invested Capital
-452 -436 -1,056 -990 -752 -921 -274 -335 -325 -57 -55
Enterprise Value (EV)
4,985 4,221 3,233 3,430 2,804 2,590 2,631 2,239 2,401 2,331 2,551
Market Capitalization
3,362 2,504 1,536 1,827 1,289 1,066 1,205 1,202 1,490 1,342 1,598
Book Value per Share
$10.00 $9.42 $4.98 $5.52 $5.13 $5.54 $6.33 $7.18 $7.55 $7.65 $7.93
Tangible Book Value per Share
($2.43) ($2.59) ($2.18) ($1.68) ($1.83) ($0.64) $0.04 $0.95 $1.32 $1.50 $1.86
Total Capital
3,322 3,366 2,671 2,621 2,554 2,684 2,649 2,470 2,520 2,538 2,581
Total Debt
1,988 2,077 2,003 1,879 1,864 1,936 1,794 1,497 1,498 1,498 1,498
Total Long-Term Debt
1,680 1,773 1,702 1,578 1,863 1,935 1,792 1,496 1,496 1,497 1,497
Net Debt
1,622 1,715 1,696 1,602 1,514 1,524 1,425 1,037 910 988 953
Capital Expenditures (CapEx)
23 11 7.50 1.00 22 7.70 8.50 16 20 24 21
Debt-free, Cash-free Net Working Capital (DFCFNWC)
561 615 615 587 495 562 573 455 383 489 508
Debt-free Net Working Capital (DFNWC)
927 976 922 864 845 975 942 916 970 1,000 1,054
Net Working Capital (NWC)
619 672 621 563 844 974 940 915 969 998 1,052
Net Nonoperating Expense (NNE)
41 15 172 16 11 12 14 -58 42 7.90 8.06
Net Nonoperating Obligations (NNO)
1,622 1,715 1,696 1,602 1,514 1,337 1,234 1,037 910 988 953
Total Depreciation and Amortization (D&A)
45 33 33 36 34 32 30 29 32 28 29
Debt-free, Cash-free Net Working Capital to Revenue
11.88% 13.33% 13.61% 13.21% 11.30% 13.05% 13.52% 10.91% 9.44% 12.39% 13.04%
Debt-free Net Working Capital to Revenue
19.61% 21.17% 20.41% 19.45% 19.29% 22.63% 22.22% 21.95% 23.92% 25.31% 27.06%
Net Working Capital to Revenue
13.10% 14.58% 13.74% 12.67% 19.26% 22.60% 22.19% 21.92% 23.89% 25.27% 27.02%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($2.18) $0.23 ($4.39) $0.33 $0.10 $0.22 $0.38 $0.92 $0.18 $0.14 $0.34
Adjusted Weighted Average Basic Shares Outstanding
133.73M 136.80M 137.30M 137.40M 134.73M 137.80M 138.50M 138.70M 135.88M 139.30M 140M
Adjusted Diluted Earnings per Share
($2.18) $0.23 ($4.39) $0.33 $0.10 $0.22 $0.38 $0.91 $0.18 $0.14 $0.33
Adjusted Weighted Average Diluted Shares Outstanding
133.73M 137.30M 137.30M 138M 134.73M 138.60M 139.60M 140.20M 135.88M 141M 141.60M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
133.73M 134.04M 134.17M 134.29M 134.73M 135.14M 135.35M 135.44M 135.88M 136.43M 136.59M
Normalized Net Operating Profit after Tax (NOPAT)
-264 39 38 50 22 41 53 57 16 24 54
Normalized NOPAT Margin
-23.72% 3.59% 3.38% 4.53% 2.11% 4.04% 4.98% 5.51% 1.69% 2.64% 5.41%
Pre Tax Income Margin
-34.64% 3.87% -56.20% 5.24% 2.37% 4.41% 6.78% 14.90% 1.97% 3.47% 6.84%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-17.30 2.92 -27.42 3.70 2.09 3.35 4.41 9.25 3.28 3.07 5.45
NOPAT to Interest Expense
-12.11 2.17 -19.20 2.88 1.19 2.27 3.23 3.75 4.45 1.92 3.75
EBIT Less CapEx to Interest Expense
-18.41 2.42 -27.76 3.65 1.05 2.94 4.00 8.39 1.98 1.39 4.05
NOPAT Less CapEx to Interest Expense
-13.22 1.68 -19.53 2.83 0.14 1.86 2.81 2.90 3.15 0.25 2.36
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-175.00% -152.74% -30.12% -23.21% -26.65% -15.94% 18.85% 11.94% 11.47% 12.06% 12.35%
Augmented Payout Ratio
-179.39% -155.83% -30.74% -23.82% -27.61% -16.49% 20.89% 13.18% 12.49% 13.75% 14.08%

Financials Breakdown Chart

Key Financial Trends

Leggett & Platt’s latest quarter shows a business that is still profitable on an accounting basis, but under pressure on cash flow and balance sheet flexibility. In Q1 2026, revenue came in at $918.2 million and net income was $20.0 million, but operating cash flow was negative $56.1 million. That mismatch suggests earnings quality remains a key issue for retail investors to watch.

Over the last several years, the company has been navigating a clear turnaround pattern: revenue has generally trended lower from the 2022-2023 range, profitability has weakened sharply at points, and the balance sheet has become more leveraged. At the same time, management has taken steps to stabilize operations, including restructuring charges, asset sales, and debt activity.

  • Q1 2026 net income was positive at $20.0 million, showing the company is still generating accounting profit.
  • Cash and equivalents improved to $510.5 million in Q1 2026, up from $412.6 million in Q1 2025.
  • Gross profit in Q1 2026 was $170.7 million, and the company maintained a positive operating margin despite weaker demand.
  • The company remains committed to shareholder returns, with a $0.05 quarterly dividend per share still being paid.
  • Debt has edged lower from last year’s levels, with long-term debt at $1.4966 billion in Q1 2026 versus $1.9351 billion in Q1 2025.
  • Recent quarters show meaningful non-operating items and restructuring-related charges, which make trend analysis less clean than headline net income suggests.
  • Share count has drifted lower over time, which can modestly support EPS even when revenue growth is weak.
  • The company has used divestitures and asset sales to support cash generation in some quarters, which may help near-term liquidity but also hints at portfolio shrinkage.
  • Operating cash flow was negative $56.1 million in Q1 2026, a sharp deterioration from positive $121.5 million in Q4 2025.
  • Revenue fell to $918.2 million in Q1 2026 from $1.022 billion in Q1 2025 and $1.059 billion in Q2 2025, showing continued top-line weakness.

The biggest red flag is cash generation. In Q1 2026, Leggett & Platt produced positive net income, but working capital consumed $118.2 million, dragging operating cash flow into negative territory. For industrial and manufacturing businesses, sustained negative operating cash flow can be more concerning than a single weak earnings quarter because it can limit debt reduction, buybacks, and dividend safety.

Margins have also compressed versus stronger periods in 2022 and 2023. In Q3 2023, revenue was $1.176 billion with net income of $52.9 million; by Q1 2026, revenue was lower and net income was only $20.0 million. The business is still profitable, but it no longer appears to have the same earnings power it once did.

Balance sheet leverage remains elevated. As of Q1 2026, total liabilities were $2.48 billion against total equity of $1.04 billion. That leverage is manageable if cash flow recovers, but it leaves less room for error if demand remains soft or restructuring takes longer than expected.

Bottom line: Leggett & Platt looks like a company in the middle of a recovery attempt, but the recovery is not yet showing up consistently in cash flow. Investors may want to focus on whether future quarters bring sustained improvement in operating cash generation, revenue stability, and debt reduction.

08/07/26 04:47 PM ETAI Generated. May Contain Errors.

Leggett & Platt Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Leggett & Platt's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Leggett & Platt's net income appears to be on a downward trend, with a most recent value of $235.40 million in 2025, falling from $329.20 million in 2015. The previous period was -$511.40 million in 2024. View Leggett & Platt's forecast to see where analysts expect Leggett & Platt to go next.

Leggett & Platt's total operating income in 2025 was $287.10 million, based on the following breakdown:
  • Total Gross Profit: $744.10 million
  • Total Operating Expenses: $457 million

Over the last 10 years, Leggett & Platt's total revenue changed from $3.92 billion in 2015 to $4.06 billion in 2025, a change of 3.5%.

Leggett & Platt's total liabilities were at $2.51 billion at the end of 2025, a 15.4% decrease from 2024, and a 34.7% increase since 2015.

In the past 10 years, Leggett & Platt's cash and equivalents has ranged from $0.00 in 2018 to $587.40 million in 2025, and is currently $587.40 million as of their latest financial filing in 2025.

Over the last 10 years, Leggett & Platt's book value per share changed from 7.98 in 2015 to 7.55 in 2025, a change of -5.4%.



Financial statements for NYSE:LEG last updated on 8/6/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners