Free Trial

Leggett & Platt (LEG) Financials

Leggett & Platt logo
$9.16 -0.01 (-0.05%)
Closing price 05/15/2026 03:59 PM Eastern
Extended Trading
$9.16 -0.01 (-0.07%)
As of 08:03 AM 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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 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
Net Income / (Loss) Attributable to Common Shareholders
53 -297 32 -602 45 14 31 53 127 25 20
Consolidated Net Income / (Loss)
53 -297 32 -602 45 14 31 53 127 25 20
Net Income / (Loss) Continuing Operations
53 -297 32 -602 45 14 31 53 127 25 20
Total Pre-Tax Income
71 -386 42 -634 58 25 45 72 154 19 32
Total Operating Income
91 -367 63 -614 78 44 63 90 84 50 45
Total Gross Profit
214 200 186 187 201 176 190 193 194 168 171
Total Revenue
1,175 1,115 1,097 1,129 1,102 1,056 1,022 1,058 1,036 939 918
Operating Revenue
1,175 1,115 1,097 1,129 1,102 1,056 1,022 1,058 1,036 939 918
Total Cost of Revenue
961 915 911 942 901 881 832 865 843 771 748
Operating Cost of Revenue
961 915 911 942 901 881 832 865 843 771 748
Total Operating Expenses
123 567 123 801 123 132 127 102 109 118 126
Selling, General & Admin Expense
109 121 126 132 127 124 124 118 125 122 122
Amortization Expense
18 17 4.90 4.70 7.20 5.20 5.00 3.60 3.80 3.80 3.60
Other Operating Expenses / (Income)
1.40 -4.60 2.80 -4.20 2.20 0.70 0.60 -1.40 -3.90 2.30 7.00
Restructuring Charge
- - - - - - 0.00 - - - 3.50
Other Special Charges / (Income)
-5.50 -11 -10 -6.80 -14 -4.50 -2.10 -19 -16 -27 -9.40
Total Other Income / (Expense), net
-21 -20 -21 -20 -20 -19 -18 -19 70 -31 -13
Interest Expense
22 21 22 22 21 21 19 21 19 15 15
Interest & Investment Income
1.50 1.70 1.00 2.40 1.00 2.20 1.00 1.80 1.80 2.00 1.90
Income Tax Expense
18 -89 11 -32 13 11 15 19 27 -6.60 12
Net Income / (Loss) Attributable to Noncontrolling Interest
0.10 -0.10 0.00 0.10 0.00 - 0.00 0.00 0.10 -0.10 0.00
Basic Earnings per Share
$0.39 ($2.18) $0.23 ($4.39) $0.33 $0.10 $0.22 $0.38 $0.92 $0.18 $0.14
Weighted Average Basic Shares Outstanding
136.40M 133.73M 136.80M 137.30M 137.40M 134.73M 137.80M 138.50M 138.70M 135.88M 139.30M
Diluted Earnings per Share
$0.39 ($2.18) $0.23 ($4.39) $0.33 $0.10 $0.22 $0.38 $0.91 $0.18 $0.14
Weighted Average Diluted Shares Outstanding
136.80M 133.73M 137.30M 137.30M 138M 134.73M 138.60M 139.60M 140.20M 135.88M 141M
Weighted Average Basic & Diluted Shares Outstanding
133.32M 133.73M 134.04M 134.17M 134.29M 134.73M 135.14M 135.35M 135.44M 135.88M 136.43M
Cash Dividends to Common per Share
$0.46 - $0.46 $0.05 $0.05 - $0.05 $0.05 $0.05 - $0.05

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 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
Net Change in Cash & Equivalents
1.50 92 -4.20 -54 -30 73 62 -44 92 127 -77
Net Cash From Operating Activities
144 146 -6.10 94 96 122 6.80 84 126 122 -56
Net Cash From Continuing Operating Activities
144 146 -6.10 94 96 122 6.80 84 126 122 -56
Net Income / (Loss) Continuing Operations
53 -297 32 -602 45 14 31 53 127 25 20
Consolidated Net Income / (Loss)
53 -297 32 -602 45 14 31 53 127 25 20
Depreciation Expense
27 28 28 28 28 29 26 26 25 28 24
Amortization Expense
18 17 5.00 4.60 8.50 5.50 5.40 3.90 4.20 4.20 4.00
Non-Cash Adjustments To Reconcile Net Income
-4.00 447 12 690 -8.80 18 8.80 -13 -95 16 14
Changes in Operating Assets and Liabilities, net
50 -48 -82 -26 23 56 -64 15 64 48 -118
Net Cash From Investing Activities
-15 -14 -10 -8.20 -0.20 -18 -6.10 16 278 5.20 -11
Net Cash From Continuing Investing Activities
-15 -14 -10 -8.20 -0.20 -18 -6.10 16 278 5.20 -11
Purchase of Property, Plant & Equipment
-22 -23 -26 -16 -18 -22 -13 -8.50 -16 -20 -24
Divestitures
- - - - - - 5.60 - 294 27 14
Other Investing Activities, net
-0.50 -0.70 0.30 -0.70 0.80 -2.40 1.60 1.40 -0.40 -2.60 -0.60
Net Cash From Financing Activities
-126 -48 18 -135 -130 -23 60 -154 -313 -6.50 -10
Net Cash From Continuing Financing Activities
-126 -48 18 -135 -130 -23 60 -154 -313 -6.50 -10
Repayment of Debt
-4.50 -108 -5.70 3.90 -0.40 -301 -0.40 -0.30 -6.50 -377 -0.40
Repurchase of Common Equity
-0.20 -0.50 -4.10 -0.20 -0.20 -0.40 -2.00 -0.30 -0.10 - -3.40
Payment of Dividends
-61 -61 -61 -62 -6.70 -6.60 -6.70 -6.80 -6.70 -6.80 -6.80
Issuance of Debt
-60 121 89 -77 -122 284 69 -146 -300 377 0.30
Effect of Exchange Rate Changes
-1.60 7.40 -5.80 -4.90 4.40 -8.10 1.70 9.60 1.10 6.50 0.10

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 3,382 4,816 4,800 5,307 5,186 4,635 3,662 3,536
Total Current Assets
1,311 1,325 1,767 1,525 1,538 1,658 2,065 1,958 1,881 1,691 1,744
Cash & Equivalents
253 282 526 268 248 349 362 317 366 350 587
Accounts Receivable
520 487 595 572 592 564 652 675 637 559 476
Inventories, net
505 520 571 634 637 692 993 908 820 723 623
Prepaid Expenses
- 37 74 51 62 54 59 59 59 58 58
Plant, Property, & Equipment, net
541 566 664 729 831 785 782 772 781 724 664
Plant, Property & Equipment, gross
1,687 1,731 1,877 1,981 2,151 2,181 2,251 2,269 2,351 2,286 2,229
Accumulated Depreciation
1,147 1,165 1,213 1,252 1,321 1,396 1,470 1,496 1,570 1,562 1,565
Total Noncurrent Assets
1,112 1,094 1,120 1,129 2,448 2,357 2,461 2,456 1,972 1,247 1,129
Goodwill
806 791 822 834 1,406 1,389 1,450 1,474 1,490 794 751
Intangible Assets
188 165 169 179 764 702 708 675 168 140 91
Other Noncurrent Operating Assets
117 138 129 116 277 267 303 306 315 312 286
Total Liabilities & Shareholders' Equity
2,964 2,984 3,551 3,382 4,816 4,800 5,307 5,186 4,635 3,662 3,536
Total Liabilities
1,866 1,890 2,360 2,224 3,504 3,375 3,659 3,545 3,301 2,971 2,514
Total Current Liabilities
701 707 976 816 928 1,006 1,336 968 1,263 846 775
Short-Term Debt
3.40 3.60 154 1.20 51 51 345 9.40 308 55 1.50
Accounts Payable
307 351 430 465 463 552 614 518 536 498 467
Accrued Expenses
287 258 303 263 281 275 285 262 257 242 227
Other Current Liabilities
104 94 89 86 133 128 92 179 162 52 80
Total Noncurrent Liabilities
1,165 1,184 1,384 1,409 2,576 2,369 2,323 2,577 2,038 2,125 1,739
Long-Term Debt
942 956 1,098 1,168 2,067 1,849 1,790 2,074 1,680 1,863 1,496
Noncurrent Deferred & Payable Income Tax Liabilities
39 54 83 86 214 205 217 223 101 49 53
Other Noncurrent Operating Liabilities
185 173 203 155 295 314 316 280 257 213 190
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,098 1,094 1,191 1,158 1,313 1,425 1,649 1,641 1,334 690 1,023
Total Preferred & Common Equity
1,086 1,092 1,190 1,157 1,312 1,425 1,648 1,641 1,333 689 1,022
Total Common Equity
1,086 1,092 1,190 1,157 1,312 1,425 1,648 1,641 1,333 689 1,022
Common Stock
530 506 515 527 536 543 558 569 578 571 552
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 -78 -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 2.00 - - -1,793
Noncontrolling Interest
12 2.40 0.60 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 Q2 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 6/30/2022 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
Total Assets
5,231 5,270 5,144 5,078 4,615 3,839 3,780 3,749 3,704 3,525 3,519
Total Current Assets
2,092 2,015 1,906 1,886 1,860 1,789 1,735 1,784 1,743 1,709 1,747
Cash & Equivalents
270 345 272 274 361 307 277 413 369 461 511
Accounts Receivable
723 718 703 711 635 649 638 558 577 568 520
Inventories, net
1,027 893 858 835 807 755 754 678 649 634 663
Prepaid Expenses
72 59 73 66 57 78 65 48 53 46 53
Plant, Property, & Equipment, net
750 787 789 777 772 757 749 692 686 673 658
Plant, Property & Equipment, gross
2,227 2,309 2,331 2,329 2,346 2,321 2,333 2,245 2,288 2,235 2,229
Accumulated Depreciation
1,476 1,522 1,542 1,552 1,574 1,564 1,584 1,553 1,602 1,562 1,571
Total Noncurrent Assets
2,388 2,469 2,449 2,415 1,982 1,294 1,297 1,273 1,275 1,143 1,114
Goodwill
1,430 1,474 1,477 1,475 1,482 804 815 735 751 749 748
Intangible Assets
666 660 645 623 162 156 151 98 98 95 87
Other Noncurrent Operating Assets
293 335 328 317 339 333 331 298 282 300 279
Total Liabilities & Shareholders' Equity
5,231 5,270 5,144 5,078 4,615 3,839 3,780 3,749 3,704 3,525 3,519
Total Liabilities
3,616 3,603 3,476 3,442 3,325 3,171 3,038 3,001 2,848 2,553 2,479
Total Current Liabilities
1,331 969 956 1,009 1,188 1,168 1,172 810 802 794 749
Short-Term Debt
346 8.90 8.20 8.90 304 301 301 1.30 1.30 1.40 1.60
Accounts Payable
602 552 507 534 496 522 516 477 468 485 468
Accrued Expenses
278 238 266 295 230 240 249 203 201 229 197
Other Current Liabilities
105 170 174 171 159 105 105 97 92 79 82
Total Noncurrent Liabilities
2,285 2,634 2,520 2,433 2,137 2,003 1,867 2,191 2,046 1,759 1,731
Long-Term Debt
1,790 2,109 2,016 1,963 1,773 1,702 1,578 1,935 1,792 1,496 1,497
Noncurrent Deferred & Payable Income Tax Liabilities
212 220 214 205 100 61 55 51 52 57 54
Other Noncurrent Operating Liabilities
283 306 290 265 264 239 233 197 193 206 180
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
1,615 1,667 1,669 1,636 1,290 668 742 748 856 972 1,040
Total Preferred & Common Equity
1,614 1,667 1,668 1,635 1,289 668 741 747 855 972 1,039
Total Common Equity
1,614 1,667 1,668 1,635 1,289 668 741 747 855 972 1,039
Common Stock
561 568 572 575 571 574 573 557 554 552 535
Retained Earnings
3,041 3,040 3,031 3,021 2,630 2,019 2,057 2,088 2,134 2,254 2,285
Treasury Stock
-1,881 -1,869 - - -1,843 - -1,835 - - -1,796 -1,764
Accumulated Other Comprehensive Income / (Loss)
-109 -72 -69 -97 -69 -87 -54 -93 -33 -38 -17
Noncontrolling Interest
0.60 0.60 0.60 0.80 0.70 0.70 0.80 0.80 0.80 0.60 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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 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
DEI Shares Outstanding
- - - - - - - - - - 135,877,594.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 135,877,594.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 0.15
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-9.19% -6.75% -9.62% -7.58% -6.27% -5.26% -6.82% -6.26% -5.93% -11.15% -10.17%
EBITDA Growth
-13.29% -335.55% -28.80% -514.32% -16.35% 124.16% -1.46% 120.65% 75.72% 4.37% -23.07%
EBIT Growth
-19.26% -502.19% -29.45% -741.90% -14.99% 111.91% -0.16% 114.72% 120.21% 13.27% -29.25%
NOPAT Growth
-21.22% -467.92% -32.88% -710.99% -11.34% 109.67% -9.11% 115.39% 14.86% 170.57% -34.63%
Net Income Growth
-26.01% -663.26% -40.93% -1,210.89% -15.12% 104.77% -3.16% 108.72% 183.30% 76.76% -34.64%
EPS Growth
-25.00% -658.97% -41.03% -1,197.50% -15.38% 104.59% -4.35% 108.66% 175.76% 80.00% -36.36%
Operating Cash Flow Growth
119.54% -40.87% -106.31% -15.01% -33.59% -16.29% 211.48% -10.64% 31.83% -0.65% -925.00%
Free Cash Flow Firm Growth
-193.43% 135.75% 518.14% 382.29% 132.17% 297.07% 99.70% -45.63% -61.50% -45.85% -91.22%
Invested Capital Growth
0.00% -13.27% -12.66% -30.88% -29.70% -25.44% -30.64% -11.61% -14.29% -14.38% -2.72%
Revenue Q/Q Growth
-3.75% -5.13% -1.63% 2.89% -2.38% -4.11% -3.25% 3.51% -2.04% -9.44% -2.17%
EBITDA Q/Q Growth
-2.85% -336.07% 129.78% -706.57% 119.61% -31.81% 21.47% 27.09% 66.94% -59.50% -10.47%
EBIT Q/Q Growth
-4.49% -501.31% 117.18% -1,075.08% 112.65% -43.76% 43.94% 43.72% 89.27% -71.07% -10.10%
NOPAT Q/Q Growth
-3.10% -476.51% 118.29% -1,015.83% 114.06% -58.95% 71.94% 55.10% 4.92% -3.30% -58.46%
Net Income Q/Q Growth
-2.40% -662.19% 110.63% -2,005.38% 107.46% -68.37% 115.49% 71.57% 142.29% -80.27% -20.32%
EPS Q/Q Growth
-2.50% -658.97% 110.55% -2,008.70% 107.52% -69.70% 120.00% 72.73% 139.47% -80.22% -22.22%
Operating Cash Flow Q/Q Growth
30.02% 1.60% -104.18% 1,640.98% 1.60% 28.06% -94.44% 1,135.29% 49.88% -3.49% -146.17%
Free Cash Flow Firm Q/Q Growth
-2,614.42% 105.99% 146.60% 29.83% 67.70% -26.05% 24.03% -64.65% 18.75% -3.14% -78.41%
Invested Capital Q/Q Growth
-2.54% -11.33% 1.65% -21.32% -0.87% -5.96% -5.44% 0.28% -3.88% -3.78% 4.89%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
18.23% 17.92% 16.99% 16.52% 18.21% 16.62% 18.59% 18.20% 18.69% 17.88% 18.59%
EBITDA Margin
11.60% -28.88% 8.74% -51.54% 10.36% 7.36% 9.25% 11.35% 19.35% 8.65% 7.92%
Operating Margin
7.78% -32.89% 5.74% -54.43% 7.05% 4.14% 6.15% 8.54% 8.13% 5.27% 4.85%
EBIT Margin
7.78% -32.89% 5.74% -54.43% 7.05% 4.14% 6.15% 8.54% 16.51% 5.27% 4.85%
Profit (Net Income) Margin
4.50% -26.67% 2.88% -53.35% 4.08% 1.34% 2.99% 4.96% 12.27% 2.67% 2.18%
Tax Burden Percent
74.61% 76.99% 74.53% 94.92% 77.82% 56.80% 67.85% 73.22% 82.38% 135.68% 62.70%
Interest Burden Percent
77.57% 105.32% 67.30% 103.26% 74.26% 57.21% 71.70% 79.31% 90.24% 37.37% 71.69%
Effective Tax Rate
25.39% 0.00% 25.47% 0.00% 22.18% 43.20% 32.15% 26.78% 17.62% -35.68% 37.30%
Return on Invested Capital (ROIC)
16.73% -34.19% 6.12% -59.48% 8.59% 3.99% 7.07% 11.91% 12.85% 13.85% 5.84%
ROIC Less NNEP Spread (ROIC-NNEP)
14.93% -36.59% 5.24% -69.47% 7.64% 3.31% 6.28% 10.97% 17.23% 10.45% 5.16%
Return on Net Nonoperating Assets (RNNOA)
15.49% -41.68% 6.18% -102.50% 10.61% 5.14% 9.41% 21.09% 26.51% 15.12% 6.71%
Return on Equity (ROE)
32.22% -75.87% 12.31% -161.99% 19.20% 9.13% 16.48% 33.00% 39.36% 28.97% 12.55%
Cash Return on Invested Capital (CROIC)
-183.31% 12.23% 10.98% 16.51% 14.15% 17.48% 24.36% 21.11% 25.19% 26.63% 13.38%
Operating Return on Assets (OROA)
14.72% -31.65% 5.36% -54.73% 7.07% 4.37% 6.34% 9.60% 18.86% 5.94% 5.27%
Return on Assets (ROA)
8.52% -25.67% 2.69% -53.64% 4.09% 1.42% 3.08% 5.58% 14.02% 3.01% 2.37%
Return on Common Equity (ROCE)
32.20% -75.83% 12.30% -161.90% 19.19% 9.12% 16.47% 32.97% 39.33% 28.95% 12.54%
Return on Equity Simple (ROE_SIMPLE)
13.05% 0.00% -12.31% -122.08% -111.07% 0.00% -68.61% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
68 -257 47 -430 60 25 43 66 69 67 28
NOPAT Margin
5.80% -23.03% 4.28% -38.10% 5.49% 2.35% 4.18% 6.26% 6.70% 7.16% 3.04%
Net Nonoperating Expense Percent (NNEP)
1.80% 2.40% 0.88% 9.98% 0.94% 0.68% 0.79% 0.93% -4.38% 3.40% 0.68%
Return On Investment Capital (ROIC_SIMPLE)
- -7.73% 1.39% - - 0.97% 1.59% 2.50% 2.81% 2.66% 1.10%
Cost of Revenue to Revenue
81.77% 82.08% 83.01% 83.48% 81.79% 83.38% 81.41% 81.80% 81.31% 82.12% 81.41%
SG&A Expenses to Revenue
9.28% 10.86% 11.48% 11.65% 11.53% 11.78% 12.09% 11.19% 12.01% 12.98% 13.23%
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
10.46% 50.81% 11.25% 70.96% 11.16% 12.49% 12.44% 9.66% 10.56% 12.60% 13.74%
Earnings before Interest and Taxes (EBIT)
91 -367 63 -614 78 44 63 90 171 50 45
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
136 -322 96 -582 114 78 95 120 201 81 73
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.97 2.52 1.94 2.30 2.47 1.87 1.43 1.41 1.24 1.46 1.29
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 200.91 9.36 8.30 6.57
Price to Revenue (P/Rev)
0.67 0.71 0.54 0.34 0.41 0.29 0.25 0.28 0.29 0.37 0.34
Price to Earnings (P/E)
15.09 0.00 0.00 0.00 0.00 0.00 0.00 8.48 5.36 6.33 5.97
Dividend Yield
7.45% 7.22% 9.79% 12.48% 7.49% 6.35% 2.53% 2.24% 2.25% 1.82% 2.02%
Earnings Yield
6.63% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 11.80% 18.67% 15.80% 16.75%
Enterprise Value to Invested Capital (EV/IC)
1.48 1.69 1.40 1.37 1.46 1.27 1.24 1.26 1.11 1.24 1.15
Enterprise Value to Revenue (EV/Rev)
1.02 1.05 0.92 0.72 0.77 0.64 0.60 0.62 0.54 0.59 0.59
Enterprise Value to EBITDA (EV/EBITDA)
8.97 55.70 83.25 0.00 0.00 0.00 0.00 6.47 5.51 5.02 6.01
Enterprise Value to EBIT (EV/EBIT)
13.38 0.00 0.00 0.00 0.00 0.00 0.00 9.58 7.96 6.74 8.67
Enterprise Value to NOPAT (EV/NOPAT)
17.67 0.00 0.00 0.00 0.00 0.00 0.00 13.44 10.50 10.29 10.67
Enterprise Value to Operating Cash Flow (EV/OCF)
8.22 10.03 10.70 8.56 10.41 9.17 8.13 8.53 6.60 7.10 8.47
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 12.81 11.93 6.77 8.54 6.22 4.18 5.60 4.08 4.30 8.47
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.21 1.49 1.61 3.00 2.53 2.70 2.59 2.10 1.54 1.46 1.44
Long-Term Debt to Equity
1.20 1.26 1.37 2.55 2.13 2.70 2.59 2.09 1.54 1.46 1.44
Financial Leverage
1.04 1.14 1.18 1.48 1.39 1.55 1.50 1.92 1.54 1.45 1.30
Leverage Ratio
3.10 3.30 3.34 3.84 3.73 4.10 4.11 4.95 4.26 4.20 4.07
Compound Leverage Factor
2.41 3.48 2.25 3.97 2.77 2.34 2.94 3.93 3.85 1.57 2.92
Debt to Total Capital
54.66% 59.84% 61.69% 74.98% 71.70% 72.98% 72.15% 67.70% 60.63% 59.43% 59.03%
Short-Term Debt to Total Capital
0.25% 9.27% 9.03% 11.27% 11.49% 0.05% 0.05% 0.05% 0.06% 0.06% 0.06%
Long-Term Debt to Total Capital
54.41% 50.57% 52.67% 63.72% 60.21% 72.93% 72.10% 67.65% 60.57% 59.37% 58.97%
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% 0.02% 0.03% 0.03% 0.03% 0.03% 0.03% 0.02% 0.02% 0.02%
Common Equity to Total Capital
45.32% 40.14% 38.29% 24.99% 28.27% 26.99% 27.82% 32.27% 39.35% 40.55% 40.95%
Debt to EBITDA
3.60 22.21 40.96 -2.98 -2.71 -6.34 -6.56 4.41 3.69 3.13 3.86
Net Debt to EBITDA
3.10 18.12 33.83 -2.53 -2.31 -5.15 -5.16 3.50 2.55 1.90 2.55
Long-Term Debt to EBITDA
3.58 18.77 34.97 -2.54 -2.28 -6.34 -6.55 4.41 3.68 3.13 3.86
Debt to NOPAT
7.09 -31.41 -25.42 -3.46 -3.19 -6.19 -6.43 9.16 7.02 6.42 6.86
Net Debt to NOPAT
6.10 -25.63 -21.00 -2.93 -2.72 -5.03 -5.06 7.28 4.86 3.90 4.52
Long-Term Debt to NOPAT
7.05 -26.54 -21.70 -2.94 -2.68 -6.19 -6.43 9.15 7.02 6.41 6.85
Altman Z-Score
2.61 2.33 2.47 1.87 2.54 2.56 2.51 2.59 2.83 2.78 2.74
Noncontrolling Interest Sharing Ratio
0.05% 0.05% 0.04% 0.06% 0.07% 0.07% 0.07% 0.10% 0.08% 0.08% 0.07%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.87 1.49 1.57 1.53 1.48 2.00 2.20 2.17 2.15 2.25 2.33
Quick Ratio
0.98 0.79 0.84 0.82 0.78 1.07 1.20 1.18 1.30 1.37 1.38
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-3,266 196 482 626 1,050 777 963 341 404 392 85
Operating Cash Flow to CapEx
1,005.59% 624.36% -57.01% 1,253.33% 9,550.00% 561.01% 88.31% 988.24% 796.84% 619.90% -230.86%
Free Cash Flow to Firm to Interest Expense
-148.44 9.23 22.34 27.96 50.02 37.17 51.25 16.61 21.86 25.94 5.83
Operating Cash Flow to Interest Expense
6.54 6.89 -0.28 4.20 4.55 5.85 0.36 4.10 6.81 8.05 -3.87
Operating Cash Flow Less CapEx to Interest Expense
5.89 5.79 -0.78 3.86 4.50 4.81 -0.05 3.68 5.95 6.75 -5.54
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.89 0.96 0.93 1.01 1.00 1.06 1.03 1.12 1.14 1.13 1.09
Accounts Receivable Turnover
0.00 7.20 6.81 6.68 6.58 7.33 7.22 6.91 6.92 7.83 7.33
Inventory Turnover
0.00 4.48 4.46 4.62 4.62 4.71 4.79 4.96 4.93 4.92 4.81
Fixed Asset Turnover
0.00 6.08 5.91 5.84 5.82 5.82 5.89 5.87 5.87 5.84 5.85
Accounts Payable Turnover
0.00 7.34 7.23 7.25 6.99 7.03 7.32 7.03 6.83 6.87 6.83
Days Sales Outstanding (DSO)
0.00 50.68 53.59 54.61 55.44 49.82 50.54 52.79 52.77 46.59 49.81
Days Inventory Outstanding (DIO)
0.00 81.42 81.93 78.95 79.05 77.44 76.25 73.64 74.07 74.15 75.89
Days Payable Outstanding (DPO)
0.00 49.71 50.49 50.37 52.23 51.92 49.89 51.94 53.42 53.15 53.42
Cash Conversion Cycle (CCC)
0.00 82.39 85.03 83.19 82.26 75.35 76.90 74.49 73.42 67.59 72.27
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
3,334 2,956 3,005 2,364 2,344 2,204 2,084 2,090 2,009 1,933 2,027
Invested Capital Turnover
2.88 1.48 1.43 1.56 1.56 1.70 1.69 1.90 1.92 1.94 1.92
Increase / (Decrease) in Invested Capital
3,334 -452 -436 -1,056 -990 -752 -921 -274 -335 -325 -57
Enterprise Value (EV)
4,918 4,985 4,221 3,233 3,430 2,804 2,590 2,631 2,239 2,401 2,331
Market Capitalization
3,219 3,362 2,504 1,536 1,827 1,289 1,066 1,205 1,202 1,490 1,342
Book Value per Share
$12.28 $10.00 $9.42 $4.98 $5.52 $5.13 $5.54 $6.33 $7.18 $7.55 $7.65
Tangible Book Value per Share
($3.47) ($2.43) ($2.59) ($2.18) ($1.68) ($1.83) ($0.64) $0.04 $0.95 $1.32 $1.50
Total Capital
3,608 3,322 3,366 2,671 2,621 2,554 2,684 2,649 2,470 2,520 2,538
Total Debt
1,972 1,988 2,077 2,003 1,879 1,864 1,936 1,794 1,497 1,498 1,498
Total Long-Term Debt
1,963 1,680 1,773 1,702 1,578 1,863 1,935 1,792 1,496 1,496 1,497
Net Debt
1,698 1,622 1,715 1,696 1,602 1,514 1,524 1,425 1,037 910 988
Capital Expenditures (CapEx)
14 23 11 7.50 1.00 22 7.70 8.50 16 20 24
Debt-free, Cash-free Net Working Capital (DFCFNWC)
612 561 615 615 587 495 562 573 455 383 489
Debt-free Net Working Capital (DFNWC)
886 927 976 922 864 845 975 942 916 970 1,000
Net Working Capital (NWC)
877 619 672 621 563 844 974 940 915 969 998
Net Nonoperating Expense (NNE)
15 41 15 172 16 11 12 14 -58 42 7.90
Net Nonoperating Obligations (NNO)
1,698 1,622 1,715 1,696 1,602 1,514 1,337 1,234 1,037 910 988
Total Depreciation and Amortization (D&A)
45 45 33 33 36 34 32 30 29 32 28
Debt-free, Cash-free Net Working Capital to Revenue
12.74% 11.88% 13.33% 13.61% 13.21% 11.30% 13.05% 13.52% 10.91% 9.44% 12.39%
Debt-free Net Working Capital to Revenue
18.44% 19.61% 21.17% 20.41% 19.45% 19.29% 22.63% 22.22% 21.95% 23.92% 25.31%
Net Working Capital to Revenue
18.25% 13.10% 14.58% 13.74% 12.67% 19.26% 22.60% 22.19% 21.92% 23.89% 25.27%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.39 ($2.18) $0.23 ($4.39) $0.33 $0.10 $0.22 $0.38 $0.92 $0.18 $0.14
Adjusted Weighted Average Basic Shares Outstanding
136.40M 133.73M 136.80M 137.30M 137.40M 134.73M 137.80M 138.50M 138.70M 135.88M 139.30M
Adjusted Diluted Earnings per Share
$0.39 ($2.18) $0.23 ($4.39) $0.33 $0.10 $0.22 $0.38 $0.91 $0.18 $0.14
Adjusted Weighted Average Diluted Shares Outstanding
136.80M 133.73M 137.30M 137.30M 138M 134.73M 138.60M 139.60M 140.20M 135.88M 141M
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
133.32M 133.73M 134.04M 134.17M 134.29M 134.73M 135.14M 135.35M 135.44M 135.88M 136.43M
Normalized Net Operating Profit after Tax (NOPAT)
64 -264 39 38 50 22 41 53 57 16 24
Normalized NOPAT Margin
5.45% -23.72% 3.59% 3.38% 4.53% 2.11% 4.04% 4.98% 5.51% 1.69% 2.64%
Pre Tax Income Margin
6.03% -34.64% 3.87% -56.20% 5.24% 2.37% 4.41% 6.78% 14.90% 1.97% 3.47%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
4.15 -17.30 2.92 -27.42 3.70 2.09 3.35 4.41 9.25 3.28 3.07
NOPAT to Interest Expense
3.10 -12.11 2.17 -19.20 2.88 1.19 2.27 3.23 3.75 4.45 1.92
EBIT Less CapEx to Interest Expense
3.50 -18.41 2.42 -27.76 3.65 1.05 2.94 4.00 8.39 1.98 1.39
NOPAT Less CapEx to Interest Expense
2.45 -13.22 1.68 -19.53 2.83 0.14 1.86 2.81 2.90 3.15 0.25
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
110.82% -175.00% -152.74% -30.12% -23.21% -26.65% -15.94% 18.85% 11.94% 11.47% 12.06%
Augmented Payout Ratio
113.40% -179.39% -155.83% -30.74% -23.82% -27.61% -16.49% 20.89% 13.18% 12.49% 13.75%

Financials Breakdown Chart

Key Financial Trends

Here are the key takeaways from Leggett & Platt (LEG) quarterly statements over the last four years, focusing on revenue trends, profitability, cash flow, and balance sheet context. The bullets are organized to show positives first, then neutral items, then negatives.

  • Strong and positive operating cash flow in 2025: Net cash from continuing operating activities was positive across 2025 quarters, rising from roughly 68M (Q1) to about 121–126M in Q3–Q4, suggesting solid cash generation that can support dividends and debt service.
  • Steady dividend per share: Cash dividends to common per share sit at 0.05 USD across recent quarters, indicating reliable, ongoing shareholder returns.
  • Divestitures and cash inflows: Occasional cash inflows from divestitures and non-core activities helped bolster investing cash flow during periods of modest capex.
  • Profitability visible in multiple 2025 periods: Net income attributable to common shareholders and pre-tax income showed positive signals in several 2025 quarters (e.g., Q3 2025), indicating ongoing profitability despite cyclicality.
  • Revenue remains in a stable, scale-focused range: Quarterly operating revenue generally sits around 1.0B with modest fluctuations, suggesting steady scale but with some seasonal or cyclical effects (e.g., a dip in Q4 2025).
  • Balance sheet remains solid but debt levels are elevated: Total assets run in the mid-to-upper 3 billions with equity around the low-to-mid 1 billions range across recent years; liabilities and long-term debt are meaningful, though manageable within the company’s cash flow profile.
  • Capital structure and coverage: Interest expense is a noticeable but manageable line item relative to operating income, and capex remains modest, supporting free cash flow that cushions debt service and dividends.
  • Profitability volatility due to other income/expense swings: Q4 2025 shows a sharp drop in net income versus the prior quarter, driven by swings in pre-tax income and other income/expense items, underscoring quarterly profitability volatility.
  • Financing activity variability and debt pressure: Net cash from financing activities is frequently negative in several quarters (reflecting debt issuance/repayment and dividend activity), which can limit cash available for other uses in tighter periods.
05/18/26 08:09 AM 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 $247.60 million in 2019 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 5/12/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners