LEG
Leggett & Platt Incorporated
$10.30
+$0.31(+3.10%)
57
Overall
100
Value
18
Tech
55
Quality
Market Cap
$1.27B
Volume
2.68M
52W Range
$7.86 - $13.00
Target Price
$11.50
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $3.7B | $4.2B | $4.3B | $4.8B | $4.3B | $5.1B | $5.1B | $4.7B | $4.4B | $4.1B | ||
| Total Revenue | $3.7B | $3.9B | $4.3B | $4.8B | $4.3B | $5.1B | $5.1B | $4.7B | $4.4B | $4.1B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-2.9B | $-3.1B | $-3.4B | $3.7B | $3.4B | $4.0B | $4.2B | $3.9B | $3.6B | $3.3B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $901.7M | $882.4M | $888.7M | $1.1B | $904.1M | $1.0B | $976.8M | $853.8M | $749.1M | $744.1M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $416.7M | $421.2M | $445.6M | $533.0M | $489.6M | $489.6M | $494.1M | $520.6M | $531.6M | $502.1M | ||
| Selling, General & Administrative | $396.8M | $400.5M | $425.1M | $469.7M | $424.4M | $422.1M | $427.3M | $465.4M | $508.8M | $488.3M | ||
| Selling & Marketing Expenses | $396.8M | $400.5M | $425.1M | -- | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | -- | -- | -- | $469.7M | $424.4M | $422.1M | $427.3M | $465.4M | $508.8M | $488.3M | ||
| Salaries & Wages | $-37.1M | $-36.6M | $-35.5M | $-10.3M | $-6.5M | $-9.2M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $19.9M | $20.7M | $20.5M | $63.3M | $65.2M | $67.5M | $66.8M | $69.0M | $22.0M | $16.2M | ||
| Depreciation & Amortization | $19.9M | $20.7M | $20.5M | $63.3M | $65.2M | $67.5M | $66.8M | $69.0M | $22.0M | $16.2M | ||
| Amortization | $19.9M | $20.7M | $20.5M | $63.3M | $65.2M | $67.5M | $66.8M | $69.0M | $22.0M | $16.2M | ||
| Other Operating Expenses | $-10.5M | $-18.6M | $-31.3M | $-32.3M | $-3.9M | $-10.8M | $200.0K | $-13.8M | $800.0K | $-2.4M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $482.5M | $-3.5B | $443.1M | $517.6M | $414.5M | $548.7M | $482.5M | $333.2M | $217.5M | $242.0M | ||
| EBITDA | $641.3M | $601.4M | $581.4M | $712.7M | $600.0M | $785.9M | $668.9M | $23.9M | $-310.9M | $467.3M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $38.8M | $43.5M | $60.9M | $90.7M | $82.7M | $76.5M | $85.5M | $88.4M | $85.9M | $72.9M | ||
| Intinc | $3.9M | $7.6M | $8.4M | $7.4M | $3.1M | $2.6M | $4.1M | $5.4M | $6.6M | $6.6M | ||
| Net Non-Operating Interest Income/Expense | $-28.9M | $-35.9M | $-52.5M | $-83.3M | $-79.6M | $-73.9M | $-81.4M | $-83.0M | $-79.3M | $-66.3M | ||
| Gain on Sale of Securities | -- | $-12.6M | -- | $7.2M | $6.0M | $13.1M | $-8.4M | $7.7M | $6.7M | $8.5M | ||
| Other Income/Expense | $-37.6M | $-4.0B | $800.0K | $600.0K | $-2.0M | $-29.4M | $2.3M | $423.6M | $-28.6M | $-114.0M | ||
| Other Special Charges | -- | $3.9B | $-2.7M | -- | -- | $200.0K | -- | -- | $-700.0K | $-22.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | $-1.3M | $-12.4M | $8.1M | $7.9M | $-300.0K | $1.4M | $2.9M | $18.7M | $11.1M | ||
| Special Income Charges | $-4.1M | $-4.9M | $-5.4M | $-7.8M | $-29.4M | $1.6M | $-1.1M | $-2.9M | $-676.0M | $-11.1M | ||
| Impairment of Capital Assets | $4.1M | $4.9M | $5.4M | $7.8M | $29.4M | -- | -- | $443.7M | $676.0M | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $525.9M | $475.5M | $445.3M | $520.8M | $410.6M | $598.6M | $489.1M | $-85.0M | $-423.3M | $362.6M | ||
| Pre-Tax Income | $487.1M | $432.0M | $384.4M | $430.1M | $327.9M | $522.1M | $403.6M | $-173.4M | $-509.2M | $289.7M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $120.0M | $138.4M | $78.3M | $96.2M | $74.8M | $119.5M | $93.7M | $-36.6M | $2.2M | $54.3M | ||
| NET INCOME | ||||||||||||
| Net Income | $366.7M | $293.5M | $305.9M | $333.8M | $253.0M | $402.4M | $309.8M | $-136.8M | $-511.5M | $235.4M | ||
| Net Income (Continuing Operations) | $366.7M | $293.5M | $305.9M | $333.8M | $253.0M | $402.4M | $309.9M | $-136.8M | $-511.4M | $235.4M | ||
| Net Income (Discontinued Operations) | $366.7M | $293.5M | $305.9M | $333.8M | $253.0M | $402.4M | $309.8M | $-136.8M | $-511.5M | $235.4M | ||
| Net Income (Common Stockholders) | $366.7M | $293.5M | $305.9M | $330.2M | $253.0M | $402.4M | $309.8M | $-136.8M | $-511.5M | $235.4M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $161.9M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-2.4B | $-2.6B | $-2.9B | $4.2B | $3.9B | $4.5B | $4.7B | $4.4B | $4.2B | $3.8B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $137.9M | $136.0M | $134.3M | $134.8M | $135.7M | $136.3M | $136.1M | $136.3M | $137.3M | $138.5M | ||
| Average Shares Outstanding (Diluted) | $140.0M | $137.3M | $135.2M | $135.4M | $135.9M | $136.7M | $136.1M | $136.3M | $137.3M | $138.5M | ||
| Shares Outstanding | $133.7M | $132.2M | $131.1M | $132.1M | $133.0M | $133.7M | $132.9M | $133.7M | $134.7M | $135.9M | ||
| Basic EPS | $2.8 | $2.15 | $2.28 | $2.48 | $1.82 | $2.95 | $2.28 | $-1 | $-3.73 | $1.7 | ||
| Basic EPS (Continuing Operations) | $2.66 | $2.16 | $2.28 | $2.48 | $1.82 | $2.95 | $2.28 | $-1 | $-3.73 | $1.7 | ||
| Diluted EPS | $2.76 | $2.13 | $2.26 | $2.47 | $1.82 | $2.94 | $2.27 | $-1 | $-3.73 | $1.69 | ||
| Diluted EPS (Continuing Operations) | $2.62 | $2.14 | $2.26 | $2.47 | $1.82 | $2.94 | $2.27 | $-1 | $-3.73 | $1.69 | ||
| Dividend Per Share | -- | $1.42 | $1.5 | $1.58 | $1.6 | $1.66 | $1.74 | $1.82 | $0.61 | $0.20 | ||
| OTHER METRICS | ||||||||||||
| Acquired In Process Rn D Income | -- | $5.0M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Basic Discontinuous Operations | $0.14 | $-0.01 | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Diluted Discontinuous Operations | $0.14 | $-0.01 | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of Business | $16.0M | $-15.3M | -- | -- | -- | -- | -- | -- | -- | $90.9M | ||
| Gain On Sale Of P P E | $37.6M | $24.2M | $1.9M | $5.0M | -- | $29.4M | $2.5M | $20.1M | $35.6M | $64.1M | ||
| Loss And Loss Adjustment Expected Incurred | -- | -- | -- | $600.0K | $100.0K | -- | -- | -- | -- | -- | ||
| Minority Interests | $-400.0K | $-100.0K | $-200.0K | $-100.0K | $-100.0K | $-200.0K | $-100.0K | -- | $-100.0K | -- | ||
| Net Income Discontinuous Operations | $19.1M | -- | -- | -- | $-2.8M | -- | -- | -- | -- | -- | ||
| Net Operating Interest Income Expense | -- | -- | $52.5M | -- | -- | -- | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | $-25.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gain Loss From Disposition Of Discontinued Operations | -- | -- | -- | -- | $-2.8M | -- | -- | -- | -- | -- | ||
| Other Gand A | -- | -- | -- | $469.7M | $424.4M | $422.1M | $427.3M | $465.4M | $508.8M | $488.3M | ||
| Other Impairment Of Capital Assets | $-400.0K | $-3.6M | $-5.4M | $7.8M | $4.0M | -- | -- | $443.7M | $6.3M | $19.0M | ||
| Selling Expense | $396.8M | $400.5M | $425.1M | -- | -- | -- | -- | -- | -- | -- | ||
| Write Down | $-13.2M | -- | -- | -- | $-2.5M | $-1.3M | -- | -- | -- | -- | ||
| Restruct | -- | $-1.3M | $-12.4M | $8.1M | $7.9M | $-300.0K | $1.4M | $2.9M | $18.7M | $11.1M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | LEG | $10.30 | +3.1% | 2.68M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Leggett & Platt Incorporated Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW