Tempur Sealy International, Inc. (TPX)
NYSE: TPX · Real-Time Price · USD
55.44
+0.41 (0.75%)
Dec 20, 2024, 4:00 PM EST - Market closed
TPX Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 389.5 | 368.1 | 455.7 | 624.5 | 348.8 | 189.5 | Upgrade
|
| Depreciation & Amortization | 157.6 | 135.3 | 127.1 | 113.2 | 98 | 89.7 | Upgrade
|
| Other Amortization | 3.8 | 3.9 | 3.9 | 2.8 | 3.2 | 2.4 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | - | - | 1 | Upgrade
|
| Loss (Gain) on Equity Investments | -20.1 | -23 | -21.1 | -30.6 | -16.4 | -15.9 | Upgrade
|
| Stock-Based Compensation | 39.1 | 47.7 | 53.1 | 61.4 | 104.5 | 26.8 | Upgrade
|
| Provision & Write-off of Bad Debts | 11 | 8.2 | 6.7 | 2.7 | 35.8 | 29.3 | Upgrade
|
| Other Operating Activities | 38.7 | 31.8 | 15.2 | 39.7 | 11.8 | 11.3 | Upgrade
|
| Change in Accounts Receivable | -11.5 | -11.5 | -14.8 | -40.4 | -55.7 | -76 | Upgrade
|
| Change in Inventory | 75.8 | 75.8 | -101.9 | -106.4 | -42.5 | -28.2 | Upgrade
|
| Change in Accounts Payable | -46.9 | -46.9 | -59.5 | 50.5 | 63 | -4.8 | Upgrade
|
| Change in Income Taxes | -59.8 | -59.8 | 1.5 | -14.8 | 11.2 | 2.5 | Upgrade
|
| Change in Other Net Operating Assets | 51.3 | 40.7 | -87.1 | 20.5 | 93 | 87.2 | Upgrade
|
| Operating Cash Flow | 628.5 | 570.3 | 378.5 | 722.2 | 655 | 312.8 | Upgrade
|
| Operating Cash Flow Growth | 9.30% | 50.67% | -47.59% | 10.26% | 109.40% | 70.84% | Upgrade
|
| Capital Expenditures | -108.5 | -185.4 | -306.5 | -123.3 | -111.3 | -88.2 | Upgrade
|
| Cash Acquisitions | - | - | - | -432.8 | -41.2 | -17.1 | Upgrade
|
| Other Investing Activities | -2.4 | -2.4 | -8.8 | 1.3 | 5.9 | 15.1 | Upgrade
|
| Investing Cash Flow | -110.9 | -187.8 | -315.3 | -554.8 | -146.6 | -90.2 | Upgrade
|
| Long-Term Debt Issued | - | 2,668 | 2,303 | 3,664 | 1,176 | 1,243 | Upgrade
|
| Long-Term Debt Repaid | - | -2,935 | -1,845 | -2,698 | -1,372 | -1,355 | Upgrade
|
| Net Debt Issued (Repaid) | -377.9 | -267 | 458.3 | 965.9 | -196.4 | -112.1 | Upgrade
|
| Issuance of Common Stock | 0.4 | 2.9 | 0.5 | 14.9 | 6.9 | 17.8 | Upgrade
|
| Repurchase of Common Stock | -43.8 | -36 | -667.4 | -816.3 | -331.8 | -105.7 | Upgrade
|
| Common Dividends Paid | -89 | -77.7 | -70.5 | -63.1 | - | - | Upgrade
|
| Other Financing Activities | -6.5 | -6.5 | - | -24.9 | -1.3 | -3.2 | Upgrade
|
| Financing Cash Flow | -516.8 | -384.3 | -279.1 | 76.5 | -522.6 | -203.2 | Upgrade
|
| Foreign Exchange Rate Adjustments | 11.8 | 7.3 | -15.4 | -8.2 | 14.3 | -0.3 | Upgrade
|
| Net Cash Flow | 12.6 | 5.5 | -231.3 | 235.7 | 0.1 | 19.1 | Upgrade
|
| Free Cash Flow | 520 | 384.9 | 72 | 598.9 | 543.7 | 224.6 | Upgrade
|
| Free Cash Flow Growth | 57.00% | 434.58% | -87.98% | 10.15% | 142.07% | 105.11% | Upgrade
|
| Free Cash Flow Margin | 10.63% | 7.81% | 1.46% | 12.15% | 14.79% | 7.23% | Upgrade
|
| Free Cash Flow Per Share | 2.92 | 2.17 | 0.40 | 2.93 | 2.56 | 1.01 | Upgrade
|
| Cash Interest Paid | 142.2 | 144.6 | 105.8 | 55.2 | 79 | 89 | Upgrade
|
| Cash Income Tax Paid | 128.7 | 133 | 138 | 184.8 | 93.8 | 73.8 | Upgrade
|
| Levered Free Cash Flow | 457.68 | 323.34 | -11.95 | 521.03 | 485.29 | 171.39 | Upgrade
|
| Unlevered Free Cash Flow | 534.75 | 400.63 | 48.53 | 559.66 | 530.21 | 222.55 | Upgrade
|
| Change in Net Working Capital | -64.3 | -35.9 | 244.3 | 42.7 | -116.7 | 12.5 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.