SOMNIGROUP INTERNATIONAL INC.SGI
| Dec 31,
2010 | Dec 31,
2011 | Dec 31,
2012 | Dec 31,
2013 | Dec 31,
2014 | Dec 31,
2015 | Dec 31,
2016 | Dec 31,
2017 | Dec 31,
2018 | Dec 31,
2019 | Dec 31,
2020 | Dec 31,
2021 | Dec 31,
2022 | Dec 31,
2023 | Dec 31,
2024 |
|---|
| Net income before non-controlling interest | 157 | 220 | 107 | 79 | 110 | 75 | 197 | 141 | 98 | 189 | 350 | 625 | 458 | 371 | 386 |
|---|
| Loss from discontinued operations, net of tax | - | - | - | - | - | - | - | - | - | - | - | - | -0 | - | - |
|---|
| Depreciation and amortization | 32 | 34 | 36 | 75 | 76 | 71 | 73 | 81 | 87 | 90 | 98 | 113 | 127 | 135 | 165 |
|---|
| Amortization of stock-based compensation | 12 | 17 | 6 | 17 | 13 | 23 | 16 | 13 | 25 | 27 | 105 | 61 | 53 | 48 | 36 |
|---|
| Amortization of Debt Issuance Costs | 1 | 1 | 1 | 7 | 13 | 20 | 4 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 4 |
|---|
| Bad debt expense | 1 | 2 | 3 | 1 | 5 | 7 | 4 | 10 | 31 | 29 | 36 | 3 | 7 | 8 | 23 |
|---|
| Deferred income taxes | 1 | -9 | 38 | -49 | -27 | -21 | -31 | -60 | 6 | -7 | -9 | 11 | -10 | 8 | -19 |
|---|
| Dividends received from unconsolidated affiliates | - | - | - | 3 | 2 | 9 | 11 | 11 | 15 | 13 | 19 | 23 | 23 | 20 | 24 |
|---|
| Equity income in earnings of unconsolidated affiliates | - | - | - | - | - | - | - | 16 | 18 | 16 | 16 | 31 | 21 | 23 | 19 |
|---|
| Loss on extinguishment of debt | - | - | - | 5 | - | - | - | - | - | - | 2 | 3 | - | 1 | - |
|---|
| Foreign currency adjustments and other | -2 | -1 | -2 | -0 | -2 | -5 | 1 | 3 | 2 | 5 | 1 | -1 | -0 | 1 | -2 |
|---|
| Accounts receivable | -13 | 30 | -12 | 30 | 59 | 35 | -17 | -22 | 46 | 76 | 56 | 40 | 15 | 12 | 7 |
|---|
| Inventories | -7 | 18 | -0 | 35 | 34 | -11 | -1 | -17 | 45 | 28 | 43 | 106 | 102 | -76 | -27 |
|---|
| Prepaid expenses and other assets | -2 | 3 | 29 | -28 | 15 | 59 | 124 | 16 | 14 | -11 | 19 | -125 | 24 | -50 | 24 |
|---|
| Operating leases, net | - | - | - | - | - | - | - | - | - | 9 | 22 | 9 | 4 | 5 | 2 |
|---|
| Accounts payable | -1 | 22 | 14 | 28 | 48 | 46 | -48 | -2 | 29 | -5 | 63 | 51 | -59 | -47 | 58 |
|---|
| Accrued expenses and other liabilities | -0 | 4 | 5 | 4 | 57 | 90 | 4 | -4 | 43 | 67 | 91 | -114 | -67 | -15 | -21 |
|---|
| Income taxes receivable and payable | 5 | 9 | -5 | -35 | 11 | -4 | 3 | 25 | -24 | 3 | 11 | -15 | 2 | -60 | 29 |
|---|
| Net cash provided by operating activities from continuing operations | - | - | - | - | - | - | - | - | 208 | 315 | 655 | 723 | - | 570 | 667 |
|---|
| Purchases of property, plant and equipment | -18 | 29 | 51 | 40 | 48 | 66 | 62 | 67 | 74 | 88 | 111 | 123 | 307 | 185 | 97 |
|---|
| Other | - | 2 | - | 0 | -2 | 1 | - | - | -2 | -15 | -6 | -1 | 9 | 2 | -1 |
|---|
| Net cash used in investing activities from continuing operations | -38 | -36 | -55 | -1,213 | -10 | -60 | -62 | -62 | - | - | - | - | -315 | -188 | -97 |
|---|
| Proceeds from Long-Term Lines of Credit | 309 | 822 | 352 | 2,993 | 272 | 414 | 2,233 | 1,333 | 1,095 | 1,243 | 1,176 | 3,664 | 2,303 | 2,668 | 3,007 |
|---|
| Repayments of borrowings under long-term debt obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,918 | 1,761 |
|---|
| Proceeds from Issuance of Common Stock | 29 | 26 | 11 | 9 | 4 | 20 | 16 | 13 | 5 | 18 | 7 | 15 | 1 | 3 | 1 |
|---|
| Treasury stock repurchased | 250 | 366 | 153 | 7 | 2 | 1 | 535 | 45 | 5 | 106 | 332 | 816 | 667 | 36 | 44 |
|---|
| Dividends paid | - | - | - | - | - | - | - | - | - | - | - | 63 | 71 | 78 | 93 |
|---|
| Payment of deferred financing costs | - | 6 | 2 | 52 | 3 | 8 | 7 | 1 | - | 3 | 1 | 25 | - | 7 | 14 |
|---|
| Repayments of finance lease obligations and other | - | -0 | -3 | -1 | 1 | -4 | -0 | -4 | -6 | -8 | -12 | -13 | -16 | -16 | -19 |
|---|
| Net cash provided by (used in) financing activities from continuing operations | -106 | -149 | -71 | 1,013 | -238 | -91 | -185 | -175 | - | - | -523 | 77 | -279 | -384 | 1,077 |
|---|
| Net cash provided by (used in) continuing operations | - | - | - | - | - | - | - | - | 29 | 21 | -14 | 245 | -216 | -2 | 1,647 |
|---|
| Net operating cash flows used in discontinued operations | - | - | - | - | - | - | - | - | -24 | -2 | 0 | - | - | - | - |
|---|
| NET EFFECT OF EXCHANGE RATE CHANGES ON CASH, CASH EQUIVALENTS AND RESTRICTED CASH | - | - | - | - | - | - | - | - | - | -0 | 14 | -8 | -15 | 7 | -12 |
|---|
| Increase (decrease) in cash, cash equivalents and restricted cash | - | - | - | - | - | - | - | - | - | 19 | 0 | 236 | -231 | 6 | 1,635 |
|---|
| Interest | 14 | 8 | 37 | 92 | 74 | 60 | 77 | 106 | 92 | 89 | 79 | 55 | 106 | 145 | 158 |
|---|
| Income Taxes Paid, Net | - | - | - | - | - | - | - | - | - | - | - | - | - | 133 | 134 |
|---|