UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~June~~September 30, 2023

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to .

Commission file number 001-31922

TEMPUR SEALY INTERNATIONAL, INC.

(Exact name of registrant as specified in its charter)


Delaware						33-1022198
(State or other jurisdiction of incorporation or organization)						(I.R.S. Employer Identification No.)

1000 Tempur Way

Lexington, Kentucky 40511

(Address of principal executive offices)

Registrant’s telephone number, including area code: (800) 878-8889

Securities registered pursuant to Section 12(b) of the Act:


Title of each class	Trading Symbol(s)	Name of exchange on which registered
Common Stock, $0.01 par value	TPX	New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ý Yes o No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ý Yes o No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of "large accelerated filer," "accelerated filer," "smaller reporting company" and "emerging growth company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

Emerging Growth Company

☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.): Yes ☐ No ý

The number of shares outstanding of the registrant’s common stock as of ~~August 3,~~November 2, 2023 was ~~172,156,898~~172,274,333 shares.

Table of Contents

Special Note Regarding Forward-Looking Statements

This Quarterly Report on Form 10-Q, (this "Report"), including the information incorporated by reference herein, contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), which includes information concerning one or more of our plans; objectives; goals; strategies and other information that is not historical information. Many of these statements appear, in particular, under the heading "Management's Discussion and Analysis of Financial Condition and Results of Operations" in Part I, ITEM 2 of this Report. When used in this Report, the words "assumes," "estimates," "expects," "guidance," "anticipates," "might," "projects," "predicts," "plans," "proposed," "targets," "intends," "believes," "will," "may," "could," "is likely to" and variations of such words or similar expressions are intended to identify forward-looking statements. These forward-looking statements are based upon our expectations and beliefs and various assumptions. There can be no assurance that we will realize our expectations or that our beliefs will prove correct.

Numerous factors, many of which are beyond the Company's control, could cause actual results to differ materially from any that may be expressed herein as forward-looking statements in this Report. These risk factors include the impact of the macroeconomic environment including its impact on consumer behavior in both the U.S. and internationally on our business segments and expectations regarding growth of the mattress industry; changes in economic conditions, including inflationary trends in the price of raw materials; uncertainties arising from global events (including the Russia-Ukraine ~~conflict)~~conflict and the conflict in the Middle East), labor costs and other employment-related costs; loss of suppliers and disruptions in the supply of raw materials; the effects of strategic investments on our operations, including our efforts to expand our global market share and actions taken to increase sales growth and including the pending merger with Mattress Firm Group Inc. ("Mattress Firm"); the ability to develop and successfully launch new products; capital project timelines; the ability to realize all synergies and benefits of acquisitions; our reliance on information technology ("IT") and the associated risks involving realized or potential security lapses and/or cyber based attacks; the impact of cybersecurity incidents (including the July 2023 incident) on our business, results of operations or financial condition, including our assessments of such impact; the Company's ability to restore its critical operational data and IT systems in a reasonable time frame following a cybersecurity incident; changes in interest rates; effects of changes in foreign exchange rates on our reported earnings; expectations regarding our target leverage and our share repurchase program; compliance with regulatory requirements and the possible exposure to liability for failures to comply with these requirements; the outcome of pending tax audits or other tax, regulatory or investigation proceedings and pending litigation; changes in foreign tax rates and changes in tax laws generally, including the ability to utilize tax loss carryforwards; and our capital structure and debt level, including our ability to meet financial obligations and continue to comply with the terms and financial ratio covenants of our credit facilities.

Other potential risk factors include the factors discussed in our Annual Report on Form 10-K for the year ended December 31, 2022 (the "2022 Annual Report") and in this Quarterly Report on Form 10-Q for the quarter ended ~~June~~September 30, 2023. In addition, there may be other factors that may cause our actual results to differ materially from the forward-looking statements.

All forward-looking statements attributable to us apply only as of the date of this Report and are expressly qualified in their entirety by the cautionary statements included in this Report. Except as may be required by law, we undertake no obligation to publicly update or revise any of the forward-looking statements, whether as a result of new information, future events, or otherwise.

When used in this Report, except as specifically noted otherwise, the term "Tempur Sealy International" refers to Tempur Sealy International, Inc. only, and the terms "Company," "we," "our," "ours" and "us" refer to Tempur Sealy International, Inc. and its consolidated subsidiaries. When used in this Report, the term "Tempur" may refer to Tempur-branded products and the term "Sealy" may refer to Sealy-branded products or to Sealy Corporation and its historical subsidiaries, in all cases as the context requires. In addition, when used in this Report, "2019 Credit Agreement" refers to the Company's senior credit facility entered into in 2019; "2023 Credit Agreement" refers to the Company's senior credit facility entered into in 2023; "2029 Senior Notes" refers to the 4.00% senior notes due 2029 issued in 2021; and "2031 Senior Notes" refers to the 3.875% senior notes due 2031 issued in 2021.

TABLE OF CONTENTS


		Page

Special Note Regarding Forward-Looking Statements		2

PART I. FINANCIAL INFORMATION

ITEM 1.	Financial Statements
	Condensed Consolidated Statements of Income	4
	Condensed Consolidated Statements of Comprehensive Income	5
	Condensed Consolidated Balance Sheets	6
	Condensed Consolidated Statements of Stockholders' Equity (Deficit)	7
	Condensed Consolidated Statements of Cash Flows	9
	Notes to Condensed Consolidated Financial Statements	10

ITEM 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	21

ITEM 3.	Quantitative and Qualitative Disclosures About Market Risk	3436

ITEM 4.	Controls and Procedures	3436

PART II. OTHER INFORMATION

ITEM 1.	Legal Proceedings	3436

ITEM 1A.	Risk Factors	3537

ITEM 2.	Unregistered Sales of Equity Securities and Use of Proceeds	3637

ITEM 3.	Defaults upon Senior Securities	3637

ITEM 4.	Mine Safety Disclosures	3637

ITEM 5.	Other Information	3637

ITEM 6.	Exhibits	3738

Signatures		3839

Table of Contents

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

TEMPUR SEALY INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

($ in millions, except per common share amounts)

(unaudited)


		Three Months Ended				Six Months Ended					Three Months Ended				Nine Months Ended
		June 30,				June 30,					September 30,				September 30,
		2023		2022		2023		2022			2023		2022		2023		2022
Net sales	Net sales	$	1,269.7	$	1,211.0	$	2,477.8	$	2,450.5	Net sales	$	1,277.1	$	1,283.3	$	3,754.9	$	3,733.8
Cost of sales	Cost of sales	727.4		714.5		1,435.6		1,431.2		Cost of sales	703.4		742.2		2,139.0		2,173.4
Gross profit	Gross profit	542.3		496.5		1,042.2		1,019.3		Gross profit	573.7		541.1		1,615.9		1,560.4
Selling and marketing expenses	Selling and marketing expenses	270.2		252.9		526.9		496.4		Selling and marketing expenses	272.9		248.3		799.8		744.7
General, administrative and other expenses	General, administrative and other expenses	117.5		102.3		222.0		199.9		General, administrative and other expenses	122.2		96.7		344.2		296.6

Equity income in earnings of unconsolidated affiliates	Equity income in earnings of unconsolidated affiliates	(4.2)		(2.6)		(8.8)		(9.5)		Equity income in earnings of unconsolidated affiliates	(4.6)		(4.9)		(13.4)		(14.4)
Operating income	Operating income	158.8		143.9		302.1		332.5		Operating income	183.2		201.0		485.3		533.5

Other expense, net:	Other expense, net:									Other expense, net:
Interest expense, net	Interest expense, net	33.6		23.7		66.4		44.6		Interest expense, net	32.6		26.8		99.0		71.4

Other (income) expense, net		(0.2)		0.7		(0.1)		(0.6)
Other income, net										Other income, net	(0.1)		(0.9)		(0.2)		(1.5)
Total other expense, net	Total other expense, net	33.4		24.4		66.3		44.0		Total other expense, net	32.5		25.9		98.8		69.9

Income before income taxes		125.4		119.5		235.8		288.5
Income from continuing operations before income taxes										Income from continuing operations before income taxes	150.7		175.1		386.5		463.6
Income tax provision	Income tax provision	(32.2)		(28.3)		(56.7)		(66.4)		Income tax provision	(36.8)		(41.1)		(93.5)		(107.5)

Income from continuing operations										Income from continuing operations	113.9		134.0		293.0		356.1
Loss from discontinued operations, net of tax										Loss from discontinued operations, net of tax	—		(0.8)		—		(0.8)
Net income before non-controlling interest	Net income before non-controlling interest	93.2		91.2		179.1		222.1		Net income before non-controlling interest	113.9		133.2		293.0		355.3
Less: Net income attributable to non-controlling interest	Less: Net income attributable to non-controlling interest	0.8		0.6		1.4		0.8		Less: Net income attributable to non-controlling interest	0.6		0.5		2.0		1.3
Net income attributable to Tempur Sealy International, Inc.	Net income attributable to Tempur Sealy International, Inc.	$	92.4	$	90.6	$	177.7	$	221.3	Net income attributable to Tempur Sealy International, Inc.	$	113.3	$	132.7	$	291.0	$	354.0

Earnings per common share:	Earnings per common share:									Earnings per common share:
Basic		$	0.54	$	0.52	$	1.03	$	1.24
Diluted		$	0.52	$	0.51	$	1.01	$	1.20

Basic										Basic
Earnings per share for continuing operations										Earnings per share for continuing operations	$	0.66	$	0.78	$	1.69	$	2.01
Loss per share for discontinued operations										Loss per share for discontinued operations	—		(0.01)		—		—
Earnings per share										Earnings per share	$	0.66	$	0.77	$	1.69	$	2.01

Diluted										Diluted
Earnings per share for continuing operations										Earnings per share for continuing operations	$	0.64	$	0.75	$	1.64	$	1.95
Loss per share for discontinued operations										Loss per share for discontinued operations	—		—		—		—
Earnings per share										Earnings per share	$	0.64	$	0.75	$	1.64	$	1.95

Weighted average common shares outstanding:	Weighted average common shares outstanding:									Weighted average common shares outstanding:
Basic	Basic	172.1		174.1		172.1		178.3		Basic	172.2		171.9		172.1		176.2
Diluted	Diluted	176.8		178.8		176.8		183.7		Diluted	177.6		177.0		177.0		181.5

See accompanying Notes to Condensed Consolidated Financial Statements.

Table of Contents

TEMPUR SEALY INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

($ in millions)

(unaudited)


		Three Months Ended				Six Months Ended					Three Months Ended				Nine Months Ended
		June 30,				June 30,					September 30,				September 30,
		2023		2022		2023		2022			2023		2022		2023		2022
Net income before non-controlling interest	Net income before non-controlling interest	$	93.2	$	91.2	$	179.1	$	222.1	Net income before non-controlling interest	$	113.9	$	133.2	$	293.0	$	355.3
Other comprehensive income (loss), net of tax:
Other comprehensive (loss) income, net of tax:										Other comprehensive (loss) income, net of tax:
Foreign currency translation adjustments	Foreign currency translation adjustments	17.2		(57.8)		32.1		(75.3)		Foreign currency translation adjustments	(31.5)		(64.8)		0.6		(140.1)

Other comprehensive income (loss), net of tax		17.2		(57.8)		32.1		(75.3)
Other comprehensive (loss) income, net of tax										Other comprehensive (loss) income, net of tax	(31.5)		(64.8)		0.6		(140.1)
Comprehensive income	Comprehensive income	110.4		33.4		211.2		146.8		Comprehensive income	82.4		68.4		293.6		215.2
Less: Comprehensive income attributable to non-controlling interest	Less: Comprehensive income attributable to non-controlling interest	0.8		0.6		1.4		0.8		Less: Comprehensive income attributable to non-controlling interest	0.6		0.5		2.0		1.3
Comprehensive income attributable to Tempur Sealy International, Inc.	Comprehensive income attributable to Tempur Sealy International, Inc.	$	109.6	$	32.8	$	209.8	$	146.0	Comprehensive income attributable to Tempur Sealy International, Inc.	$	81.8	$	67.9	$	291.6	$	213.9

See accompanying Notes to Condensed Consolidated Financial Statements.

Table of Contents

TEMPUR SEALY INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

($ in millions)


		June 30, 2023		December 31, 2022			September 30, 2023		December 31, 2022
ASSETS	ASSETS	(unaudited)				ASSETS	(unaudited)

Current Assets:	Current Assets:					Current Assets:
Cash and cash equivalents	Cash and cash equivalents	$	101.8	$	69.4	Cash and cash equivalents	$	91.6	$	69.4
Accounts receivable, net	Accounts receivable, net	476.1		422.6		Accounts receivable, net	525.8		422.6
Inventories	Inventories	529.3		555.0		Inventories	485.5		555.0
Prepaid expenses and other current assets	Prepaid expenses and other current assets	146.9		148.2		Prepaid expenses and other current assets	144.8		148.2
Total Current Assets	Total Current Assets	1,254.1		1,195.2		Total Current Assets	1,247.7		1,195.2
Property, plant and equipment, net	Property, plant and equipment, net	850.9		791.1		Property, plant and equipment, net	849.4		791.1
Goodwill	Goodwill	1,080.9		1,062.3		Goodwill	1,064.8		1,062.3
Other intangible assets, net	Other intangible assets, net	717.6		715.8		Other intangible assets, net	709.4		715.8
Operating lease right-of-use assets	Operating lease right-of-use assets	568.0		506.8		Operating lease right-of-use assets	585.5		506.8
Deferred income taxes	Deferred income taxes	12.7		11.3		Deferred income taxes	12.7		11.3
Other non-current assets	Other non-current assets	86.6		77.3		Other non-current assets	76.6		77.3
Total Assets	Total Assets	$	4,570.8	$	4,359.8	Total Assets	$	4,546.1	$	4,359.8

LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)	LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)					LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)

Current Liabilities:	Current Liabilities:					Current Liabilities:
Accounts payable	Accounts payable	$	362.6	$	359.8	Accounts payable	$	361.7	$	359.8
Accrued expenses and other current liabilities	Accrued expenses and other current liabilities	452.8		432.7		Accrued expenses and other current liabilities	502.9		432.7
Short-term operating lease obligations	Short-term operating lease obligations	114.8		105.5		Short-term operating lease obligations	112.7		105.5
Current portion of long-term debt	Current portion of long-term debt	73.6		70.4		Current portion of long-term debt	70.0		70.4
Income taxes payable	Income taxes payable	2.9		12.8		Income taxes payable	11.6		12.8
Total Current Liabilities	Total Current Liabilities	1,006.7		981.2		Total Current Liabilities	1,058.9		981.2
Long-term debt, net	Long-term debt, net	2,707.5		2,739.9		Long-term debt, net	2,538.5		2,739.9
Long-term operating lease obligations	Long-term operating lease obligations	507.3		453.5		Long-term operating lease obligations	527.8		453.5
Deferred income taxes	Deferred income taxes	117.6		114.0		Deferred income taxes	116.1		114.0
Other non-current liabilities	Other non-current liabilities	84.2		83.5		Other non-current liabilities	81.1		83.5
Total Liabilities	Total Liabilities	4,423.3		4,372.1		Total Liabilities	4,322.4		4,372.1

Redeemable non-controlling interest	Redeemable non-controlling interest	9.4		9.8		Redeemable non-controlling interest	9.6		9.8

Total Stockholders' Equity (Deficit)	Total Stockholders' Equity (Deficit)	138.1		(22.1)		Total Stockholders' Equity (Deficit)	214.1		(22.1)
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders' Equity (Deficit)	Total Liabilities, Redeemable Non-Controlling Interest and Stockholders' Equity (Deficit)	$	4,570.8	$	4,359.8	Total Liabilities, Redeemable Non-Controlling Interest and Stockholders' Equity (Deficit)	$	4,546.1	$	4,359.8

See accompanying Notes to Condensed Consolidated Financial Statements.

Table of Contents

TEMPUR SEALY INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)

($ in millions)

(unaudited)

Three Months Ended ~~June~~September 30, 2023


				Tempur Sealy International, Inc. Stockholders' Equity																						Tempur Sealy International, Inc. Stockholders' Equity
		Redeemable Non-controlling Interest		Common Stock			Treasury Stock							Accumulated Other Comprehensive Loss		Total Stockholders' Equity								Redeemable Non-controlling Interest		Common Stock				Treasury Stock									Accumulated Other Comprehensive Loss					Total Stockholders' Equity
				Shares Issued	At Par		Shares Issued	At Cost		Additional Paid in Capital		Retained Earnings								Redeemable Non-controlling Interest	Shares Issued					At Par		Shares Issued		At Cost		Additional Paid in Capital		Retained Earnings		Accumulated Other Comprehensive Loss						Total Stockholders' Equity
Balance, March 31, 2023		$	8.9	283.8	$	2.8	111.7	$	(3,386.3)	$	525.7	$	3,054.5	$	(162.0)			$	34.7
Balance, June 30, 2023																					Balance, June 30, 2023		$	9.4	283.8		$	2.8	111.6		$	(3,384.1)	$	536.7	$		3,127.5			$	(144.8)				$	138.1
Net income	Net income											92.4				92.4						Net income														113.3								113.3
Net income attributable to non-controlling interest	Net income attributable to non-controlling interest	0.8														—						Net income attributable to non-controlling interest		0.6																				—
Dividend paid to non-controlling interest in subsidiary	Dividend paid to non-controlling interest in subsidiary	(0.3)														—						Dividend paid to non-controlling interest in subsidiary		(0.4)																				—

Foreign currency adjustments, net of tax	Foreign currency adjustments, net of tax													17.2		17.2						Foreign currency adjustments, net of tax																	(31.5)					(31.5)

Exercise of stock options	Exercise of stock options						—	—		—						—						Exercise of stock options								(0.1)		3.1		(1.1)										2.0
Dividends declared on common stock ($0.11 per share)	Dividends declared on common stock ($0.11 per share)											(19.4)				(19.4)						Dividends declared on common stock ($0.11 per share)														(19.4)								(19.4)
Issuances of PRSUs and RSUs	Issuances of PRSUs and RSUs						(0.1)	2.4		(2.4)						—						Issuances of PRSUs and RSUs								—		0.2		(0.2)										—
Treasury stock repurchased	Treasury stock repurchased						—	—								—						Treasury stock repurchased								—		—												—
Treasury stock repurchased - PRSU/RSU releases	Treasury stock repurchased - PRSU/RSU releases						—	(0.2)								(0.2)						Treasury stock repurchased - PRSU/RSU releases								—		(0.1)												(0.1)
Amortization of unearned stock-based compensation	Amortization of unearned stock-based compensation									13.4						13.4						Amortization of unearned stock-based compensation												11.7										11.7

Balance, June 30, 2023		$	9.4	283.8	$	2.8	111.6	$	(3,384.1)	$	536.7	$	3,127.5	$	(144.8)	$	138.1
Balance, September 30, 2023																					Balance, September 30, 2023		$	9.6	283.8		$	2.8	111.5		$	(3,380.9)	$	547.1	$	3,221.4		$	(176.3)				$	214.1

Three Months Ended ~~June~~September 30, 2022


				Tempur Sealy International, Inc. Stockholders' Deficit																								Tempur Sealy International, Inc. Stockholders' Deficit
		Redeemable Non-controlling Interest		Common Stock			Treasury Stock							Accumulated Other Comprehensive Loss				Total Stockholders' Deficit								Redeemable Non-controlling Interest		Common Stock				Treasury Stock									Accumulated Other Comprehensive Loss					Total Stockholders' Deficit
				Shares Issued	At Par		Shares Issued	At Cost		Additional Paid in Capital		Retained Earnings										Redeemable Non-controlling Interest	Shares Issued					At Par		Shares Issued		At Cost		Additional Paid in Capital		Retained Earnings		Accumulated Other Comprehensive Loss				Total Stockholders' Deficit
Balance, March 31, 2022		$	9.4	283.8	$	2.8	107.1	$	(3,267.2)	$	563.6	$	2,716.8			$	(116.7)			$	(100.7)
Balance, June 30, 2022																							Balance, June 30, 2022		$	9.0	283.8		$	2.8	111.4		$	(3,381.3)	$	573.6	$		2,789.5				$	(174.5)			$	(189.9)

Net income	Net income											90.6						90.6						Net income														132.7								132.7
Net income attributable to non-controlling interest	Net income attributable to non-controlling interest	0.6																—						Net income attributable to non-controlling interest		0.5																				—
Dividend paid to non-controlling interest in subsidiary	Dividend paid to non-controlling interest in subsidiary	(1.0)																—						Dividend paid to non-controlling interest in subsidiary		(0.2)																				—
Foreign currency adjustments, net of tax	Foreign currency adjustments, net of tax													(57.8)				(57.8)						Foreign currency adjustments, net of tax																	(64.8)					(64.8)
Exercise of stock options	Exercise of stock options						—	0.2		(0.1)								0.1						Exercise of stock options								—		0.3		(0.2)										0.1
Dividends declared on common stock ($0.10 per share)	Dividends declared on common stock ($0.10 per share)											(17.9)						(17.9)						Dividends declared on common stock ($0.10 per share)														(17.8)								(17.8)
Issuances of PRSUs and RSUs	Issuances of PRSUs and RSUs						(0.1)	2.9		(2.9)								—						Issuances of PRSUs and RSUs								—		0.4		(0.4)										—
Treasury stock repurchased	Treasury stock repurchased						4.4	(117.0)										(117.0)						Treasury stock repurchased								1.0		(25.0)												(25.0)
Treasury stock repurchased - PRSU/RSU releases	Treasury stock repurchased - PRSU/RSU releases						—	(0.2)										(0.2)						Treasury stock repurchased - PRSU/RSU releases								—		(0.2)												(0.2)
Amortization of unearned stock-based compensation	Amortization of unearned stock-based compensation									13.0								13.0						Amortization of unearned stock-based compensation												12.3										12.3

Balance, June 30, 2022		$	9.0	283.8	$	2.8	111.4	$	(3,381.3)	$	573.6	$	2,789.5	$	(174.5)			$	(189.9)
Balance, September 30, 2022																							Balance, September 30, 2022		$	9.3	283.8		$	2.8	112.4		$	(3,405.8)	$	585.3	$	2,904.4		$	(239.3)				$	(152.6)

See accompanying Notes to Condensed Consolidated Financial Statements.

Table of Contents

TEMPUR SEALY INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT) (CONTINUED)

($ in millions)

(unaudited)

~~Six~~Nine Months Ended ~~June~~September 30, 2023


				Tempur Sealy International, Inc. Stockholders' (Deficit) Equity																					Tempur Sealy International, Inc. Stockholders' (Deficit) Equity
		Redeemable Non-controlling Interest		Common Stock			Treasury Stock							Accumulated Other Comprehensive Loss				Total Stockholders' (Deficit) Equity			Redeemable Non-controlling Interest				Common Stock				Treasury Stock								Accumulated Other Comprehensive Loss		Total Stockholders' (Deficit) Equity
				Shares Issued	At Par		Shares Issued	At Cost		Additional Paid in Capital		Retained Earnings								Shares Issued					At Par		Shares Issued		At Cost		Additional Paid in Capital		Retained Earnings
Balance as of December 31, 2022	Balance as of December 31, 2022	$	9.8	283.8	$	2.8	113.4	$	(3,434.7)	$	598.2	$	2,988.5			$	(176.9)					$	(22.1)	Balance as of December 31, 2022	$	9.8	283.8		$	2.8	113.4		$	(3,434.7)	$	598.2	$	2,988.5	$	(176.9)	$	(22.1)
Net income	Net income											177.7						177.7		Net income															291.0				291.0
Net income attributable to non-controlling interests	Net income attributable to non-controlling interests	1.4																—		Net income attributable to non-controlling interests	2.0																		—

Dividend paid to non-controlling interest in subsidiary	Dividend paid to non-controlling interest in subsidiary	(1.8)																—		Dividend paid to non-controlling interest in subsidiary	(2.2)																		—
Foreign currency adjustments, net of tax	Foreign currency adjustments, net of tax													32.1				32.1		Foreign currency adjustments, net of tax																	0.6		0.6
Exercise of stock options	Exercise of stock options						(0.1)	1.5		(0.7)								0.8		Exercise of stock options									(0.2)		4.6		(1.8)						2.8
Dividends declared on common stock ($0.22 per share)												(38.7)						(38.7)
Dividends declared on common stock ($0.33 per share)																				Dividends declared on common stock ($0.33 per share)															(58.1)				(58.1)
Issuances of PRSUs and RSUs	Issuances of PRSUs and RSUs						(2.7)	85.0		(85.0)								—		Issuances of PRSUs and RSUs									(2.7)		85.2		(85.2)						—
Treasury stock repurchased	Treasury stock repurchased						0.1	(5.0)										(5.0)		Treasury stock repurchased									0.1		(5.0)								(5.0)
Treasury stock repurchased - PRSU/RSU releases	Treasury stock repurchased - PRSU/RSU releases						0.9	(30.9)										(30.9)		Treasury stock repurchased - PRSU/RSU releases									0.9		(31.0)								(31.0)
Amortization of unearned stock-based compensation	Amortization of unearned stock-based compensation									24.2								24.2		Amortization of unearned stock-based compensation													35.9						35.9

Balance, June 30, 2023		$	9.4	283.8	$	2.8	111.6	$	(3,384.1)	$	536.7	$	3,127.5	$	(144.8)			$	138.1
Balance, September 30, 2023																				Balance, September 30, 2023	$	9.6			283.8		$	2.8	111.5		$	(3,380.9)	$	547.1	$	3,221.4	$	(176.3)	$	214.1

~~Six~~Nine Months Ended ~~June~~September 30, 2022


				Tempur Sealy International, Inc. Stockholders' Equity (Deficit)																							Tempur Sealy International, Inc. Stockholders' Equity (Deficit)
		Redeemable Non-controlling Interest		Common Stock			Treasury Stock							Accumulated Other Comprehensive Loss				Total Stockholders' Equity (Deficit)						Redeemable Non-controlling Interest			Common Stock				Treasury Stock								Accumulated Other Comprehensive Loss				Total Stockholders' Equity (Deficit)
				Shares Issued	At Par		Shares Issued	At Cost		Additional Paid in Capital		Retained Earnings										Shares Issued					At Par		Shares Issued		At Cost		Additional Paid in Capital		Retained Earnings
Balance as of December 31, 2021	Balance as of December 31, 2021	$	9.2	283.8	$	2.8	96.4	$	(2,844.7)	$	622.0	$	2,604.9			$	(99.2)			$	285.8					Balance as of December 31, 2021	$	9.2	283.8		$	2.8	96.4		$	(2,844.7)	$	622.0			$	2,604.9			$	(99.2)	$	285.8
Net income	Net income											221.3						221.3					Net income														354.0						354.0
Net income attributable to non-controlling interests	Net income attributable to non-controlling interests	0.8																—					Net income attributable to non-controlling interests	1.3																			—
Dividend paid to non-controlling interest in subsidiary	Dividend paid to non-controlling interest in subsidiary	(1.0)																—					Dividend paid to non-controlling interest in subsidiary	(1.2)																			—
Foreign currency adjustments, net of tax	Foreign currency adjustments, net of tax													(75.3)				(75.3)					Foreign currency adjustments, net of tax																(140.1)				(140.1)
Exercise of stock options	Exercise of stock options						—	0.4		(0.2)								0.2					Exercise of stock options								—		0.7		(0.4)								0.3
Dividends declared on common stock ($0.20 per share)												(36.7)						(36.7)
Dividends declared on common stock ($0.30 per share)																							Dividends declared on common stock ($0.30 per share)														(54.5)						(54.5)
Issuances of PRSUs and RSUs	Issuances of PRSUs and RSUs						(2.6)	75.0		(75.0)								—					Issuances of PRSUs and RSUs								(2.6)		75.4		(75.4)								—
Treasury stock repurchased	Treasury stock repurchased						16.6	(566.2)										(566.2)					Treasury stock repurchased								17.6		(591.2)										(591.2)
Treasury stock repurchased - PRSU/RSU releases	Treasury stock repurchased - PRSU/RSU releases						1.0	(45.8)										(45.8)					Treasury stock repurchased - PRSU/RSU releases								1.0		(46.0)										(46.0)
Amortization of unearned stock-based compensation	Amortization of unearned stock-based compensation									26.8								26.8					Amortization of unearned stock-based compensation												39.1								39.1
Balance, June 30, 2022		$	9.0	283.8	$	2.8	111.4	$	(3,381.3)	$	573.6	$	2,789.5	$	(174.5)			$	(189.9)
Balance, September 30, 2022																							Balance, September 30, 2022	$	9.3		283.8		$	2.8	112.4		$	(3,405.8)	$	585.3	$	2,904.4	$	(239.3)			$	(152.6)

See accompanying Notes to Condensed Consolidated Financial Statements.

Table of Contents

TEMPUR SEALY INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

($ in millions)

(unaudited)


		Six Months Ended					Nine Months Ended
		June 30,					September 30,
		2023		2022			2023		2022
CASH FLOWS FROM OPERATING ACTIVITIES:
CASH FLOWS FROM OPERATING ACTIVITIES FROM CONTINUING OPERATIONS:						CASH FLOWS FROM OPERATING ACTIVITIES FROM CONTINUING OPERATIONS:
Net income before non-controlling interest	Net income before non-controlling interest	$	179.1	$	222.1	Net income before non-controlling interest	$	293.0	$	355.3

Adjustments to reconcile net income to net cash provided by operating activities:
Loss from discontinued operations, net of tax						Loss from discontinued operations, net of tax	—		0.8
Adjustments to reconcile net income from continuing operations to net cash provided by operating activities:						Adjustments to reconcile net income from continuing operations to net cash provided by operating activities:
Depreciation and amortization	Depreciation and amortization	66.4		61.3		Depreciation and amortization	99.6		93.3
Amortization of stock-based compensation	Amortization of stock-based compensation	24.2		26.9		Amortization of stock-based compensation	35.9		39.1
Amortization of deferred financing costs	Amortization of deferred financing costs	1.9		1.9		Amortization of deferred financing costs	2.9		2.9
Bad debt expense	Bad debt expense	4.2		3.8		Bad debt expense	7.1		5.2
Deferred income taxes	Deferred income taxes	0.8		(6.7)		Deferred income taxes	0.5		(9.9)
Dividends received from unconsolidated affiliates	Dividends received from unconsolidated affiliates	3.4		3.9		Dividends received from unconsolidated affiliates	18.1		20.8
Equity income in earnings of unconsolidated affiliates	Equity income in earnings of unconsolidated affiliates	(8.8)		(9.5)		Equity income in earnings of unconsolidated affiliates	(13.4)		(14.4)

Foreign currency adjustments and other	Foreign currency adjustments and other	(1.1)		0.2		Foreign currency adjustments and other	(1.9)		(1.6)
Changes in operating assets and liabilities	Changes in operating assets and liabilities	(19.6)		(237.4)		Changes in operating assets and liabilities	37.4		(208.0)
Net cash provided by operating activities		250.5		66.5
Net cash provided by operating activities from continuing operations						Net cash provided by operating activities from continuing operations	479.2		283.5

CASH FLOWS FROM INVESTING ACTIVITIES:
CASH FLOWS FROM INVESTING ACTIVITIES FROM CONTINUING OPERATIONS:						CASH FLOWS FROM INVESTING ACTIVITIES FROM CONTINUING OPERATIONS:
Purchases of property, plant and equipment	Purchases of property, plant and equipment	(112.7)		(130.2)		Purchases of property, plant and equipment	(153.3)		(216.0)

Other	Other	0.4		1.1		Other	0.5		(8.8)
Net cash used in investing activities		(112.3)		(129.1)
Net cash used in investing activities from continuing operations						Net cash used in investing activities from continuing operations	(152.8)		(224.8)

CASH FLOWS FROM FINANCING ACTIVITIES:
CASH FLOWS FROM FINANCING ACTIVITIES FROM CONTINUING OPERATIONS:						CASH FLOWS FROM FINANCING ACTIVITIES FROM CONTINUING OPERATIONS:
Proceeds from borrowings under long-term debt obligations	Proceeds from borrowings under long-term debt obligations	1,005.7		1,317.9		Proceeds from borrowings under long-term debt obligations	1,491.5		1,904.3
Repayments of borrowings under long-term debt obligations	Repayments of borrowings under long-term debt obligations	(1,033.3)		(771.7)		Repayments of borrowings under long-term debt obligations	(1,689.9)		(1,435.5)
Proceeds from exercise of stock options	Proceeds from exercise of stock options	0.8		0.2		Proceeds from exercise of stock options	2.8		0.3
Treasury stock repurchased	Treasury stock repurchased	(35.9)		(612.0)		Treasury stock repurchased	(36.0)		(637.2)
Dividends paid	Dividends paid	(39.8)		(36.2)		Dividends paid	(58.8)		(53.4)

Repayments of finance lease obligations and other	Repayments of finance lease obligations and other	(8.9)		(8.4)		Repayments of finance lease obligations and other	(12.8)		(12.6)
Net cash used in financing activities		(111.4)		(110.2)
Net cash used in financing activities from continuing operations						Net cash used in financing activities from continuing operations	(303.2)		(234.1)

Net cash provided by (used in) continuing operations						Net cash provided by (used in) continuing operations	23.2		(175.4)

Net operating cash flows used in discontinued operations						Net operating cash flows used in discontinued operations	—		(0.8)

NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS	NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS	5.6		(17.6)		NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS	(1.0)		(30.4)
Increase (decrease) in cash and cash equivalents	Increase (decrease) in cash and cash equivalents	32.4		(190.4)		Increase (decrease) in cash and cash equivalents	22.2		(206.6)
CASH AND CASH EQUIVALENTS, beginning of period	CASH AND CASH EQUIVALENTS, beginning of period	69.4		300.7		CASH AND CASH EQUIVALENTS, beginning of period	69.4		300.7
CASH AND CASH EQUIVALENTS, end of period	CASH AND CASH EQUIVALENTS, end of period	$	101.8	$	110.3	CASH AND CASH EQUIVALENTS, end of period	$	91.6	$	94.1

Supplemental cash flow information:	Supplemental cash flow information:					Supplemental cash flow information:
Cash paid during the period for:	Cash paid during the period for:					Cash paid during the period for:
Interest	Interest	$	72.1	$	45.6	Interest	$	92.2	$	57.0
Income taxes, net of refunds	Income taxes, net of refunds	$	52.0	$	48.0	Income taxes, net of refunds	$	84.4	$	105.0

See accompanying Notes to Condensed Consolidated Financial Statements.

Table of Contents

TEMPUR SEALY INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (unaudited)

(1) Summary of Significant Accounting Policies

(a) Basis of Presentation and Description of Business. Tempur Sealy International, Inc., a Delaware corporation, together with its subsidiaries, is a U.S. based, multinational company. The term "Tempur Sealy International" refers to Tempur Sealy International, Inc. only, and the term "Company" refers to Tempur Sealy International, Inc. and its consolidated subsidiaries.

The Company designs, manufactures and distributes bedding products, which include mattresses, foundations and adjustable bases, and other products, which include pillows and other accessories. The Company also derives income from royalties by licensing Sealy® and Stearns & Foster® brands, technology and trademarks to other manufacturers. The Company sells its products through two sales channels: Wholesale and Direct.

The Company has ownership interests in Asia-Pacific joint ventures to develop markets for Sealy® and Stearns & Foster® branded products and ownership in a United Kingdom joint venture to manufacture, market, and distribute Sealy® and Stearns & Foster® branded products. The Company's ownership interests in each of these joint ventures is 50.0%. The equity method of accounting is used for these joint ventures, over which the Company has significant influence but does not have control, and consolidation is not otherwise required. The Company's equity in the net income and losses of these investments is reported in equity income in earnings of unconsolidated affiliates in the accompanying Condensed Consolidated Statements of Income.

The accompanying unaudited Condensed Consolidated Financial Statements have been prepared in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X and include all of the information and disclosures required by generally accepted accounting principles in the United States ("GAAP") for interim financial reporting. These unaudited Condensed Consolidated Financial Statements should be read in conjunction with the Consolidated Financial Statements of the Company and related footnotes for the year ended December 31, 2022, included in the 2022 Annual Report filed with the Securities and Exchange Commission on February 17, 2023.

The results of operations for the interim periods are not necessarily indicative of results of operations for a full year. It is the opinion of management that all necessary adjustments for a fair presentation of the results of operations for the interim periods have been made and are of a recurring nature unless otherwise disclosed herein.

(b) Adoption of New Accounting Standards

Reference Rate Reform. In March 2020, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2020-04, "Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting," which provides guidance on the accounting impacts due to the expected market transition from the London Interbank Offered Rate ("LIBOR") and other interbank offered rates to alternative reference rates, such as the Secured Overnight Financing Rate ("SOFR"). The FASB continued to refine its guidance with the January 2021 ASU 2021-01 issued update, "Reference Rate Reform (Topic 848): Scope" and the December 2022 ASU 2022-06 issued update, "Reference Rate Reform ("Topic 848"): Deferral of the Sunset Date of Topic 848", of which all were effective upon issuance. These updates provide entities with certain optional relief expedients and exceptions for applying GAAP to contract modifications, hedge accounting and other transactions affected by reference rate reform if certain criteria are met. An entity that makes this election would present and account for a modified contract as a continuation of the existing contract. Entities are afforded these relief options until December 31, 2024, after which time they will no longer be permitted. In May 2023, the Company amended its 2019 Credit Agreement to transition the applicable reference rate from LIBOR to SOFR. In October 2023, the Company entered into the 2023 Credit Agreement, which uses SOFR as the applicable reference rate. See "Note 4 - Debt" for additional details. The results of this guidance did not have a material impact on the condensed consolidated financial statements.

Table of Contents

TEMPUR SEALY INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (unaudited) (continued)

(c) Inventories. Inventories are stated at the lower of cost or net realizable value, determined by the first-in, first-out method, and consist of the following:


		June 30,		December 31,			September 30,		December 31,
(in millions)	(in millions)	2023		2022		(in millions)	2023		2022
Finished goods	Finished goods	$	346.4	$	352.9	Finished goods	$	310.3	$	352.9
Work-in-process	Work-in-process	17.5		19.4		Work-in-process	15.9		19.4
Raw materials and supplies	Raw materials and supplies	165.4		182.7		Raw materials and supplies	159.3		182.7
		$	529.3	$	555.0		$	485.5	$	555.0

(d) Warranties. The Company provides warranties on certain products, which vary by segment, product and brand. Estimates of warranty expenses are based primarily on historical claims experience and product testing. Estimated future obligations related to these products are charged to cost of sales in the period in which the related revenue is recognized. The Company considers the impact of recoverable salvage value on warranty costs in determining its estimate of future warranty obligations.

The Company provides warranties on mattresses with varying warranty terms. Tempur-Pedic mattresses sold in the North America segment and all Sealy mattresses have warranty terms ranging from 10 to 25 years, generally non-prorated for the first 10 to 15 years and then prorated for the balance of the warranty term. Tempur-Pedic mattresses sold in the International segment have warranty terms ranging from 5 to 15 years, non-prorated for the first 5 years and then prorated on a straight-line basis for the last 10 years of the warranty term. Tempur-Pedic pillows have a warranty term of 3 years, non-prorated.

The Company had the following activity for its accrued warranty expense from December 31, 2022 to ~~June~~September 30, 2023:


(in millions)
Balance as of December 31, 2022	$	41.6
Amounts accrued	~~11.4~~17.5
Warranties charged to accrual	~~(9.0)~~(18.5)
Balance as of ~~June~~September 30, 2023	$	~~44.0~~40.6

As of ~~June~~September 30, 2023 and December 31, 2022, ~~$19.9~~$18.4 million and $17.8 million of accrued warranty expense is included as a component of accrued expenses and other current liabilities and ~~$24.1~~$22.2 million and $23.8 million of accrued warranty expense is included in other non-current liabilities on the Company's accompanying Condensed Consolidated Balance Sheets, respectively.

(e) Allowance for Credit Losses. The allowance for credit losses is the Company's best estimate of the amount of expected lifetime credit losses in the Company's accounts receivable. The Company regularly reviews the adequacy of its allowance for credit losses. The Company estimates losses over the contractual life using assumptions to capture the risk of loss, even if remote, based principally on how long a receivable has been outstanding. As of ~~June~~September 30, 2023, the Company's accounts receivable were substantially current. Other factors considered include historical write-off experience, current economic conditions and also factors such as customer credit, past transaction history with the customer and changes in customer payment terms. Account balances are charged off against the allowance for credit losses after all reasonable means of collection have been exhausted and the potential for recovery is considered remote. The allowance for credit losses is included in accounts receivable, net in the accompanying Condensed Consolidated Balance Sheets.

The Company had the following activity for its allowance for credit losses from December 31, 2022 to ~~June~~September 30, 2023:


(in millions)
Balance as of December 31, 2022	$	62.4
Amounts accrued	~~4.2~~7.1
Write-offs charged against the allowance	~~(1.2)~~(1.8)
Balance as of ~~June~~September 30, 2023	$	~~65.4~~67.7

Table of Contents

TEMPUR SEALY INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (unaudited) (continued)

(f) Fair Value. Financial instruments, although not recorded at fair value on a recurring basis, include cash and cash equivalents, accounts receivable, accounts payable and the Company's debt obligations. The carrying value of cash and cash equivalents, accounts receivable and accounts payable approximate fair value because of the short-term maturity of those instruments. Borrowings under the 2019 Credit Agreement and the securitized debt are at variable interest rates and accordingly their carrying amounts approximate fair value. The fair value of the following material financial instruments were based on Level 2 inputs, which include observable inputs estimated using discounted cash flows and market-based expectations for interest rates, credit risk and the contractual terms of debt instruments. The fair values of these material financial instruments are as follows:


		Fair Value					Fair Value
(in millions)	(in millions)	June 30, 2023		December 31, 2022		(in millions)	September 30, 2023		December 31, 2022
2029 Senior Notes	2029 Senior Notes	$	693.6	$	672.7	2029 Senior Notes	$	668.4	$	672.7
2031 Senior Notes	2031 Senior Notes	$	651.0	$	627.1	2031 Senior Notes	$	618.7	$	627.1

(g) Definitive Agreement with Mattress Firm. On May 9, 2023, Tempur Sealy International and Mattress Firm entered into a definitive agreement and plan of merger (the "Merger Agreement") for a proposed business acquisition in which Tempur Sealy International, through a wholly-owned subsidiary, will acquire Mattress Firm in a transaction valued at approximately $4.0 billion. The transaction is expected to be funded by approximately $2.7 billion of cash consideration and the issuance of 34.2 million shares of common stock resulting in a total stock consideration value of $1.3 billion based on a closing share price of $37.62 as of May 8, 2023.

The Company expects the transaction to close in the second half of 2024, subject to the satisfaction of customary closing conditions, including applicable regulatory approvals. Following the close of the transaction, Mattress Firm is expected to operate as a separate business unit within the Company.

(2) Net Sales

The following table presents the Company's disaggregated revenue by channel, product and geographical region, including a reconciliation of disaggregated revenue by segment, for the three months ended ~~June~~September 30, 2023 and 2022:


		Three Months Ended June 30, 2023						Three Months Ended June 30, 2022							Three Months Ended September 30, 2023						Three Months Ended September 30, 2022
(in millions)	(in millions)	North America		International		Consolidated		North America		International		Consolidated		(in millions)	North America		International		Consolidated		North America		International		Consolidated
Channel	Channel													Channel
Wholesale	Wholesale	$	896.0	$	93.2	$	989.2	$	847.8	$	91.3	$	939.1	Wholesale	$	885.1	$	89.5	$	974.6	$	918.1	$	85.1	$	1,003.2
Direct	Direct	120.8		159.7		280.5		116.9		155.0		271.9		Direct	138.6		163.9		302.5		139.6		140.5		280.1
Net sales	Net sales	$	1,016.8	$	252.9	$	1,269.7	$	964.7	$	246.3	$	1,211.0	Net sales	$	1,023.7	$	253.4	$	1,277.1	$	1,057.7	$	225.6	$	1,283.3

		North America		International		Consolidated		North America		International		Consolidated			North America		International		Consolidated		North America		International		Consolidated
Product	Product													Product
Bedding	Bedding	$	955.6	$	206.4	$	1,162.0	$	909.1	$	205.1	$	1,114.2	Bedding	$	949.5	$	209.5	$	1,159.0	$	986.7	$	185.9	$	1,172.6
Other	Other	61.2		46.5		107.7		55.6		41.2		96.8		Other	74.2		43.9		118.1		71.0		39.7		110.7
Net sales	Net sales	$	1,016.8	$	252.9	$	1,269.7	$	964.7	$	246.3	$	1,211.0	Net sales	$	1,023.7	$	253.4	$	1,277.1	$	1,057.7	$	225.6	$	1,283.3

		North America		International		Consolidated		North America		International		Consolidated			North America		International		Consolidated		North America		International		Consolidated
Geographical region	Geographical region													Geographical region
United States	United States	$	946.2	$	—	$	946.2	$	890.3	$	—	$	890.3	United States	$	939.1	$	—	$	939.1	$	982.6	$	—	$	982.6

All Other	All Other	70.6		252.9		323.5		74.4		246.3		320.7		All Other	84.6		253.4		338.0		75.1		225.6		300.7
Net sales	Net sales	$	1,016.8	$	252.9	$	1,269.7	$	964.7	$	246.3	$	1,211.0	Net sales	$	1,023.7	$	253.4	$	1,277.1	$	1,057.7	$	225.6	$	1,283.3

Table of Contents

TEMPUR SEALY INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (unaudited) (continued)

The following table presents the Company's disaggregated revenue by channel, product and geographical region, including a reconciliation of disaggregated revenue by segment, for the ~~six~~nine months ended ~~June~~September 30, 2023 and 2022:


		Six Months Ended June 30, 2023						Six Months Ended June 30, 2022							Nine Months Ended September 30, 2023						Nine Months Ended September 30, 2022
(in millions)	(in millions)	North America		International		Consolidated		North America		International		Consolidated		(in millions)	North America		International		Consolidated		North America		International		Consolidated
Channel	Channel													Channel
Wholesale	Wholesale	$	1,700.3	$	201.5	$	1,901.8	$	1,659.1	$	204.1	$	1,863.2	Wholesale	$	2,585.4	$	291.0	$	2,876.4	$	2,577.2	$	289.2	$	2,866.4
Direct	Direct	236.1		339.9		576.0		237.0		350.3		587.3		Direct	374.7		503.8		878.5		376.6		490.8		867.4
Net sales	Net sales	$	1,936.4	$	541.4	$	2,477.8	$	1,896.1	$	554.4	$	2,450.5	Net sales	$	2,960.1	$	794.8	$	3,754.9	$	2,953.8	$	780.0	$	3,733.8

		North America		International		Consolidated		North America		International		Consolidated			North America		International		Consolidated		North America		International		Consolidated
Product	Product													Product
Bedding	Bedding	$	1,809.9	$	444.4	$	2,254.3	$	1,774.0	$	461.6	$	2,235.6	Bedding	$	2,759.4	$	653.9	$	3,413.3	$	2,760.7	$	647.5	$	3,408.2
Other	Other	126.5		97.0		223.5		122.1		92.8		214.9		Other	200.7		140.9		341.6		193.1		132.5		325.6
Net sales	Net sales	$	1,936.4	$	541.4	$	2,477.8	$	1,896.1	$	554.4	$	2,450.5	Net sales	$	2,960.1	$	794.8	$	3,754.9	$	2,953.8	$	780.0	$	3,733.8

		North America		International		Consolidated		North America		International		Consolidated			North America		International		Consolidated		North America		International		Consolidated
Geographical region	Geographical region													Geographical region
United States	United States	$	1,801.1	$	—	$	1,801.1	$	1,754.6	$	—	$	1,754.6	United States	$	2,740.2	$	—	$	2,740.2	$	2,737.2	$	—	$	2,737.2

All Other	All Other	135.3		541.4		676.7		141.5		554.4		695.9		All Other	219.9		794.8		1,014.7		216.6		780.0		996.6
Net sales	Net sales	$	1,936.4	$	541.4	$	2,477.8	$	1,896.1	$	554.4	$	2,450.5	Net sales	$	2,960.1	$	794.8	$	3,754.9	$	2,953.8	$	780.0	$	3,733.8

(3) Goodwill

The following summarizes changes to the Company's goodwill, by segment:


(in millions)	(in millions)	North America		International		Consolidated		(in millions)	North America		International		Consolidated
Balance as of December 31, 2022	Balance as of December 31, 2022	$	607.3	$	455.0	$	1,062.3	Balance as of December 31, 2022	$	607.3	$	455.0	$	1,062.3

Foreign currency translation and other	Foreign currency translation and other	2.3		16.3		18.6		Foreign currency translation and other	0.6		1.9		2.5
Balance as of June 30, 2023		$	609.6	$	471.3	$	1,080.9
Balance as of September 30, 2023								Balance as of September 30, 2023	$	607.9	$	456.9	$	1,064.8

Table of Contents

TEMPUR SEALY INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (unaudited) (continued)

(4) Debt

Debt for the Company consists of the following:


		June 30, 2023			December 31, 2022					September 30, 2023			December 31, 2022
(in millions, except percentages)	(in millions, except percentages)	Amount		Rate	Amount		Rate	Maturity Date	(in millions, except percentages)	Amount		Rate	Amount		Rate	Maturity Date
2019 Credit Agreement:	2019 Credit Agreement:								2019 Credit Agreement:
Term A Facility	Term A Facility	$	611.6	(1)	$	638.8	(2)	October 16, 2024	Term A Facility	$	598.0	(1)	$	638.8	(2)	October 16, 2024
Revolver	Revolver	282.0		(1)	337.0		(2)	October 16, 2024	Revolver	135.0		(1)	337.0		(2)	October 16, 2024
2031 Senior Notes	2031 Senior Notes	800.0		3.875%	800.0		3.875%	October 15, 2031	2031 Senior Notes	800.0		3.875%	800.0		3.875%	October 15, 2031
2029 Senior Notes	2029 Senior Notes	800.0		4.000%	800.0		4.000%	April 15, 2029	2029 Senior Notes	800.0		4.000%	800.0		4.000%	April 15, 2029

Securitized debt	Securitized debt	175.3		(3)	139.3		(4)	April 7, 2025	Securitized debt	162.0		(3)	139.3		(4)	April 7, 2025
Finance lease obligations (5)	Finance lease obligations (5)	75.3			78.7			Various	Finance lease obligations (5)	72.6			78.7			Various
Other	Other	55.7			37.0			Various	Other	58.7			37.0			Various
Total debt	Total debt	2,799.9			2,830.8				Total debt	2,626.3			2,830.8
Less: Deferred financing costs	Less: Deferred financing costs	18.8			20.5				Less: Deferred financing costs	17.8			20.5
Total debt, net	Total debt, net	2,781.1			2,810.3				Total debt, net	2,608.5			2,810.3
Less: Current portion	Less: Current portion	73.6			70.4				Less: Current portion	70.0			70.4
Total long-term debt, net	Total long-term debt, net	$	2,707.5		$	2,739.9			Total long-term debt, net	$	2,538.5		$	2,739.9


(1)			Interest at SOFR index plus 10 basis points of credit spread adjustment, plus applicable margin of 1.375% as of ~~June~~September 30, 2023.
(2)			Interest at LIBOR plus applicable margin of 1.250% as of December 31, 2022.
(3)			Interest at one month SOFR index plus 10 basis points of credit spread adjustment, plus 85 basis points.
(4)			Interest at one month LIBOR index plus 70 basis points.
(5)			New finance lease obligations are a non-cash financing activity.

As of ~~June~~September 30, 2023, the Company was in compliance with all applicable debt covenants.

~~2019~~2023 Credit Agreement

On October ~~16, 2019,~~10, 2023, the Company entered into the ~~2019~~2023 Credit Agreement with a syndicate of banks. The 2023 Credit Agreement replaced the Company's 2019 Credit Agreement. The 2023 Credit Agreement ~~as amended,~~ provides for a ~~$725.0 million~~$1.15 billion revolving credit facility, ~~and~~ a ~~$725.0~~$500.0 million term loan ~~facility. On May 19, 2023, the Company entered into~~facility, and an ~~amendment~~incremental facility in an aggregate amount of up to the ~~2019~~greater of $850.0 million and additional amounts subject to the conditions set forth in the 2023 Credit Agreement, ~~that replaced LIBOR~~plus the amount of certain prepayments, plus an additional unlimited amount subject to compliance with ~~SOFR as~~a maximum consolidated secured leverage ratio test. The 2023 Credit Agreement has a $60.0 million sub-facility for the ~~reference rate for U.S. dollar-denominated loans.~~ issuance of letters of credit.

Borrowings under the ~~amended~~2023 Credit Agreement will generally bear interest, at athe election of Tempur Sealy International and the other subsidiary borrowers, at either (i) base rate plus the applicable margin, (ii) "Eurocurrency" rate plus the applicable margin, (iii) "RFR" rate plus the applicable margin or (iv) a "Term Benchmark" rate ~~equal to SOFR~~ plus anthe applicable margin. The aforementioned rates are defined in the 2023 Credit Agreement, which was previously filed as an exhibit to the Company's Current Report on Form 8-K, which was filed on October 11, 2023. For the revolving credit facility and the term loan facility (a) the initial applicable margin for base rate advances was 0.625% per annum and the initial applicable margin for Eurocurrency rate, RFR rate and Term Benchmark advances was 1.625% per annum, and (b) following the delivery of financial statements for the fiscal quarter ending March 31, 2024 and for subsequent fiscal quarters, such applicable margins ~~are~~will be determined by a pricing grid based on the consolidated total net leverage ratio of the Company.

Obligations under the 2023 Credit Agreement are guaranteed by the Company's existing and future direct and indirect wholly-owned domestic subsidiaries, subject to certain exceptions and are secured by a security interest in substantially all of Tempur Sealy International’s and the other subsidiary borrowers' domestic assets and the domestic assets of each subsidiary guarantor, whether owned as of the closing or thereafter acquired, including a pledge of 100.0% of the equity interests of each subsidiary owned by the Company or a subsidiary guarantor that is a domestic entity (subject to certain limited exceptions) and 65.0% of the voting equity interests of any direct first tier foreign entity owned by the Company or a subsidiary guarantor.

The 2023 Credit Agreement requires compliance with certain financial covenants providing for maintenance of a minimum consolidated interest coverage ratio, maintenance of a maximum consolidated total net leverage ratio, and maintenance of a maximum consolidated secured net leverage ratio. The consolidated total net leverage ratio is calculated using consolidated indebtedness less netted cash (as defined below). Consolidated indebtedness includes debt recorded on the Condensed Consolidated Balance Sheets as of the reporting date, plus letters of credit outstanding in excess of $60.0 million and other short-term debt. The Company is allowed to subtract from consolidated indebtedness an amount equal to 100.0% of the domestic and foreign unrestricted cash ("netted cash"). As of September 30, 2023, netted cash was $91.6 million.

The 2023 Credit Agreement contains certain customary negative covenants, which include limitations on liens, investments, indebtedness, dispositions, mergers and acquisitions, the making of restricted payments, changes in the nature of business, changes in fiscal year, transactions with affiliates, use of proceeds, prepayments of certain indebtedness, entry into burdensome agreements and changes to governing documents. The 2023 Credit Agreement also contains certain customary affirmative covenants and events of default, including upon a change of control.

The Company is required to pay a commitment fee on the unused portion of the revolving credit facility, which initially will be 0.25% per annum and following the delivery of financial statements for the fiscal quarter ending March 31, 2024 and for subsequent fiscal quarters, such fees will be determined by a pricing grid based on the consolidated total net leverage ratio of the Company. This unused commitment fee is payable quarterly in arrears and on the date of termination or expiration of the commitments under the revolving credit facility. The Company and the other borrowers also pay customary letter of credit issuance and other fees under the 2023 Credit Agreement.

The maturity date of the 2023 Credit Agreement is October 10, 2028. Amounts under the revolving credit facility may be borrowed, repaid and re-borrowed from time to time until the maturity date. The term loan facility is subject to quarterly amortization as set forth in the 2023 Credit Agreement. In addition, the term loan facility is subject to mandatory prepayment in connection with certain debt issuances, asset sales and casualty events, subject to certain reinvestment rights. Voluntary prepayments and commitment reductions under the 2023 Credit Agreement are permitted at any time without payment of any prepayment premiums.

2019 Credit Agreement

The Company used the proceeds from the 2023 Credit Agreement to refinance outstanding borrowings under the 2019 Credit Agreement and terminated the existing revolving credit commitments. The 2019 Credit Agreement, as amended, initially provided for a $725.0 million revolving credit facility and a $725.0 million term loan facility.

The Company had ~~$282.0~~$135.0 million in outstanding borrowings under its revolving credit facility as of ~~June~~September 30, 2023. Total remaining availability under the revolving credit facility was ~~$442.4~~$589.4 million after a $0.6 million reduction for outstanding letters of credit as of ~~June~~September 30, 2023.

Securitized Debt

The Company and certain of its subsidiaries are party to a securitization transaction with respect to certain accounts receivable due to the Company and certain of its subsidiaries (as amended, the "Accounts Receivable Securitization"). As of September 30, 2023, total availability under the Accounts Receivable Securitization was $28.4 million. On April 6, 2023, the Company and certain of its subsidiaries entered into a second amendment to the Accounts Receivable Securitization. The amendment, among other things, extended the maturity date of the Accounts Receivable Securitization to April 7, 2025. While subject to a $200.0 million overall limit, the availability of revolving loans varies over the course of the year based on the seasonality of the Company's accounts receivable. ~~As of June 30, 2023, the Company had completely drawn on the outstanding availability of the Accounts Receivable Securitization with borrowings of $175.3 million.~~

Table of Contents

TEMPUR SEALY INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (unaudited) (continued)

(5) Stockholders' Equity

(a) Treasury Stock. As of ~~June~~September 30, 2023, the Company had approximately $774.5 million remaining under its share repurchase authorization. The Company did not repurchase shares, under the program, during the three months ended ~~June~~September 30, 2023. The Company repurchased ~~4.4~~1.0 million shares, under the program, for approximately ~~$117.0~~$25.0 million during the three months ended ~~June~~September 30, 2022. The Company repurchased 0.1 million and ~~16.6~~17.6 million shares, under the program, for approximately $5.0 million and ~~$566.2~~$591.2 million during the ~~six~~nine months ended ~~June~~September 30, 2023 and 2022, respectively.

In addition, the Company acquired shares upon the vesting of certain restricted stock units ("RSUs") and performance restricted stock units ("PRSUs"), which were withheld to satisfy tax withholding obligations during each of the three and ~~six~~nine months ended ~~June~~September 30, 2023 and 2022, respectively. The shares withheld were valued at the closing price of the stock on the New York Stock Exchange on the vesting date or first business day prior to vesting, resulting in ~~approximately $0.3~~$0.1 million and $0.2 million in treasury stock acquired during the three months ended ~~June~~September 30, 2023 and 2022, respectively. The Company acquired approximately $31.0 million and ~~$45.8~~$46.0 million in treasury stock during the ~~six~~nine months ended ~~June~~September 30, 2023 and 2022, respectively.

(b) ~~AOCL~~Accumulated Other Comprehensive Loss ("AOCL").. AOCL consisted of the following:


		Three Months Ended				Six Months Ended					Three Months Ended				Nine Months Ended
		June 30,				June 30,					September 30,				September 30,
(in millions)	(in millions)	2023		2022		2023		2022		(in millions)	2023		2022		2023		2022
Foreign Currency Translation	Foreign Currency Translation									Foreign Currency Translation
Balance at beginning of period	Balance at beginning of period	$	(160.4)	$	(112.7)	$	(175.3)	$	(95.2)	Balance at beginning of period	$	(143.2)	$	(170.5)	$	(175.3)	$	(95.2)
Other comprehensive loss:	Other comprehensive loss:									Other comprehensive loss:
Foreign currency translation adjustments (1)	Foreign currency translation adjustments (1)	17.2		(57.8)		32.1		(75.3)		Foreign currency translation adjustments (1)	(31.5)		(64.8)		0.6		(140.1)

Balance at end of period	Balance at end of period	$	(143.2)	$	(170.5)	$	(143.2)	$	(170.5)	Balance at end of period	$	(174.7)	$	(235.3)	$	(174.7)	$	(235.3)

Pensions	Pensions									Pensions
Balance at beginning of period	Balance at beginning of period	$	(1.6)	$	(4.0)	$	(1.6)	$	(4.0)	Balance at beginning of period	$	(1.6)	$	(4.0)	$	(1.6)	$	(4.0)
Other comprehensive loss:	Other comprehensive loss:									Other comprehensive loss:
Net change from period revaluations	Net change from period revaluations	—		—		—		—		Net change from period revaluations	—		—		—		—

Balance at end of period	Balance at end of period	$	(1.6)	$	(4.0)	$	(1.6)	$	(4.0)	Balance at end of period	$	(1.6)	$	(4.0)	$	(1.6)	$	(4.0)


(1)			In 2023 and 2022, there were no tax impacts related to foreign currency translation adjustments and no amounts were reclassified to earnings.

(6) Other Items

Accrued expenses and other current liabilities

Accrued expenses and other current liabilities consisted of the following:


(in millions)	(in millions)	June 30, 2023		December 31, 2022		(in millions)	September 30, 2023		December 31, 2022
Wages and benefits	Wages and benefits	$	91.3	$	78.0	Wages and benefits	$	97.8	$	78.0
Advertising						Advertising	66.5		64.9
Unearned revenue	Unearned revenue	58.8		48.5		Unearned revenue	64.1		48.5
Advertising		57.7		64.9
Taxes	Taxes	55.7		52.1		Taxes	58.7		52.1
Other	Other	189.3		189.2		Other	215.8		189.2
		$	452.8	$	432.7		$	502.9	$	432.7

Table of Contents

TEMPUR SEALY INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (unaudited) (continued)

(7) Stock-Based Compensation

The Company's stock-based compensation expense for the three and ~~six~~nine months ended ~~June~~September 30, 2023 and 2022 included PRSUs, non-qualified stock options and RSUs. A summary of the Company's stock-based compensation expense is presented in the following table:


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
(in millions)	(in millions)	2023		2022		2023		2022		(in millions)	2023		2022		2023		2022
PRSU expense	PRSU expense	$	7.8	$	7.9	$	12.9	$	16.2	PRSU expense	$	5.9	$	6.4	$	18.8	$	22.6
Option expense	Option expense	0.5		—		1.1		—		Option expense	0.5		0.5		1.6		0.5
RSU expense	RSU expense	5.1		5.1		10.2		10.7		RSU expense	5.3		5.4		15.5		16.0
Total stock-based compensation expense	Total stock-based compensation expense	$	13.4	$	13.0	$	24.2	$	26.9	Total stock-based compensation expense	$	11.7	$	12.3	$	35.9	$	39.1

The Company grants PRSUs to executive officers and certain members of management. Actual payout under the PRSUs is dependent upon the achievement of certain financial goals. During the first quarter of 2023, the Company granted PRSUs as a component of the long-term incentive plan ("2023 PRSUs"). The Company has recorded stock-based compensation expense related to the 2023 PRSUs during the three and ~~six~~nine months ended ~~June~~September 30, 2023, as it was probable that the Company would achieve the specified performance targets for the performance period.

(8) Commitments and Contingencies

The Company is involved in various legal and administrative proceedings incidental to the operations of its business. The Company believes that the outcome of all such pending proceedings in the aggregate will not have a material adverse effect on its business, financial condition, liquidity or operating results.

(9) Income Taxes

The Company's effective tax rates for the three months ended ~~June~~September 30, 2023 and 2022 were ~~25.7%~~24.4% and ~~23.7%~~23.5%, respectively. The Company's effective tax rates for the ~~six~~nine months ended ~~June~~September 30, 2023 and 2022 were ~~24.1%~~24.2% and ~~23.0%~~23.2%, respectively. The Company's effective tax rates for the three and ~~six~~nine months ended ~~June~~September 30, 2023 and 2022 differed from the U.S. federal statutory rate of 21.0% principally due to subpart F income (i.e., global intangible low-taxed income, or "GILTI," earned by the Company's foreign subsidiaries), foreign income tax rate differentials, state and local taxes, changes in the Company's uncertain tax positions, the excess tax benefit related to stock-based compensation and certain other permanent items.

The Company has been involved in a dispute with the Danish Tax Authority ("SKAT") regarding the royalty paid by a U.S. subsidiary of Tempur Sealy International to a Danish subsidiary (the "Danish Tax Matter") for tax years 2012 through current. The royalty is paid by the U.S. subsidiary for the right to utilize certain intangible assets owned by the Danish subsidiary in the U.S. production process. In November 2018, the Company entered into the Advanced Pricing Agreement program (the "APA Program") requesting SKAT and the U.S. Internal Revenue Service ("IRS") to directly negotiate a mutually acceptable agreement on the Danish Tax Matter.

During December 2022, pursuant to the negotiations described above with respect to the APA Program, SKAT and the IRS preliminarily concluded on a mutually acceptable framework ("Preliminary Framework") to resolve the Danish Tax Matter for the 2012 to 2022 tax years. ~~If ultimately agreed upon by~~On October 12, 2023, the two tax authorities formally signed, pursuant to the APA Program, the bilateral APA case and mutual agreement procedure (the "Mutual Agreement") cases between the U.S. and the Kingdom of Denmark. The terms of the Mutual Agreement reflect in all material respects those terms contained in the Preliminary Framework. It is anticipated that implementation of the terms of the Preliminary Framework would extend to the years 2023 and 2024, as well. The Preliminary Framework is not a definitive agreement, but its terms provide updated definitive data for the Company to determine the potential Danish income tax exposure for the 2012 to 2022 tax years as well as the associated deferred tax asset for the U.S. correlative benefit for such periods. Subsequent to December 31, 2022, the Company began discussions individually with both SKAT and the IRS regarding the implementation of the Preliminary Framework. In this regard, it is expected that the Preliminary Framework will be finalized into a definitive agreement in 2023. Starting January 1, 2023 the Company adopted the terms of the Preliminary FrameworkMutual Agreement (as reflected in the calculation of taxable income in both Denmark and the ~~royalty described above.~~AsU.S. for the years covered in such ~~there is no uncertain income tax liability or deferred tax asset associated~~agreement) will be materially and substantially consistent with ~~2023.~~those previously recorded in the Company’s Consolidated Balance Sheets as of September 30, 2023 (pursuant to the Preliminary Framework which was preliminary as of that date) and will be completed in the next twelve months.

Table of Contents

TEMPUR SEALY INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (unaudited) (continued)

The uncertain income tax liability for the Danish Tax Matter for the years 2012 through 2022 was approximately ~~$38.5~~$37.2 million and $37.8 million at ~~June~~September 30, 2023 and December 31, 2022, respectively, and is reflected in the Company's Condensed Consolidated Balance ~~Sheet~~Sheets in accrued expenses and other current liabilities.

~~The~~ Conversely, the deferred tax asset for the U.S. correlative benefit associated with the accrual of the Danish Tax Matter for the 2012 to 2022 tax years was approximately $21.6 million for both periods ended ~~June~~September 30, 2023 and December 31, 2022. Starting January 1, 2023, the Company adopted the terms of the Preliminary Framework for the calculation of the royalty as described above. As such, there is no uncertain income tax liability or deferred tax asset associated with the adoption of the terms of the Mutual Agreement.

As of ~~June~~September 30, 2023, the Company had made the following tax deposits related to assessments received by SKAT for the Danish Tax Matter for the years 2012 through 2016, which are reflected in the Company's Condensed Consolidated Balance ~~Sheet~~Sheets in other current assets:

(in millions)

USD

VAT deposits remaining with SKAT

1.4

Deposit payments

~~58.3~~56.4

Total

~~59.7~~57.8

If the Company is not successful in concluding the Preliminary Framework for the 2012 to 2022 tax years or if there is a change in facts and circumstances as it relates to the Danish Tax Matter, the Company may be required to further increase its uncertain income tax position associated with this matter, or decrease its deferred tax asset, also related to this matter, which could have a material impact on the Company's reported earnings.

~~There were no other significant changes in the Danish Tax Matter or other uncertain tax positions during the six months ended June 30, 2023.~~

(10) Earnings Per Common Share

The following table sets forth the components of the numerator and denominator for the computation of basic and diluted earnings per share for net income attributable to Tempur Sealy International:


		Three Months Ended				Six Months Ended					Three Months Ended				Nine Months Ended
		June 30,				June 30,					September 30,				September 30,
(in millions, except per common share amounts)	(in millions, except per common share amounts)	2023		2022		2023		2022		(in millions, except per common share amounts)	2023		2022		2023		2022
Numerator:	Numerator:									Numerator:
Net income attributable to Tempur Sealy International, Inc.		$	92.4	$	90.6	$	177.7	$	221.3
Net income from continuing operations, net of income attributable to non-controlling interests										Net income from continuing operations, net of income attributable to non-controlling interests	$	113.3	$	133.5	$	291.0	$	354.8

Denominator:	Denominator:									Denominator:
Denominator for basic earnings per common share-weighted average shares	Denominator for basic earnings per common share-weighted average shares	172.1		174.1		172.1		178.3		Denominator for basic earnings per common share-weighted average shares	172.2		171.9		172.1		176.2
Effect of dilutive securities	Effect of dilutive securities	4.7		4.7		4.7		5.4		Effect of dilutive securities	5.4		5.1		4.9		5.3
Denominator for diluted earnings per common share-adjusted weighted average shares	Denominator for diluted earnings per common share-adjusted weighted average shares	176.8		178.8		176.8		183.7		Denominator for diluted earnings per common share-adjusted weighted average shares	177.6		177.0		177.0		181.5

Basic earnings per common share	Basic earnings per common share	$	0.54	$	0.52	$	1.03	$	1.24	Basic earnings per common share	$	0.66	$	0.78	$	1.69	$	2.01

Diluted earnings per common share	Diluted earnings per common share	$	0.52	$	0.51	$	1.01	$	1.20	Diluted earnings per common share	$	0.64	$	0.75	$	1.64	$	1.95

The Company ~~excluded 0.6 million and 0.4 million~~excludes shares issuable upon exercise of outstanding stock options from the diluted earnings per common share computation because their exercise price was greater than the average market price of Tempur Sealy International's common stock or they were otherwise ~~anti-dilutive~~anti-dilutive.

The Company did not exclude any shares for the three ~~and six~~ months ended ~~June~~September 30, 2023 and excluded 1.5 million shares for the three months ended September 30, 2022. The Company excluded 0.2 million and 0.8 million shares for the nine months ended September 30, 2023 and September 30, 2022, respectively. Holders of non-vested stock-based compensation awards do not have voting rights but do participate in dividend equivalents distributed upon the award vesting.

~~Table of Contents~~

~~TEMPUR SEALY INTERNATIONAL, INC. AND SUBSIDIARIES~~

~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (unaudited) (continued)~~

(11) Business Segment Information

The Company operates in two segments: North America and International. These segments are strategic business units that are managed separately based on geography. The North America segment consists of manufacturing and distribution subsidiaries, joint ventures and licensees located in the U.S., Canada and Mexico. The International segment consists of manufacturing and distribution subsidiaries, joint ventures and licensees located in Europe, Asia-Pacific and Latin America (other than Mexico). The Company evaluates segment performance based on net sales, gross profit and operating income.

Table of Contents

TEMPUR SEALY INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (unaudited) (continued)

The Company's North America and International segment assets include investments in subsidiaries that are appropriately eliminated in the Company's accompanying Condensed Consolidated Financial Statements. The remaining inter-segment eliminations are comprised of intercompany accounts receivable and payable.

The following table summarizes total assets by segment:


(in millions)	(in millions)	June 30, 2023		December 31, 2022		(in millions)	September 30, 2023		December 31, 2022
North America	North America	$	5,166.5	$	5,161.7	North America	$	5,476.1	$	5,161.7
International	International	1,214.6		1,181.5		International	1,336.4		1,181.5
Corporate	Corporate	1,187.0		1,077.1		Corporate	1,230.4		1,077.1
Inter-segment eliminations	Inter-segment eliminations	(2,997.3)		(3,060.5)		Inter-segment eliminations	(3,496.8)		(3,060.5)
Total assets	Total assets	$	4,570.8	$	4,359.8	Total assets	$	4,546.1	$	4,359.8

The following table summarizes property, plant and equipment, net, by segment:


(in millions)	(in millions)	June 30, 2023		December 31, 2022		(in millions)	September 30, 2023		December 31, 2022
North America	North America	$	727.2	$	672.1	North America	$	728.6	$	672.1
International	International	92.3		87.3		International	86.9		87.3
Corporate	Corporate	31.4		31.7		Corporate	33.9		31.7
Total property, plant and equipment, net	Total property, plant and equipment, net	$	850.9	$	791.1	Total property, plant and equipment, net	$	849.4	$	791.1

The following table summarizes operating lease right-of-use assets by segment:


(in millions)	(in millions)	June 30, 2023		December 31, 2022		(in millions)	September 30, 2023		December 31, 2022
North America	North America	$	408.1	$	349.0	North America	$	414.9	$	349.0
International	International	156.6		154.1		International	167.6		154.1
Corporate	Corporate	3.3		3.7		Corporate	3.0		3.7
Total operating lease right-of-use assets	Total operating lease right-of-use assets	$	568.0	$	506.8	Total operating lease right-of-use assets	$	585.5	$	506.8

The following table summarizes segment information for the three months ended ~~June~~September 30, 2023:


(in millions)	(in millions)	North America		International		Corporate		Eliminations		Consolidated		(in millions)	North America		International		Corporate		Eliminations		Consolidated
Net sales	Net sales	$	1,016.8	$	252.9	$	—	$	—	$	1,269.7	Net sales	$	1,023.7	$	253.4	$	—	$	—	$	1,277.1

Inter-segment sales	Inter-segment sales	$	0.3	$	0.4	$	—	$	(0.7)	$	—	Inter-segment sales	$	0.2	$	0.1	$	—	$	(0.3)	$	—
Inter-segment royalty expense (income)	Inter-segment royalty expense (income)	9.3		(9.3)		—		—		—		Inter-segment royalty expense (income)	9.5		(9.5)		—		—		—
Gross profit	Gross profit	403.4		138.9		—		—		542.3		Gross profit	430.4		143.3		—		—		573.7
Operating income (loss)	Operating income (loss)	174.1		33.9		(49.2)		—		158.8		Operating income (loss)	195.5		40.0		(52.3)		—		183.2
Income (loss) before income taxes	Income (loss) before income taxes	172.4		32.7		(79.7)		—		125.4		Income (loss) before income taxes	192.5		41.2		(83.0)		—		150.7

Depreciation and amortization (1)	Depreciation and amortization (1)	$	24.3	$	6.4	$	15.3	$	—	$	46.0	Depreciation and amortization (1)	$	25.1	$	6.3	$	13.5	$	—	$	44.9
Capital expenditures	Capital expenditures	52.3		6.8		1.5		—		60.6		Capital expenditures	28.8		7.7		4.1		—		40.6

(1)Depreciation and amortization includes stock-based compensation amortization expense.

Table of Contents

TEMPUR SEALY INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (unaudited) (continued)

The following table summarizes segment information for the three months ended ~~June~~September 30, 2022:


(in millions)	(in millions)	North America		International		Corporate		Eliminations		Consolidated		(in millions)	North America		International		Corporate		Eliminations		Consolidated

Net sales	Net sales	$	964.7	$	246.3	$	—	$	—	$	1,211.0	Net sales	$	1,057.7	$	225.6	$	—	$	—	$	1,283.3

Inter-segment sales	Inter-segment sales	$	0.4	$	0.5	$	—	$	(0.9)	$	—	Inter-segment sales	$	0.5	$	0.2	$	—	$	(0.7)	$	—
Inter-segment royalty expense (income)	Inter-segment royalty expense (income)	2.4		(2.4)		—		—		—		Inter-segment royalty expense (income)	3.4		(3.4)		—		—		—
Gross profit	Gross profit	365.8		130.7		—		—		496.5		Gross profit	420.7		120.4		—		—		541.1
Operating income (loss)	Operating income (loss)	146.1		35.8		(38.0)		—		143.9		Operating income (loss)	205.0		32.6		(36.6)		—		201.0
Income (loss) before income taxes		144.8		34.7		(60.0)		—		119.5
Income (loss) from continuing operations before income taxes												Income (loss) from continuing operations before income taxes	203.0		33.9		(61.8)		—		175.1

Depreciation and amortization (1)	Depreciation and amortization (1)	$	23.5	$	5.9	$	14.6	$	—	$	44.0	Depreciation and amortization (1)	$	24.5	$	5.8	$	14.0	$	—	$	44.3
Capital expenditures	Capital expenditures	61.9		6.8		1.2		—		69.9		Capital expenditures	75.3		8.5		2.0		—		85.8

(1)Depreciation and amortization includes stock-based compensation amortization expense.

The following table summarizes segment information for the ~~six~~nine months ended ~~June~~September 30, 2023:


(in millions)	(in millions)	North America		International		Corporate		Eliminations		Consolidated		(in millions)	North America		International		Corporate		Eliminations		Consolidated
Net sales	Net sales	$	1,936.4	$	541.4	$	—	$	—	$	2,477.8	Net sales	$	2,960.1	$	794.8	$	—	$	—	$	3,754.9

Inter-segment sales	Inter-segment sales	$	0.6	$	0.4	$	—	$	(1.0)	$	—	Inter-segment sales	$	0.8	$	0.5	$	—	$	(1.3)	$	—
Inter-segment royalty expense (income)	Inter-segment royalty expense (income)	16.7		(16.7)		—		—		—		Inter-segment royalty expense (income)	26.2		(26.2)		—		—		—
Gross profit	Gross profit	747.4		294.8		—		—		1,042.2		Gross profit	1,177.8		438.1		—		—		1,615.9
Operating income (loss)	Operating income (loss)	310.1		78.1		(86.1)		—		302.1		Operating income (loss)	505.6		118.1		(138.4)		—		485.3
Income (loss) from continuing operations before income taxes		306.6		75.7		(146.5)		—		235.8
Income (loss) before income taxes												Income (loss) before income taxes	499.1		116.9		(229.5)		—		386.5

Depreciation and amortization (1)	Depreciation and amortization (1)	$	49.8	$	12.9	$	27.9	$	—	$	90.6	Depreciation and amortization (1)	$	74.9	$	19.2	$	41.4	$	—	$	135.5
Capital expenditures	Capital expenditures	98.1		11.5		3.1		—		112.7		Capital expenditures	126.9		19.2		7.2		—		153.3

(1)Depreciation and amortization includes stock-based compensation amortization expense.

The following table summarizes segment information for the ~~six~~nine months ended ~~June~~September 30, 2022:


(in millions)	(in millions)	North America		International		Corporate		Eliminations		Consolidated		(in millions)	North America		International		Corporate		Eliminations		Consolidated

Net sales	Net sales	$	1,896.1	$	554.4	$	—	$	—	$	2,450.5	Net sales	$	2,953.8	$	780.0	$	—	$	—	$	3,733.8

Inter-segment sales	Inter-segment sales	$	0.9	$	0.7	$	—	$	(1.6)	$	—	Inter-segment sales	$	1.4	$	0.9	$	—	$	(2.3)	$	—
Inter-segment royalty expense (income)	Inter-segment royalty expense (income)	9.4		(9.4)		—		—		—		Inter-segment royalty expense (income)	12.8		(12.8)		—		—		—
Gross profit	Gross profit	718.2		301.1		—		—		1,019.3		Gross profit	1,138.9		421.5		—		—		1,560.4
Operating income (loss)	Operating income (loss)	301.5		102.6		(71.6)		—		332.5		Operating income (loss)	506.5		135.2		(108.2)		—		533.5
Income (loss) from continuing operations before income taxes	Income (loss) from continuing operations before income taxes	300.6		101.1		(113.2)		—		288.5		Income (loss) from continuing operations before income taxes	503.6		135.0		(175.0)		—		463.6

Depreciation and amortization (1)	Depreciation and amortization (1)	$	46.2	$	11.9	$	30.1	$	—	$	88.2	Depreciation and amortization (1)	$	70.7	$	17.7	$	44.1	$	—	$	132.5
Capital expenditures	Capital expenditures	112.9		14.6		2.7		—		130.2		Capital expenditures	188.2		23.1		4.7		—		216.0

(1)Depreciation and amortization includes stock-based compensation amortization expense.

Table of Contents

TEMPUR SEALY INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (unaudited) (continued)

The following table summarizes property, plant and equipment, net by geographic region:


(in millions)	(in millions)	June 30, 2023		December 31, 2022		(in millions)	September 30, 2023		December 31, 2022
United States	United States	$	734.8	$	682.0	United States	$	739.8	$	682.0
All other	All other	116.1		109.1		All other	109.6		109.1

Total property, plant and equipment, net	Total property, plant and equipment, net	$	850.9	$	791.1	Total property, plant and equipment, net	$	849.4	$	791.1

The following table summarizes operating lease right-of-use assets by geographic region:


(in millions)	(in millions)	June 30, 2023		December 31, 2022		(in millions)	September 30, 2023		December 31, 2022
United States	United States	$	398.7	$	339.6	United States	$	405.6	$	339.6
United Kingdom	United Kingdom	123.3		122.9		United Kingdom	135.7		122.9
All other	All other	46.0		44.3		All other	44.2		44.3

Total operating lease right-of-use assets	Total operating lease right-of-use assets	$	568.0	$	506.8	Total operating lease right-of-use assets	$	585.5	$	506.8

Table of Contents

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion and analysis should be read in conjunction with the 2022 Annual Report, including "Management's Discussion and Analysis of Financial Condition and Results of Operations" included in ITEM 7 of Part II of the 2022 Annual Report, and the accompanying Condensed Consolidated Financial Statements and notes thereto included in this Report. Unless otherwise noted, all of the financial information in this Report is consolidated financial information for the Company. The forward-looking statements in this discussion regarding the mattress and pillow industries, our expectations regarding our future performance, liquidity and capital resources and other non-historical statements in this discussion are subject to numerous risks and uncertainties. See "Special Note Regarding Forward-Looking Statements" elsewhere in this Report and in the 2022 Annual Report, ~~and~~ the section titled "Risk Factors" contained in ITEM 1A of Part I of the 2022 Annual Report and in ~~this Report.~~the Quarterly Report on Form 10-Q in the section titled "Risk Factors" contained in ITEM 1A of Part II for the quarter ended June 30, 2023. Our actual results may differ materially from those contained in any forward-looking statements.

In this discussion and analysis, we discuss and explain the consolidated financial condition and results of operations for the three and ~~six~~nine months ended ~~June~~September 30, 2023, including the following topics:

•an overview of our business and strategy;

•results of operations, including our net sales and costs in the periods presented as well as changes between periods;

•expected sources of liquidity for future operations; and

•our use of certain non-GAAP financial measures.

Business Overview

General

We are committed to improving the sleep of more people, every night, all around the world. As a leading designer, manufacturer, distributor and retailer of bedding products, we know how crucial a good night of sleep is to overall health and wellness. Utilizing over a century of knowledge and industry-leading innovation, we deliver award-winning products that provide breakthrough sleep solutions to consumers in over 100 countries. Our highly recognized brands include Tempur-Pedic®, Sealy® and Stearns & Foster® and our non-branded offerings include private label and original equipment manufacturer ("OEM") products.

We operate in two segments: North America and International. These segments are strategic business units that are managed separately based on geography. Our North America segment consists of manufacturing and distribution subsidiaries, joint ventures and licensees located in the U.S., Canada and Mexico. Our International segment consists of manufacturing and distribution subsidiaries, joint ventures and licensees located in Europe, Asia-Pacific and Latin America (other than Mexico). Corporate operating expenses are not included in either of the segments and are presented separately as a reconciling item to consolidated results. We evaluate segment performance based on net sales, gross profit and operating income. For additional information refer to Note 11, "Business Segment Information," included in Part I, ITEM 1 of this Report.

Our distribution model operates through an omni-channel strategy. Our products are sold through third-party retailers, our more than 700 company-owned stores and our e-commerce platforms. We distribute through two channels in each operating business segment: Wholesale and Direct. Our Wholesale channel consists of third-party retailers, including third-party distribution, hospitality and healthcare. Our Direct channel includes company-owned stores, online and call centers.

General Business and Economic Conditions

We believe the bedding industry is structured for sustained growth, driven by product innovation, sleep technology advancements, consumer confidence, housing formations and population growth. The industry is no longer engaged in uneconomical retail store expansion, startups have shifted from uneconomical strategies to becoming profitable and legacy retailers and manufacturers have become skilled in producing profitable online sales.

Over the last decade, consumers have made the connection between a good night's sleep and overall health and wellness. As consumers make this connection they are willing to invest more in their bedding purchases, which positions us well for long-term growth. In the first ~~half~~nine months of 2023, global consumer spending continued to be unfavorably impacted by macroeconomic pressures, particularly from geopolitical events, inflation and rising interest rates.

Table of Contents

Definitive Agreement with Mattress Firm.

On May 9, 2023, Tempur Sealy International and Mattress Firm entered into a definitive agreement and plan of merger (the "Merger Agreement") for a proposed business acquisition in which Tempur Sealy International, through a wholly-owned subsidiary, will acquire Mattress Firm in a transaction valued at approximately $4.0 billion. The transaction is expected to be funded by approximately $2.7 billion of cash consideration and the issuance of 34.2 million shares of common stock, resulting in a total stock consideration value of $1.3 billion based on a closing share price of $37.62 as of May 8, 2023.

We expect the transaction to close in the second half of 2024, subject to the satisfaction of customary closing conditions, including applicable regulatory approvals. Following the close of the transaction, Mattress Firm is expected to operate as a separate business unit.

Cybersecurity Event

On July 31, 2023, we disclosed a cybersecurity event identified on July 23, 2023 affecting certain of our data and IT systems. Upon discovery of the event, we activated our incident response and business continuity plans designed to contain the incident. This included proactively shutting down certain of our IT systems, resulting in the temporary interruption of our operations. Legal counsel, a cybersecurity forensic firm and other incident response professionals ~~have been~~were engaged to advise on the matter. We ~~have~~ also notified law enforcement authorities.

We ~~have~~ incurred $13.5 million of costs in connection with this event, primarily consisting of $9.6 million of manufacturing and ~~we may continue~~network disruption costs incurred to ~~incur, certain expenses~~ensure business continuity and $3.9 million primarily related to ~~this attack, including expenses~~professional fees incurred for incident response, containment measures and stabilization of the Company's information systems. Following the forensic investigation, we concluded there was no material impact to ~~respond to, remediate and investigate this matter. Such expenses, net~~our financial results in the third quarter of ~~any insurance coverage provided for under our cybersecurity insurance policy, may be significant.~~2023. Our cybersecurity insurance policy provides coverage for certain losses not to exceed $5.0 million over the annual term of the policy, and we have not yet submitted a claim for this incident. Our assessment of the impact of this event remains ongoing, but we currently do not expect it to have a material impact on our business, operations or financial results. Based on estimated lost production due to the shutdown of our IT systems for one week, we currently estimate a potential negative impact to net sales of approximately 2% in the third quarter of 2023. The cybersecurity event did not have any impact on our financial results for the second quarter of 2023.

Product Launches

In the second quarter of 2023, we completed the rollout of our North American Stearns & Foster® portfolio that began in 2022. The new line is designed to further distinguish our high-end traditional innerspring brand and includes superior technologies, clear product step-up stories and a new, contemporary look.

We also completed the launch of our new portfolio of Tempur-Pedic® Breeze mattresses and Tempur-Ergo® Smart Bases in the second quarter of 2023. The new lineup of Tempur-Pedic® Breeze products builds upon our successful legacy Breeze portfolio. The updated collection features incremental innovation and technologies that were designed to be a solution to the most common causes of poor sleep, including aches and pains, sleeping hot and snoring. The upgraded Tempur-Ergo® Smart Base assortment features improved ergonomic design with new, proprietary lumbar support, upgraded Sleeptracker-AI® technology and industry-leading relaxation modes, including Wave FormTM massage.

In our International segment, we launched an all-new line of Tempur® products in over 90 markets through our wholly-owned subsidiaries and third-party distributors in 2023. We expect this new line of products to broaden Tempur®'s price range, with the super-premium price point ceiling maintained and the floor expanded into the premium category to broaden our global addressable market.

Table of Contents

Results of Operations

A summary of our results for the three months ended ~~June~~September 30, 2023 include:

•Total net sales ~~increased 4.8%~~decreased 0.5% to ~~$1,269.7~~$1,277.1 million as compared to ~~$1,211.0~~$1,283.3 million in the ~~second~~third quarter of ~~2022.~~2022, with a decrease of 3.2% in the North America business segment and and increase of 12.3% in the International business segment. On a constant currency basis, which is a non-GAAP financial measure, total net sales ~~increased 5.0%~~decreased 1.7%, with ~~an increase~~a decrease of ~~5.3%~~3.5% in the North America business segment and an increase of ~~3.9%~~6.7% in the International business segment.

•Gross margin was ~~42.7%~~44.9% as compared to ~~41.0%~~42.2% in the ~~second~~third quarter of 2022. Adjusted gross margin, which is a non-GAAP financial measure, was ~~42.9%~~45.9% as compared to ~~41.7%~~42.5% in the ~~second~~third quarter of 2022.

•Operating income ~~increased 10.4%~~decreased 8.9% to ~~$158.8~~$183.2 million as compared to ~~$143.9~~$201.0 million in the ~~second~~third quarter of 2022. Adjusted operating income, which is a non-GAAP financial measure, ~~was $171.8~~increased 3.9% to $214.7 million as compared to ~~$159.9~~$206.7 million in the ~~second~~third quarter of 2022.

•Net income ~~increased 2.0%~~decreased 14.6% to ~~$92.4~~$113.3 million as compared to ~~$90.6~~$132.7 million in the ~~second~~third quarter of 2022. Adjusted net income, which is a non-GAAP financial measure, ~~was $102.0~~decreased 0.7% to $136.8 million as compared to ~~$103.2~~$137.8 million in the ~~second~~third quarter of 2022.

•Earnings per diluted share ("EPS") ~~increased 2.0%~~decreased 14.7% to ~~$0.52~~$0.64 as compared to ~~$0.51~~$0.75 in the ~~second~~third quarter of 2022. Adjusted EPS, which is a non-GAAP financial measure, ~~was $0.58~~decreased 1.3% to $0.77 as compared to $0.78 in the ~~second~~third quarter of ~~2023 and~~ 2022.

For a discussion and reconciliation of non-GAAP financial measures as discussed above to the corresponding GAAP financial results, refer to the non-GAAP financial information set forth below under the heading "Non-GAAP Financial Information."

We may refer to net sales, earnings or other historical financial information on a "constant currency basis," which is a non-GAAP financial measure. These references to constant currency basis do not include operational impacts that could result from fluctuations in foreign currency rates. To provide information on a constant currency basis, the applicable financial results are adjusted based on a simple mathematical model that translates current period results in local currency using the comparable prior corresponding period's currency conversion rate. This approach is used for countries where the functional currency is the local country currency. This information is provided so that certain financial results can be viewed without the impact of fluctuations in foreign currency rates, thereby facilitating period-to-period comparisons of business performance. Constant currency information is not recognized under GAAP, and it is not intended as an alternative to GAAP measures. Refer to Part I, ITEM 3 of this Report for a discussion of our foreign currency exchange rate risk.

Table of Contents

THREE MONTHS ENDED ~~JUNE~~SEPTEMBER 30, 2023 COMPARED TO THE

THREE MONTHS ENDED ~~JUNE~~SEPTEMBER 30, 2022

The following table sets forth the various components of our Condensed Consolidated Statements of Income and expresses each component as a percentage of net sales:


		Three Months Ended June 30,									Three Months Ended September 30,
(in millions, except percentages and per share amounts)	(in millions, except percentages and per share amounts)	2023				2022				(in millions, except percentages and per share amounts)	2023				2022
Net sales	Net sales	$	1,269.7	100.0	%	$	1,211.0	100.0	%	Net sales	$	1,277.1	100.0	%	$	1,283.3	100.0	%
Cost of sales	Cost of sales	727.4		57.3		714.5		59.0		Cost of sales	703.4		55.1		742.2		57.8
Gross profit	Gross profit	542.3		42.7		496.5		41.0		Gross profit	573.7		44.9		541.1		42.2
Selling and marketing expenses	Selling and marketing expenses	270.2		21.3		252.9		20.9		Selling and marketing expenses	272.9		21.4		248.3		19.3
General, administrative and other expenses	General, administrative and other expenses	117.5		9.3		102.3		8.4		General, administrative and other expenses	122.2		9.6		96.7		7.5

Equity income in earnings of unconsolidated affiliates	Equity income in earnings of unconsolidated affiliates	(4.2)		(0.3)		(2.6)		(0.2)		Equity income in earnings of unconsolidated affiliates	(4.6)		(0.4)		(4.9)		(0.4)
Operating income	Operating income	158.8		12.5		143.9		11.9		Operating income	183.2		14.3		201.0		15.7

Other expense, net:	Other expense, net:									Other expense, net:
Interest expense, net	Interest expense, net	33.6		2.6		23.7		2.0		Interest expense, net	32.6		2.6		26.8		2.1

Other (income) expense, net		(0.2)		—		0.7		0.1
Other income, net										Other income, net	(0.1)		—		(0.9)		(0.1)
Total other expense, net	Total other expense, net	33.4		2.6		24.4		2.0		Total other expense, net	32.5		2.5		25.9		2.0

Income before income taxes		125.4		9.9		119.5		9.9
Income from continuing operations before income taxes										Income from continuing operations before income taxes	150.7		11.8		175.1		13.6
Income tax provision	Income tax provision	(32.2)		(2.5)		(28.3)		(2.3)		Income tax provision	(36.8)		(2.9)		(41.1)		(3.2)

Income from continuing operations										Income from continuing operations	113.9		8.9		134.0		10.4
Loss from discontinued operations, net of tax										Loss from discontinued operations, net of tax	—		—		(0.8)		(0.1)
Net income before non-controlling interest	Net income before non-controlling interest	93.2		7.3		91.2		7.4		Net income before non-controlling interest	113.9		8.9		133.2		10.3
Less: Net income attributable to non-controlling interest	Less: Net income attributable to non-controlling interest	0.8		0.1		0.6		—		Less: Net income attributable to non-controlling interest	0.6		—		0.5		—
Net income attributable to Tempur Sealy International, Inc.	Net income attributable to Tempur Sealy International, Inc.	$	92.4	7.3	%	$	90.6	7.5	%	Net income attributable to Tempur Sealy International, Inc.	$	113.3	8.9	%	$	132.7	10.3	%

Earnings per common share:	Earnings per common share:									Earnings per common share:
Basic		$	0.54			$	0.52
Diluted		$	0.52			$	0.51

Basic										Basic
Earnings per share for continuing operations										Earnings per share for continuing operations	$	0.66			$	0.78
Loss per share for discontinued operations										Loss per share for discontinued operations	—				(0.01)
Earnings per share										Earnings per share	$	0.66			$	0.77

Diluted										Diluted
Earnings per share for continuing operations										Earnings per share for continuing operations	$	0.64			$	0.75
Loss per share for discontinued operations										Loss per share for discontinued operations	—				—
Earnings per share										Earnings per share	$	0.64			$	0.75

Weighted average common shares outstanding:	Weighted average common shares outstanding:									Weighted average common shares outstanding:
Basic	Basic	172.1				174.1				Basic	172.2				171.9
Diluted	Diluted	176.8				178.8				Diluted	177.6				177.0

Table of Contents

NET SALES


		Three Months Ended June 30,													Three Months Ended September 30,
		2023		2022		2023		2022		2023		2022			2023		2022		2023		2022		2023		2022
(in millions)	(in millions)	Consolidated				North America				International				(in millions)	Consolidated				North America				International
Net sales by channel	Net sales by channel													Net sales by channel
Wholesale	Wholesale	$	989.2	$	939.1	$	896.0	$	847.8	$	93.2	$	91.3	Wholesale	$	974.6	$	1,003.2	$	885.1	$	918.1	$	89.5	$	85.1
Direct	Direct	280.5		271.9		120.8		116.9		159.7		155.0		Direct	302.5		280.1		138.6		139.6		163.9		140.5
Total net sales	Total net sales	$	1,269.7	$	1,211.0	$	1,016.8	$	964.7	$	252.9	$	246.3	Total net sales	$	1,277.1	$	1,283.3	$	1,023.7	$	1,057.7	$	253.4	$	225.6

Net sales ~~increased 4.8%~~decreased 0.5%, and on a constant currency basis ~~increased 5.0%~~decreased 1.7%. The change in net sales was driven by the following:

•North America net sales ~~increased $52.1~~decreased $34.0 million, or ~~5.4%~~3.2%, primarily driven by ~~the success of new product launches for Tempur-Pedic® and Stearns & Foster®.~~continued macroeconomic pressures impacting U.S. consumer behavior. On a constant currency basis, North America net sales ~~increased 5.3%~~decreased 3.5%. Net sales in the Wholesale channel ~~increased $48.2~~decreased $33.0 million, or ~~5.7%~~3.6%. Net sales in the Direct channel ~~increased $3.9~~decreased $1.0 million, or ~~3.3%~~0.7%.

•International net sales increased ~~$6.6~~$27.8 million, or ~~2.7%.~~12.3%, primarily driven by the success of new TEMPUR® product introductions and favorable foreign exchange. On a constant currency basis, International net sales increased ~~3.9%~~6.7%. Net sales in the Wholesale channel increased ~~3.2%~~1.2% on a constant currency basis. Net sales in the Direct channel increased ~~4.3%~~10.1% on a constant currency basis.

GROSS PROFIT

Three Months Ended June 30,
2023 2022
(in millions, except percentages) Gross Profit Gross Margin Gross Profit Gross Margin Margin Change
North America $ 403.4 39.7 % $ 365.8 37.9 % 1.8 %
International 138.9 54.9 % 130.7 53.1 % 1.8 %
Consolidated gross margin $ 542.3 42.7 % $ 496.5 41.0 % 1.7 %


	Three Months Ended September 30,
	2023				2022
(in millions, except percentages)	Gross Profit		Gross Margin		Gross Profit		Gross Margin		Margin Change
North America	$	430.4	42.0	%	$	420.7	39.8	%	2.2	%
International	143.3		56.6	%	120.4		53.4	%	3.2	%
Consolidated gross margin	$	573.7	44.9	%	$	541.1	42.2	%	2.7	%

Costs associated with net sales are recorded in cost of sales and include the costs of producing, shipping, warehousing, receiving and inspecting goods during the period, as well as depreciation and amortization of long-lived assets used in the manufacturing process.

Our gross margin is primarily impacted by the relative amount of net sales contributed by our premium or value products. Our value products have a significantly lower gross margin than our premium products. If sales of our value priced products increase relative to sales of our premium priced products, our gross margins will be negatively impacted in both our North America and International segments.

Our gross margin is also impacted by fixed cost leverage based on manufacturing unit volumes; the cost of raw materials; operational efficiencies due to the utilization in our manufacturing facilities; product, brand, channel and country mix; foreign exchange fluctuations; volume incentives offered to certain retail accounts; participation in our retail cooperative advertising programs; and costs associated with new product introductions. Future changes in raw material prices could have a significant impact on our gross margin. Our margins are also impacted by the growth in our Wholesale channel as sales in our Wholesale channel are at wholesale prices, whereas sales in our Direct channel are at retail prices.

Gross margin improved ~~170~~270 basis points. The primary drivers of changes in gross margin by segment are discussed below:

•North America gross margin improved ~~180~~220 basis points. The improvement in gross margin was primarily driven by ~~pricing actions of 220 basis points and~~ normalizing commodity costs of ~~190~~310 basis points. ~~Additionally, in 2022, we incurred $5.4 million of manufacturing facility enterprise resource planning ("ERP") system transition costs, which were not incurred in 2023.~~ These improvements were partially offset by ~~product launch~~expense deleverage, net of operational efficiencies. Additionally, in 2023, we incurred $9.6 million of costs ~~of 180 basis points and operational headwinds of 80 basis points.~~

associated with the cybersecurity event identified on July 23, 2023, which partially offset the improvement in gross margin.

•International gross margin improved ~~180~~320 basis points. The improvement in gross margin was primarily driven by ~~favorable mix~~normalizing commodity costs of 150 basis points, favorable mix of 120 basis points and ~~pricing actions.~~expense leverage of 60 basis points.

OPERATING EXPENSES

Selling and marketing expenses include advertising and media production associated with the promotion of our brands, other marketing materials such as catalogs, brochures, videos, product samples, direct customer mailings and point of purchase materials and sales force compensation. We also include in selling and marketing expense certain new product development costs, including market research and new product testing.

General, administrative and other expenses include salaries and related expenses, IT, professional fees, depreciation and amortization of long-lived assets not used in the manufacturing process, expenses for administrative functions and research and development costs.


		Three Months Ended June 30,																	Three Months Ended September 30,
		2023		2022		2023		2022		2023		2022		2023		2022			2023		2022		2023		2022		2023		2022		2023		2022
(in millions)	(in millions)	Consolidated				North America				International				Corporate				(in millions)	Consolidated				North America				International				Corporate
Operating expenses:	Operating expenses:																	Operating expenses:
Advertising expenses	Advertising expenses	$	118.6	$	119.1	$	101.8	$	104.7	$	16.8	$	14.4	$	—	$	—	Advertising expenses	$	119.0	$	115.1	$	102.9	$	99.7	$	16.1	$	15.4	$	—	$	—
Other selling and marketing expenses	Other selling and marketing expenses	151.6		133.8		81.5		68.8		64.3		59.9		5.8		5.1		Other selling and marketing expenses	153.9		133.2		85.1		71.3		63.8		56.8		5.0		5.1
General, administrative and other expenses	General, administrative and other expenses	117.5		102.3		46.0		46.2		28.1		23.2		43.4		32.9		General, administrative and other expenses	122.2		96.7		46.9		44.7		28.0		20.5		47.3		31.5
Total operating expenses	Total operating expenses	$	387.7	$	355.2	$	229.3	$	219.7	$	109.2	$	97.5	$	49.2	$	38.0	Total operating expenses	$	395.1	$	345.0	$	234.9	$	215.7	$	107.9	$	92.7	$	52.3	$	36.6

Operating expenses increased ~~$32.5~~$50.1 million, or ~~9.1%~~14.5%, and increased ~~120~~400 basis points as a percentage of net sales. The primary drivers of changes in operating expenses by segment are explained below:

•North America operating expenses increased ~~$9.6~~$19.2 million, or ~~4.4%, and decreased 20 basis points as a percentage of net sales. The increase in operating expenses was primarily driven by product launch initiatives.~~

•~~International~~ ~~operating expenses increased $11.7 million, or 12.0%~~8.9%, and increased ~~360~~250 basis points as a percentage of net sales. The increase in operating expenses was primarily driven by investments in ~~advertising~~growth initiatives.

•International operating expenses increased $15.2 million, or 16.4%, and ~~product launch~~increased 150 basis points as a percentage of net sales. The increase in operating expenses was primarily driven by investments in growth initiatives.

•Corporate operating expenses increased ~~$11.2~~$15.7 million, or ~~29.5%~~42.9%, primarily driven by ~~$10.6~~$15.7 million of transaction costs related to the pending acquisition of Mattress Firm.

Research and development expenses for the three months ended ~~June~~September 30, 2023 were ~~$7.3~~$8.2 million compared to ~~$7.7~~$6.6 million for the three months ended ~~June~~September 30, 2022, ~~a decrease~~an increase of ~~$0.4~~$1.6 million or ~~5.2%~~24.2%.

OPERATING INCOME


		Three Months Ended June 30,											Three Months Ended September 30,
		2023				2022							2023				2022
(in millions, except percentages)	(in millions, except percentages)	Operating Income		Operating Margin		Operating Income		Operating Margin		Margin Change		(in millions, except percentages)	Operating Income		Operating Margin		Operating Income		Operating Margin		Margin Change
North America	North America	$	174.1	17.1	%	$	146.1	15.1	%	2.0	%	North America	$	195.5	19.1	%	$	205.0	19.4	%	(0.3)	%
International	International	33.9		13.4	%	35.8		14.5	%	(1.1)	%	International	40.0		15.8	%	32.6		14.5	%	1.3	%
		208.0				181.9							235.5				237.6
Corporate expenses	Corporate expenses	(49.2)				(38.0)						Corporate expenses	(52.3)				(36.6)
Total operating income	Total operating income	$	158.8	12.5	%	$	143.9	11.9	%	0.6	%	Total operating income	$	183.2	14.3	%	$	201.0	15.7	%	(1.4)	%

Operating income ~~increased $14.9~~decreased $17.8 million and operating margin ~~improved 60~~declined 140 basis points. The primary drivers of changes in operating income and operating margin by segment are discussed below:

•North America operating income ~~increased $28.0~~decreased $9.5 million and operating margin ~~improved 200~~declined 30 basis points. The ~~improvement~~decline in operating margin was primarily driven by operating expense deleverage of 250 basis points, offset by the improvement in gross margin of ~~180 basis points and operating expense deleverage of 20~~220 basis points.

•International operating income ~~decreased $1.9~~increased $7.4 million and operating margin ~~declined 110~~improved 130 basis points. The ~~decline~~improvement in operating margin was driven ~~by operating expense deleverage of 360 basis points offset~~ by the improvement in gross margin of ~~180~~320 basis points, offset by operating expense deleverage of 150 basis points.

•Corporate operating expenses increased ~~$11.2~~$15.7 million, which negatively impacted our consolidated operating margin.

INTEREST EXPENSE, NET


		Three Months Ended June 30,							Three Months Ended September 30,
(in millions, except percentages)	(in millions, except percentages)	2023		2022		% Change		(in millions, except percentages)	2023		2022		% Change
Interest expense, net	Interest expense, net	$	33.6	$	23.7	41.8	%	Interest expense, net	$	32.6	$	26.8	21.6	%

Interest expense, net, increased ~~$9.9~~$5.8 million, or ~~41.8%~~21.6%. The increase in interest expense, net, was primarily driven by ~~increased average levels of outstanding debt and~~ higher interest rates on our variable rate debt.

INCOME TAX PROVISION


		Three Months Ended June 30,									Three Months Ended September 30,
(in millions, except percentages)	(in millions, except percentages)	2023			2022			% Change		(in millions, except percentages)	2023			2022			% Change
Income tax provision	Income tax provision	$	32.2		$	28.3		13.8	%	Income tax provision	$	36.8		$	41.1		(10.5)	%
Effective tax rate	Effective tax rate	25.7		%	23.7		%			Effective tax rate	24.4		%	23.5		%

Our income tax provision includes income taxes associated with taxes currently payable and deferred taxes and includes the impact of net operating losses for certain of our foreign operations.

Our income tax provision ~~increased $3.9~~decreased $4.3 million due to ~~an increase~~a decrease in income before income taxes. Our effective tax rate for the three months ended ~~June~~September 30, 2023 as compared to the prior year increased by ~~200~~90 basis points. The effective tax rates as compared to the U.S. federal statutory rates for the three months ended ~~June~~September 30, 2023 and 2022 included a net favorable impact of other discrete items.

Table of Contents

~~SIX~~NINE MONTHS ENDED ~~JUNE~~SEPTEMBER 30, 2023 COMPARED TO THE

~~SIX~~NINE MONTHS ENDED ~~JUNE~~SEPTEMBER 30, 2022

The following table sets forth the various components of our Condensed Consolidated Statements of Income and expresses each component as a percentage of net sales:


		Six Months Ended June 30,									Nine Months Ended September 30,
(in millions, except percentages and per share amounts)	(in millions, except percentages and per share amounts)	2023				2022				(in millions, except percentages and per share amounts)	2023				2022
Net sales	Net sales	$	2,477.8	100.0	%	$	2,450.5	100.0	%	Net sales	$	3,754.9	100.0	%	$	3,733.8	100.0	%
Cost of sales	Cost of sales	1,435.6		57.9		1,431.2		58.4		Cost of sales	2,139.0		57.0		2,173.4		58.2
Gross profit	Gross profit	1,042.2		42.1		1,019.3		41.6		Gross profit	1,615.9		43.0		1,560.4		41.8
Selling and marketing expenses	Selling and marketing expenses	526.9		21.3		496.4		20.3		Selling and marketing expenses	799.8		21.3		744.7		19.9
General, administrative and other expenses	General, administrative and other expenses	222.0		9.0		199.9		8.2		General, administrative and other expenses	344.2		9.2		296.6		7.9

Equity income in earnings of unconsolidated affiliates	Equity income in earnings of unconsolidated affiliates	(8.8)		(0.4)		(9.5)		(0.4)		Equity income in earnings of unconsolidated affiliates	(13.4)		(0.4)		(14.4)		(0.4)

Operating income	Operating income	302.1		12.2		332.5		13.6		Operating income	485.3		12.9		533.5		14.3

Other expense, net:	Other expense, net:									Other expense, net:
Interest expense, net	Interest expense, net	66.4		2.7		44.6		1.8		Interest expense, net	99.0		2.6		71.4		1.9

Other income, net	Other income, net	(0.1)		—		(0.6)		—		Other income, net	(0.2)		—		(1.5)		—
Total other expense, net	Total other expense, net	66.3		2.7		44.0		1.8		Total other expense, net	98.8		2.6		69.9		1.9

Income before income taxes		235.8		9.5		288.5		11.8
Income from continuing operations before income taxes										Income from continuing operations before income taxes	386.5		10.3		463.6		12.4
Income tax provision	Income tax provision	(56.7)		(2.3)		(66.4)		(2.7)		Income tax provision	(93.5)		(2.5)		(107.5)		(2.9)

Income from continuing operations										Income from continuing operations	293.0		7.8		356.1		9.5
Loss from discontinued operations, net of tax										Loss from discontinued operations, net of tax	—		—		(0.8)		—
Net income before non-controlling interest	Net income before non-controlling interest	179.1		7.2		222.1		9.1		Net income before non-controlling interest	293.0		7.8		355.3		9.5
Less: Net income attributable to non-controlling interest	Less: Net income attributable to non-controlling interest	1.4		0.1		0.8		—		Less: Net income attributable to non-controlling interest	2.0		0.1		1.3		—
Net income attributable to Tempur Sealy International, Inc.	Net income attributable to Tempur Sealy International, Inc.	$	177.7	7.2	%	$	221.3	9.0	%	Net income attributable to Tempur Sealy International, Inc.	$	291.0	7.7	%	$	354.0	9.5	%

Earnings per common share:	Earnings per common share:									Earnings per common share:
Basic		$	1.03			$	1.24
Diluted		$	1.01			$	1.20

Basic										Basic
Earnings per share for continuing operations										Earnings per share for continuing operations	$	1.69			$	2.01
Loss per share for discontinued operations										Loss per share for discontinued operations	—				—
Earnings per share										Earnings per share	$	1.69			$	2.01

Diluted										Diluted
Earnings per share for continuing operations										Earnings per share for continuing operations	$	1.64			$	1.95
Loss per share for discontinued operations										Loss per share for discontinued operations	—				—
Earnings per share										Earnings per share	$	1.64			$	1.95

Weighted average common shares outstanding:	Weighted average common shares outstanding:									Weighted average common shares outstanding:
Basic	Basic	172.1				178.3				Basic	172.1				176.2
Diluted	Diluted	176.8				183.7				Diluted	177.0				181.5

Table of Contents

NET SALES


		Six Months Ended June 30,													Nine Months Ended September 30,
		2023		2022		2023		2022		2023		2022			2023		2022		2023		2022		2023		2022
(in millions)	(in millions)	Consolidated				North America				International				(in millions)	Consolidated				North America				International
Net sales by channel	Net sales by channel													Net sales by channel
Wholesale	Wholesale	$	1,901.8	$	1,863.2	$	1,700.3	$	1,659.1	$	201.5	$	204.1	Wholesale	$	2,876.4	$	2,866.4	$	2,585.4	$	2,577.2	$	291.0	$	289.2
Direct	Direct	576.0		587.3		236.1		237.0		339.9		350.3		Direct	878.5		867.4		374.7		376.6		503.8		490.8
Total net sales	Total net sales	$	2,477.8	$	2,450.5	$	1,936.4	$	1,896.1	$	541.4	$	554.4	Total net sales	$	3,754.9	$	3,733.8	$	2,960.1	$	2,953.8	$	794.8	$	780.0

Net sales increased ~~1.1%~~0.6%, and on a constant currency basis increased ~~2.3%~~0.9%. The change in net sales was driven by the following:

•North America net sales increased ~~$40.3~~$6.3 million, or ~~2.1%~~0.2%, primarily driven by the success of new product launches for Tempur-Pedic® and Stearns & Foster®., partially offset by macroeconomic pressures impacting U.S. consumer behavior. Net sales in the Wholesale channel increased ~~$41.2~~$8.2 million, or ~~2.5%~~0.3%. Net sales in the Direct channel decreased ~~$0.9~~$1.9 million, or ~~0.4%~~0.5%.

•International net sales ~~decreased $13.0~~increased $14.8 million, or ~~2.3%.~~1.9%, primarily driven by the success of new TEMPUR® product introductions. On a constant currency basis, International net sales increased ~~2.6%~~3.8%. Net sales in the Wholesale channel increased ~~2.6%~~2.2% on a constant currency basis. Net sales in the Direct channel increased ~~2.6%~~4.8% on a constant currency basis.

GROSS PROFIT


		Six Months Ended June 30,										Nine Months Ended September 30,
		2023				2022								2023				2022
(in millions, except percentages)	(in millions, except percentages)	Gross Profit		Gross Margin		Gross Profit		Gross Margin		Margin Change			(in millions, except percentages)	Gross Profit		Gross Margin		Gross Profit		Gross Margin		Margin Change
North America	North America	$	747.4	38.6	%	$	718.2	37.9	%	0.7	%		North America	$	1,177.8	39.8	%	$	1,138.9	38.6	%	1.2	%
International	International	294.8		54.5	%	301.1		54.3	%	0.2	%		International	438.1		55.1	%	421.5		54.0	%	1.1	%
Consolidated gross margin	Consolidated gross margin	$	1,042.2	42.1	%	$	1,019.3	41.6	%	0.5	%		Consolidated gross margin	$	1,615.9	43.0	%	$	1,560.4	41.8	%	1.2	%

Gross margin improved 50120 basis points. The primary drivers of changes in gross margin by segment are discussed below:

•North America gross margin improved 70120 basis points. The improvement in gross margin was primarily driven by ~~pricing actions of 240 basis points and~~ normalizing commodity costs of ~~120~~190 basis points and pricing actions of 150 basis points. These improvements were offset by product launch costs of ~~120~~80 basis points, expense deleverage of 60 basis points and operational headwinds of 9040 basis ~~points and expense deleverage~~points. Additionally, in 2023, we incurred $9.6 million of ~~50 basis points.~~costs associated with the cybersecurity event identified on July 23, 2023, which partially offset the improvement in gross margin.

•International gross margin improved 20110 basis points. The improvement in gross margin was driven by favorable mix of 170 basis points and pricing actions, offset by product launch ~~costs.~~costs of 80 basis points.

OPERATING EXPENSES

Table of Contents


		Six Months Ended June 30,																	Nine Months Ended September 30,
		2023		2022		2023		2022		2023		2022		2023		2022			2023		2022		2023		2022		2023		2022		2023		2022
(in millions)	(in millions)	Consolidated				North America				International				Corporate				(in millions)	Consolidated				North America				International				Corporate
Operating expenses:	Operating expenses:																	Operating expenses:
Advertising expenses	Advertising expenses	$	230.7	$	222.3	$	188.7	$	185.6	$	42.0	$	36.7	$	—	$	—	Advertising expenses	$	349.7	$	337.4	$	291.6	$	285.3	$	58.1	$	52.1	$	—	$	—
Other selling and marketing expenses	Other selling and marketing expenses	296.2		274.1		157.5		141.2		128.3		122.9		10.4		10.0		Other selling and marketing expenses	450.1		407.3		242.6		212.5		192.1		179.7		15.4		15.1
General, administrative and other expenses	General, administrative and other expenses	222.0		199.9		91.1		89.9		55.2		48.4		75.7		61.6		General, administrative and other expenses	344.2		296.6		138.0		134.6		83.2		68.9		123.0		93.1
Total operating expenses	Total operating expenses	$	748.9	$	696.3	$	437.3	$	416.7	$	225.5	$	208.0	$	86.1	$	71.6	Total operating expenses	$	1,144.0	$	1,041.3	$	672.2	$	632.4	$	333.4	$	300.7	$	138.4	$	108.2

Operating expenses increased ~~$52.6~~$102.7 million, or ~~7.6%~~9.9%, and increased ~~180~~260 basis points as a percentage of net sales. The primary drivers of changes in operating expenses by segment are explained below:

•North America operating expenses increased ~~$20.6~~$39.8 million, or ~~4.9%~~6.3%, and increased 60130 basis points as a percentage of net sales. The increase in operating expenses was primarily driven by investments in ~~advertising and product launch~~growth initiatives.

•International operating expenses increased ~~$17.5~~$32.7 million, or ~~8.4%~~10.9%, and increased ~~420~~330 basis points as a percentage of net sales. The increase in operating expenses was primarily driven by investments in ~~advertising~~growth initiatives and product launch ~~initiatives.~~costs.

•Corporate operating expenses increased ~~$14.5~~$30.2 million, or ~~20.3%~~27.9%. The increase in operating expenses was primarily driven by ~~$15.8~~$31.5 million of transaction costs related to the pending acquisition of Mattress Firm.

Research and development expenses were ~~$14.8~~$23.0 million for the ~~six~~nine months ended ~~June~~September 30, 2023 as compared to ~~$15.5~~$22.1 million for the ~~six~~nine months ended ~~June~~September 30, 2022, a ~~decrease~~increase of ~~$0.7~~$0.9 million, or ~~4.5%~~4.1%.

OPERATING INCOME


		Six Months Ended June 30,											Nine Months Ended September 30,
		2023				2022							2023				2022
(in millions, except percentages)	(in millions, except percentages)	Operating Income		Operating Margin		Operating Income		Operating Margin		Margin Change		(in millions, except percentages)	Operating Income		Operating Margin		Operating Income		Operating Margin		Margin Change
North America	North America	$	310.1	16.0	%	$	301.5	15.9	%	0.1	%	North America	$	505.6	17.1	%	$	506.5	17.1	%	—	%
International	International	78.1		14.4	%	102.6		18.5	%	(4.1)	%	International	118.1		14.9	%	135.2		17.3	%	(2.4)	%
		388.2				404.1							623.7				641.7
Corporate expenses	Corporate expenses	(86.1)				(71.6)						Corporate expenses	(138.4)				(108.2)
Total operating income	Total operating income	$	302.1	12.2	%	$	332.5	13.6	%	(1.4)	%	Total operating income	$	485.3	12.9	%	$	533.5	14.3	%	(1.4)	%

Operating income decreased ~~$30.4~~$48.2 million and operating margin declined 140 basis points. The primary drivers of changes in operating income and operating margin by segment are discussed below:

•North America operating income ~~increased $8.6~~decreased $0.9 million and operating margin ~~improved 10~~was consistent with the prior year driven by operating expense deleverage of 130 basis ~~points. The improvement in operating margin was primarily driven~~points, offset by the improvement in gross margin of ~~70 basis points, offset by operating expense deleverage of 60~~120 basis points.

•International operating income decreased ~~$24.5~~$17.1 million and operating margin declined ~~410~~240 basis points. The decline in operating margin was primarily driven by operating expense deleverage of ~~420~~330 basis points, offset by the improvement in gross margin of 20110 basis points.

•Corporate operating expenses increased ~~$14.5~~$30.2 million, which negatively impacted our consolidated operating margin.

Table of Contents

INTEREST EXPENSE, NET


		Six Months Ended June 30,							Nine Months Ended September 30,
(in millions, except percentages)	(in millions, except percentages)	2023		2022		% Change		(in millions, except percentages)	2023		2022		% Change
Interest expense, net	Interest expense, net	$	66.4	$	44.6	48.9	%	Interest expense, net	$	99.0	$	71.4	38.7	%

Interest expense, net, increased ~~$21.8~~$27.6 million, or ~~48.9%~~38.7%. The increase in interest expense, net, was primarily driven by ~~increased average levels of outstanding debt and~~ higher interest rates on our variable rate debt.

INCOME TAX PROVISION


		Six Months Ended June 30,									Nine Months Ended September 30,
(in millions, except percentages)	(in millions, except percentages)	2023			2022			% Change		(in millions, except percentages)	2023			2022			% Change
Income tax provision	Income tax provision	$	56.7		$	66.4		(14.6)	%	Income tax provision	$	93.5		$	107.5		(13.0)	%
Effective tax rate	Effective tax rate	24.1		%	23.0		%			Effective tax rate	24.2		%	23.2		%

Our income tax provision decreased ~~$9.7~~$14.0 million due to a decrease in income before income taxes. Our effective tax rate for the ~~six~~nine months ended ~~June~~September 30, 2023 as compared to the prior year increased ~~110~~100 basis points. The effective tax rates as compared to the U.S. federal statutory rates for the ~~six~~nine months ended ~~June~~September 30, 2023 and 2022 included the net favorable impact of the deductibility of stock compensation in the U.S., which were offset by the unfavorable impact of other discrete items.

Liquidity and Capital Resources

Liquidity

Our principal sources of funds are cash flows from operations, supplemented with borrowings in the capital markets and made pursuant to our credit facilities and cash and cash equivalents on hand. Principal uses of funds consist of payments of principal and interest on our debt facilities, ~~share repurchases,~~ acquisitions, payments of dividends to our shareholders, capital expenditures and working capital needs.

As of ~~June~~September 30, 2023, we had net working capital of ~~$247.4~~$188.8 million, including cash and cash equivalents of ~~$101.8~~$91.6 million, as compared to a working capital of $214.0 million, including cash and cash equivalents of $69.4 million, as of December 31, 2022.

~~At June 30, 2023, total cash and cash equivalents were $101.8 million, of which $61.2 million was held in the U.S. and $40.6 million was held by subsidiaries outside of the U.S.~~ The amount of cash and cash equivalents held by subsidiaries outside of the U.S. and not readily convertible into the U.S. Dollar or other major foreign currencies is not material to our overall liquidity or financial position.

Cash Provided by (Used in) Operations

The table below presents net cash provided by (used in) operating, investing and financing activities from operations for the periods indicated below:


		Six Months Ended June 30,					Nine Months Ended September 30,
(in millions)	(in millions)	2023		2022		(in millions)	2023		2022
Net cash provided by (used in) operations:	Net cash provided by (used in) operations:					Net cash provided by (used in) operations:
Operating activities	Operating activities	$	250.5	$	66.5	Operating activities	$	479.2	$	283.5
Investing activities	Investing activities	(112.3)		(129.1)		Investing activities	(152.8)		(224.8)
Financing activities	Financing activities	(111.4)		(110.2)		Financing activities	(303.2)		(234.1)

Cash provided by operating activities increased ~~$184.0~~$195.7 million in the ~~six~~nine months ended ~~June~~September 30, 2023 as compared to the same period in 2022. The increase in cash provided by operating activities was primarily driven by the reduction of inventory levels as compared to the prior year.

Cash used in investing activities decreased ~~$16.8~~$72.0 million in the ~~six~~nine months ended ~~June~~September 30, 2023 as compared to the same period in 2022. The decrease in cash used in investing activities was driven by decreased capital expenditures related to our manufacturing capacity expansion projects nearing completion in 2023.

Cash used in financing activities increased ~~$1.2~~$69.1 million in the ~~six~~nine months ended ~~June~~September 30, 2023 as compared to the same period in 2022. For the ~~six~~nine months ended ~~June~~September 30, 2023, we had net repayments of ~~$27.6~~$198.4 million on our credit facilities as compared to net borrowings of ~~$546.2~~$468.8 million in the same period in 2022, driven primarily by reduced repurchases of common stock. During the ~~six~~nine months ended ~~June~~September 30, 2023 and 2022, we repurchased ~~$35.9~~$36.0 million and ~~$612.0~~$637.2 million, respectively, of our common stock.

Cash Used in Discontinued Operations

Net cash used in operating, investing and financing activities from discontinued operations for the periods ended September 30, 2022 was not material.

Capital Expenditures

Capital expenditures totaled ~~$112.7~~$153.3 million and ~~$130.2~~$216.0 million for the ~~six~~nine months ended ~~June~~September 30, 2023 and 2022, respectively. We currently expect our 2023 capital expenditures to be approximately $200 million, which includes investments to complete our manufacturing capacity expansion.

Indebtedness

Our total debt decreased to ~~$2,799.9~~$2,626.3 million as of ~~June~~September 30, 2023 from $2,830.8 million as of December 31, 2022. Total availability under our revolving senior secured credit facility was ~~$442.4~~$589.4 million as of ~~June~~September 30, ~~2023, which matures in October 2024. We expect to amend our credit facility later this year.~~2023. Refer to Note 4, "Debt" in the "Notes to Condensed Consolidated Financial Statements," under Part I, ITEM 1 for further discussion of our debt.

On October 10, 2023, we entered into the 2023 Credit Agreement, which provides for a $1.15 billion revolving credit facility, a $500.0 million term loan facility and an accordion feature for additional borrowings. Refer to Note 4, "Debt" in the "Notes to Condensed Consolidated Financial Statements," under Part I, ITEM 1 for further discussion of the accordion feature of the 2023 Credit Agreement. We used the proceeds under these facilities to refinance outstanding borrowings under the 2019 Credit Agreement and terminated the existing revolving credit commitments. As of ~~June~~October 10, 2023, the terms of the 2023 Credit Agreement replaced the terms of the 2019 Credit Agreement.

As of September 30, 2023, our ratio of consolidated indebtedness less netted cash to adjusted ~~EBITDA,~~earnings before interest, taxes, depreciation and amortization ("EBITDA"), which is a non-GAAP financial measure, in accordance with our ~~2019~~2023 Credit Agreement was ~~3.10~~2.89 times. This ratio is within the terms of the financial covenants for the maximum consolidated total net leverage ratio as set forth in the ~~2019~~2023 Credit Agreement, which limits this ratio to 5.00 times. As of ~~June~~September 30, 2023, we were in compliance with all of the financial covenants in our debt agreements, and we do not anticipate material issues under any debt agreements based on current facts and circumstances.

Our debt agreements contain certain covenants that limit restricted payments, including share repurchases and dividends. The ~~2019~~2023 Credit Agreement, 2029 Senior Notes and 2031 Senior Notes contain similar limitations which, subject to ~~other~~certain conditions, allow unlimited restricted payments at times when the ratio of consolidated indebtedness less netted cash to adjusted EBITDA, which is a non-GAAP financial measure, remains below 3.75 times in the case of the 2023 Credit Agreement and remains below 3.50 ~~times.~~times in the cases of the 2029 Senior Notes and 2031 Senior Notes. In addition, these agreements permit limited restricted payments under certain conditions when the ratio of consolidated indebtedness less netted cash to adjusted EBITDA is above 3.75 times in the case of the 2023 Credit Agreement and above 3.50 ~~times.~~times in the cases of the 2029 Senior Notes and 2031 Senior Notes. The limit on restricted payments under the ~~2019~~2023 Credit Agreement, 2029 Senior Notes and 2031 Senior Notes is in part determined by a basket that grows at 50% of adjusted net income each quarter, reduced by restricted payments that are not otherwise permitted.

For additional information, refer to "Non-GAAP Financial Information" below for the calculation of the ratio of consolidated indebtedness less netted cash to adjusted EBITDA calculated in accordance with the ~~2019~~2023 Credit Agreement. Both consolidated indebtedness and adjusted EBITDA as used in discussion of the ~~2019~~2023 Credit Agreement are non-GAAP financial measures and do not purport to be alternatives to net income as a measure of operating performance or total debt.

Share Repurchase Program

Our Board of Directors authorized a share repurchase program in 2016 pursuant to which we were authorized to repurchase shares of our common stock, and the Board of Directors has authorized increases to this authorization from time to time. During the ~~six~~nine months ended ~~June~~September 30, 2023, we repurchased 0.1 million shares under our share repurchase program for $5.0 million. As of ~~June~~September 30, 2023, we had $774.5 million remaining under our share repurchase authorization.

Share repurchases under this program may be made through open market transactions, negotiated purchases or otherwise, at times and in such amounts as management deems appropriate. These repurchases may be funded by operating cash flows and/or borrowings under our debt arrangements. The timing and actual number of shares repurchased will depend on a variety of factors including price, financing and regulatory requirements and other market conditions. The program is subject to certain limitations under our debt agreements. The program does not require the purchase of any minimum number of shares and may be suspended, modified or discontinued at any time without prior notice. Repurchases may be made under a Rule 10b5-1 plan, which would permit shares to be repurchased when we might otherwise be precluded from doing so under federal securities laws.

We will manage our share repurchase program based on current and expected cash flows, share price and alternative investment opportunities. As a result of the pending Mattress Firm acquisition, we have temporarily suspended our repurchase of shares in advance of closing the transaction. For further information on our share repurchase program, please refer to ITEM 5 under Part II, "Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities," in the 2022 Annual Report. Please also refer to "Issuer Purchases of Equity Securities" in ITEM 2(c) of Part II of this Report.

Future Liquidity Sources and Uses

As of ~~June~~September 30, 2023, we had ~~$544.2~~$681.0 million of liquidity, including ~~$101.8~~$91.6 million of cash on hand and ~~$442.4~~$589.4 million available under our ~~revolving senior secured credit facility.~~2019 Credit Agreement. In addition, we expect to generate cash flow from operations in the full year 2023. We believe that cash flow from operations, availability under our existing credit facilities and arrangements, current cash balances and the ability to obtain other financing, if necessary, will provide adequate cash funds for our foreseeable working capital needs, necessary capital expenditures, ~~share repurchases and~~ debt service ~~obligations.~~obligations and dividend payments.

Our capital allocation strategy follows a balanced approach focused on supporting the business, returning shareholder value through strategic acquisition opportunities that enhance our global competitiveness, as well as quarterly dividends and opportunistic share repurchases.

The Board of Directors declared a dividend of $0.11 per share for the ~~third~~fourth quarter of 2023. The dividend is payable on ~~August 31,~~December 4, 2023 to shareholders of record as of ~~August 17,~~November 16, 2023.

As of ~~June~~September 30, 2023, we had ~~$2,799.9~~$2,626.3 million in total debt outstanding and consolidated indebtedness less netted cash, which is a non-GAAP financial measure, of ~~$2,699.1~~$2,534.7 million. Leverage based on the ratio of consolidated indebtedness less netted cash to adjusted EBITDA, which is a non-GAAP financial measure, was ~~3.10~~2.89 times for the trailing twelve months ended ~~June~~September 30, ~~2023. We expect our leverage ratio to return to our target range of 2.0 to 3.0 times during~~ 2023.

Our debt service obligations could, under certain circumstances, have material consequences to our stockholders. Similarly, our cash requirements are subject to change as business conditions warrant and opportunities arise. The timing and size of any new business ventures or acquisitions that we may complete may also impact our cash requirements and debt service obligations.

Table of Contents

Non-GAAP Financial Information

We provide information regarding adjusted net income, EBITDA, adjusted EBITDA, adjusted EPS, adjusted gross profit, adjusted gross margin, adjusted operating income (expense), adjusted operating margin, consolidated indebtedness and consolidated indebtedness less netted cash, which are not recognized terms under GAAP and do not purport to be alternatives to net income, earnings per share, gross profit, gross margin, operating income (expense) and operating margin as a measure of operating performance, or an alternative to total debt as a measure of liquidity. We believe these non-GAAP financial measures provide investors with performance measures that better reflect our underlying operations and trends, providing a perspective not immediately apparent from net income, gross profit, gross margin, operating income (expense) and operating margin. The adjustments we make to derive the non-GAAP financial measures include adjustments to exclude items that may cause short-term fluctuations in the nearest GAAP financial measure, but which we do not consider to be the fundamental attributes or primary drivers of our business.

We believe that exclusion of these items assists in providing a more complete understanding of our underlying results from operations and trends, and we use these measures along with the corresponding GAAP financial measures to manage our business, to evaluate our consolidated and business segment performance compared to prior periods and the marketplace, to establish operational goals and to provide continuity to investors for comparability purposes. Limitations associated with the use of these non-GAAP measures include that these measures do not present all of the amounts associated with our results as determined in accordance with GAAP. These non-GAAP financial measures should be considered supplemental in nature and should not be construed as more significant than comparable financial measures defined by GAAP. Because not all companies use identical calculations, these presentations may not be comparable to other similarly titled measures of other companies. For more information about these non-GAAP financial measures and a reconciliation to the nearest GAAP financial measure, please refer to the reconciliations on the following pages.

2930

Table of Contents

Adjusted Net Income and Adjusted EPS

A reconciliation of reported net income to adjusted net income and the calculation of adjusted EPS is provided below. We believe that the use of these non-GAAP financial measures provides investors with additional useful information with respect to the impact of various adjustments as described in the footnotes below.

The following table sets forth the reconciliation of our reported net income to adjusted net income and the calculation of adjusted EPS for the three months ended ~~June~~September 30, 2023 and 2022:


		Three Months Ended					Three Months Ended
(in millions, except per share amounts)	(in millions, except per share amounts)	June 30, 2023		June 30, 2022		(in millions, except per share amounts)	September 30, 2023		September 30, 2022
Net income	Net income	$	92.4	$	90.6	Net income	$	113.3	$	132.7
Transaction costs (1)	Transaction costs (1)	10.6		—		Transaction costs (1)	15.7		—
Operational start-up costs (2)		2.4		3.1
ERP system transition (3)		—		9.4
Restructuring costs (4)		—		4.1
Adjusted income tax provision (5)		(3.4)		(4.0)
Cybersecurity event (2)						Cybersecurity event (2)	13.5		—
Operational start-up costs (3)						Operational start-up costs (3)	2.3		1.8
ERP system transition (4)						ERP system transition (4)	—		2.7
Restructuring costs (5)						Restructuring costs (5)	—		1.2
Loss from discontinued operations, net of tax (6)						Loss from discontinued operations, net of tax (6)	—		0.8
Adjusted income tax provision (7)						Adjusted income tax provision (7)	(8.0)		(1.4)
Adjusted net income	Adjusted net income	$	102.0	$	103.2	Adjusted net income	$	136.8	$	137.8

Adjusted earnings per common share, diluted	Adjusted earnings per common share, diluted	$	0.58	$	0.58	Adjusted earnings per common share, diluted	$	0.77	$	0.78

Diluted shares outstanding	Diluted shares outstanding	176.8		178.8		Diluted shares outstanding	177.6		177.0


(1)			In the ~~second~~third quarter of 2023, we recorded ~~$10.6~~$15.7 million of transaction costs, primarily related to legal and professional fees associated with the pending acquisition of Mattress Firm.
(2)			In the ~~second~~third quarter of 2023, we recorded ~~$2.4~~$13.5 million of costs associated with the cybersecurity event identified on July 23, 2023. Cost of sales included $9.6 million of manufacturing and network disruption costs incurred to ensure business continuity. Operating expenses included $3.9 million, primarily related to professional fees incurred for incident response, containment measures and stabilization of our information systems.
(3)			In the third quarter of 2023, we recorded $2.3 million of operational start-up costs related to the capacity expansion of our manufacturing and distribution facilities in the U.S., including personnel and facility related costs. In the ~~second~~third quarter of 2022, we incurred ~~$3.1~~$1.8 million of operational start-up costs. Cost of sales and operating expenses included personnel and facility related costs of $1.7 million and $0.1 million, respectively.
~~(3)~~(4)			In the ~~second~~third quarter of 2022, we recorded ~~$9.4~~$2.7 million of charges related to the transition of our ERP system. Cost of sales included $2.3 million of manufacturing facility ERP system transition costs, including labor, logistics, training and travel. Operating expenses included $0.4 million, primarily related to professional fees.
~~(4)~~(5)			In the ~~second~~third quarter of 2022, we recorded ~~$4.1~~$1.2 million of restructuring costs primarily associated with headcount reductions.
~~(5)~~(6)			Certain subsidiaries in the International business segment were accounted for as discontinued operations and had been designated as unrestricted subsidiaries in the 2019 Credit Agreement. Therefore, these subsidiaries were excluded from our adjusted financial measures for covenant compliance purposes.
(7)			Adjusted income tax provision represents the tax effects associated with the aforementioned items.

Table of Contents

Adjusted Gross Profit, Adjusted Gross Margin, Adjusted Operating Income (Expense) and Adjusted Operating Margin

The following table sets forth the reconciliation of our reported gross profit and operating income (expense) to the calculation of adjusted gross profit and adjusted operating income (expense) for the three months ended ~~June~~September 30, 2023.

~~Table of Contents~~


		Three Months Ended June 30, 2023															Three Months Ended September 30, 2023
(in millions, except percentages)	(in millions, except percentages)	Consolidated		Margin		North America		Margin		International		Margin		Corporate		(in millions, except percentages)	Consolidated		Margin		North America		Margin		International		Margin		Corporate
Net sales	Net sales	$	1,269.7			$	1,016.8			$	252.9			$	—	Net sales	$	1,277.1			$	1,023.7			$	253.4			$	—

Gross profit	Gross profit	$	542.3	42.7	%	$	403.4	39.7	%	$	138.9	54.9	%	$	—	Gross profit	$	573.7	44.9	%	$	430.4	42.0	%	$	143.3	56.6	%	$	—
Adjustments:	Adjustments:															Adjustments:
Operational start-up costs (1)		2.4				2.4				—				—

Cybersecurity event (1)																Cybersecurity event (1)	9.6				9.6				—				—
Operational start-up costs (2)																Operational start-up costs (2)	2.3				2.3				—				—
Total adjustments																Total adjustments	11.9				11.9				—				—

Adjusted gross profit	Adjusted gross profit	$	544.7	42.9	%	$	405.8	39.9	%	$	138.9	54.9	%	$	—	Adjusted gross profit	$	585.6	45.9	%	$	442.3	43.2	%	$	143.3	56.6	%	$	—

Operating income (expense)	Operating income (expense)	$	158.8	12.5	%	$	174.1	17.1	%	$	33.9	13.4	%	$	(49.2)	Operating income (expense)	$	183.2	14.3	%	$	195.5	19.1	%	$	40.0	15.8	%	$	(52.3)
Adjustments:	Adjustments:															Adjustments:
Transaction costs (2)		10.6				—				—				10.6
Operational start-up costs (1)		2.4				2.4				—				—
Transaction costs (3)																Transaction costs (3)	15.7				—				—				15.7
Cybersecurity event (1)																Cybersecurity event (1)	13.5				10.0				1.1				2.4
Operational start-up costs (2)																Operational start-up costs (2)	2.3				2.3				—				—
Total adjustments	Total adjustments	13.0				2.4				—				10.6		Total adjustments	31.5				12.3				1.1				18.1

Adjusted operating income (expense)	Adjusted operating income (expense)	$	171.8	13.5	%	$	176.5	17.4	%	$	33.9	13.4	%	$	(38.6)	Adjusted operating income (expense)	$	214.7	16.8	%	$	207.8	20.3	%	$	41.1	16.2	%	$	(34.2)


(1)			In the ~~second~~third quarter of 2023, we recorded ~~$2.4~~$13.5 million of costs associated with the cybersecurity event identified on July 23, 2023. Cost of sales included $9.6 million of manufacturing and network disruption costs incurred to ensure business continuity. Operating expenses included $3.9 million, primarily related to professional fees incurred for incident response, containment measures and stabilization of our information systems.
(2)			In the third quarter of 2023, we recorded $2.3 million of operational start-up costs in cost of sales related to the capacity expansion of our manufacturing and distribution facilities in the U.S., including personnel and facility related costs.
~~(2)~~(3)			In the ~~second~~third quarter of 2023, we recorded ~~$10.6~~$15.7 million of transaction costs, primarily related to legal and professional fees associated with the pending acquisition of Mattress Firm.

Table of Contents

The following table sets forth our reported gross profit and operating income (expense) to the calculation of adjusted gross profit and adjusted operating income (expense) for the three months ended ~~June~~September 30, 2022.


		Three Months Ended June 30, 2022															Three Months Ended September 30, 2022
(in millions, except percentages)	(in millions, except percentages)	Consolidated		Margin		North America		Margin		International		Margin		Corporate		(in millions, except percentages)	Consolidated		Margin		North America		Margin		International		Margin		Corporate
Net sales	Net sales	$	1,211.0			$	964.7			$	246.3			$	—	Net sales	$	1,283.3			$	1,057.7			$	225.6			$	—

Gross profit	Gross profit	$	496.5	41.0	%	$	365.8	37.9	%	$	130.7	53.1	%	$	—	Gross profit	$	541.1	42.2	%	$	420.7	39.8	%	$	120.4	53.4	%	$	—
Adjustments:	Adjustments:															Adjustments:
ERP system transition (1)	ERP system transition (1)	5.4				5.4				—				—		ERP system transition (1)	2.3				2.3				—				—
Operational start-up costs (2)	Operational start-up costs (2)	2.5				2.5				—				—		Operational start-up costs (2)	1.7				1.7				—				—
Total adjustments	Total adjustments	7.9				7.9				—				—		Total adjustments	4.0				4.0				—				—

Adjusted gross profit	Adjusted gross profit	$	504.4	41.7	%	$	373.7	38.7	%	$	130.7	53.1	%	$	—	Adjusted gross profit	$	545.1	42.5	%	$	424.7	40.2	%	$	120.4	53.4	%	$	—

Operating income (expense)	Operating income (expense)	$	143.9	11.9	%	$	146.1	15.1	%	$	35.8	14.5	%	$	(38.0)	Operating income (expense)	$	201.0	15.7	%	$	205.0	19.4	%	$	32.6	14.5	%	$	(36.6)
Adjustments:	Adjustments:															Adjustments:
ERP system transition (1)	ERP system transition (1)	9.4				8.2				—				1.2		ERP system transition (1)	2.7				2.7				—				—
Operational start-up costs (2)																Operational start-up costs (2)	1.8				1.8				—				—
Restructuring costs (3)	Restructuring costs (3)	3.9				1.8				—				2.1		Restructuring costs (3)	1.2				—				0.6				0.6
Operational start-up costs (2)		2.7				2.7				—				—
Total adjustments	Total adjustments	16.0				12.7				—				3.3		Total adjustments	5.7				4.5				0.6				0.6

Adjusted operating income (expense)	Adjusted operating income (expense)	$	159.9	13.2	%	$	158.8	16.5	%	$	35.8	14.5	%	$	(34.7)	Adjusted operating income (expense)	$	206.7	16.1	%	$	209.5	19.8	%	$	33.2	14.7	%	$	(36.0)

~~Table of Contents~~


(1)			In the ~~second~~third quarter of 2022, we recorded ~~$9.4~~$2.7 million of charges related to the transition of our ERP system. Cost of sales included $2.3 million of manufacturing facility ERP system transition costs, including labor, logistics, training and travel. Operating expenses included $0.4 million, primarily related to professional fees.
(2)			In the ~~second~~third quarter of 2022, we incurred ~~$3.1~~$1.8 million of operational start-up costs related to the capacity expansion of our manufacturing and distribution facilities in the U.S.~~, including $0.4~~ Cost of sales and operating expenses included personnel and facility related costs of $1.7 million ~~of other expense.~~and $0.1 million, respectively.
(3)			In the ~~second~~third quarter of 2022, we recorded ~~$4.1~~$1.2 million of restructuring costs primarily associated with headcount ~~reductions, including $0.2 million of other expense.~~reductions.

Table of Contents

EBITDA, Adjusted EBITDA and Consolidated Indebtedness less Netted Cash

The following reconciliations are provided below:

•Net income to EBITDA and adjusted EBITDA

•Ratio of consolidated indebtedness less netted cash to adjusted EBITDA

•Total debt, net to consolidated indebtedness less netted cash

We believe that presenting these non-GAAP measures provides investors with useful information with respect to our operating performance, cash flow generation and comparisons from period to period, as well as general information about our leverage.

The ~~2019~~2023 Credit Agreement provides the definition of adjusted EBITDA. Accordingly, we present adjusted EBITDA to provide information regarding our compliance with requirements under the ~~2019~~2023 Credit Agreement.

The following table sets forth the reconciliation of our reported net income to the calculations of EBITDA and adjusted EBITDA for the three months ended ~~June~~September 30, 2023 and 2022:


		Three Months Ended					Three Months Ended
(in millions)	(in millions)	June 30, 2023		June 30, 2022		(in millions)	September 30, 2023		September 30, 2022
Net income	Net income	$	92.4	$	90.6	Net income	$	113.3	$	132.7
Interest expense, net	Interest expense, net	33.6		23.7		Interest expense, net	32.6		26.8
Income taxes	Income taxes	32.2		28.3		Income taxes	36.8		41.1
Depreciation and amortization	Depreciation and amortization	46.3		44.2		Depreciation and amortization	45.5		44.8
EBITDA	EBITDA	$	204.5	$	186.8	EBITDA	$	228.2	$	245.4
Adjustments:	Adjustments:					Adjustments:
Transaction costs (1)	Transaction costs (1)	10.6		—		Transaction costs (1)	15.7		—
Operational start-up costs (2)		2.4		3.1
ERP system transition (3)		—		9.4
Restructuring costs (4)		—		4.1
Cybersecurity event (2)						Cybersecurity event (2)	13.5		—
Operational start-up costs (3)						Operational start-up costs (3)	2.3		1.8
ERP system transition (4)						ERP system transition (4)	—		2.7
Restructuring costs (5)						Restructuring costs (5)	—		1.2
Loss from discontinued operations, net of tax(6)						Loss from discontinued operations, net of tax(6)	—		0.8
Adjusted EBITDA	Adjusted EBITDA	$	217.5	$	203.4	Adjusted EBITDA	$	259.7	$	251.9


(1)			In the ~~second~~third quarter of 2023, we recorded ~~$10.6~~$15.7 million of transaction costs, primarily related to legal and professional fees associated with the pending acquisition of Mattress Firm.
(2)			In the ~~second~~third quarter of 2023, we recorded ~~$2.4~~$13.5 million of costs associated with the cybersecurity event identified on July 23, 2023. Cost of sales included $9.6 million of manufacturing and network disruption costs incurred to ensure business continuity. Operating expenses included $3.9 million, primarily related to professional fees incurred for incident response, containment measures and stabilization of our information systems.
(3)			In the third quarter of 2023, we recorded $2.3 million of operational start-up costs in cost of sales related to the capacity expansion of our manufacturing and distribution facilities in the U.S., including personnel and facility related costs. In the ~~second~~third quarter of 2022, we ~~incurred $3.1~~recorded $1.8 million of operational start-up costs, primarily in cost of sales, related to the capacity expansion of our manufacturing and distribution facilities in the U.S.
~~(3)~~(4)			In the ~~second~~third quarter of 2022, we recorded ~~$9.4~~$2.7 million of charges related to the transition of our ERP system. Cost of sales included $2.3 million of manufacturing facility ERP system transition costs, including labor, logistics, training and travel. Operating expenses included $0.4 million, primarily related to professional fees.
~~(4)~~(5)			In the ~~second~~third quarter of 2022, we recorded ~~$4.1~~$1.2 million of restructuring costs primarily associated with headcount reductions.
(6)			Certain subsidiaries in the International business segment were accounted for as discontinued operations and had been designated as unrestricted subsidiaries in the 2019 Credit Agreement. Therefore, these subsidiaries were excluded from our adjusted financial measures for covenant compliance purposes.

3234

Table of Contents

The following table sets forth the reconciliation of our net income to the calculations of EBITDA and adjusted EBITDA for the trailing twelve months ended ~~June~~September 30, 2023:


	Trailing Twelve Months Ended
(in millions)	~~June~~September 30, 2023
Net income	$	~~412.1~~392.7
Interest expense, net	~~124.8~~130.6
Income tax provision	~~109.3~~105.0
Depreciation and amortization	~~184.3~~185.0
EBITDA	$	~~830.5~~813.3
Adjustments:
~~Loss from discontinued operations, net of tax~~Transaction costs (1)	~~0.4~~31.5
~~Transaction costs~~Cybersecurity event (2)	~~15.8~~13.5
Operational start-up costs (3)	8.0
ERP system transition ~~(3)~~	~~9.3~~
~~Operational start-up costs~~ (4)	~~7.5~~6.6
Restructuring costs (5)	~~5.9~~4.7
Adjusted EBITDA	$	~~869.4~~877.6

Consolidated indebtedness less netted cash	$	~~2,699.1~~2,534.7

Ratio of consolidated indebtedness less netted cash to adjusted EBITDA	~~3.10~~2.89 times


(1)			Certain subsidiaries in the International business segment are accounted for as discontinued operations and have been designated as unrestricted subsidiaries in the 2019 Credit Agreement. Therefore, these subsidiaries are excluded from our adjusted financial measures for covenant compliance purposes.
~~(2)~~			In the trailing twelve months ended ~~June~~September 30, 2023, we recognized ~~$15.8~~$31.5 million of transaction costs associated with the pending acquisition of Mattress Firm.
(2)			In the trailing twelve months ended September 30, 2023, we recorded $13.5 million of costs associated with the cybersecurity event identified on July 23, 2023. Cost of sales included $9.6 million of manufacturing and network disruption costs incurred to ensure business continuity. Operating expenses included $3.9 million, primarily related to professional fees incurred for incident response, containment measures and stabilization of our information systems.
(3)			In the trailing twelve months ended September 30, 2023, we recognized $8.0 million of operational start-up costs in cost of sales for the capacity expansion of our manufacturing and distribution facilities in the U.S., which include personnel and facility related costs.
(4)			In the trailing twelve months ended ~~June~~September 30, 2023, we recognized ~~$9.3~~$6.6 million of charges related to the transition of our ERP system.
~~(4)~~			In the trailing twelve months ended June 30, 2023, we recognized $7.5 million of operational start-up costs primarily related to the capacity expansion of our manufacturing and distribution facilities in the U.S., including personnel and facility related costs.
(5)			In the trailing twelve months ended ~~June~~September 30, 2023, we recognized ~~$5.9~~$4.7 million of restructuring costs primarily associated with headcount reductions related to organizational changes.

~~Under the~~On October 10, 2023, our 2023 Credit Agreement replaced our 2019 Credit ~~Agreement, the definition of adjusted~~Agreement. Adjusted EBITDA contains certain restrictions that limit adjustments to net income when calculating adjusted ~~EBITDA.~~EBITDA under both the 2019 Credit Agreement and the 2023 Credit Agreement. For the ~~trailing~~ twelve months ended ~~June~~September 30, 2023, our adjustments to net income when calculating adjusted EBITDA did not exceed the allowable amount under either the 2019 Credit Agreement or the 2023 Credit Agreement.

The 2023 Credit Agreement requires compliance with certain financial covenants providing, among other things, for maintenance of a minimum consolidated interest coverage ratio, maintenance of a maximum consolidated total net leverage ratio, and maintenance of a maximum consolidated secured net leverage ratio. The consolidated total net leverage ratio is calculated using consolidated indebtedness less netted cash. Consolidated indebtedness includes debt recorded on the Condensed Consolidated Balance Sheets as of the reporting date, plus letters of credit outstanding in excess of $60.0 million and short-term other debt. We are allowed to subtract from consolidated indebtedness an amount equal to 100.0% of the domestic and foreign unrestricted cash ("netted cash").

Under the 2023 Credit Agreement and the 2019 Credit Agreement, the ratio of adjusted EBITDA to consolidated indebtedness less netted cash ~~to adjusted EBITDA is 3.10~~was 2.89 times for the trailing twelve months ended ~~June~~September 30, 2023. The ~~2019~~2023 Credit Agreement requires us to maintain a ratio of consolidated indebtedness less netted cash to adjusted EBITDA of less than 5.00 times.

3335

Table of Contents

The following table sets forth the reconciliation of our reported total debt to the calculation of consolidated indebtedness less netted cash as of ~~June~~September 30, 2023. "Consolidated Indebtedness" and "Netted Cash" are terms used in the ~~2019~~2023 Credit Agreement for purposes of certain financial covenants.


(in millions)	~~June~~September 30, 2023
Total debt, net	$	~~2,781.1~~2,608.5
Plus: Deferred financing costs (1)	~~18.8~~17.8
Consolidated indebtedness	~~2,799.9~~2,626.3
Less: Netted cash (2)	~~100.8~~91.6
Consolidated indebtedness less netted cash	$	~~2,699.1~~2,534.7


(1)			We present deferred financing costs as a direct reduction from the carrying amount of the related debt in the Condensed Consolidated Balance Sheets. For purposes of determining total debt for financial covenant purposes, we have added these costs back to total debt, net as calculated per the Condensed Consolidated Balance Sheets.
(2)			Netted cash includes cash and cash equivalents for domestic and foreign subsidiaries designated as restricted subsidiaries in the ~~2019~~2023 Credit Agreement.

Critical Accounting Policies and Estimates

For a discussion of our critical accounting policies and estimates, please refer to ITEM 7 under Part II, "Management’s Discussion and Analysis of Financial Condition and Results of Operations," in the 2022 Annual Report. There have been no material changes to our critical accounting policies and estimates in 2023.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company's market risks are discussed in detail in ~~Item~~ITEM 7A of Part II of our 2022 Annual Report. Management has reassessed the quantitative and qualitative market risk disclosures described in our 2022 Annual Report and determined there were no material changes to market risks for the ~~six~~nine months ended ~~June~~September 30, 2023.

ITEM 4. CONTROLS AND PROCEDURES

An evaluation was performed under the supervision and with the participation of our management, including our Chief Executive Officer (principal executive officer) and Chief Financial Officer (principal financial officer), of the effectiveness of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, as of the end of the period covered by this Report. Based on that evaluation, our management, including our Chief Executive Officer and Chief Financial Officer, concluded that our disclosure controls and procedures were effective as of ~~June~~September 30, 2023, and were designed to ensure that information required to be disclosed by us in reports that we file or submit under the Exchange Act, is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

Changes in Internal Control over Financial Reporting:

There were no changes in our internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Exchange Act Rules 13a-15 or 15d-15 that was conducted during the last fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

Information regarding legal proceedings can be found in Note 8, "Commitments and Contingencies," of the "Notes to Condensed Consolidated Financial Statements," under Part I, ITEM 1, "Financial Statements" of this Report and is incorporated by reference herein.

3436

Table of Contents

ITEM 1A. RISK FACTORS

The information presented below supplements the risk factors set forth in our 2022 Annual Report. In addition to the risk factors set forth below, refer to Part I, ITEM 1A., "Risk Factors", in our 2022 Annual Report and "Special Note Regarding Forward-Looking Statements" herein for information regarding other factors that could affect our business, operating results or financial condition.

We rely significantly on information technology and any failure, inadequacy, interruption or security lapse of that technology, including cyber-based attacks, could harm our ability to effectively operate our business.

We rely on IT systems to operate and manage our business and to process, maintain and safeguard information essential to our business as well as information relating to third-parties, including our customers, suppliers and employees. These systems are vulnerable to events beyond our reasonable control, including cyberattacks and security breaches. Such events could result in operational slowdowns, shutdowns or other difficulties; loss of sales, revenues or market share; compromise or loss of sensitive or proprietary information, including the misappropriation of our customers' or employees' personal information; destruction or corruption of data, including valuable business data; costs of remediation, upgrades, repair or recovery; breaches of obligations to third parties under privacy laws or contracts; exhaustion of insurance coverage and increased insurance premiums; fines or lawsuits; or other damage to our reputation or customer relationships; each of which, depending on the extent or duration of the event, could materially and adversely impact our business, operating results or financial condition.

We have been subject to cybersecurity incidents. As these attacks increase and become more sophisticated, the risks associated with such an event continue to increase, particularly as our digital business footprint expands. Our security measures and internal controls are designed to protect personal data, business information, including intellectual property, and other confidential information, to prevent data loss, and to prevent or detect security breaches. However, such measures and controls do not provide absolute security in preventing these cybersecurity events from occurring, particularly given that techniques used to access, disable or degrade service, or sabotage systems change frequently.

As previously disclosed, we identified a cybersecurity event on July 23, 2023 affecting certain of our data and IT systems, which resulted in the temporary interruption of our operations when we proactively shut down certain of our systems. This cybersecurity event, as well as any other breach of our network or databases, or those of our third-party providers, have resulted and may continue to result in the risks discussed herein.

Moreover, we rely on third-party technology service providers in ordinary course operations of our Direct channel, such as website hosting, payment systems and digital advertising. Our third-party service providers may be victims to cybersecurity events from time to time, and failure to prevent, detect or remediate such events may disrupt our operations could and cause financial or reputational harm, including if insurance coverage is insufficient to cover all losses or all types of claims that may arise.

Furthermore, we are subject to a constantly evolving regulatory landscape of laws and regulations relating to information technology security and personal data protection and privacy, including but not limited to the EU's General Data Protection Regulation and the California Consumer Privacy Act, each of which have imposed new and expanded compliance requirements on companies, including us, that process personal data from citizens living in applicable jurisdictions. Any failure to comply with applicable laws and regulations relating to data security and privacy, due to various factors within or outside of our control, could result in costly investigations from regulators and litigation, expose us to potentially significant penalties, and result in negative publicity that could damage our reputation and credibility.

None.

~~Table of Contents~~

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

(a) Not applicable.

(b) Not applicable.

The following table sets forth purchases of our common stock for the three months ended ~~June~~September 30, 2023:
Period (a) Total number of shares purchased (b) Average price paid per share (c) Total number of shares purchased as part of publicly announced plans or programs
(d) Maximum number of shares (or approximate dollar value of shares) that may yet be purchased under the plans or programs
(in millions)
April 1, 2023 - April 30, 2023 — $— — $774.5
May 1, 2023 - May 31, 2023 7,035 (1) $37.38 — $774.5
June 1, 2023 - June 30, 2023 — $— — $774.5
Total 7,035 —


Period	(a) Total number of shares purchased		(b) Average price paid per share	(c) Total number of shares purchased as part of publicly announced plans or programs	(d) Maximum number of shares (or approximate dollar value of shares) that may yet be purchased under the plans or programs (in millions)
July 1, 2023 - July 31, 2023	—		$—	—	$774.5
August 1, 2023 - August 31, 2023	2,579	(1)	$45.89	—	$774.5
September 1, 2023 - September 30, 2023	—		$—	—	$774.5
Total	2,579			—


(1)			Includes shares withheld upon the vesting of certain equity awards to satisfy tax withholding obligations. The shares withheld were valued at the closing price of the common stock on the New York Stock Exchange on the vesting date or prior business day.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

(a) Not applicable.

(b) Not applicable.

(c) During the quarter ended ~~June~~September 30, 2023, none of our directors or executive officers adopted any contract, instruction or written plan for the purchase or sale of Company securities that was intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) (a ~~“10b5-1~~"10b5-1 trading ~~arrangement”~~arrangement") or any ~~“non-Rule~~"non-Rule 10b5-1 trading ~~arrangement”~~arrangement" (as those terms are defined Regulation S-K, Item 408).

3637

Table of Contents

ITEM 6. EXHIBITS

The following is an index of the exhibits included in this report:



2.1			Agreement and Plan of Merger, dated as of May 9, 2023, by and among Tempur Sealy International, Inc., Lima Holdings Corporation, Lima Deal Corporation LLC, Mattress Firm Group Inc., and Steenbok Newco 9 Limited, solely in its capacity as Stockholder Representative (filed as Exhibit 2.1 to the ~~Registrant's~~Registrant 's Current Report on Form 8-K as filed May 11, 2023). (1)
3.1			Amended and Restated Certificate of Incorporation of Tempur-Pedic International Inc. (filed as Exhibit 3.1 to Amendment No. 3 to the ~~Registrant’s~~Registrant 's registration statement on Form S-1/A (File No. 333-109798) as filed on December 12, 2003). (1)
3.2			Amendment to Certificate of Incorporation of Tempur-Pedic International Inc. (filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K as filed on May 24, 2013). (1)
3.3			Second Certificate of Amendment to the Amended and Restated Certificate of Incorporation of Tempur Sealy International, Inc. (filed as Exhibit 3.1 to the Registrant's Current Report on Form 8-K as filed on May 10, ~~2021)~~2021 ). (1)
3.4			Seventh Amended and Restated By-laws of Tempur Sealy International, Inc. (filed as Exhibit 3.1 to the ~~Registrant’s~~Registrant 's Current Report on Form 8-K as filed on February 11, 2019). (1)
4.1			Indenture, dated as of March 25, 2021, among Tempur Sealy International, Inc., the Guarantors party thereto and The Bank of New York Mellon Trust Company, N.A., as Trustee (filed as Exhibit 4.1 to the ~~Registrant’s~~Registrant 's Current Report on Form 8-K as filed on March 25, 2021). (1).
4.2			Form of 4.00% Senior Notes due 2029 (included in Exhibit 4.1 to the ~~Registrant’s~~Registrant 's Current Report on Form 8-K as filed on March 25, 2021). (1)
4.3			Indenture, dated as of September 24, 2021 among Tempur Sealy International, Inc., the Guarantors party thereto and The Bank of New York Mellon Trust Company, N.A., as Trustee (filed as Exhibit 10.1 (but numbered 4.1) to the Registrant’s Current Report on Form 8-K as filed on September 24, 2021). (1)
4.4			Form of 3.875% Senior Notes due 2031 (included in Exhibit 10.1 (but numbered 4.2 )4.2) to the ~~Registrant’s~~Registrant 's Current Report on Form 8-K as filed on September 24, 2021). (1)
4.5			Description of Securities (filed as Exhibit 4.12 to the Registrant's Annual Report on Form 10-K as filed on February 22, 2022). (1)
10.1			~~Second Amended and Restated~~ Credit ~~and Security~~ Agreement dated ~~April 6,~~as of October 10, 2023 among Tempur Sealy International, Inc.,as ~~master servicer, Tempur Sealy Receivables, LLC, as~~parent borrower, the Additional Borrowers from time to time parties thereto, the Severa l Lenders from time to time ~~party~~parties thereto, and ~~Wells Fargo~~ Bank ~~National Association,~~of America, N.A., as administrative agent (filed as Exhibit 10.1 to the Registrant's Current Report on Form 8-K as filed ~~April 6, 2023)~~. ~~(1)~~
~~10.2~~			~~Steinhoff Voting Agreement, dated as of May 9, 2023, between Tempur Sealy International, Inc. and the Steinhoff parties thereto(filed as Exhibit~~ ~~10.1~~ ~~to the Registrant's Current Report~~ on ~~Form 8-K as filed May~~October 11, ~~2023).(1)~~
~~10.3~~			~~Form of Lender Stockholder Support Agreement, dated as of May 9, 2023, between Tempur Sealy International, Inc. and the lender stockholders party thereto(filed as Exhibit~~ ~~10.2~~ ~~to the Registrant's Current Report on Form 8-K as filed May 11, 2023~~). ~~(1)~~
~~10.4~~			~~Form of Management Lock-Up Agreement, dated as of May 9, 2023, between Tempur Sealy International, Inc. and the management holders party thereto(filed as Exhibit~~ ~~10.3~~ ~~to the Registrant's Current Report on Form 8-K as filed May 11, 2023)~~. ~~(1)~~
~~10.5~~			Amendment No. 6 dated May 19, 2023, by and among Tempur Sealy International, Inc, as parent borrower, the several banks and other financial institutions party thereto, JPMorgan Chase Bank, N.A., as administrative agent, to the Amended and Restated Credit Amendment Agreement dated as of October 16, 2019, as amended ~~(filed as Exhibit 10.1 to the Registrants Current Report on Form 8~~-~~K as filed on~~ ~~May~~ ~~22,~~ 2023). (1)
31.1			Certification of Chief Executive Officer, pursuant to Securities Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2			Certification of Chief Financial Officer, pursuant to Securities Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1*			Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101			The following materials from Tempur Sealy International, Inc.'s Quarterly Report on Form 10-Q for the quarter ended ~~June~~September 30, 2023, formatted in Inline XBRL (eXtensible Business Reporting Language): (i) the Condensed Consolidated Statements of Income, (ii) the Condensed Consolidated Statements of Comprehensive Income, (iii) the Condensed Consolidated Balance Sheets, (iv) the Condensed Consolidated Statements of Stockholders' Equity, (v) the Condensed Consolidated Statements of Cash Flows, and (vi) the Notes to Condensed Consolidated Financial Statements.
104			The cover page from the Company’s Quarterly Report on Form 10-Q for the quarter ended ~~June~~September 30, 2023, formatted in Inline XBRL.


(1)			Incorporated by reference.
*			This exhibit shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (15 U.S.C. 78r), or otherwise subject to the liabilities of that Section, nor shall it be deemed incorporated by reference in any filings under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, whether made before or after the date hereof and irrespective of any general incorporation language in any filings.

3738

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


	TEMPUR SEALY INTERNATIONAL, INC.

Date: ~~August 9,~~November 8, 2023	By:	/s/ BHASKAR RAO
		Bhaskar Rao
		Executive Vice President and Chief Financial Officer

3839