Leggett & Platt, Incorporated (LEG) Financials

EPS

Hollow marker is the consensus estimate; filled is the reported figure, colored by beat or miss.

Revenue

Outlined bar is the consensus estimate; solid is reported.

Results

Periods without a consensus estimate or a reported figure show a dash.

Period	EPS estimate	EPS actual	EPS surprise %	Revenue estimate	Revenue actual	Revenue surprise %
Q2 26	$0.26	$0.39	+50.0%	—	$999.7M	—
Q1 26	$0.23	$0.22	-4.3%	—	—	—
Q4 25	$0.31	$0.3	-3.2%	—	—	—
Q3 25	$0.22	$0.24	+9.1%	—	—	—
Q2 25	$0.2	$0.21	+5.0%	—	—	—
Q1 25	$0.33	$0.32	-3.0%	—	—	—
Q4 24	$0.3	$0.29	-3.3%	—	—	—
Q3 24	$0.24	$0.23	-4.2%	—	—	—
Q2 24	$0.27	$0.26	-3.7%	—	—	—
Q1 24	$0.4	$0.36	-10.0%	—	—	—
Q4 23	$0.39	$0.38	-2.6%	—	—	—
Q3 23	$0.26	$0.39	+50.0%	—	—	—
Q2 23	$0.48	$0.39	-18.7%	—	—	—
Q1 23	$0.5	$0.52	+4.0%	—	—	—
Q4 22	$0.7	$0.7	0.0%	—	—	—
Q3 22	$0.56	$0.66	+17.9%	—	—	—

EPS

Reported per-share earnings by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.

Revenue

Reported revenue by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.

Results

Periods without a consensus estimate or a reported figure show a dash.

Period	EPS estimate	EPS actual	EPS surprise %	Revenue estimate	Revenue actual	Revenue surprise %
FY25	—	$1.7	—	—	$4.1B	—
FY24	—	-$3.73	—	—	$4.4B	—
FY23	—	-$1	—	—	$4.7B	—
FY22	—	$2.28	—	—	$5.1B

Total revenue

Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.

Period	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25
Revenue	$3.7B	$3.9B	$4.3B	$4.8B	$4.3B	$5.1B	$5.1B	$4.7B	$4.4B	$4.1B
YoY change	-4.27%	+5.17%	+8.26%	+11.3%	-9.94%	+18.5%	+1.46%	-8.19%	-7.23%	-7.49%

Revenue and profits

Revenue, gross profit, operating income, and net income per period.

Condensed income statement

Click a row to chart it; unreported figures show a dash.

Period	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25
Revenue	3.7B	3.9B	4.3B	4.8B	4.3B	5.1B	5.1B	4.7B	4.4B	4.1B
Cost of revenue	2.8B	3.1B	3.4B	3.7B	3.4B	4B	4.2B	3.9B	3.6B	3.3B
Gross profit	901.7M	882.4M	888.7M	1B	904.1M	1B	976.8M	853.8M	749.1M	744.1M
Gross margin	24%	22.4%	20.8%	21.5%	21.1%	20.5%	19%	18.1%	17.1%	18.3%
Research & development	—	—	—	—	—	—	—	—	—	—
Selling, general & administrative	395.7M	400.5M	425.1M	469.7M	424.4M	422.1M	427.3M	465.4M	508.8M	488.3M
Operating expenses	393.5M	396M	425.1M	469.7M	403M	422.1M	427.3M	465.4M	508.8M	488.3M
Operating income	486.1M	461.2M	443.1M	491M	414.5M	548.7M	482.7M	319.4M	218.3M	239.6M
Operating margin	13%	11.7%	10.4%	10.3%	9.68%	10.8%	9.38%	6.76%	4.98%	5.91%
Non-operating income, net	35.9M	6.7M	-6.2M	-4.2M	-7M	47.3M	2.3M	-410.6M	-648.2M	116.4M
Pretax income	487.1M	432M	384.4M	403.5M	327.9M	522.1M	403.6M	-173.4M	-509.2M	289.7M
Income tax	120M	138.4M	78.3M	89.4M	74.8M	119.5M	93.7M	-36.6M	2.2M	54.3M
Net income	386.2M	292.7M	306.1M	314.1M	253.1M	402.6M	309.9M	-136.8M	-511.4M	235.4M
Net margin	10.3%	7.42%	7.17%	6.61%	5.91%	7.94%	6.02%	-2.9%	-11.7%	5.81%
EBITDA	604.3M	579.9M	595.4M	692.8M	612M	742.8M	671.1M	503M	364.6M	351.7M
EPS	2.8	2.15	2.28	2.48	1.82	2.95	2.28	-1	-3.73	1.7
Diluted EPS	2.76	2.13	2.26	2.47	1.82	2.94	2.27	-1	-3.73	1.69

Revenue and profits

Revenue, gross profit, operating income, and net income per period.

Condensed income statement

Click a row to chart it; unreported figures show a dash.

Period	Q3 23	Q4 23	Q1 24	Q2 24	Q3 24	Q4 24	Q1 25	Q2 25	Q3 25	Q4 25	Q1 26	Q2 26
Revenue	1.2B	1.1B	1.1B	1.1B	1.1B	1.1B	1B	1.1B	1B	938.6M	918.2M	999.7M
Cost of revenue	961.1M	915.3M	910.5M	942.1M	901.1M	880.8M	832.1M	865.4M	842.7M	770.8M	747.5M	796.5M
Gross profit	214.3M	199.8M	186.4M	186.5M	200.6M	175.6M	190M	192.6M	193.7M	167.8M	170.7M	203.2M
Gross margin	18.2%	17.9%	17%	16.5%	18.2%	16.6%	18.6%	18.2%	18.7%	17.9%	18.6%	20.3%
Research & development	—	—	—	—	—	—	—	—	—	—	—	—
Selling, general & administrative	109.1M	121.1M	125.9M	131.5M	127M	124.4M	123.6M	118.4M	124.5M	121.8M	121.5M	119.8M
Operating expenses	109.1M	121.1M	125.9M	131.5M	127M	124.4M	123.6M	118.4M	124.5M	121.8M	121.5M	119.8M
Operating income	87.3M	61.3M	55.6M	50.3M	66.4M	46M	61.4M	70.6M	65.4M	42.2M	45.6M	80.3M
Operating margin	7.43%	5.5%	5.07%	4.46%	6.03%	4.35%	6.01%	6.67%	6.31%	4.5%	4.97%	8.03%
Non-operating income, net	4.1M	-428.9M	7.4M	-664.6M	11.3M	-2.3M	1.5M	19.8M	105.7M	-10.6M	-1.1M	-200K
Pretax income	70.9M	-386.3M	42.4M	-634.3M	57.7M	25M	45.1M	71.7M	154.4M	18.5M	31.9M	68.4M
Income tax	18M	-88.9M	10.8M	-32.2M	12.8M	10.8M	14.5M	19.2M	27.2M	-6.6M	11.9M	21.3M
Net income	52.9M	-297.4M	31.6M	-602.1M	44.9M	14.2M	30.6M	52.5M	127.2M	25.1M	20M	47.1M
Net margin	4.5%	-26.7%	2.88%	-53.3%	4.08%	1.34%	2.99%	4.96%	12.3%	2.67%	2.18%	4.71%
EBITDA	133M	108.7M	86.7M	88.5M	104.8M	82.4M	93.4M	103.2M	98.6M	54.8M	68.7M	110.1M
EPS	0.39	-2.18	0.23	-4.39	0.33	0.1	0.22	0.38	0.92	0.18	0.14	0.34
Diluted EPS	0.39	-2.18	0.23	-4.39	0.33	0.1	0.22	0.38	0.91	0.18	0.14	0.33

P/E

Annual history by fiscal year; click a table row below to chart a different metric.

Current values are trailing twelve months where available, otherwise the latest fiscal year; unreported figures show a dash.

Key stats

Metric	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
Market cap	6.7B	6.5B	4.8B	6.9B	6B	5.6B	4.4B	3.6B	1.3B	1.5B	1.3B
Enterprise value	7.4B	7.2B	5.7B	8.9B	7.7B	7.5B	6.4B	5.4B	3B	2.6B	2.4B
Shares outstanding	137.9M	136M	134.3M	134.8M	135.7M	136.3M	136.1M	136.3M	137.3M	138.5M	138.5M

Valuation

Metric	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
P/E	17.5	22.2	15.7	21.8	23.8	13.9	14.2	—	—	6.47	5.9
P/S	1.8	1.65	1.13	1.44	1.4	1.11	0.85	0.75	0.3	0.38	0.32
P/B	6.16	5.45	4.16	5.22	4.22	3.4	2.67	2.67	1.91	1.49	1.16
EV/EBITDA	12.3	12.4	9.6	12.8	12.6	10.1	9.47	10.7	8.27	7.37	6.59
EV/Sales	1.98	1.83	1.34	1.87	1.81	1.49	1.24	1.14	0.69	0.64	0.61
Earnings yield	5.73%	4.51%	6.36%	4.58%	4.21%	7.18%	7.06%	—	—	15.5%	17%
FCF yield	6.36%	4.38%	5.83%	7.66%	8.92%	2.94%	7.78%	10.7%	17%	18.4%	19.2%
PEG	—	—	—	—	—	—	—	—	—	—	-0.57

Profitability

Metric	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
Gross margin	24%	22.4%	20.8%	21.5%	21.1%	20.5%	19%	18.1%	17.1%	18.3%	20.3%
Operating margin	13%	11.7%	10.4%	10.3%	9.68%	10.8%	9.38%	6.76%	4.98%	5.91%	8.38%
Net margin	10.3%	7.42%	7.17%	6.61%	5.91%	7.94%	6.02%	-2.9%	-11.7%	5.81%	5.64%
ROE	35.3%	24.6%	26.4%	23.9%	17.8%	24.4%	18.9%	-10.3%	-74.1%	23%	22.6%
ROA	12.9%	8.24%	9.05%	6.52%	5.27%	7.59%	5.98%	-2.95%	-14%	6.66%	4.13%
ROIC	20.7%	16.4%	17.1%	11.4%	10.2%	11.8%	10.3%	10.1%	9.14%	9.31%	8.59%
Return on tangible assets	36%	18.7%	22.6%	66%	40.9%	40.6%	35%	-10.4%	-28.5%	12.7%	11.3%

Financial health

Metric	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
Current ratio	1.88	1.81	1.87	1.66	1.65	1.55	2.02	1.49	2	2.25	2.35
Quick ratio	1.14	1.22	1.09	0.97	0.96	0.8	1.09	0.84	1.14	1.45	1.53
Debt / equity	0.88	1.05	1.01	1.74	1.45	1.39	1.39	1.65	2.97	1.62	1.52
Debt / assets	0.32	0.35	0.35	0.47	0.43	0.43	0.44	0.47	0.56	0.47	0.46
Net debt / EBITDA	1.12	1.25	1.51	2.93	2.8	2.59	2.94	3.64	4.66	3.04	3.32
Interest coverage	13.6	10.9	7.31	5.45	4.96	7.82	5.72	-0.96	-4.93	4.97	5.35
Effective tax rate	24.6%	32%	20.4%	22.2%	22.8%	22.9%	23.2%	0%	0%	18.7%	19.7%

Per share

Metric	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
Revenue per share	27.2	29	31.8	35.3	31.5	37.2	37.8	34.7	31.9	29.3	28
EPS (basic)	2.8	2.15	2.28	2.48	1.82	2.95	2.28	-1	-3.73	1.7	1.7
EPS (diluted)	2.76	2.13	2.26	2.47	1.82	2.94	2.27	-1	-3.73	1.69	1.56
Book value per share	7.93	8.76	8.62	9.74	10.5	12.1	12.1	9.79	5.03	7.38	7.92
FCF per share	3.11	2.09	2.09	3.89	3.95	1.21	2.51	2.81	1.63	2.03	1.11
Cash per share	2.04	3.87	2	1.84	2.57	2.65	2.33	2.68	2.55	4.24	4
Capex per share	0.9	1.17	1.19	1.06	0.49	0.78	0.74	0.83	0.59	—	—

Capital allocation

Metric	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
Capex / revenue	3.31%	4.04%	3.74%	3.01%	1.55%	2.1%	1.95%	2.41%	1.86%	—	—
Capex / operating cash flow	21.3%	34.4%	37.2%	22.8%	12.2%	35%	21.6%	105.5%	-23.3%	—	—
Payout ratio	45.9%	63.4%	63.3%	65.1%	83.6%	54.2%	74%	-175%	-26.7%	11.5%	12.8%
Dividend yield	2.63%	2.86%	4.02%	2.99%	3.52%	3.89%	5.23%	6.71%	10.3%	1.77%	2.17%

Yield

2.17%

trailing twelve months

Frequency

Quarterly

Last dividend

$0.05

ex-dividend Aug 10, 2026

Payout ratio

13%

of earnings

Dividend growth

0 years

consecutive annual raises

Dividend per share

Split-adjusted payout per share by ex-dividend date.

Recent payouts

Ex-dividend	Amount
Aug 10, 2026	$0.05
Jun 15, 2026	$0.05
Mar 13, 2026	$0.05

Period	Q3 23	Q4 23	Q1 24	Q2 24	Q3 24	Q4 24	Q1 25	Q2 25	Q3 25	Q4 25	Q1 26	Q2 26
Revenue	$1.2B	$1.1B	$1.1B	$1.1B	$1.1B	$1.1B	$1B	$1.1B	$1B	$938.6M	$918.2M	$999.7M
YoY change	-9.19%	-6.75%	-9.62%	-7.58%	-6.27%	-5.26%	-6.82%	-6.26%	-5.93%	-11.2%	-10.2%	-5.51%

Assets vs. liabilities & equity

What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.

Condensed balance sheet

Click a row to chart it; unreported figures show a dash.

Period	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25
Cash & short-term investments	281.9M	526.1M	268.1M	247.6M	348.9M	361.7M	316.5M	365.5M	350.2M	587.4M
Receivables	449.4M	521.4M	543.6M	563.4M	534.3M	620M	609M	564.9M	503M	433.7M
Inventory	519.6M	571.1M	633.9M	636.7M	691.5M	993.2M	907.5M	819.7M	722.6M	622.6M
Total current assets	1.3B	1.8B	1.5B	1.5B	1.7B	2.1B	2B	1.9B	1.7B	1.7B
Property, plant & equipment	6.1M	37.9M	71.7M	274.9M	209.1M	205.8M	180.6M	158.1M	123.1M	53.4M
Goodwill & intangibles	1.9B	2B	2B	4.3B	4.2B	4.3B	4.3B	3.3B	1.9B	1.7B
Total assets	3B	3.6B	3.4B	4.8B	4.8B	5.3B	5.2B	4.6B	3.7B	3.5B
Accounts payable	351.1M	430.3M	465.4M	463.4M	552.2M	613.8M	518.4M	536.2M	497.7M	466.6M
Short-term debt	3.6M	153.8M	1.2M	90.4M	93.3M	345.1M	58.9M	365.3M	54.7M	53M
Total current liabilities	706.6M	976.2M	815.7M	928.1M	1B	1.3B	968.1M	1.3B	846.4M	775M
Long-term debt	956.2M	1.1B	1.2B	2.2B	2B	1.9B	2.2B	1.8B	2B	1.6B
Total liabilities	1.9B	2.4B	2.2B	3.5B	3.4B	3.7B	3.5B	3.3B	3B	2.5B
Shareholders' equity	1.1B	1.2B	1.2B	1.3B	1.4B	1.6B	1.6B	1.3B	690.2M	1B
Total debt	959.8M	1.3B	1.2B	2.3B	2.1B	2.3B	2.3B	2.2B	2B	1.7B
Net debt	677.9M	725.6M	900.9M	2B	1.7B	1.9B	2B	1.8B	1.7B	1.1B

Assets vs. liabilities & equity

What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.

Condensed balance sheet

Click a row to chart it; unreported figures show a dash.

Period	Q3 23	Q4 23	Q1 24	Q2 24	Q3 24	Q4 24	Q1 25	Q2 25	Q3 25	Q4 25	Q1 26	Q2 26
Cash & short-term investments	273.9M	365.5M	361.3M	307M	277.2M	350.2M	412.6M	368.8M	460.7M	587.4M	510.5M	545.8M
Receivables	626.9M	564.9M	577.4M	593M	583.9M	503M	522.3M	542.2M	536.1M	433.7M	487.1M	518.4M
Inventory	834.9M	819.7M	807.4M	755.4M	754.4M	722.6M	678.3M	648.6M	634M	622.6M	663.3M	638.3M
Total current assets	1.9B	1.9B	1.9B	1.8B	1.7B	1.7B	1.8B	1.7B	1.7B	1.7B	1.7B	1.8B
Property, plant & equipment	161.8M	158.1M	153.1M	136.7M	129.2M	123.1M	107.7M	81.4M	72.3M	53.4M	70.4M	76.7M
Goodwill & intangibles	4.2B	3.3B	3.3B	1.9B	1.9B	1.9B	1.7B	1.7B	1.7B	1.7B	1.7B	1.7B
Total assets	5.1B	4.6B	4.6B	3.8B	3.8B	3.7B	3.7B	3.7B	3.5B	3.5B	3.5B	3.6B
Accounts payable	534.1M	536.2M	495.6M	521.8M	516M	497.7M	476.5M	468.4M	485.3M	466.6M	467.9M	475.5M
Short-term debt	64.8M	365.3M	361.8M	358.1M	354.8M	54.7M	53.3M	52.2M	47.7M	53M	51.6M	50M
Total current liabilities	1B	1.3B	1.2B	1.2B	1.2B	846.4M	810.4M	802.3M	794.1M	775M	748.7M	779.3M
Long-term debt	2.1B	1.8B	1.9B	1.9B	1.7B	2B	2.1B	1.9B	1.6B	1.6B	1.6B	1.6B
Total liabilities	3.4B	3.3B	3.3B	3.2B	3B	3B	3B	2.8B	2.6B	2.5B	2.5B	2.5B
Shareholders' equity	1.6B	1.3B	1.3B	668.3M	741.8M	690.2M	747.6M	855.8M	972.4M	1B	1B	1.1B
Total debt	2.2B	2.2B	2.3B	2.2B	2.1B	2B	2.1B	2B	1.7B	1.7B	1.6B	1.6B
Net debt	1.9B	1.8B	1.9B	1.9B	1.8B	1.7B	1.7B	1.6B	1.2B	1.1B	1.1B	1.1B

Cash generation and uses

Cash from operations, what's left after capex, and what went back to shareholders. Bars below the line are cash going out.

Condensed cash flow statement

Click a row to chart it; unreported figures show a dash.

Period	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25
Net income	386.2M	292.7M	306.1M	314.1M	253.1M	402.6M	309.9M	-136.8M	-511.4M	235.4M
Depreciation & amortization	115.4M	125.9M	136.1M	191.9M	189.4M	187.3M	179.8M	179.9M	136M	122.4M
Stock-based compensation	37.1M	36.6M	35.5M	33M	29.2M	34.2M	30.1M	27.6M	26.5M	19.6M
Change in working capital	18.8M	-66.7M	-45.8M	84.6M	80.2M	-323.2M	-36.3M	152.8M	62.9M	87.6M
Operating cash flow	582.4M	463.9M	429.4M	626.6M	540.5M	304.8M	465.3M	107.9M	-350.1M	338.2M
Capital expenditure	-124M	-159.4M	-159.6M	-143.1M	-66.2M	-106.6M	-100.3M	-113.8M	-81.6M	—
Investing cash flow	-102M	-165M	-277.8M	-1.4B	-49M	-226.2M	-181.2M	-91.3M	-36.6M	350.5M
Dividends paid	-177.4M	-185.6M	-193.7M	-204.6M	-211.5M	-218.3M	-229.2M	-239.4M	-136.3M	-27M
Share repurchases	-198M	-157.6M	-112.4M	-16.4M	-10.6M	-9.8M	-60.3M	-6M	-4.9M	-2.4M
Financing cash flow	-402.2M	-64.5M	-396.9M	731.1M	-461.7M	-32.8M	-286.2M	-358.8M	-270M	-413.2M
Net change in cash	78.2M	234.4M	-245.3M	-60.5M	29.8M	45.8M	-2.1M	-342.2M	-656.7M	275.5M
Free cash flow	428.6M	284.3M	280.7M	524.9M	536.4M	164.7M	341.1M	383.4M	224.1M	281M

Cash generation and uses

Cash from operations, what's left after capex, and what went back to shareholders. Bars below the line are cash going out.

Condensed cash flow statement

Click a row to chart it; unreported figures show a dash.

Period	Q3 23	Q4 23	Q1 24	Q2 24	Q3 24	Q4 24	Q1 25	Q2 25	Q3 25	Q4 25	Q1 26	Q2 26
Net income	52.9M	-297.4M	31.6M	-602.1M	44.9M	14.2M	30.6M	52.5M	127.2M	25.1M	20M	47.1M
Depreciation & amortization	45M	44.8M	32.9M	32.6M	36.4M	34.1M	31.6M	29.7M	29.4M	31.7M	28.2M	28.5M
Stock-based compensation	5.2M	5.9M	10M	7.8M	4.4M	4.3M	8.2M	4.3M	3.6M	3.5M	11.3M	3.9M
Change in working capital	50.2M	96.2M	-62.3M	46M	17.3M	61.9M	-38.8M	21.6M	29M	75.8M	-92.6M	-42.4M
Operating cash flow	143.8M	-254.6M	10.3M	-568.1M	89.1M	117.6M	28.3M	84M	125.9M	121.5M	-56.1M	45.8M
Capital expenditure	-22.2M	-23.4M	-25.9M	-15.5M	-18.4M	-21.8M	-13.3M	—	—	—	—	—
Investing cash flow	-14.8M	-13.9M	-10.4M	-8.2M	-200K	-17.8M	-6.1M	24.9M	293.6M	24.8M	13.7M	12.2M
Dividends paid	-61.2M	-61.3M	-61.3M	-61.7M	-6.7M	-6.6M	-6.7M	-6.8M	-6.7M	-6.8M	-6.8M	-6.8M
Share repurchases	-200K	-500K	-4.1M	-200K	-200K	-400K	-2M	-300K	-100K	0	-3.4M	-300K
Financing cash flow	-126.6M	-48M	18.1M	-135.2M	-129.5M	-23.4M	60M	-153.8M	-312.9M	-6.5M	-10.3M	-6.4M
Net change in cash	2.4M	-316.5M	18M	-711.5M	-40.6M	76.4M	82.2M	-44.9M	106.6M	139.8M	-52.7M	51.6M
Free cash flow	121.6M	122.7M	-32M	78.5M	77.1M	100.5M	-6.5M	75.5M	110.1M	101.9M	-80.4M	25.3M

Date	Ratio
Jun 16, 1998	2:1
Sep 18, 1995	2:1
Jun 16, 1992	2:1
Mar 17, 1986	3:2
Aug 29, 1983	2:1

Leggett & Platt, Incorporated Financials

EPS

Revenue

Results

EPS

Revenue

Results

Total revenue

Total revenue

Revenue and profits

Condensed income statement

Revenue and profits

Condensed income statement

P/E

Key stats

Valuation

Profitability

Financial health

Per share

Capital allocation

Dividend per share

Recent payouts

Assets vs. liabilities & equity

Condensed balance sheet

Assets vs. liabilities & equity

Condensed balance sheet

Cash generation and uses

Condensed cash flow statement

Cash generation and uses

Condensed cash flow statement

Split history