10 Year Financial Data of Leggett & Platt, Inc. (LEG)

34.19 (1y: +69%)

Market Cap	4.82 B	P/E(ttm)	19.80
Enterprise Value	5.53 B	P/B	3.40

LEG- NYSE (USA)
Leggett & Platt, Inc.

Currently 1/5

Business Predictability Rank: 1-Star
Back Testing Results:
Average gain of all 1-Star stocks: 1.1% per year.
% of Stocks that are in still loss if held for 10yrs: 45%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$34.19

7 Medium Warning Signs 1 Good Sign

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	-0.9	3.7	-0.2
EBITDA Growth (%)	-1.5	8.1	29.6
Free Cash Flow Growth (%)	8.3	0.7	22.5
Book Value Growth (%)	-2.8	-2.8	5.3

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	22.38	25.84	27.41	29.52	23.07	24.24	19.10	21.92	24.73	25.49	25.29	6.53	6.46	6.72	5.79	6.32
EBITDA per Share	2.66	3.16	3.03	3.48	2.70	2.19	2.25	2.68	2.41	3.13	3.15	0.71	0.79	0.92	0.71	0.73
Free Cashflow per Share	1.32	0.94	1.47	1.68	2.49	1.89	3.02	1.92	1.73	2.59	2.29	0.33	0.42	0.54	1.30	0.03
Earnings per Share ($)	1.05	1.45	1.30	1.61	-0.06	0.62	0.70	1.15	1.04	1.70	1.73	0.30	0.45	0.45	0.50	0.33
Dividends Per Share	0.54	0.58	0.63	0.67	0.78	1.00	1.02	1.06	1.10	1.14	1.15	0.28	0.28	0.29	0.29	0.29
Book Value per Share	10.78	11.75	11.63	12.60	11.43	9.83	9.71	9.83	8.82	9.83	9.67	9.18	9.19	9.50	9.74	9.67
Month End Stock Price	21.63	28.43	22.96	23.90	17.44	15.19	20.40	22.76	23.04	27.22	33.78	23.01	21.13	25.05	27.22	33.78
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	9.70	12.30	11.20	12.80	-0.50	6.30	7.20	11.70	11.80	17.30	13.60	13.20	19.60	18.80	20.40	13.60
Return on Assets %	5.30	6.80	6.20	7.00	-0.30	3.30	3.70	5.90	5.30	7.60	5.60	5.60	8.00	8.00	9.20	5.60
Return on Capital - Joel Greenblatt %	19.40	22.50	19.80	22.80	19.50	17.20	21.00	26.70	24.10	33.40	30.40	28.40	32.80	38.40	29.60	30.40
Debt to Equity	0.54	0.51	0.48	0.47	0.51	0.53	0.51	0.51	0.64	0.74	0.81	0.79	0.77	0.77	0.74	0.81

Gross Margin %	17.60	18.00	17.20	18.10	18.50	17.00	20.60	19.50	18.30	20.10	20.20	18.80	19.90	20.90	20.80	20.20
Operating Margin %	8.10	8.80	7.80	8.60	7.40	5.60	7.50	8.60	6.50	9.20	8.50	7.90	9.20	10.70	8.90	8.50
Net Margin %	4.70	5.60	4.70	5.50	-0.30	2.60	3.70	5.30	4.20	6.70	5.20	4.60	6.90	6.70	8.60	5.20

Days Sales Outstanding	56.60	56.80	58.40	56.60	54.30	49.30	56.10	52.00	50.60	43.80	51.40	54.90	54.00	54.60	47.60	51.40
Days Inventory	63.40	61.80	63.80	66.90	62.30	53.40	61.60	58.80	54.20	60.00	61.20	56.00	62.70	55.20	65.80	61.20
Inventory Turnover	5.80	5.90	5.70	5.50	5.90	6.80	5.90	6.20	6.70	6.10	1.50	1.60	1.50	1.60	1.40	1.50

Debt to Revenue	0.26	0.23	0.20	0.20	0.25	0.21	0.26	0.23	0.23	0.28	1.23	1.11	1.09	1.08	1.24	1.23
COGS to Revenue	0.82	0.82	0.83	0.82	0.81	0.83	0.79	0.80	0.82	0.80	0.80	0.81	0.80	0.79	0.79	0.80
Inventory to Revenue	0.14	0.14	0.15	0.15	0.14	0.12	0.13	0.13	0.12	0.13	0.54	0.50	0.55	0.48	0.57	0.54
Interest Exp. to Revenue %	-0.92	-0.77	-0.76	-0.86	-1.14	-0.97	-1.04	-0.97	-0.87	-0.99	-1.08	-0.82	-0.85	-0.99	-1.34	-1.08

Asset Turnover	1.13	1.21	1.31	1.29	1.06	1.29	1.00	1.12	1.25	1.14	0.27	0.30	0.29	0.30	0.26	0.27
Buyback Ratio	-1.80	-9.10	-3.80	-3.50	64.30	-5.70	-3.50	-13.00	-13.10	-14.20	-57.40	-7.90	-1.40	-15.00	-28.60	-57.40
Dividend Payout Ratio	0.51	0.40	0.49	0.42	--	1.61	1.46	0.92	1.06	0.67	0.87	0.92	0.63	0.64	0.58	0.87
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	4,388	5,086	5,299	5,505	4,306	4,076	3,055	3,359	3,636	3,721	3,710	947	939	982	853	936
Cost of Goods Sold	3,617	4,170	4,387	4,507	3,508	3,385	2,425	2,704	2,971	2,973	2,951	769	752	777	676	747
Gross Profit	772	916	913	998	799	691	630	655	665	748	759	178	187	206	177	189

Selling, General, &Admin. Expense	410	460	469	490	441	423	363	354	382	380	390	97.90	92.50	94.70	95.30	108
Earnings Before DDA	522	622	585	650	504	368	361	411	355	457	461	104	115	135	104	108

Depreciation, Depletion and Amortization	167	177	171	175	183	140	130	123	117	116	115	29.00	28.70	30.00	28.40	28.00

Operating Income	355	445	414	475	320	228	230	288	238	341	346	74.60	86.20	105	75.60	79.60
Interest Income/Expense	-40.20	-39.10	-40.00	-47.20	-49.10	-39.70	-31.90	-32.50	-31.60	-36.90	-39.20	-7.80	-8.00	-9.70	-11.40	-10.10
Net Income	206	285	251	300	-11.20	104	112	177	153	248	253	44.00	64.90	65.80	73.50	49.10

Earnings per Share ($)	1.05	1.45	1.30	1.61	-0.06	0.62	0.70	1.15	1.04	1.70	1.73	0.30	0.45	0.45	0.50	0.33
Total Shares Outstanding	196	197	193	187	187	168	160	153	147	146	148	145	145	146	147	148
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	444	491	64.90	132	205	165	261	245	236	359	449	261	255	265	359	449
Accounts Receivable	681	791	848	854	640	551	470	479	504	446	529	572	558	590	446	529
Inventory	628	706	767	826	599	495	409	435	441	489	503	473	518	471	489	503
Other Current Assets	66.50	77.10	83.70	82.10	390	96.60	74.50	60.40	43.10	44.80	44.20	44.10	53.70	52.90	44.80	44.20
Total Current Assets	1,819	2,065	1,763	1,894	1,834	1,307	1,214	1,219	1,224	1,339	1,525	1,350	1,383	1,379	1,339	1,525

Property, Plant and Equipment	967	961	971	963	727	681	669	624	581	573	567	592	581	575	573	567
Intangible Assets	1,034	1,097	1,236	1,332	1,164	1,073	1,099	1,083	1,043	1,198	1,196	1,201	1,186	1,190	1,198	1,196
Other Long Term Assets	69.70	74.40	82.20	76.20	348	101	79.70	75.10	67.30	145	141	69.60	73.20	101	145	141
Total Assets	3,890	4,197	4,053	4,265	4,073	3,162	3,061	3,001	2,915	3,255	3,428	3,213	3,223	3,246	3,255	3,428

Accounts Payable	507	464	534	527	502	410	429	436	505	455	528	517	544	526	455	528
Current Portion of Long-Term Debt	119	401	156	52.00	88.70	22.40	10.10	2.20	2.50	202	201	2.50	202	202	202	201
Other Current Liabilities	--	94.40	48.20	112	209	91.60	95.90	84.90	78.30	74.30	63.40	107	119	67.90	74.30	63.40
Total Current Liabilities	626	960	738	691	800	524	535	523	586	731	793	626	864	796	731	793

Long-Term Debt	1,012	779	922	1,060	1,001	851	789	762	833	854	954	1,047	821	860	854	954
Other Long-Term Liabilities	138	145	144	163	140	134	183	209	199	236	250	208	203	202	236	250
Total Liabilities	1,776	1,884	1,804	1,914	1,940	1,509	1,507	1,494	1,618	1,820	1,996	1,881	1,888	1,857	1,820	1,996

Common Stock	2.00	2.00	2.00	2.00	2.00	2.00	2.00	--	--	2.00	2.00	--	--	--	2.00	2.00
Preferred Stock	--	--	--	--	--	--	--	2.00	2.00	--	--	2.00	2.00	2.00	--	--
Retained Earnings	1,788	1,962	2,093	2,271	2,122	2,062	2,013	2,033	2,027	2,110	2,117	2,031	2,056	2,079	2,110	2,117
Additional Paid-In Capital	434	453	464	493	500	496	468	463	457	459	461	454	455	456	459	461
Treasury Stock	-144	-185	-377	-491	-685	-919	-1,034	-1,093	-1,254	-1,207	-1,205	-1,240	-1,233	-1,224	-1,207	-1,205
Total Equity	2,114	2,313	2,249	2,351	2,133	1,653	1,554	1,507	1,297	1,435	1,432	1,332	1,336	1,389	1,435	1,432
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	206	285	251	300	-11.20	104	115	183	156	251	256	44.50	65.40	66.60	74.00	49.50
Depreciation, Depletion and Amortization	167	177	171	175	183	140	130	123	117	116	115	29.00	28.70	30.00	28.40	28.00
Cash Flow from Others	22.40	-120	25.90	3.20	442	191	320	56.90	55.60	83.10	38.00	-8.40	-12.90	-1.90	106	-53.50
Cash Flow from Operations	395	343	448	479	614	436	565	363	329	450	409	65.10	81.20	94.70	209	24.00

Investment for Property, Plant & Equipement	-137	-157	-164	-166	-149	-118	-83.00	-67.70	-75.00	-71.00	-73.20	-17.60	-19.70	-16.20	-17.50	-19.80
Cash Flow from Acquisitions	-120	-46.40	-181	-83.20	-111	-10.30	-2.80	-4.90	20.20	-196	-9.40	-185	-5.20	-0.50	-5.50	1.80
Cash Flow from Investing	-206	-170	-339	-232	-158	263	-72.50	-65.10	-36.60	-294	-108	-207	-12.90	-57.50	-16.80	-21.20

Net Issuance of Stock	-79.00	-73.80	-227	-140	-230	-291	-188	-106	-205	5.60	-5.10	-2.50	-0.30	1.50	6.90	-13.20
Net Issuance of Debt	211	59.00	-187	73.00	-34.00	-276	-64.20	-45.80	65.10	202	95.60	204	-7.80	15.00	-9.80	98.20
Cash Flow for Dividends	-103	-110	-118	-121	-125	-165	-157	-155	-156	-200	-161	-39.00	-39.20	-39.30	-82.00	--
Other Financing	-0.00	0.00	0.00	1.70	-2.80	-2.00	0.70	-6.60	-8.00	-44.30	-40.30	1.00	-8.10	-20.70	-16.50	5.00
Cash Flow from Financing	29.70	-125	-532	-186	-392	-734	-409	-314	-304	-36.60	-110	164	-55.40	-43.50	-101	90.00

Net Change in Cash	219	47.40	-426	67.00	73.50	-40.70	95.80	-16.00	-8.20	123	188	24.90	10.00	-6.30	94.20	90.30

Free Cash Flow	259	185	284	313	465	318	482	295	254	379	335	47.50	61.50	78.50	191	4.20
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

LEG Quarterly/Annuals Reports

LEG: 10-Q - LEGGETT & PLATT INC (0000058492) (Filer): (10-Q) - 2012-11-08
LEG: 10-Q - LEGGETT & PLATT INC (0000058492) (Filer): (10-Q) - 2012-08-07
LEG: 10-Q - LEGGETT & PLATT INC (0000058492) (Filer): (10-Q) - 2011-11-03
LEG: 10-Q - LEGGETT & PLATT INC (0000058492) (Filer): (10-Q) - 2011-08-04
LEG: 10-Q - LEGGETT & PLATT INC (0000058492) (Filer): (10-Q) - 2011-05-05

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles

LEG Quarterly/Annuals Reports