Biggest changeRefer to Part II, ITEM 7A of this Report for a discussion of our foreign currency exchange rate risk. 19 Table of Contents The following table sets forth the various components of our Consolidated Statements of Income and expresses each component as a percentage of net sales: (in millions, except percentages and Year Ended December 31, per common share amounts) 2023 2022 Net sales $ 4,925.4 100.0 % $ 4,921.2 100.0 % Cost of sales 2,796.7 56.8 2,871.6 58.4 Gross profit 2,128.7 43.2 2,049.6 41.6 Selling and marketing expenses 1,063.4 21.6 992.5 20.2 General, administrative and other expenses 481.1 9.8 397.6 8.1 Equity income in earnings of unconsolidated affiliates (23.0) (0.5) (21.1) (0.4) Operating income 607.2 12.3 680.6 13.8 Other expense, net: Interest expense, net 129.9 2.6 103.0 2.1 Loss on extinguishment of debt 3.2 0.1 — — Other expense, net — — 0.4 — Total other expense, net 133.1 2.7 103.4 2.1 Income from continuing operations before income taxes 474.1 9.6 577.2 11.7 Income tax provision (103.4) (2.1) (119.0) (2.4) Income from continuing operations 370.7 7.5 458.2 9.3 Loss from discontinued operations, net of tax — — (0.4) — Net income before non-controlling interest 370.7 7.5 457.8 9.3 Less: Net income attributable to non-controlling interest 2.6 0.1 2.1 — Net income attributable to Tempur Sealy International, Inc. $ 368.1 7.5 % $ 455.7 9.3 % Earnings per common share: Basic Earnings per share for continuing operations $ 2.14 $ 2.61 Loss per share for discontinued operations — — Earnings per share $ 2.14 $ 2.61 Diluted Earnings per share for continuing operations $ 2.08 $ 2.53 Loss per share for discontinued operations — — Earnings per share $ 2.08 $ 2.53 Weighted average common shares outstanding: Basic 172.2 174.9 Diluted 177.3 180.3 20 Table of Contents NET SALES Year Ended December 31, Consolidated North America International (in millions) 2023 2022 2023 2022 2023 2022 Net sales by channel Wholesale $ 3,746.1 $ 3,772.5 $ 3,348.2 $ 3,390.1 $ 397.9 $ 382.4 Direct 1,179.3 1,148.7 507.3 496.0 672.0 652.7 Total net sales $ 4,925.4 $ 4,921.2 $ 3,855.5 $ 3,886.1 $ 1,069.9 $ 1,035.1 Net sales increased 0.1% (including on a constant currency basis).
Biggest changeThe following table sets forth the various components of our Consolidated Statements of Income and expresses each component as a percentage of net sales: (in millions, except percentages and Year Ended December 31, per common share amounts) 2024 2023 Net sales $ 4,930.9 100.0 % $ 4,925.4 100.0 % Cost of sales 2,750.8 55.8 2,796.7 56.8 Gross profit 2,180.1 44.2 2,128.7 43.2 Selling and marketing expenses 1,091.6 22.1 1,063.4 21.6 General, administrative and other expenses 473.2 9.6 481.1 9.8 Equity income in earnings of unconsolidated affiliates (18.9) (0.4) (23.0) (0.5) Operating income 634.2 12.9 607.2 12.3 Other expense, net: Interest expense, net 134.8 2.7 129.9 2.6 Loss on extinguishment of debt — — 3.2 0.1 Other income, net (4.9) (0.1) — — Total other expense, net 129.9 2.6 133.1 2.7 Income before income taxes 504.3 10.2 474.1 9.6 Income tax provision (118.6) (2.4) (103.4) (2.1) Net income before non-controlling interest 385.7 7.8 370.7 7.5 Less: Net income attributable to non-controlling interest 1.4 — 2.6 0.1 Net income attributable to Somnigroup International Inc. $ 384.3 7.8 % $ 368.1 7.5 % Earnings per common share: Basic $ 2.21 $ 2.14 Diluted $ 2.16 $ 2.08 Weighted average common shares outstanding: Basic 173.6 172.2 Diluted 178.2 177.3 20 Table of Contents NET SALES Year Ended December 31, Consolidated North America International (in millions) 2024 2023 2024 2023 2024 2023 Net sales by channel Wholesale $ 3,701.6 $ 3,746.1 $ 3,275.2 $ 3,348.2 $ 426.4 $ 397.9 Direct 1,229.3 1,179.3 513.7 507.3 715.6 672.0 Total net sales $ 4,930.9 $ 4,925.4 $ 3,788.9 $ 3,855.5 $ 1,142.0 $ 1,069.9 Net sales increased 0.1% (including on a constant currency basis).
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.
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.
For purposes of determining total debt for financial covenant purposes, we added these costs back to total debt, net as calculated per the Consolidated Balance Sheets. (2) Netted cash includes cash and cash equivalents for domestic and foreign subsidiaries designated as "Restricted Subsidiaries" in the 2023 Credit Agreement.
For purposes of determining total debt for financial covenant purposes, we have added these costs back to total debt, net as calculated per the Consolidated Balance Sheets. (2) Netted cash includes cash and cash equivalents and restricted cash for domestic and foreign subsidiaries designated as "Restricted Subsidiaries" in the 2023 Credit Agreement.
The largest pillar of our omni-channel distribution strategy is our distribution across tens of thousands of third-party retail doors. This broad footprint ensures that consumers can easily find and experience our products in person.
The largest pillar of our omni-channel distribution strategy is our wholesale distribution across tens of thousands of third-party retail doors. This broad footprint ensures that consumers can easily find and experience our products in person.
As of December 31, 2023, our 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. The credit environment in which our customers operate has been relatively stable over the past few years.
As of December 31, 2024, our 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. The credit environment in which our customers operate has been relatively stable over the past few years.
The 2023 effective tax rate as compared to the U.S. federal statutory tax rate included a net favorable impact of discrete items, primarily related to excess tax benefits from the vesting of certain stock awards under our incentive stock compensation plan and a benefit related to the final settlement of the Danish Tax Matter.
The 2023 effective tax rate, as compared to the U.S. federal statutory tax rate, also included a net favorable impact of discrete items, primarily related to excess tax benefits from the vesting of certain stock awards under our incentive stock compensation plan and a benefit related to the settlement of the Danish Tax Matter.
As of December 31, 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.
As of December 31, 2024, 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.
In 2023, we did not make any changes to our reporting units or the accounting methodology we use to assess impairment loss on goodwill and indefinite-lived intangible assets, which included an assessment of the impairment of goodwill for our reporting units and indefinite-lived intangible assets using a quantitative approach.
In 2024, we did not make any changes to our reporting units or the accounting methodology we use to assess impairment loss on goodwill and indefinite-lived intangible assets, which included an assessment of the impairment of goodwill for our reporting units and indefinite-lived intangible assets using a quantitative approach.
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 160 basis points.
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 100 basis points.
Cost of sales and operating expenses included personnel and facility related costs of $10.2 million and $0.2 million, respectively. (2) We recorded $14.3 million of costs associated with the cybersecurity event identified on July 23, 2023 in the year ended 2023.
Cost of sales and operating expenses included personnel and facility related costs of $10.2 million and $0.2 million, respectively. (2) We recorded $14.3 million of costs associated with the previously disclosed cybersecurity event identified on July 23, 2023 in the year ended 2023.
The results indicated that the fair values of each of our reporting units and indefinite-lived intangible assets were substantially in excess of their carrying values. Subsequent to our October 1, 2023 annual impairment test, no indications of impairment were identified.
The results indicated that the fair values of each of our reporting units and indefinite-lived intangible assets were substantially in excess of their carrying values. Subsequent to our October 1, 2024 annual impairment test, no indications of impairment were identified.
As of December 31, 2023, our ratio of consolidated indebtedness less netted cash to adjusted EBITDA, which is a non-GAAP financial measure defined in the 2023 Credit Agreement, was 2.87 times.
As of December 31, 2024, our ratio of consolidated indebtedness less netted cash to adjusted EBITDA, which is a non-GAAP financial measure defined in the 2023 Credit Agreement, was 2.31 times.
Refer to Note 13, "Income Taxes," in our Consolidated Financial Statements included in Part II, ITEM 8 of this Report for further information. 23 Table of Contents Liquidity and Capital Resources Liquidity Our principal sources of funds are cash flows from operations, supplemented with borrowings made pursuant to our credit facilities and cash and cash equivalents on hand.
Refer to Note 13, "Income Taxes," in our Consolidated Financial Statements included in Part II, ITEM 8 of this Report for further information. Liquidity and Capital Resources Liquidity Our principal sources of funds are cash flows from operations, supplemented with borrowings made pursuant to our credit facilities and cash and cash equivalents on hand.
As a result of the resolution of the matter, there is no uncertain tax position reflected in our Consolidated Balance Sheet at December 31, 2023 related to the Danish Tax Matter. The resolution of this matter is discussed in Note 13, "Income Taxes" in our Consolidated Financial Statements included in Part II, ITEM 8 of this Report.
As a result of the resolution of the matter, there is no uncertain tax position reflected in our Consolidated Balance Sheet at either December 31, 2024 or 2023 related to the Danish Tax Matter. The resolution of this matter is discussed in Note 13, "Income Taxes," in our Consolidated Financial Statements included in Part II, ITEM 8 of this Report.
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 or earnings or other historical financial information on a "constant currency basis," which is a non-GAAP financial measure.
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." 19 Table of Contents We may refer to net sales or earnings or other historical financial information on a "constant currency basis," which is a non-GAAP financial measure.
The following table sets forth the reconciliation of our reported net income to adjusted net income and the calculation of adjusted EPS for the years ended December 31, 2023 and 2022.
The following table sets forth the reconciliation of our reported net income to adjusted net income and the calculation of adjusted EPS for the years ended December 31, 2024 and 2023.
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.
The industry is no longer engaged in 17 Table of Contents 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.
For results of operations comparisons relating to years ending December 31, 2022 and 2021, refer to our annual report on Form 10-K, Part II, ITEM 7: Management's Discussion and Analysis of Financial Condition and Results of Operations filed with the Securities and Exchange Commission on February 17, 2023.
For results of operations comparisons relating to years ending December 31, 2023 and 2022, refer to our annual report on Form 10-K, Part II, ITEM 7: Management's Discussion and Analysis of Financial Condition and Results of Operations filed with the Securities and Exchange Commission on February 16, 2024.
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 year ended December 31, 2023. 28 Table of Contents FULL YEAR 2023 (in millions, except percentages) Consolidated Margin North America Margin International Margin Corporate Net sales $ 4,925.4 $ 3,855.5 $ 1,069.9 $ — Gross profit $ 2,128.7 43.2 % $ 1,537.5 39.9 % $ 591.2 55.3 % $ — Adjustments: Operational start-up costs (1) 10.2 10.2 — — Cybersecurity event (2) 10.1 10.1 — — ERP system transition (3) 3.2 3.2 — — Total adjustments 23.5 23.5 — — Adjusted gross profit $ 2,152.2 43.7 % $ 1,561.0 40.5 % $ 591.2 55.3 % $ — Operating income (expense) $ 607.2 12.3 % $ 643.1 16.7 % $ 170.9 16.0 % $ (206.8) Adjustments: Transaction costs (4) 49.0 — — 49.0 Cybersecurity event (2) 14.3 10.5 1.1 2.7 Fair value remeasurement (5) 11.0 — — 11.0 Operational start-up costs (1) 10.4 10.4 — — ERP system transition (3) 3.2 3.2 — — Total adjustments 87.9 24.1 1.1 62.7 Adjusted operating income (expense) $ 695.1 14.1 % $ 667.2 17.3 % $ 172.0 16.1 % $ (144.1) (1) We recorded $10.4 million of operational start-up costs related to the capacity expansion of our manufacturing and distribution facilities in the U.S. in the year ended 2023.
FULL YEAR 2023 (in millions, except percentages) Consolidated Margin North America Margin International Margin Corporate Net sales $ 4,925.4 $ 3,855.5 $ 1,069.9 $ — Gross profit $ 2,128.7 43.2 % $ 1,537.5 39.9 % $ 591.2 55.3 % $ — Adjustments: Operational start-up costs (1) 10.2 10.2 — — Cybersecurity event (2) 10.1 10.1 — — ERP system transition (3) 3.2 3.2 — — Total adjustments 23.5 23.5 — — Adjusted gross profit $ 2,152.2 43.7 % $ 1,561.0 40.5 % $ 591.2 55.3 % $ — Operating income (expense) $ 607.2 12.3 % $ 643.1 16.7 % $ 170.9 16.0 % $ (206.8) Adjustments: Transaction costs (4) 49.0 — — 49.0 Cybersecurity event (2) 14.3 10.5 1.1 2.7 Fair value remeasurement (5) 11.0 — — 11.0 Operational start-up costs (1) 10.4 10.4 — — ERP system transition (3) 3.2 3.2 — — Total adjustments 87.9 24.1 1.1 62.7 Adjusted operating income (expense) $ 695.1 14.1 % $ 667.2 17.3 % $ 172.0 16.1 % $ (144.1) (1) We recorded $10.4 million of operational start-up costs related to the capacity expansion of our manufacturing and distribution facilities in the U.S. in the year ended 2023.
The allowance for credit losses included in accounts receivable, net in the accompanying Consolidated Balance Sheets was $66.9 million and $62.4 million as of December 31, 2023 and 2022, respectively. We regularly review the adequacy of our allowance for credit losses.
The allowance for credit losses included in accounts receivable, net in the accompanying Consolidated Balance Sheets, was $80.4 million and $66.9 million as of December 31, 2024 and 2023, respectively. We regularly review the adequacy of our allowance for credit losses.
The tax benefits recognized in the financial statements from such positions are then measured based on the largest benefit that has a greater than 50% likelihood of being realized upon settlement. At December 31, 2023, our estimated gross unrecognized tax benefits were $4.5 million which, if recognized, would favorably impact our future earnings.
The tax benefits recognized in the financial statements from such positions are then measured based on the largest benefit that has a greater than 50% likelihood of being realized upon settlement. At December 31, 2024, our estimated gross unrecognized tax benefits were $2.1 million which, if recognized, would favorably impact our future earnings.
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 progress in reducing our leverage.
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 progress in reducing our leverage. 30 Table of Contents The 2023 Credit Agreement provides the definition of adjusted EBITDA.
A valuation allowance is recorded against certain deferred tax assets to reduce the consolidated deferred tax asset to an amount that will, more likely than not, be realized in future periods. At December 31, 2023 the valuation allowance of $49.5 million was primarily related to certain tax attributes both domestically and in various foreign jurisdictions.
A valuation allowance is recorded against certain deferred tax assets to reduce the consolidated deferred tax asset to an amount that will, more likely than not, be realized in future periods. At December 31, 2024, the valuation allowance of $48.1 million was primarily related to certain tax attributes both domestically and in various foreign jurisdictions.
Historically, less than 1.0% of net sales ultimately prove to be uncollectible. Total bad debt expense was $8.2 million in 2023, $6.7 million in 2022 and $2.7 million in 2021.
Historically, less than 1.0% of net sales ultimately prove to be uncollectible. Total bad debt expense was $22.5 million in 2024, $8.2 million in 2023 and $6.7 million in 2022.
Net sales in the Direct channel increased 3.4% on a constant currency basis.
Net sales in the Direct channel increased 4.6% on a constant currency basis.
For the year ended December 31, 2023, we repurchased 0.1 million shares under our share repurchase program for approximately $5.0 million and had approximately $774.5 million remaining under our share repurchase program. 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.
For the year ended December 31, 2024, we did not repurchase shares under our share repurchase program and had approximately $774.5 million remaining under our share repurchase program. 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.
The 2023 Credit Agreement provides the definition of adjusted EBITDA. Accordingly, we present adjusted EBITDA to provide information regarding our compliance with requirements under the 2023 Credit Agreement.
Accordingly, we present adjusted EBITDA to provide information regarding our compliance with requirements under the 2023 Credit Agreement.
(2) Interest payments represent obligations under our debt outstanding as of December 31, 2023, applying December 31, 2023 interest rates and assuming scheduled payments are paid as contractually required through maturity. (3) The payments due for finance lease obligations excludes $17.5 million in future payments for interest.
(2) Interest payments represent obligations under our debt outstanding as of December 31, 2024, applying December 31, 2024 interest rates and assuming scheduled payments are paid as contractually required through maturity. (3) The payments due for finance lease obligations excludes $14.0 million in future payments for interest.
The accrued sales returns in the accompanying Consolidated Balance Sheet, which include a current balance in accrued expenses and other current liabilities and a non-current balance in other non-current liabilities, was $43.7 million and $40.5 million as of December 31, 2023 and 2022, respectively.
The accrued sales returns in the accompanying Consolidated Balance Sheet, which include a current balance in accrued expenses and other current liabilities and a non-current balance in other non-current liabilities, was $44.2 million and $43.7 million as of December 31, 2024 and 2023, respectively.
The increase in cash provided by operating activities was driven by a $260.1 million increase in cash provided by changes in operating assets and liabilities, primarily due to decreases in inventory, prepaid expenses and other assets, and income taxes receivable, which were offset by increases in accrued expenses and other liabilities.
The increase in cash provided by operating activities was driven by a $66.3 million increase in cash provided by changes in operating assets and liabilities, primarily due to increases in cash provided by accounts payable and income taxes receivable and payable, which were offset by decreases in cash provided by inventory and prepaid expenses and other assets.
GROSS PROFIT Year Ended December 31, 2023 2022 Margin Change (in millions, except percentages) Gross Profit Gross Margin Gross Profit Gross Margin 2023 vs 2022 North America $ 1,537.5 39.9 % $ 1,487.3 38.3 % 1.6 % International 591.2 55.3 % 562.3 54.3 % 1.0 % Consolidated gross margin $ 2,128.7 43.2 % $ 2,049.6 41.6 % 1.6 % 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.
GROSS PROFIT Year Ended December 31, 2024 2023 Margin Change (in millions, except percentages) Gross Profit Gross Margin Gross Profit Gross Margin 2024 vs 2023 North America $ 1,530.8 40.4 % $ 1,537.5 39.9 % 0.5 % International 649.3 56.9 % 591.2 55.3 % 1.6 % Consolidated gross margin $ 2,180.1 44.2 % $ 2,128.7 43.2 % 1.0 % 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.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis should be read in conjunction with the audited Consolidated Financial Statements and accompanying notes thereto included elsewhere in this Report. Unless otherwise noted, all of the financial information in this Report is consolidated financial information for the Company.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis should be read in conjunction with the audited Consolidated Financial Statements and accompanying notes thereto included elsewhere in this Report.
(4) We recorded $49.0 million of transaction costs, primarily related to legal and professional fees associated with the pending acquisition of Mattress Firm in the year ended 2023.
(3) We recorded $47.8 million and $49.0 million of transaction costs, primarily related to legal and professional fees associated with the acquisition of Mattress Firm in the year ended 2024 and 2023, respectively.
The change in net sales was driven by the following: • North America net sales decreased $30.6 million, or 0.8%. Net sales in the Wholesale channel decreased $41.9 million, or 1.2%, primarily driven by macroeconomic pressures impacting U.S. consumer behavior.
The change in net sales was driven by the following: • North America net sales decreased $66.6 million, or 1.7%. Net sales in the Wholesale channel decreased $73.0 million, or 2.2%, primarily driven by continued macroeconomic pressures impacting U.S. consumer behavior.
INCOME TAX PROVISION Year Ended December 31, Percent change (in millions, except percentages) 2023 2022 2023 vs 2022 Income tax provision $ 103.4 $ 119.0 (13.1) % Effective tax rate 21.8 % 20.6 % 1.2 % 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.
INCOME TAX PROVISION Year Ended December 31, Percent change (in millions, except percentages) 2024 2023 2024 vs 2023 Income tax provision $ 118.6 $ 103.4 14.7 % Effective tax rate 23.5 % 21.8 % 1.7 % 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.
Year Ended December 31, (in millions, except per common share amounts) 2023 2022 Net income $ 368.1 $ 455.7 Transaction costs (1) 49.0 — Cybersecurity event (2) 14.3 — Fair value remeasurement (3) 11.0 — Operational start-up costs (4) 10.4 6.5 ERP system transition (5) 3.2 15.5 Loss on extinguishment of debt (6) 3.2 — Restructuring costs (7) — 10.0 Loss from discontinued operations, net of tax (8) — 0.4 Danish tax matter (9) (10.2) (12.3) Adjusted income tax provision (10) (23.4) (7.9) Adjusted net income $ 425.6 $ 467.9 Adjusted earnings per share, diluted $ 2.40 $ 2.60 Diluted shares outstanding 177.3 180.3 27 Table of Contents (1) We recorded $49.0 million of transaction costs, primarily related to legal and professional fees associated with the pending acquisition of Mattress Firm in the year ended 2023.
Year Ended December 31, (in millions, except per common share amounts) 2024 2023 Net income $ 384.3 $ 368.1 Transaction costs (1) 47.8 49.0 Customer-related transition charges (2) 26.7 — Transaction related interest expense, net (3) 9.8 — Supply chain transition costs (4) 9.5 — Operational start-up costs (5) 3.1 10.4 Cybersecurity event (6) (4.9) 14.3 Fair value remeasurement (7) — 11.0 Loss on extinguishment of debt (8) — 3.2 ERP system transition (9) — 3.2 Danish tax matter (10) — (10.2) Adjusted income tax provision (11) (21.2) (23.4) Adjusted net income $ 455.1 $ 425.6 Adjusted earnings per share, diluted $ 2.55 $ 2.40 Diluted shares outstanding 178.2 177.3 27 Table of Contents (1) We recorded $47.8 million of transaction costs, primarily related to legal and professional fees associated with the acquisition of Mattress Firm in the year ended 2024.
As of December 31, 2023, we had net working capital of $195.0 million, including cash and cash equivalents of $74.9 million, as compared to working capital of $214.0 million, including cash and cash equivalents of $69.4 million, as of December 31, 2022.
As of December 31, 2024, we had net working capital of $105.1 million, including cash and cash equivalents of $117.4 million, as compared to working capital of $195.0 million, including cash and cash equivalents of $74.9 million, as of December 31, 2023.
The primary drivers of changes in operating expenses by segment are discussed below. • North America operating expenses increased $49.5 million, or 5.9%, and increased 150 basis points as a percentage of net sales.
The primary drivers of changes in operating expenses by segment are discussed below: • North America operating expenses increased $24.3 million, or 2.7%, and increased 100 basis points as a percentage of net sales.
Net sales in our Direct channel increased $11.3 million, or 2.3%. • International net sales increased $34.8 million, or 3.4%, primarily driven by the success of new Tempur® product introductions. On a constant currency basis, our International net sales increased 3.7%. Net sales in the Wholesale channel increased 4.4% on a constant currency basis.
Net sales in our Direct channel increased $6.4 million, or 1.3%. • International net sales increased $72.1 million, or 6.7%, primarily driven by the success of new product launches. On a constant currency basis, our International net sales increased 5.8%. Net sales in the Wholesale channel increased 7.8% on a constant currency basis.
Key Highlights Year Ended December 31, (in millions, except percentages and per common share amounts) 2023 2022 % Change Net sales $ 4,925.4 $ 4,921.2 0.1 % Net income $ 368.1 $ 455.7 (19.2) % Adjusted net income (1) $ 425.6 $ 467.9 (9.0) % EPS $ 2.08 $ 2.53 (17.8) % Adjusted EPS (1) $ 2.40 $ 2.60 (7.7) % (1) Non-GAAP financial measure.
Key Highlights Year Ended December 31, (in millions, except percentages and per common share amounts) 2024 2023 % Change Net sales $ 4,930.9 $ 4,925.4 0.1 % Net income $ 384.3 $ 368.1 4.4 % Adjusted net income (1) $ 455.1 $ 425.6 6.9 % EPS $ 2.16 $ 2.08 3.8 % Adjusted EPS (1) $ 2.55 $ 2.40 6.3 % (1) Non-GAAP financial measure.
The principal factors impacting gross margin for each segment are discussed below. 21 Table of Contents • North America gross margin improved 160 basis points. The improvement in gross margin was primarily driven by normalizing commodity costs of 220 basis points and pricing actions of 120 basis points.
The principal factors impacting gross margin for each segment are discussed below: 21 Table of Contents • North America gross margin improved 50 basis points. The improvement in gross margin was primarily driven by favorable commodity costs of 100 basis points and operational efficiencies.
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.
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.
In this discussion and analysis, we discuss and explain the consolidated financial condition and results of operations for the years ended December 31, 2023 and 2022, 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. 16 Table of Contents Business Overview General We are committed to improving the sleep of more people, every night, all around the world.
In this discussion and analysis, we discuss and explain the consolidated financial condition and results of operations for the years ended December 31, 2024 and 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.
While we are well represented at third-party retailers in the U.S. today, there are opportunities to both increase the presence of our brands with existing retail partners and to sell into certain key retailers that do not have our products on their floors today. We have been focused on building our direct channel, both online and company-owned retail stores.
While we are well represented at third-party retailers in the U.S. today, there are opportunities to both increase the presence of our brands with existing retail partners and to sell into certain key retailers that do not have our products on their floors today. We also have significant opportunity to expand our third-party retail distribution in our international business.
These segments are strategic business units that are managed separately based on geography. Our North America segment consists of manufacturing and distribution subsidiaries 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).
In 2024, we operated 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, distribution and retail subsidiaries and licensees located in the U.S., Canada and Mexico.
Year Ended December 31, (in millions) 2023 2022 Net cash provided by (used in) continuing operations: Operating activities $ 570.3 $ 378.8 Investing activities (187.8) (315.3) Financing activities (384.3) (279.1) Cash provided by operating activities from continuing operations increased $191.5 million in 2023 as compared to 2022.
Year Ended December 31, (in millions) 2024 2023 Net cash provided by (used in) continuing operations: Operating activities $ 666.5 $ 570.3 Investing activities (96.7) (187.8) Financing activities 1,077.4 (384.3) Cash provided by operating activities increased $96.2 million in 2024 as compared to 2023.
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.
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.
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 from continuing operations increased $105.2 million in 2023 as compared to 2022.
The decrease in cash used in investing activities was driven by decreased capital expenditures related to our manufacturing capacity expansion projects in 2023. Cash provided by financing activities increased $1,461.7 million in 2024 as compared to 2023.
Adjusted gross margin, which is a non-GAAP financial measure, was 43.7% as compared to 42.0% in 2022. • Operating income decreased 10.8% to $607.2 million as compared to $680.6 million in 2022.
Adjusted gross margin, which is a non-GAAP financial measure, was 45.0% as compared to 43.7% in 2023. • Operating income increased 4.4% to $634.2 million as compared to $607.2 million in 2023.
The following table sets forth the reconciliation of our reported net income to the calculations of EBITDA and adjusted EBITDA for the years ended December 31, 2023 and 2022: 30 Table of Contents Year Ended (in millions) December 31, 2023 December 31, 2022 Net income $ 368.1 $ 455.7 Interest expense, net 129.9 103.0 Loss on extinguishment of debt (1) 3.2 — Income tax provision 103.4 119.0 Depreciation and amortization 184.8 182.0 EBITDA $ 789.4 $ 859.7 Adjustments: Transaction costs (2) 49.0 — Cybersecurity event (3) 14.3 — Fair value remeasurement (4) 11.0 — Operational start-up costs (5) 10.4 6.5 ERP system transition (6) 3.2 15.5 Restructuring costs (7) — 10.0 Loss from discontinued operations, net of tax (8) — 0.4 Adjusted EBITDA $ 877.3 $ 892.1 Consolidated indebtedness less netted cash $ 2,518.7 $ 2,762.6 Ratio of consolidated indebtedness less netted cash to adjusted EBITDA 2.87 times 3.10 times (1) In the year ended 2023, we recognized $3.2 million of loss on extinguishment of debt associated with the refinancing of our senior secured credit facilities.
The following table sets forth the reconciliation of our reported net income to the calculations of EBITDA and adjusted EBITDA for the years ended December 31, 2024 and 2023: Year Ended (in millions) December 31, 2024 December 31, 2023 Net income $ 384.3 $ 368.1 Interest expense, net 125.0 129.9 Transaction related interest expense, net (1) 9.8 — Loss on extinguishment of debt (2) — 3.2 Income tax provision 118.6 103.4 Depreciation and amortization 203.9 184.8 EBITDA $ 841.6 $ 789.4 Adjustments: Transaction costs (3) 47.8 49.0 Customer-related transition charges (4) 26.7 — Supply chain transition costs (5) 9.5 — Operational start-up costs (6) 3.1 10.4 Cybersecurity event (7) (4.9) 14.3 Fair value remeasurement (8) — 11.0 ERP system transition (9) — 3.2 Adjusted EBITDA $ 923.8 $ 877.3 Consolidated indebtedness less netted cash $ 2,134.8 $ 2,518.7 Ratio of consolidated indebtedness less netted cash to adjusted EBITDA 2.31 times 2.87 times (1) In the year ended 2024, we incurred $9.8 million of transaction related interest expense, net of interest income, related to the Term B Loan drawn and held in escrow.
Year Ended December 31, 2023 2022 2023 2022 2023 2022 2023 2022 (in millions) Consolidated North America International Corporate Operating expenses: Advertising $ 469.0 $ 448.0 $ 389.9 $ 375.1 $ 79.1 $ 72.9 $ — $ — Other selling and marketing 594.4 544.5 319.9 288.6 254.0 234.8 20.5 21.1 General, administrative and other 481.1 397.6 184.6 181.2 110.2 88.5 186.3 127.9 Total operating expense $ 1,544.5 $ 1,390.1 $ 894.4 $ 844.9 $ 443.3 $ 396.2 $ 206.8 $ 149.0 Operating expenses increased $154.4 million, or 11.1%, and increased 320 basis points as a percentage of net sales.
Year Ended December 31, 2024 2023 2024 2023 2024 2023 2024 2023 (in millions) Consolidated North America International Corporate Operating expenses: Advertising $ 470.9 $ 469.0 $ 382.0 $ 389.9 $ 88.9 $ 79.1 $ — $ — Other selling and marketing 620.7 594.4 334.7 319.9 269.8 254.0 16.2 20.5 General, administrative and other 473.2 481.1 202.0 184.6 114.6 110.2 156.6 186.3 Total operating expense $ 1,564.8 $ 1,544.5 $ 918.7 $ 894.4 $ 473.3 $ 443.3 $ 172.8 $ 206.8 Operating expenses increased $20.3 million, or 1.3%, and increased 30 basis points as a percentage of net sales.
(4) We recorded $10.4 million of operational start-up costs related to the capacity expansion of its manufacturing and distribution facilities in the U.S. in the year ended 2023. Cost of sales included personnel and facility related costs of $10.2 million in the year ended 2023.
(3) We recorded $3.1 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, in the year ended 2024.
"Consolidated Indebtedness" and "Netted Cash" are terms used in the 2023 Credit Agreement for purposes of certain financial covenants. 31 Table of Contents (in millions) December 31, 2023 December 31, 2022 Total debt, net $ 2,571.9 $ 2,810.3 Plus: Deferred financing costs (1) 21.7 20.5 Consolidated indebtedness 2,593.6 2,830.8 Less: Netted cash (2) 74.9 68.2 Consolidated indebtedness less netted cash $ 2,518.7 $ 2,762.6 (1) We present deferred financing costs as a direct reduction from the carrying amount of the related debt in the Consolidated Balance Sheets.
(in millions) December 31, 2024 December 31, 2023 Total debt, net $ 3,809.9 $ 2,571.9 Plus: Deferred financing costs (1) 34.6 21.7 Consolidated indebtedness 3,844.5 2,593.6 Less: Netted cash (2) 1,709.7 74.9 Consolidated indebtedness less netted cash $ 2,134.8 $ 2,518.7 (1) We present deferred financing costs as a direct reduction from the carrying amount of the related debt in the Consolidated Balance Sheets.
As consumers make this connection, they are willing to invest more in their bedding purchases, which positions us well for long-term growth. In 2024, we expect a continuation of the current macroeconomic environment, which includes the impact of inflation and interest rate pressures on the consumer.
As consumers make this connection, they are willing to invest more in their bedding purchases, which positions us well for long-term growth. In 2025, we expect the current macroeconomic environment to stabilize throughout the year. The global bedding industry was challenged in 2024 due to certain macroeconomic pressures on the consumer.
The 2022 effective tax rate, as compared to the U.S. federal statutory tax rate, also included the impact of net favorable discrete items related to our incentive stock compensation plan and the Danish Tax Matter.
The 2024 effective tax rate as compared to the U.S. federal statutory tax rate included a net favorable impact of discrete items, primarily related to excess tax benefits from the vesting of certain stock awards under our incentive stock compensation plan and other discrete items.
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 25 Table of Contents necessary, will provide adequate cash funds for our foreseeable working capital needs, necessary capital expenditures, debt service obligations and dividend payments.
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, debt service obligations and dividend payments. 25 Table of Contents Our capital allocation strategy follows a balanced approach focused on supporting the business and returning shareholder value through strategic acquisition opportunities that enhance our global competitiveness, as well as quarterly dividends and opportunistic share repurchases.
Leverage based on the ratio of consolidated indebtedness less netted cash to adjusted EBITDA, which is a non-GAAP financial measure, was 2.87 times for the year ended December 31, 2023. As a result of the pending Mattress Firm acquisition, we expect our leverage ratio in 2024 to be between 3.0 and 3.25 times.
As of December 31, 2024, we had $3,844.5 million in total debt outstanding and consolidated indebtedness less netted cash, which is a non-GAAP financial measure, of $2,134.8 million. Leverage based on the ratio of consolidated indebtedness less netted cash to adjusted EBITDA, which is a non-GAAP financial measure, was 2.31 times for the year ended December 31, 2024.
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" and Part I, ITEM 1A of this Report.
Unless otherwise noted, all of the financial information in this Report is consolidated financial information for the Company, excluding Mattress Firm unless otherwise noted. 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.
The following table sets forth the reconciliation of our reported total debt to the calculation of consolidated indebtedness less netted cash as of December 31, 2023 and 2022.
The 2023 Credit Agreement requires us to maintain a ratio of consolidated indebtedness less netted cash to adjusted EBITDA of less than 5.00 times. The following table sets forth the reconciliation of our reported total debt to the calculation of consolidated indebtedness less netted cash as of December 31, 2024 and 2023.
The decrease was driven by the following: • North America operating income increased $0.7 million and operating margin improved 20 basis points.
The increase was driven by the following: • North America operating income decreased $31.0 million and operating margin declined 50 basis points.
We recorded $6.5 million of operational start-up costs related to the capacity expansion of its manufacturing and distribution facilities in the U.S. in the year ended 2022, including $0.4 million of other expense for the year ended 2022. Cost of sales and operating expenses included personnel and facility related costs of $5.8 million and $0.3 million, respectively.
(5) We recorded $3.1 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 in the year ended 2024.
Adjusted operating income, which is a non-GAAP financial measure, decreased 2.4% to $695.1 million as compared to $712.0 million in 2022. • Net income decreased 19.2% to $368.1 million as compared to $455.7 million in 2022.
Adjusted operating income, which is a non-GAAP financial measure, increased 3.8% to $721.3 million as compared to $695.1 million in 2023. • Net income increased 4.4% to $384.3 million as compared to $368.1 million in 2023.
The improvement in operating margin was primarily driven by the improvement in gross margin of 160 basis points, offset by operating expense deleverage of 160 basis points. • International operating income decreased $16.3 million and operating margin declined 210 basis points.
The decline in operating margin was primarily driven by operating expense deleverage of 100 basis points, partially offset by the improvement in gross margin of 50 basis points. • International operating income increased $24.0 million and operating margin improved 110 basis points.
The increase in operating expenses was primarily driven by $49.0 million of transaction costs related to the pending acquisition of Mattress Firm and a fair value remeasurement of $11.0 million related to a strategic investment in a product innovation initiative.
(4) We recorded $49.0 million of transaction costs, primarily related to legal and professional fees associated with the acquisition of Mattress Firm in the year ended 2023. (5) In the year ended 2023, we recorded a fair value remeasurement of $11.0 million primarily related to a strategic investment in a product innovation initiative.
Under the 2023 Credit Agreement, the definition of adjusted EBITDA contains certain restrictions that limit adjustments to net income when calculating adjusted EBITDA. For the year ended December 31, 2023, our adjustments to net income when calculating adjusted EBITDA did not exceed the allowable amount under the 2023 Credit Agreement.
For the year ended December 31, 2024, our adjustments to net income when calculating adjusted EBITDA did not exceed the allowable amount under the 2023 Credit Agreement. The ratio of consolidated indebtedness less netted cash to adjusted EBITDA was 2.31 times for the trailing twelve months ended December 31, 2024.
(2) We recorded $6.5 million of operational start-up costs related to the capacity expansion of our manufacturing and distribution facilities in the U.S. in the year ended 2022, including $0.4 million of other expense. Cost of sales and operating expenses included personnel and facility related costs of $5.8 million and $0.3 million, respectively.
(6) We recorded $3.1 million of operational start-up costs for the capacity expansion of our manufacturing and distribution facilities in the U.S., which include personnel and facility related costs in the year ended 2024.
The improvement in gross margin was primarily driven by favorable mix of 80 basis points and pricing actions of 60 basis points. These improvements were offset by product launch costs of 60 basis points.
These improvements were offset by the unfavorable mix of new OEM distribution of 50 basis points. • International gross margin improved 160 basis points. The improvement in gross margin was primarily driven by operational efficiencies of 80 basis points and favorable commodity costs of 30 basis points.
Research and development expenses for the year ended December 31, 2023 were $30.6 million compared to $29.2 million for the year ended December 31, 2022, an increase of $1.4 million, or 4.8%. 22 Table of Contents OPERATING INCOME Year Ended December 31, 2023 2022 Margin Change (in millions, except percentages) Operating Income Operating Margin Operating Income Operating Margin 2023 vs 2022 North America $ 643.1 16.7 % $ 642.4 16.5 % 0.2 % International 170.9 16.0 % 187.2 18.1 % (2.1) % 814.0 829.6 Corporate expenses (206.8) (149.0) Total operating income $ 607.2 12.3 % $ 680.6 13.8 % (1.5) % Operating income decreased $73.4 million and operating margin declined 150 basis points.
OPERATING INCOME Year Ended December 31, 2024 2023 Margin Change (in millions, except percentages) Operating Income Operating Margin Operating Income Operating Margin 2024 vs 2023 North America $ 612.1 16.2 % $ 643.1 16.7 % (0.5) % International 194.9 17.1 % 170.9 16.0 % 1.1 % 807.0 814.0 Corporate expenses (172.8) (206.8) Total operating income $ 634.2 12.9 % $ 607.2 12.3 % 0.6 % 22 Table of Contents Operating income increased $27.0 million and operating margin improved 60 basis points.
Adjusted net income, which is a non-GAAP financial measure, decreased 9.0% to $425.6 million as compared to $467.9 million in 2022. • EPS decreased 17.8% to $2.08 as compared to $2.53 in 2022. Adjusted EPS, which is a non-GAAP financial measure, decreased 7.7% to $2.40 as compared to $2.60 in 2022.
Adjusted net income, which is a non-GAAP financial measure, increased 6.9% to $455.1 million as compared to $425.6 million in 2023. • Earnings per diluted share ("EPS") increased 3.8% to $2.16 as compared to $2.08 in 2023. Adjusted EPS, which is a non-GAAP financial measure, increased 6.3% to $2.55 as compared to $2.40 in 2023.
The decline in operating margin was primarily driven by operating expense deleverage of 330 basis points, offset by the improvement in gross margin of 100 basis points. • Corporate operating expenses increased $57.8 million, which negatively impacted our consolidated operating margin.
The improvement in operating margin was primarily driven by the improvement in gross margin of 160 basis points, partially offset by Asia joint venture performance of 50 basis points and operating expense deleverage. • Corporate operating expenses decreased $34.0 million, which positively impacted our consolidated operating margin.
Cash Provided by (Used in) Continuing Operations The table below presents net cash provided by (used in) operating, investing and financing activities from continuing operations for the years ended December 31, 2023 and 2022.
Dollar or other major foreign currencies is not material to our overall liquidity or financial position. 23 Table of Contents Cash Provided by (Used in) Continuing Operations The table below presents net cash provided by (used in) operating, investing and financing activities from continuing operations for the years ended December 31, 2024 and 2023.
(5) In the year ended 2023, we recorded a fair value remeasurement of $11.0 million primarily related to a strategic investment in a product innovation initiative. 29 Table of Contents 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 year ended December 31, 2022.
(4) We recorded $47.8 million of transaction costs, primarily related to legal and professional fees associated with the acquisition of Mattress Firm in the year ended 2024. 29 Table of Contents 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 year ended December 31, 2023.
Our actual results may differ materially from those contained in any forward-looking statements.
See "Special Note Regarding Forward-Looking Statements" and Part I, ITEM 1A of this Report. Our actual results may differ materially from those contained in any forward-looking statements.
The increase in operating expenses was primarily driven by investments in growth initiatives and product launch costs. • Corporate operating expenses increased $57.8 million, or 38.8%.
The increase in operating expenses was primarily driven by investments in growth initiatives. • Corporate operating expenses decreased $34.0 million, or 16.4%.
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.
The amount of cash and cash equivalents held by subsidiaries outside of the U.S. and not readily convertible into the U.S.
We currently operate over 750 retail stores globally through our wholly-owned and joint venture operations, led by over 200 Tempur-Pedic and Sleep Outfitters retail stores in the U.S. and over 200 Dreams locations in the U.K. We believe these retail stores complement our existing third-party retail partners by increasing our products' brand awareness in the local markets.
We currently operate over 2,800 retail stores globally through our wholly-owned and joint venture operations, led by over 2,200 Mattress Firm and retail stores in the U.S. and over 200 Dreams locations in the U.K.
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.
Our products allow for complementary merchandising strategies and are sold through third-party retailers, our company-owned and joint venture operated retail stores worldwide and our e-commerce channel. Our distribution model operates through an omni-channel strategy. 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.
(2) We recorded $49.0 million of transaction costs, primarily related to legal and professional fees associated with the pending acquisition of Mattress Firm in the year ended 2023. (3) We recorded $14.3 million of costs associated with the cybersecurity event identified on July 23, 2023 in the year ended 2023.
We recorded $14.3 million of costs associated with the cybersecurity event identified on July 23, 2023 in the year ended 2023. (8) In the year ended 2023, we recorded a fair value remeasurement of $11.0 million primarily related to a strategic investment in a product innovation initiative.
Future Liquidity Sources and Uses As of December 31, 2023, we had $1,041.3 million of liquidity, including $74.9 million of cash on hand and $966.4 million available under our revolving senior secured credit facility.
Future Liquidity Sources and Uses As of December 31, 2024, we had $1,306.6 million of liquidity, including $117.4 million of cash on hand and $1,189.2 million available under our revolving senior secured credit facility. To fund the Mattress Firm acquisition on February 5, 2025, we subsequently borrowed $679.5 million on our revolving senior secured credit facility.
We expanded our presence into the OEM market in 2020 by offering non-branded products, including mattresses, pillows and other bedding products and components at a wide range of price points. The addition of non-branded offerings expands our capabilities to service third-party retailers and creates opportunity to capture manufacturing profits from bedding brands outside our own.
In addition to the sale of our branded products through third-party retailers, we also offer non-branded products through our OEM business, including mattresses, pillows and other bedding products and components, at a wide range of price points.