Income Statement

Revenue

-21%

-5%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	53	47	45	42	41	42	45	47	49	49	47	46	46	44	46	46	48	51	52	54	55	56	58	59	58	57	54	48	45	41	38	37	37	37	37	38	38	38	38	38	38	39	40	43	47	48	47	45	42	42	42	42	42	43	43	41	39	38	38	39	40	40	41	44	47	53	56	61	68	76	86	91	90	87	85	83	81	79	77	77	78	80	81	86	87	89	90	88	88	87	86	86	83	81	79	0
Revenue	4 083 N/A	4 163 +2%	4 228 +2%	4 272 +1%	4 287 +0%	4 224 -1%	4 260 +1%	4 388 +3%	4 538 +3%	4 763 +5%	4 945 +4%	5 086 +3%	5 200 +2%	5 231 +1%	5 242 +0%	4 258 -19%	5 322 +25%	5 368 +1%	4 632 -14%	4 267 -8%	4 057 -5%	3 772 -7%	4 251 +13%	4 250 0%	4 201 -1%	4 193 0%	4 233 +1%	4 076 -4%	3 796 -7%	3 490 -8%	3 168 -9%	3 055 -4%	3 153 +3%	3 270 +4%	3 327 +2%	3 359 +1%	3 439 +2%	3 509 +2%	3 584 +2%	3 619 +1%	3 684 +2%	3 673 0%	3 710 +1%	3 415 -8%	3 404 0%	3 277 -4%	3 177 -3%	3 477 +9%	3 420 -2%	3 568 +4%	3 688 +3%	3 782 +3%	3 873 +2%	3 914 +1%	3 926 +0%	3 917 0%	3 889 -1%	3 851 -1%	3 791 -2%	3 750 -1%	3 772 +1%	3 802 +1%	3 863 +2%	3 944 +2%	4 012 +2%	4 126 +3%	4 207 +2%	4 270 +1%	4 396 +3%	4 507 +3%	4 654 +3%	4 753 +2%	4 643 -2%	4 275 -8%	4 243 -1%	4 280 +1%	4 386 +2%	4 810 +10%	4 922 +2%	5 073 +3%	5 244 +3%	5 309 +1%	5 284 0%	5 147 -3%	5 038 -2%	4 925 -2%	4 806 -2%	4 725 -2%	4 609 -2%	4 516 -2%	4 442 -2%	4 384 -1%	4 309 -2%	4 238 -2%	4 173 -2%	4 055 -3%
Gross Profit
Cost of Revenue	(3 273)	(3 332)	(3 399)	(3 450)	(3 483)	(3 466)	(3 518)	(3 617)	(3 732)	(3 898)	(4 032)	(4 170)	(4 267)	(4 295)	(4 333)	(3 478)	(4 412)	(4 455)	(3 800)	(3 464)	(3 280)	(3 037)	(3 435)	(3 454)	(3 424)	(3 428)	(3 476)	(3 385)	(3 157)	(2 900)	(2 598)	(2 425)	(2 483)	(2 568)	(2 643)	(2 704)	(2 779)	(2 847)	(2 920)	(2 950)	(3 010)	(2 994)	(2 997)	(2 719)	(2 698)	(2 581)	(2 506)	(2 767)	(2 722)	(2 846)	(2 937)	(2 992)	(3 042)	(3 053)	(3 033)	(2 994)	(2 950)	(2 909)	(2 862)	(2 851)	(2 880)	(2 915)	(2 987)	(3 061)	(3 139)	(3 251)	(3 321)	(3 381)	(3 492)	(3 564)	(3 663)	(3 734)	(3 629)	(3 383)	(3 360)	(3 376)	(3 457)	(3 759)	(3 882)	(4 034)	(4 186)	(4 251)	(4 252)	(4 170)	(4 110)	(4 044)	(3 941)	(3 872)	(3 785)	(3 725)	(3 665)	(3 621)	(3 545)	(3 470)	(3 410)	(3 307)
Gross Profit	810 N/A	831 +3%	828 0%	822 -1%	804 -2%	759 -6%	742 -2%	772 +4%	806 +4%	865 +7%	913 +6%	916 +0%	933 +2%	936 +0%	909 -3%	779 -14%	910 +17%	913 +0%	832 -9%	803 -3%	777 -3%	735 -5%	816 +11%	796 -2%	776 -2%	766 -1%	757 -1%	691 -9%	639 -8%	590 -8%	570 -3%	630 +10%	670 +6%	703 +5%	684 -3%	655 -4%	660 +1%	662 +0%	664 +0%	669 +1%	674 +1%	679 +1%	713 +5%	696 -2%	706 +1%	696 -1%	670 -4%	710 +6%	698 -2%	722 +3%	752 +4%	790 +5%	831 +5%	861 +4%	893 +4%	923 +3%	939 +2%	942 +0%	929 -1%	899 -3%	892 -1%	888 0%	876 -1%	882 +1%	874 -1%	875 +0%	886 +1%	889 +0%	904 +2%	943 +4%	991 +5%	1 019 +3%	1 014 0%	891 -12%	883 -1%	904 +2%	929 +3%	1 051 +13%	1 040 -1%	1 038 0%	1 058 +2%	1 057 0%	1 032 -2%	977 -5%	928 -5%	881 -5%	865 -2%	854 -1%	824 -4%	791 -4%	778 -2%	762 -2%	764 +0%	769 +1%	763 -1%	748 -2%
Operating Income
Operating Expenses	(451)	(449)	(446)	(421)	(416)	(406)	(400)	(416)	(432)	(447)	(454)	(454)	(457)	(459)	(475)	(434)	(536)	(548)	(478)	(410)	(398)	(388)	(440)	(446)	(608)	(600)	(598)	(442)	(439)	(431)	(411)	(383)	(381)	(369)	(370)	(370)	(374)	(381)	(384)	(392)	(434)	(431)	(433)	(366)	(378)	(364)	(341)	(386)	(417)	(367)	(483)	(463)	(474)	(487)	(453)	(433)	(437)	(428)	(425)	(414)	(433)	(439)	(443)	(436)	(434)	(417)	(437)	(438)	(470)	(493)	(523)	(531)	(539)	(518)	(509)	(485)	(475)	(487)	(484)	(487)	(452)	(490)	(487)	(489)	(494)	(503)	(511)	(521)	(516)	(510)	(513)	(507)	(501)	(501)	(501)	(497)
Selling, General & Administrative	(408)	(408)	(402)	(394)	(394)	(390)	(395)	(410)	(425)	(441)	(449)	(460)	(461)	(463)	(468)	(396)	(478)	(483)	(426)	(395)	(381)	(371)	(417)	(430)	(433)	(427)	(427)	(423)	(421)	(403)	(382)	(363)	(353)	(353)	(356)	(354)	(358)	(367)	(373)	(378)	(383)	(377)	(377)	(348)	(358)	(351)	(342)	(368)	(353)	(363)	(409)	(450)	(455)	(468)	(433)	(417)	(425)	(418)	(415)	(397)	(398)	(403)	(405)	(401)	(399)	(402)	(407)	(425)	(439)	(450)	(464)	(470)	(469)	(448)	(438)	(424)	(413)	(428)	(426)	(422)	(428)	(420)	(417)	(427)	(432)	(445)	(454)	(465)	(475)	(482)	(494)	(495)	(493)	(484)	(488)	(486)
Depreciation & Amortization	(31)	(25)	(18)	(10)	0	0	0	(8)	0	0	0	(11)	0	0	0	(8)	0	0	0	(16)	(9)	(16)	(21)	(23)	(24)	(24)	(25)	(25)	(23)	(22)	(21)	(21)	(21)	(21)	(20)	(20)	(20)	(20)	(19)	(18)	(20)	(22)	(24)	(25)	(25)	(23)	(22)	(25)	(25)	(24)	(24)	(20)	(20)	(21)	(21)	(21)	(21)	(20)	(20)	(20)	(20)	(20)	(21)	(21)	(21)	(21)	(20)	(21)	(30)	(41)	(53)	(63)	(66)	(65)	(65)	(65)	(65)	(66)	(68)	(68)	(69)	(67)	(66)	(67)	(67)	(67)	(68)	(69)	(57)	(45)	(34)	(22)	(22)	(21)	(18)	(16)
Other Operating Expenses	(12)	(16)	(26)	(17)	(22)	(16)	(5)	2	(7)	(6)	(6)	17	3	4	(7)	(31)	(58)	(65)	(52)	1	(8)	(1)	(1)	7	(151)	(148)	(146)	5	5	(6)	(8)	1	(6)	5	6	4	4	6	9	4	(31)	(33)	(32)	7	5	10	24	7	(40)	20	(51)	7	1	1	1	5	8	10	10	3	(15)	(16)	(17)	(15)	(14)	6	(10)	8	(2)	(2)	(7)	3	(5)	(5)	(6)	5	3	7	10	3	44	(5)	(4)	5	5	10	12	13	16	17	15	10	14	4	5	5
Operating Income	359 N/A	382 +6%	383 +0%	401 +5%	388 -3%	352 -9%	342 -3%	355 +4%	374 +5%	418 +12%	459 +10%	462 +1%	476 +3%	477 +0%	434 -9%	345 -20%	374 +9%	365 -2%	353 -3%	393 +11%	379 -4%	347 -8%	376 +8%	350 -7%	168 -52%	166 -1%	159 -4%	249 +56%	200 -20%	159 -20%	159 +0%	247 +55%	290 +17%	334 +15%	315 -6%	286 -9%	286 +0%	281 -2%	280 0%	277 -1%	240 -14%	247 +3%	281 +13%	330 +18%	328 -1%	332 +1%	330 -1%	324 -2%	281 -13%	356 +27%	269 -24%	328 +22%	357 +9%	374 +5%	441 +18%	490 +11%	502 +2%	515 +3%	503 -2%	485 -4%	459 -5%	449 -2%	433 -3%	446 +3%	440 -1%	458 +4%	449 -2%	451 +0%	434 -4%	450 +4%	468 +4%	488 +4%	475 -3%	374 -21%	375 +0%	420 +12%	455 +8%	564 +24%	556 -1%	551 -1%	606 +10%	567 -6%	544 -4%	488 -10%	435 -11%	378 -13%	354 -6%	333 -6%	308 -7%	280 -9%	265 -6%	255 -4%	263 +3%	267 +2%	262 -2%	250 -4%
Pre-Tax Income
Interest Income Expense	(47)	(41)	(39)	(37)	(36)	(37)	(39)	(40)	(42)	(42)	(40)	(39)	(38)	(38)	(38)	(39)	(42)	(44)	(45)	(49)	(48)	(49)	(50)	(51)	(48)	(47)	(44)	(40)	(37)	(34)	(32)	(41)	(32)	(32)	(32)	(34)	(32)	(31)	(32)	(32)	(31)	(32)	(34)	(39)	(39)	(40)	(40)	(37)	(36)	(36)	(36)	(35)	(37)	(38)	(38)	(35)	(35)	(35)	(34)	(31)	(35)	(35)	(34)	(33)	(39)	(44)	(47)	(55)	(61)	(69)	(79)	(79)	(83)	(77)	(76)	(76)	(78)	(72)	(70)	(69)	(75)	(76)	(76)	(87)	(83)	(79)	(81)	(80)	(83)	(78)	(74)	(72)	(77)	(71)	(66)	(58)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(8)	0	0	0	(152)	1	(1)	(3)	(17)	(20)	(21)	(22)	(8)	0	0	0	4	(1)	(2)	(5)	(12)	0	0	0	(4)	0	0	(4)	(49)	0	(63)	0	3	0	0	0	(5)	0	15	15	33	52	38	33	19	19	0	24	(11)	(6)	(8)	(6)	(6)	(5)	(22)	(20)	(16)	0	35	41	40	0	10	0	3	2	5	9	(427)	(425)	(1 110)	(1 111)	(692)	(693)	4	100	119
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(22)
Pre-Tax Income	312 N/A	341 +9%	344 +1%	364 +6%	353 -3%	316 -10%	303 -4%	315 +4%	332 +5%	376 +13%	419 +11%	423 +1%	437 +3%	439 +0%	396 -10%	306 -23%	333 +9%	321 -3%	308 -4%	336 +9%	330 -2%	298 -10%	326 +9%	147 -55%	121 -18%	118 -2%	112 -5%	193 +72%	143 -26%	105 -27%	105 +0%	198 +89%	257 +30%	302 +17%	283 -6%	256 -10%	253 -1%	248 -2%	243 -2%	234 -4%	208 -11%	215 +3%	247 +15%	288 +17%	289 +0%	291 +1%	287 -2%	238 -17%	245 +3%	257 +5%	233 -9%	296 +27%	321 +9%	337 +5%	402 +20%	450 +12%	467 +4%	495 +6%	484 -2%	487 +1%	476 -2%	452 -5%	431 -5%	432 +0%	420 -3%	414 -1%	427 +3%	384 -10%	367 -4%	374 +2%	384 +3%	404 +5%	386 -4%	274 -29%	278 +1%	328 +18%	377 +15%	527 +40%	526 0%	522 -1%	531 +2%	501 -6%	468 -6%	404 -14%	354 -12%	305 -14%	282 -7%	(173) N/A	(199) -15%	(907) -355%	(921) -1%	(509) +45%	(507) +1%	200 N/A	296 +48%	290 -2%
Net Income
Tax Provision	(114)	(123)	(124)	(130)	(126)	(113)	(107)	(109)	(112)	(126)	(140)	(137)	(142)	(141)	(124)	(88)	(97)	(84)	(80)	(100)	(95)	(87)	(97)	(82)	(78)	(86)	(95)	(65)	(53)	(40)	(34)	(77)	(92)	(102)	(89)	(72)	(70)	(63)	(63)	(60)	(53)	(58)	(68)	(56)	(53)	(53)	(48)	(51)	(52)	(54)	(43)	(70)	(78)	(87)	(110)	(122)	(121)	(126)	(118)	(120)	(114)	(102)	(91)	(88)	(84)	(81)	(87)	(80)	(80)	(85)	(85)	(89)	(87)	(68)	(67)	(75)	(82)	(114)	(121)	(120)	(125)	(112)	(106)	(94)	(81)	(73)	(69)	37	41	92	98	(2)	(6)	(57)	(72)	(54)
Income from Continuing Operations	198	217	220	233	226	203	196	206	219	249	279	285	295	298	272	218	235	237	228	236	235	211	229	65	43	32	18	128	90	64	71	121	165	200	194	184	182	184	180	174	155	157	179	232	236	239	238	186	193	203	190	225	243	250	292	328	346	369	366	367	362	350	340	344	336	333	340	304	288	289	298	314	299	206	212	253	295	413	406	403	406	388	363	310	273	232	213	(137)	(159)	(815)	(823)	(511)	(512)	142	225	235
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(6)	(1)	(3)	(4)	(5)	(3)	(2)	(2)	(3)	(5)	(7)	(7)	(6)	(6)	(5)	(4)	(3)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(3)	(3)	(3)	(3)	(4)	(4)	(4)	(4)	(5)	(2)	(2)	(0)	1	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	0	0	(0)	0	(0)	(0)	0	(0)	0
Net Income (Common)	198 N/A	217 +10%	220 +1%	233 +6%	226 -3%	203 -10%	196 -3%	206 +5%	219 +7%	249 +14%	279 +12%	285 +2%	295 +4%	298 +1%	272 -9%	251 -7%	241 -4%	246 +2%	276 +12%	300 +9%	314 +5%	290 -8%	271 -6%	(11) N/A	(44) -288%	(57) -31%	(90) -58%	104 N/A	64 -38%	37 -42%	59 +58%	112 +91%	154 +37%	187 +22%	180 -4%	177 -2%	177 0%	179 +1%	176 -1%	153 -13%	152 -1%	163 +7%	183 +13%	248 +35%	253 +2%	260 +3%	265 +2%	197 -26%	201 +2%	106 -47%	83 -22%	98 +18%	117 +19%	218 +87%	265 +22%	325 +23%	343 +5%	386 +13%	385 0%	386 +0%	382 -1%	349 -9%	338 -3%	293 -13%	284 -3%	282 -1%	289 +3%	306 +6%	289 -5%	290 +0%	300 +3%	314 +5%	299 -5%	206 -31%	211 +3%	253 +20%	295 +17%	413 +40%	406 -2%	402 -1%	405 +1%	388 -4%	363 -7%	310 -15%	273 -12%	232 -15%	213 -8%	(137) N/A	(159) -16%	(815) -414%	(823) -1%	(512) +38%	(513) 0%	142 N/A	224 +58%	235 +5%
EPS (Diluted)	0.99 N/A	1.09 +10%	1.1 +1%	1.17 +6%	1.14 -3%	1.03 -10%	1 -3%	1.05 +5%	1.12 +7%	1.27 +13%	1.42 +12%	1.45 +2%	1.5 +3%	1.52 +1%	1.39 -9%	1.29 -7%	1.27 -2%	1.3 +2%	1.42 +9%	1.6 +13%	1.7 +6%	1.58 -7%	1.52 -4%	-0.06 N/A	-0.25 -317%	-0.33 -32%	-0.54 -64%	0.62 N/A	0.39 -37%	0.22 -44%	0.36 +64%	0.69 +92%	0.99 +43%	1.21 +22%	1.17 -3%	1.16 -1%	1.16 N/A	1.21 +4%	1.21 N/A	1.04 -14%	1.05 +1%	1.11 +6%	1.25 +13%	1.7 +36%	1.71 +1%	1.75 +2%	1.8 +3%	1.33 -26%	1.39 +5%	0.75 -46%	0.58 -23%	0.68 +17%	0.81 +19%	1.52 +88%	1.86 +22%	2.27 +22%	2.42 +7%	2.75 +14%	2.75 N/A	2.75 N/A	2.76 +0%	2.52 -9%	2.46 -2%	2.13 -13%	2.08 -2%	2.08 N/A	2.14 +3%	2.25 +5%	2.13 -5%	2.14 +0%	2.21 +3%	2.32 +5%	2.21 -5%	1.53 -31%	1.56 +2%	1.86 +19%	2.17 +17%	3.03 +40%	2.97 -2%	2.94 -1%	2.96 +1%	2.84 -4%	2.65 -7%	2.27 -14%	2 -12%	1.7 -15%	1.57 -8%	-1 N/A	-1.16 -16%	-5.94 -412%	-5.96 0%	-3.73 +37%	-3.69 +1%	1.03 N/A	1.61 +56%	1.69 +5%

Income Statement Balance Sheet Cash Flow Statement

Leggett & Platt Inc
NYSE:LEG

Income Statement

Earnings Waterfall
Leggett & Platt Inc

Income Statement
Leggett & Platt Inc

See Also

Company

Help

Tools

Stocks

Leggett & Platt Inc NYSE:LEG

Income Statement

Earnings Waterfall Leggett & Platt Inc

Income Statement Leggett & Platt Inc

See Also

Company

Help

Tools

Stocks

Leggett & Platt Inc
NYSE:LEG

Earnings Waterfall
Leggett & Platt Inc

Income Statement
Leggett & Platt Inc