2025 KOIP Award Formula

EX-10.2 3 d916415dex102.htm 2025 AWARD FORMULA FOR THE KEY OFFICERS INCENTIVE PLAN 2025 AWARD FORMULA FOR THE KEY OFFICERS INCENTIVE PLAN

Exhibit 10.2

2025 AWARD FORMULA

FOR THE

KEY OFFICERS INCENTIVE PLAN

The Key Officers Incentive Plan (the “Plan”) provides cash Awards to Participants based on achievement of Performance Objectives for a specified Performance Period. Capitalized terms not defined in this document have the meaning ascribed under the Plan.

Participants in the Plan are the Section 16 Officers of the Company. There are separate Award Formulas under the Plan for Corporate Participants and Profit Center Participants. Under both formulas, a Participant’s Award is calculated by reference to the Target Percentage of the Participant’s base salary at the end of the Performance Period. The Award Formulas and each Participant’s Target Percentage are determined by the Committee.

For the Performance Period commencing January 1, 2025 and ending December 31, 2025, Awards under the Plan will be determined by achievement of the following Performance Objectives.

 

Participant Type

  

Performance Objectives

   Relative
Weight
 

Corporate Participants

   Earnings Before Interest, Taxes, Depreciation, Amortization (EBITDA)      65
   Cash Flow      35

Profit Center Participants

   Earnings Before Interest, Taxes, Depreciation, Amortization (EBITDA)      65
   Free Cash Flow (FCF)      35

Award Formula for Corporate Participants

EBITDA and Cash Flow for Corporate Participants are calculated as follows:

EBITDA = Earnings before interest, taxes, depreciation and amortization

Cash Flow = Earnings Before Interest Taxes Depreciation and Amortization (EBITDA) ± Change in Working Capital1 + Non-Cash Impairments – Capital Expenditures

 

1

Change in Working Capital, excluding cash and current maturities of long-term debt, from December 31, 2024 to December 31, 2025, as reflected on the Company’s Consolidated Balance Sheets

Achievement of EBITDA and Cash Flow targets for Corporate Participants is determined by the Company’s aggregate 2025 financial results. Financial results from acquisitions are excluded from calculations in the year of acquisition. Financial results from businesses divested during the year will be included in the calculations; however, the EBITDA and Cash Flow targets relating to the divested businesses will be prorated to reflect only that portion of the year prior to the divestiture. Financial results from businesses classified as discontinued operations will be included in the calculations. Financial results will exclude (i) certain currency and hedging-related gains and losses, (ii) gains and losses from asset disposals, and (iii) items that are outside the scope of the Company’s core, on-going business activities, including changes to the Company’s capital allocation priorities and related uses of cash.


EBITDA and Cash Flow shall be adjusted for all items of gain, loss or expense for the fiscal year, as determined in accordance with standards established under Generally Accepted Accounting Principles, (i) from non-cash impairments; (ii) related to loss contingencies identified in footnotes to the financial statements in the Company’s 2024 10-K; (iii) related to the disposal of a segment of a business; or (iv) related to a change in accounting principle.

Achievement targets and payout percentages for Corporate Participants’ EBITDA and Cash Flow are set forth below. No Awards are paid for EBITDA achievement below $325.04 million or Cash Flow below $232.80 million. The EBITDA and Cash Flow payouts are each capped at 200%. Payouts will be interpolated for achievement levels falling between those set out in the schedule.

2025 Corporate Targets and Payout Schedule

 

EBITDA            Cash Flow  

Achievement

   Payout            Achievement      Payout  

<$325.04M

     0        <$232.80M        0

 $325.04M

     50     Threshold         $232.80M        50

 $406.30M

     100     Target         $291.00M        100

 $507.88M

     200     Maximum         $363.75M        200

Award Formula for Profit Center Participants

EBITDA = Earnings Before Interest Taxes Depreciation and Amortization

FCF = EBITDA (adjusted for currency effects) ± Change in Working Capital1 + Non-Cash Impairments – Capital Expenditures

 

1

Change in Working Capital from December 31, 2024 to December 31, 2025, excluding cash, current maturities of long-term debt, and balance sheet items not directly related to on-going Profit Center activity, such as interest receivable and payable, income tax receivable and payable, current deferred taxes assets and liabilities, and dividends payable.

Achievement of EBITDA and FCF targets for Profit Center Participants is determined by aggregate 2025 financial results for the Profit Centers for which the Participant is responsible. Financial results from acquisitions are excluded from calculations in the year of acquisition. Financial results from businesses divested during the year will be included in the calculations; however, the EBITDA and FCF targets relating to the divested businesses will be prorated to reflect only that portion of the year prior to the divestiture. Financial results from businesses classified as discontinued operations will be included in the calculations. Financial results will exclude (i) results from non-operating branches, (ii) certain currency and hedging-related gains and losses, (iii) gains and losses from asset disposals, (iv) items that are outside the scope of the Company’s core, on-going business activities or relating to any other special events or change in business conditions, including changes to the Company’s capital allocation priorities and related uses of cash, and (v) the impact of corporate allocations.

 

2


EBITDA and FCF shall be adjusted for all items of gain, loss or expense for the fiscal year, as determined in accordance with standards established under Generally Accepted Accounting Principles, (i) from non-cash impairments; (ii) related to loss contingencies identified in footnotes to the financial statements in the Company’s 2024 10-K; (iii) related to the disposal of a segment of a business; or (iv) related to a change in accounting principle.

Financial results for each Profit Center may include a critical compliance adjustment, ranging from a potential 5% increase for exceptional safety performance to a 20% deduction for critical compliance failures.

Achievement targets and payout percentages for the Profit Center Participant’s EBITDA and FCF are set forth below. No Awards are paid for achievements below the established EBITDA and FCF thresholds. The EBITDA and FCF payouts are each capped at 200%. The payout will be interpolated for achievement levels falling between those set out in the below schedule.

2025 Profit Center Targets

 

     EBITDA      Free Cash Flow  

Segment

   Threshold
50%
Payout
     Target
100%
Payout
     Maximum
200%
Payout
     Threshold
50%
Payout
     Target
100%
Payout
     Maximum
200%
Payout
 

Bedding Products

   $ 121.60M      $ 152.00M      $ 190.00M      $ 95.70M      $ 119.70M      $ 149.60M  

Specialized Products

   $ 129.10M      $ 161.40M      $ 201.80M      $ 109.70M      $ 137.10M      $ 171.40M  

Furniture, Flooring & Textile Products

   $ 98.8M      $ 123.50M      $ 154.40M      $ 68.20M      $ 85.20M      $ 106.50M  

Sample Calculation

For Corporate and Profit Center Participants, the Award is calculated by multiplying the Participant’s salary, Target Percentage, the relative weight of the Performance Objective, and the payout percentage for each Performance Objective. The sample calculation below assumes a Participant with a base salary of $500,000, a Target Percentage of 80%, an EBITDA payout of 120%, and a Cash Flow/FCF payout of 80%:

 

Performance

Objective

   Participant’s
Base Salary
     Participant’s
Target %
    Relative
Weight
    Payout
Percentage
    Award  

EBITDA

   $ 500,000        80     65     120   $ 312,000  

Cash Flow/FCF

   $ 500,000        80     35     80   $ 112,000  
           

 

 

 
          Total Award:     $ 424,000  

 

3