La-Z-Boy Incorporated Reports Solid Fourth Quarter and Full Year Results; Operating Cash Flow of $158 million for the Full Year
Fiscal 2024 Fourth Quarter Highlights:
- Consolidated delivered sales of $554 million
- Up 22% versus most recent pre-pandemic fourth quarter (Fiscal 2019 Fourth Quarter)
- Down 1% versus prior year
- GAAP diluted EPS of
$0.91 - Non-GAAP(1) diluted EPS of
$0.95
- Non-GAAP(1) diluted EPS of
- Generated $53 million in operating cash flow for the quarter
- Grew company-owned La-Z-Boy Furniture Galleries® network by three stores (including two acquired independent La-Z-Boy Furniture Galleries® stores)
Fiscal 2024 Highlights:
- Consolidated delivered sales of
$2 .05 billion - Gross margin expansion on GAAP and Non-GAAP(1) basis, across all segments
- GAAP diluted EPS of
$2.83 - Non-GAAP(1) diluted EPS of
$2.98
- Non-GAAP(1) diluted EPS of
- Generated
$158 million in operating cash flow for the year - Strong balance sheet with $341 million in cash and no external debt
- Opened six company-owned and acquired 11 independent La-Z-Boy Furniture Galleries® stores
- Retail (company-owned) stores now represent over half of the total La-Z-Boy Furniture Galleries® network for first time in company history
- Returned $85 million to shareholders through share repurchases and dividends
- Increased prior quarterly dividend by 10% to
$0.20 in third quarter
- Increased prior quarterly dividend by 10% to
Written sales again outperformed the industry, with fourth quarter total written sales for the Retail (company-owned La-Z-Boy Furniture Galleries®) segment up 1% versus a year ago, and written same-store sales down 5% versus a year ago. Written same-store sales for the entire La-Z-Boy Furniture Galleries® network decreased 3% versus the year ago period. Trends were strongest in the first half of the quarter around key holiday events and recovery from January weather events. Written sales results continue to outperform the broader industry, which was down 8% for the quarter, as furniture and home furnishings spending remains depressed with overall traffic trends challenged and housing activity down due to continued higher interest rates.
Whittington added, “During the year we made great progress on our Century Vision strategy increasing both the total La-Z-Boy Furniture Galleries® store network and the number of company-owned stores. We opened six new company-owned stores and acquired 11 independent Furniture Galleries® stores. We also invested in both our stores and manufacturing operations through remodels and improving the agility of our supply chain. As a market leader in comfortable custom furniture with quick delivery, we are positioned to continue to outperform the industry and grow share. Our focus remains on executing our proven playbook of expanding our Retail segment through new and acquired stores, delivering sales growth double the industry, and driving margin expansion. I want to thank all of our dedicated employees for their strong contributions throughout the year. The momentum in our business is palpable, particularly with our strong merchandising offerings and new "Long Live the Lazy" brand campaign building awareness, consideration, and purchase intent. We are excited to build further on this foundation in Fiscal 2025."
First Quarter Outlook:
Key Results:
(Unaudited, amounts in thousands, except per share data and percentages) |
Quarter Ended | Year Ended | ||||||||||||||||||||
Change | Change | |||||||||||||||||||||
Sales | $ | 553,535 | $ | 561,287 | (1 | )% | $ | 2,047,027 | $ | 2,349,433 | (13 | )% | ||||||||||
GAAP operating income | 50,097 | 54,073 | (7 | )% | 150,796 | 211,439 | (29 | )% | ||||||||||||||
Non-GAAP operating income | 52,114 | 55,056 | (5 | )% | 159,398 | 223,203 | (29 | )% | ||||||||||||||
GAAP operating margin | 9.1% | 9.6% | (50) bps | 7.4% | 9.0% | (160) bps | ||||||||||||||||
Non-GAAP operating margin | 9.4% | 9.8% | (40) bps | 7.8% | 9.5% | (170) bps | ||||||||||||||||
GAAP net income attributable to |
39,308 | 34,373 | 14 | % | 122,626 | 150,664 | (19 | )% | ||||||||||||||
Non-GAAP net income attributable to |
40,811 | 43,091 | (5 | )% | 129,131 | 167,080 | (23 | )% | ||||||||||||||
Diluted weighted average common shares | 42,974 | 43,427 | 43,280 | 43,240 | ||||||||||||||||||
GAAP diluted earnings per share | $ | 0.91 | $ | 0.79 | 15 | % | $ | 2.83 | $ | 3.48 | (19 | )% | ||||||||||
Non-GAAP diluted earnings per share | $ | 0.95 | $ | 0.99 | (4 | )% | $ | 2.98 | $ | 3.86 | (23 | )% |
Liquidity Measures:
Year Ended | Year Ended | |||||||||||||||||
(Unaudited, amounts in thousands) | (Unaudited, amounts in thousands) | |||||||||||||||||
Free Cash Flow | Cash Returns to Shareholders | |||||||||||||||||
Operating cash flow | $ | 158,127 | $ | 205,167 | Share repurchases | $ | 52,773 | $ | 5,004 | |||||||||
Capital expenditures | (53,551 | ) | (68,812 | ) | Dividends | 32,665 | 29,869 | |||||||||||
Free cash flow | $ | 104,576 | $ | 136,355 | Cash returns to shareholders | $ | 85,438 | $ | 34,873 |
(Unaudited, amounts in thousands) | ||||||||
Cash and cash equivalents | $ | 341,098 | $ | 343,374 | ||||
Restricted cash | — | 3,304 | ||||||
Total cash, cash equivalents and restricted cash | $ | 341,098 | $ | 346,678 |
Fiscal 2024 Fourth Quarter Results versus Fiscal 2023 Fourth Quarter:
- Consolidated sales in the fourth quarter of Fiscal 2024 decreased 1% to
$554 million versus last year. Sales in the fourth quarter of Fiscal 2023 included the delivery of a significant backlog resulting from heightened demand in prior periods. Sales increased 22% versus the most recent pre-pandemic fourth quarter in Fiscal 2019 - Consolidated GAAP operating margin was 9.1% versus 9.6%
- Consolidated Non-GAAP(1) operating margin decreased 40 basis points to 9.4% versus 9.8%, driven by lower gross margin from segment mix partially offset by lower SG&A spend
- GAAP diluted EPS increased to
$0.91 from$0.79 and Non-GAAP(1) diluted EPS decreased to$0.95 from$0.99
Retail Segment:
- Sales:
- Written sales for the Retail segment (company-owned La-Z-Boy Furniture Galleries® stores) increased 1% with growth from acquired and new stores, more than offsetting lower same-store sales compared to the year ago period
- Written same-store sales decreased 5%, driven by lower traffic and the challenging economic environment, partially offset by stronger conversion rates and higher design sales
- Delivered sales decreased 6% to
$228 million versus last year's results that included delivery of pandemic-related backlog but increased 50% versus the most recent pre-pandemic fourth quarter in fiscal year 2019
- Written sales for the Retail segment (company-owned La-Z-Boy Furniture Galleries® stores) increased 1% with growth from acquired and new stores, more than offsetting lower same-store sales compared to the year ago period
- Operating Margin:
- GAAP operating margin and GAAP operating income was 14.1% and
$32 million , versus 15.5% and$38 million , respectively- Non-GAAP(1) operating margin and Non-GAAP(1) operating income were 14.2% and
$32 million , down 130 basis points and 14%, respectively, driven by improved gross margin from favorable shift in product mix, more than offset by fixed cost deleverage on lower delivered sales
- Non-GAAP(1) operating margin and Non-GAAP(1) operating income were 14.2% and
- GAAP operating margin and GAAP operating income was 14.1% and
Wholesale Segment:
- Sales:
- Sales decreased 1% to
$392 million , relatively flat versus the year ago period
- Sales decreased 1% to
- Operating Margin:
- GAAP operating margin decreased to 8.1% versus 8.5%
- Non-GAAP(1) operating margin decreased to 8.5%, down 20 basis points; gross margin declines were partially offset by lower SG&A expenses
- Non-GAAP(1) operating margin decreased to 8.5%, down 20 basis points; gross margin declines were partially offset by lower SG&A expenses
- GAAP operating margin decreased to 8.1% versus 8.5%
Corporate & Other:
- Joybird written sales decreased 1% and delivered sales were roughly flat at
$37 million as sales trends have largely stabilized. Joybird again made meaningful progress on improving profitability in the quarter with lower freight and warranty expenses, improved product mix, and a higher return on advertising spending
Balance Sheet and Cash Flow, Fiscal 2024:
- Ended the fiscal year with
$341 million in cash(3) and no external debt - Generated
$158 million in cash from operating activities, including$53 million in the fourth quarter, versus$205 million in Fiscal 2023 and$78 million in last year's fourth quarter, which benefited from pandemic backlog deliveries - Invested
$54 million in capital expenditures, primarily related to La-Z-Boy Furniture Galleries® (new stores and remodels), and projects at our manufacturing and distribution facilities - Returned approximately
$85 million to shareholders, including$53 million in share repurchases and$33 million in dividends
Conference Call:
The call will be webcast live, with corresponding slides, and archived on the internet. It will be available at https://lazboy.gcs-web.com/. A telephone replay will be available for a week following the call. This replay will be accessible to callers from the
Investor Relations Contact:
mark.becks@la-z-boy.com
About
The Retail segment consists of 187 company-owned La-Z-Boy Furniture Galleries® stores, and is part of a broader network of over 350 La-Z-Boy Furniture Galleries® that, with La-Z-Boy.com, serve customers nationwide. Joybird®, an e-commerce retailer and manufacturer of modern upholstered furniture, has 12 stores in the
Notes:
(1)Non-GAAP amounts for the fourth quarter of fiscal 2024 exclude:
- a
$1.7 million pre-tax, or$0.03 per diluted share, charge related to our supply chain optimization actions - purchase accounting charges related to acquisitions completed in prior periods totaling
$0.3 million pre-tax, or$0.01 per diluted share, all included in operating income
Non-GAAP amounts for the fourth quarter of fiscal 2023 exclude:
- a
$0.7 million pre-tax, or$0.01 per diluted share, charge related to the closure of the Torreón, MX facility, primarily reflecting asset relocation costs - purchase accounting charges related to acquisitions completed in prior periods totaling
$0.3 million pre-tax, or$0.01 per diluted share, with$0.3 million included in operating income and a de minimis amount included in interest expense - a pre-tax charge of
$10.6 million , or$0.18 per diluted share related to an impairment of one investment
Non-GAAP amounts for the full fiscal 2024 year exclude:
- a
$7.5 million pre-tax, or$0.13 per diluted share, charge related to our supply chain optimization actions - purchase accounting charges related to acquisitions completed in prior periods totaling
$1.2 million pre-tax, or$0.02 per diluted share, with$1.1 million included in operating income and$0.1 million included in interest expense
Non-GAAP amounts for the full fiscal 2023 year exclude:
- a
$10.8 million pre-tax, or$0.19 per diluted share, charge related to the closure of the Torreón, MX facility, primarily reflecting the impairment of various assets - purchase accounting charges related to acquisitions completed in prior periods totaling
$0.6 million pre-tax, or less than$0.01 per diluted share, with$0.3 million included in operating income and$0.3 million included in interest expense - a pre-tax charge of
$10.6 million , or$0.18 per diluted share, related to an impairment of one investment - a
$0.6 million pre-tax, or$0.01 per diluted share, charge related to the company's business realignment, announced inJune 2020
(2)This reference to Non-GAAP operating margin for a future period is a Non-GAAP financial measure. We have not provided a reconciliation of Non-GAAP operating margin for future periods in this press release because such reconciliation cannot be provided without unreasonable efforts.
Please refer to the accompanying “Reconciliation of GAAP to Non-GAAP Financial Measures” and “Reconciliation of GAAP to Non-GAAP Financial Measures: Segment Information” for detailed information on calculating the Non-GAAP financial measures used in this press release and a reconciliation to the most directly comparable GAAP measure.
(3)Cash includes cash, cash equivalents and restricted cash.
Cautionary Note Regarding Forward-Looking Statements:
This news release contains “forward-looking” statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. Generally, forward-looking statements include information concerning expectations, projections or trends relating to our results of operations, financial results, financial condition, strategic initiatives and plans, expenses, dividends, share repurchases, liquidity, use of cash and cash requirements, borrowing capacity, investments, future economic performance, and our business and industry.
The forward-looking statements in this press release are based on certain assumptions and currently available information and are subject to various risks and uncertainties, many of which are unforeseeable and beyond our control. Additional risks and uncertainties that we do not presently know about or that we currently consider to be immaterial may also affect our business operations and financial results. Our actual future results and trends may differ materially depending on a variety of factors, including, but not limited to, the risks and uncertainties discussed in our Fiscal 2023 Annual Report on Form 10-K and other factors identified in our reports filed with the
Non-GAAP Financial Measures:
In addition to the financial measures prepared in accordance with accounting principles generally accepted in
Management believes that presenting certain Non-GAAP financial measures will help investors understand the long-term profitability trends of our business and compare our profitability to prior and future periods and to our peers. Management excludes purchase accounting charges because the amount and timing of such charges are significantly impacted by the timing, size, number and nature of the acquisitions consummated and the success with which we operate the businesses acquired. While the company has a history of acquisition activity, it does not acquire businesses on a predictable cycle, and the impact of purchase accounting charges is unique to each acquisition and can vary significantly from acquisition to acquisition. Similarly, business realignment charges and supply chain optimization charges are dependent on the timing, size, number and nature of the operations being closed, consolidated or centralized, and the charges may not be incurred on a predictable cycle. Management also excludes the impacts from the impairment charge for one investment when assessing the company's operating and financial performance due to the one-time and infrequent nature of the transaction. Management believes that exclusion of these items facilitates more consistent comparisons of the company’s operating results over time. Where applicable, the accompanying “Reconciliation of GAAP to Non-GAAP Financial Measures” tables present the excluded items net of tax calculated using the effective tax rate from operations for the period in which the adjustment is presented.
CONSOLIDATED STATEMENT OF INCOME |
||||||||||||||||
(Unaudited, amounts in thousands, except per share data) | Quarter Ended | Year Ended | ||||||||||||||
Sales | $ | 553,535 | $ | 561,287 | $ | 2,047,027 | $ | 2,349,433 | ||||||||
Cost of sales | 313,452 | 312,649 | 1,165,357 | 1,384,700 | ||||||||||||
Gross profit | 240,083 | 248,638 | 881,670 | 964,733 | ||||||||||||
Selling, general and administrative expense | 189,986 | 194,565 | 730,874 | 753,294 | ||||||||||||
Operating income | 50,097 | 54,073 | 150,796 | 211,439 | ||||||||||||
Interest expense | (126 | ) | (122 | ) | (455 | ) | (536 | ) | ||||||||
Interest income | 4,260 | 3,046 | 15,482 | 6,670 | ||||||||||||
Other income (expense), net | (92 | ) | (10,950 | ) | (71 | ) | (11,784 | ) | ||||||||
Income before income taxes | 54,139 | 46,047 | 165,752 | 205,789 | ||||||||||||
Income tax expense | 13,807 | 11,402 | 41,116 | 53,848 | ||||||||||||
Net income | 40,332 | 34,645 | 124,636 | 151,941 | ||||||||||||
Net (income) loss attributable to noncontrolling interests | (1,024 | ) | (272 | ) | (2,010 | ) | (1,277 | ) | ||||||||
Net income attributable to |
$ | 39,308 | $ | 34,373 | $ | 122,626 | $ | 150,664 | ||||||||
Basic weighted average common shares | 42,499 | 43,261 | 42,878 | 43,148 | ||||||||||||
Basic net income attributable to |
$ | 0.92 | $ | 0.79 | $ | 2.86 | $ | 3.49 | ||||||||
Diluted weighted average common shares | 42,974 | 43,427 | 43,280 | 43,240 | ||||||||||||
Diluted net income attributable to |
$ | 0.91 | $ | 0.79 | $ | 2.83 | $ | 3.48 |
CONSOLIDATED BALANCE SHEET |
||||||||
(Unaudited, amounts in thousands, except par value) | ||||||||
Current assets | ||||||||
Cash and equivalents | $ | 341,098 | $ | 343,374 | ||||
Restricted cash | — | 3,304 | ||||||
Receivables, net of allowance of |
139,213 | 125,536 | ||||||
Inventories, net | 263,237 | 276,257 | ||||||
Other current assets | 93,260 | 106,129 | ||||||
Total current assets | 836,808 | 854,600 | ||||||
Property, plant and equipment, net | 298,224 | 278,578 | ||||||
214,453 | 205,008 | |||||||
Other intangible assets, net | 47,251 | 39,375 | ||||||
Deferred income taxes – long-term | 10,283 | 8,918 | ||||||
Right of use lease assets | 446,466 | 416,269 | ||||||
Other long-term assets, net | 59,957 | 63,515 | ||||||
Total assets | $ | 1,913,442 | $ | 1,866,263 | ||||
Current liabilities | ||||||||
Accounts payable | $ | 96,486 | $ | 107,460 | ||||
Lease liabilities, short-term | 77,027 | 77,751 | ||||||
Accrued expenses and other current liabilities | 263,768 | 290,650 | ||||||
Total current liabilities | 437,281 | 475,861 | ||||||
Lease liabilities, long-term | 404,724 | 368,163 | ||||||
Other long-term liabilities | 58,077 | 70,142 | ||||||
Shareholders' equity | ||||||||
Preferred shares – 5,000 authorized; none issued | — | — | ||||||
Common shares, |
42,440 | 43,318 | ||||||
Capital in excess of par value | 368,485 | 358,891 | ||||||
Retained earnings | 598,009 | 545,155 | ||||||
Accumulated other comprehensive loss | (5,870 | ) | (5,528 | ) | ||||
1,003,064 | 941,836 | |||||||
Noncontrolling interests | 10,296 | 10,261 | ||||||
Total equity | 1,013,360 | 952,097 | ||||||
Total liabilities and equity | $ | 1,913,442 | $ | 1,866,263 |
CONSOLIDATED STATEMENT OF CASH FLOWS |
||||||||
Year Ended | ||||||||
(Unaudited, amounts in thousands) | ||||||||
Cash flows from operating activities | ||||||||
Net income | $ | 124,636 | $ | 151,941 | ||||
Adjustments to reconcile net income to cash provided by operating activities | ||||||||
(Gain)/loss on disposal and impairment of assets | 1,101 | 6,365 | ||||||
(Gain)/loss on sale of investments | (1,199 | ) | 148 | |||||
Provision for doubtful accounts | 511 | 1,546 | ||||||
Depreciation and amortization | 48,552 | 40,193 | ||||||
Amortization of right-of-use lease assets | 76,133 | 76,511 | ||||||
Lease impairment/(settlement) | (1,175 | ) | 1,347 | |||||
Equity-based compensation expense | 14,426 | 12,458 | ||||||
Change in deferred taxes | (3,268 | ) | 3,895 | |||||
Change in receivables | (16,811 | ) | 53,675 | |||||
Change in inventories | 19,877 | 32,311 | ||||||
Change in other assets | 10,303 | 24,377 | ||||||
Change in payables | (8,606 | ) | 4,586 | |||||
Change in lease liabilities | (76,766 | ) | (77,811 | ) | ||||
Change in other liabilities | (29,587 | ) | (126,375 | ) | ||||
Net cash provided by operating activities | 158,127 | 205,167 | ||||||
Cash flows from investing activities | ||||||||
Proceeds from disposals of assets | 4,972 | 136 | ||||||
Capital expenditures | (53,551 | ) | (68,812 | ) | ||||
Purchases of investments | (18,351 | ) | (9,092 | ) | ||||
Proceeds from sales of investments | 24,816 | 24,483 | ||||||
Acquisitions | (39,440 | ) | (16,835 | ) | ||||
Net cash used for investing activities | (81,554 | ) | (70,120 | ) | ||||
Cash flows from financing activities | ||||||||
Payments on debt and finance lease liabilities | (489 | ) | (123 | ) | ||||
Holdback payments for acquisitions | (5,000 | ) | (5,000 | ) | ||||
Stock issued for stock and employee benefit plans, net of shares withheld for taxes | 10,872 | 2,857 | ||||||
Repurchases of common stock | (52,773 | ) | (5,004 | ) | ||||
Dividends paid to shareholders | (32,665 | ) | (29,869 | ) | ||||
Dividends paid to minority interest joint venture partners (1) | (1,172 | ) | — | |||||
Net cash used for financing activities | (81,227 | ) | (37,139 | ) | ||||
Effect of exchange rate changes on cash and equivalents | (926 | ) | (86 | ) | ||||
Change in cash, cash equivalents and restricted cash | (5,580 | ) | 97,822 | |||||
Cash, cash equivalents and restricted cash at beginning of period | 346,678 | 248,856 | ||||||
Cash, cash equivalents and restricted cash at end of period | $ | 341,098 | $ | 346,678 | ||||
Supplemental disclosure of non-cash investing activities | ||||||||
Capital expenditures included in payables | $ | 5,952 | $ | 8,208 |
(1) | Includes dividends paid to joint venture minority partners resulting from the repatriation of dividends from our foreign earnings that we no longer consider permanently reinvested. |
SEGMENT INFORMATION |
||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||
(Unaudited, amounts in thousands) | ||||||||||||||||
Sales | ||||||||||||||||
Wholesale segment: | ||||||||||||||||
Sales to external customers | $ | 287,900 | $ | 280,918 | $ | 1,048,431 | $ | 1,215,429 | ||||||||
Intersegment sales | 104,561 | 113,678 | 398,847 | 474,819 | ||||||||||||
Wholesale segment sales | 392,461 | 394,596 | 1,447,278 | 1,690,248 | ||||||||||||
Retail segment sales | 227,878 | 242,713 | 855,126 | 982,043 | ||||||||||||
Corporate and Other: | ||||||||||||||||
Sales to external customers | 37,757 | 37,656 | 143,470 | 151,961 | ||||||||||||
Intersegment sales | 1,587 | 2,657 | 10,299 | 14,229 | ||||||||||||
Corporate and Other sales | 39,344 | 40,313 | 153,769 | 166,190 | ||||||||||||
Eliminations | (106,148 | ) | (116,335 | ) | (409,146 | ) | (489,048 | ) | ||||||||
Consolidated sales | $ | 553,535 | $ | 561,287 | $ | 2,047,027 | $ | 2,349,433 | ||||||||
Operating Income (Loss) | ||||||||||||||||
Wholesale segment | $ | 31,709 | $ | 33,657 | $ | 99,373 | $ | 115,215 | ||||||||
Retail segment | 32,170 | 37,716 | 111,682 | 161,571 | ||||||||||||
Corporate and Other | (13,782 | ) | (17,300 | ) | (60,259 | ) | (65,347 | ) | ||||||||
Consolidated operating income | $ | 50,097 | $ | 54,073 | $ | 150,796 | $ | 211,439 |
UNAUDITED QUARTERLY FINANCIAL DATA |
||||||||||||||||
Fiscal 2024 | ||||||||||||||||
Fiscal Quarter Ended | (13 weeks) | (13 weeks) | (13 weeks) | (13 weeks) | ||||||||||||
(Amounts in thousands, except per share data) | ||||||||||||||||
Sales | $ | 481,651 | $ | 511,435 | $ | 500,406 | $ | 553,535 | ||||||||
Cost of sales | 275,923 | 288,830 | 287,152 | 313,452 | ||||||||||||
Gross profit | 205,728 | 222,605 | 213,254 | 240,083 | ||||||||||||
Selling, general and administrative expense | 171,202 | 188,993 | 180,693 | 189,986 | ||||||||||||
Operating income | 34,526 | 33,612 | 32,561 | 50,097 | ||||||||||||
Interest expense | (122 | ) | (101 | ) | (106 | ) | (126 | ) | ||||||||
Interest income | 3,056 | 4,042 | 4,124 | 4,260 | ||||||||||||
Other income (expense), net | 556 | 104 | (639 | ) | (92 | ) | ||||||||||
Income before income taxes | 38,016 | 37,657 | 35,940 | 54,139 | ||||||||||||
Income tax expense | 10,090 | 9,963 | 7,256 | 13,807 | ||||||||||||
Net income | 27,926 | 27,694 | 28,684 | 40,332 | ||||||||||||
Net (income) loss attributable to noncontrolling interests | (447 | ) | (495 | ) | (44 | ) | (1,024 | ) | ||||||||
Net income attributable to |
$ | 27,479 | $ | 27,199 | $ | 28,640 | $ | 39,308 | ||||||||
Diluted weighted average common shares | 43,333 | 43,401 | 43,195 | 42,974 | ||||||||||||
Diluted net income attributable to |
$ | 0.63 | $ | 0.63 | $ | 0.66 | $ | 0.91 |
Fiscal 2023 | ||||||||||||||||
Fiscal Quarter Ended | (13 weeks) | (13 weeks) | (13 weeks) | (14 weeks) | ||||||||||||
(Amounts in thousands, except per share data) | ||||||||||||||||
Sales | $ | 604,091 | $ | 611,332 | $ | 572,723 | $ | 561,287 | ||||||||
Cost of sales | 373,061 | 361,848 | 337,142 | 312,649 | ||||||||||||
Gross profit | 231,030 | 249,484 | 235,581 | 248,638 | ||||||||||||
Selling, general and administrative expense | 178,387 | 187,601 | 192,741 | 194,565 | ||||||||||||
Operating income | 52,643 | 61,883 | 42,840 | 54,073 | ||||||||||||
Interest expense | (159 | ) | (119 | ) | (136 | ) | (122 | ) | ||||||||
Interest income | 474 | 1,138 | 2,012 | 3,046 | ||||||||||||
Other income (expense), net | 45 | 183 | (1,062 | ) | (10,950 | ) | ||||||||||
Income before income taxes | 53,003 | 63,085 | 43,654 | 46,047 | ||||||||||||
Income tax expense | 14,063 | 16,306 | 12,077 | 11,402 | ||||||||||||
Net income | 38,940 | 46,779 | 31,577 | 34,645 | ||||||||||||
Net income attributable to noncontrolling interests | (452 | ) | (702 | ) | 149 | (272 | ) | |||||||||
Net income attributable to |
$ | 38,488 | $ | 46,077 | $ | 31,726 | $ | 34,373 | ||||||||
Diluted weighted average common shares | 43,142 | 43,182 | 43,137 | 43,427 | ||||||||||||
Diluted net income attributable to |
$ | 0.89 | $ | 1.07 | $ | 0.74 | $ | 0.79 |
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||
(Amounts in thousands, except per share data) | ||||||||||||||||
GAAP gross profit | $ | 240,083 | $ | 248,638 | $ | 881,670 | $ | 964,733 | ||||||||
Purchase accounting charges (1) | 89 | — | 89 | 132 | ||||||||||||
Business realignment charges (2) | — | — | — | 609 | ||||||||||||
Supply chain optimization charges (3) | 502 | 741 | 4,468 | 1,621 | ||||||||||||
Non-GAAP gross profit | $ | 240,674 | $ | 249,379 | $ | 886,227 | $ | 967,095 | ||||||||
GAAP SG&A | $ | 189,986 | $ | 194,565 | $ | 730,874 | $ | 753,294 | ||||||||
Purchase accounting (charges)/gain (4) | (254 | ) | (252 | ) | (1,016 | ) | (206 | ) | ||||||||
Supply chain optimization charges (5) | (1,172 | ) | 10 | (3,029 | ) | (9,196 | ) | |||||||||
Non-GAAP SG&A | $ | 188,560 | $ | 194,323 | $ | 726,829 | $ | 743,892 | ||||||||
GAAP operating income | $ | 50,097 | $ | 54,073 | $ | 150,796 | $ | 211,439 | ||||||||
Purchase accounting charges | 343 | 252 | 1,105 | 338 | ||||||||||||
Business realignment charges | — | — | — | 609 | ||||||||||||
Supply chain optimization charges | 1,674 | 731 | 7,497 | 10,817 | ||||||||||||
Non-GAAP operating income | $ | 52,114 | $ | 55,056 | $ | 159,398 | $ | 223,203 | ||||||||
GAAP income before income taxes | $ | 54,139 | $ | 46,047 | $ | 165,752 | $ | 205,789 | ||||||||
Purchase accounting charges recorded as part of gross profit, SG&A, and interest expense | 343 | 300 | 1,153 | 571 | ||||||||||||
Business realignment charges | — | — | — | 609 | ||||||||||||
Supply chain optimization charges | 1,674 | 731 | 7,497 | 10,817 | ||||||||||||
Investment impairment | — | 10,562 | — | 10,562 | ||||||||||||
Non-GAAP income before income taxes | $ | 56,156 | $ | 57,640 | $ | 174,402 | $ | 228,348 | ||||||||
GAAP net income attributable to |
$ | 39,308 | $ | 34,373 | $ | 122,626 | $ | 150,664 | ||||||||
Purchase accounting charges recorded as part of gross profit, SG&A, and interest expense | 343 | 300 | 1,153 | 571 | ||||||||||||
Tax effect of purchase accounting | (87 | ) | (74 | ) | (286 | ) | (361 | ) | ||||||||
Business realignment charges | — | — | — | 609 | ||||||||||||
Tax effect of business realignment | — | — | — | (160 | ) | |||||||||||
Supply chain optimization charges | 1,674 | 731 | 7,497 | 10,817 | ||||||||||||
Tax effect of supply chain optimization | (427 | ) | (181 | ) | (1,859 | ) | (2,845 | ) | ||||||||
Investment impairment | — | 10,562 | — | 10,562 | ||||||||||||
Tax effect of investment impairment | — | (2,619 | ) | — | (2,778 | ) | ||||||||||
Non-GAAP net income attributable to |
$ | 40,811 | $ | 43,091 | $ | 129,131 | $ | 167,080 | ||||||||
GAAP net income attributable to |
$ | 0.91 | $ | 0.79 | $ | 2.83 | $ | 3.48 | ||||||||
Purchase accounting charges, net of tax, per share | 0.01 | 0.01 | 0.02 | — | ||||||||||||
Business realignment charges, net of tax, per share | — | — | — | 0.01 | ||||||||||||
Supply chain optimization charges, net of tax, per share | 0.03 | 0.01 | 0.13 | 0.19 | ||||||||||||
Investment impairment, net of tax, per share | — | 0.18 | — | 0.18 | ||||||||||||
Non-GAAP net income attributable to |
$ | 0.95 | $ | 0.99 | $ | 2.98 | $ | 3.86 |
(1) | Includes incremental expense upon the sale of inventory acquired at fair value. |
(2) | Includes severance charges related to the closure of our |
(3) | Fiscal 2024 primarily includes severance charges related to shifting upholstery production from our |
(4) | Includes amortization of intangible assets. Fiscal 2023 also includes an |
(5) | Fiscal 2024 includes |
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES SEGMENT INFORMATION |
||||||||||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||||||||||
(Amounts in thousands) | % of sales | % of sales | % of sales | % of sales | ||||||||||||||||||||
GAAP operating income (loss) | ||||||||||||||||||||||||
Wholesale segment | $ | 31,709 | 8.1% | $ | 33,657 | 8.5% | $ | 99,373 | 6.9% | $ | 115,215 | 6.8% | ||||||||||||
Retail segment | 32,170 | 14.1% | 37,716 | 15.5% | 111,682 | 13.1% | 161,571 | 16.5% | ||||||||||||||||
Corporate and Other | (13,782 | ) | N/M | (17,300 | ) | N/M | (60,259 | ) | N/M | (65,347 | ) | N/M | ||||||||||||
Consolidated GAAP operating income | $ | 50,097 | 9.1% | $ | 54,073 | 9.6% | $ | 150,796 | 7.4% | $ | 211,439 | 9.0% | ||||||||||||
Non-GAAP items affecting operating income | ||||||||||||||||||||||||
Wholesale segment | $ | 1,729 | $ | 784 | $ | 7,715 | $ | 11,634 | ||||||||||||||||
Retail segment | 89 | — | 89 | 132 | ||||||||||||||||||||
Corporate and Other | 199 | 199 | 798 | (2 | ) | |||||||||||||||||||
Consolidated Non-GAAP items affecting operating income | $ | 2,017 | $ | 983 | $ | 8,602 | $ | 11,764 | ||||||||||||||||
Non-GAAP operating income (loss) | ||||||||||||||||||||||||
Wholesale segment | $ | 33,438 | 8.5% | $ | 34,441 | 8.7% | $ | 107,088 | 7.4% | $ | 126,849 | 7.5% | ||||||||||||
Retail segment | 32,259 | 14.2% | 37,716 | 15.5% | 111,771 | 13.1% | 161,703 | 16.5% | ||||||||||||||||
Corporate and Other | (13,583 | ) | N/M | (17,101 | ) | N/M | (59,461 | ) | N/M | (65,349 | ) | N/M | ||||||||||||
Consolidated Non-GAAP operating income | $ | 52,114 | 9.4% | $ | 55,056 | 9.8% | $ | 159,398 | 7.8% | $ | 223,203 | 9.5% | ||||||||||||
N/M - Not Meaningful |
Source: La-Z-Boy Incorporated