Financial News Release

02/10/04

La-Z-Boy Third Quarter Operating Results

MONROE, Mich., Feb. 10 /PRNewswire-FirstCall/ -- La-Z-Boy Incorporated (NYSE: LZB; PCX) today reported operating results for its third fiscal quarter ended January 24, 2004. Net sales for the quarter declined 3.6% from a year earlier, to $492 million, from $511 million in the same period of fiscal 2003. Earnings per fully diluted share for the quarter were $0.29 -- including a $0.01 per share restructuring charge on an after-tax basis -- which was within management's previously announced guidance range. This compares to $0.41 per fully diluted share earned in the January 2003 quarter.

For the nine months ended January 24, 2004, net sales declined 7.4%, to $1.455 billion from $1.572 billion in fiscal 2003's first nine months. Diluted earnings per share for the nine months totaled $0.67, including restructuring charges of $0.11 per share on an after-tax basis. This compares to $1.22 per diluted share earned in the same period of fiscal 2003 - before the cumulative effect of an accounting change related to goodwill and trade names. After the cumulative effect of the accounting change, net income for last year's first nine months was $0.19 per diluted share.

Consolidated operating margin for the most recent quarter was 5.3%, down from 7.7% a year earlier, while the nine-month operating margin was 4.4% this year, compared to 7.6% in the same period of fiscal 2003. La-Z-Boy Incorporated president and CEO Kurt L. Darrow said, "This quarter's operating profit margins were weakened by lower capacity utilization, continued price competition and discounting pressures, particularly in the casegoods (wood) segment of our business, as well as certain specific product-related cost issues. While our current operating margins remain below our expectations, particularly in the casegoods segment, we believe a modest volume increase will provide meaningful upside margin leverage. Meanwhile, we are encouraged by stronger incoming upholstery orders during the most recent quarter, representing a continuation of the positive trend we noted in mid-November. This improved order trend produced a higher upholstery backlog at quarter-end, which should contribute to improved performance during our fourth fiscal quarter."

Upholstery segment

Upholstery segment sales were virtually flat for the January quarter compared to the same period of fiscal 2003, and were down 5.2% through the first nine months of the fiscal year. Darrow said, "Our year-over-year upholstery sales comparisons have shown relative improvement quarter by quarter this year, moving from a decline of 8.5% in the July quarter to unchanged in the just-ended January quarter."

The January quarter operating margin for the upholstery segment was 8.4%, down from 9.9% in the year-earlier quarter, while nine-month operating margin declined to 7.9% from 9.5% a year earlier. Despite flat sales during the quarter margins dropped due to a number of factors including a change in product mix combined with minor increases in certain selling, general and administrative expenses. Additionally, our margins for the quarter were negatively impacted by the additional rent and advertising expense without the benefit of offsetting revenues from the opening of several new company-owned La-Z-Boy Furniture Galleries retail locations. For the year-to-date period, the upholstery group's margin decline additionally reflected lower sales volume, as well as substantial plant downtime in the first quarter and higher promotional expenses in the first two quarters of the current year period.

Darrow noted that four free-standing 'New Generation' La-Z-Boy Furniture Galleries(R) stores were opened during the January quarter and two other stores were remodeled to the more productive New Generation format. At quarter-end, the total Furniture Galleries store count stood at 322, including 65 stores featuring the New Generation format. Darrow commented, "As we have previously indicated, we have a comprehensive plan to aggressively expand La- Z-Boy's mostly independently-owned Furniture Galleries store system and accelerate the pace at which old format stores are converted to the New Generation format. This entails opening as many as 20 or more new stores per year and relocating or remodeling an equal number of stores annually for the next 4-5 years."

Darrow added, "Subsequent to quarter end, we reached an agreement in principle with our independent licensee to acquire four La-Z-Boy Furniture Galleries stores in the Baltimore, Maryland area, which will bring the total number of company-owned stores to 35. The Washington-Baltimore corridor represents the second largest home furnishings market in the country, and is also one of the most underserved major metropolitan areas in terms of retail furnishings outlets. This strategic acquisition will complement our existing infrastructure in Washington, D.C. and quickly be accretive to our earnings. With this acquisition, La-Z-Boy will have a total of 12 company-owned stores in the Washington-Baltimore market, with 5 of the stores featuring the New Generation format. In order to quickly maximize our store productivity within this exciting market, we are planning to upgrade or relocate a substantial number of the remaining stores."

Casegoods Segment

Casegoods segment sales for the January quarter declined 14.0% from a year earlier and were down 13.9% through the first nine months. Darrow noted, "Most of the companies comprising this group continue to face challenges to effectively compete against imported products being directly sourced by large retailers. However, the major element of the quarter's sales decline was the group's hospitality business which caters to the hotel industry, where sales comparison for the quarter were hurt by continuing weakness in the lodging market. The U.S. hospitality market has continued to remain under steady pressure since the September 11th terrorist attacks and is just beginning to show signs of rebounding. Absent the hospitality business in our casegoods group, we have slowed down the negative trends of the last two years and are optimistic we will begin to grow this business by strengthening the service, delivery and quality aspects of this highly competitive business segment."

Casegoods margins for both periods were sharply below those of a year earlier, primarily reflecting the lower sales, increased plant downtime, continued promotional activity and some disruptions resulting from recent plant closures. For the January quarter, the casegoods segment's operating margin was (1.5)% including restructuring charges, down from 5.7% a year earlier -- while the nine-month operating margin fell to (2.0)% including restructuring, from 6.5% in the same period of fiscal 2003. All of this year's third quarter and nine-month restructuring charges related to the casegoods segment.

Darrow said, "As we continue to source product internationally, we are mindful of the critical balance between our domestic production and sourcing capabilities, while striving to maximize our casegoods manufacturing utilization. We will continue our blended strategy of both sourced and domestic product and will closely examine two key elements, quality and delivery times, which are important to the success of our retail partners. We have five casegoods manufacturing facilities for our five companies producing domestic product and with the uncertainty surrounding the antidumping petition on Chinese bedroom furniture, we are unlikely to take further plant rationalization action until the result of the antidumping action is known. However, we actively continue to evaluate other means to grow our volume and reduce costs in these businesses."

Casegoods Group restructuring charge

The closure of three casegoods group manufacturing facilities, announced last June, will result in total pre-tax charges of approximately $10 million, or $0.11 per diluted share on an after-tax basis. The first largely non-cash charge of $6.3 million was incurred during the July 2003 first quarter, and was taken to cover the write-down of certain fixed assets and inventories. In the October 2003 and January 2004 quarters, respectively, pre-tax expense of $2.0 million, or $0.02 per diluted share on an after-tax basis, and $1.0 million or $0.01 per diluted share on an after-tax basis was recorded - primarily for severance and relocation costs related to the plant closures. The balance will be incurred in the fiscal fourth quarter.

Balance sheet

Total inventories were reduced by $8.7 million during the three months ended January 24, 2004 and by $23.6 million for the nine months ended on the same date. Total debt at the end of the third quarter stood at $194 million, down from $207 million at mid-year, and the debt-to-capital ratio at quarter- end was 24.9%, compared to 26.1% three months earlier, and 26.9% at the end of fiscal 2003.

During the quarter, La-Z-Boy repurchased 840,000 of its common shares for a total of $17.2 million and, through the first nine months, 2.8 million shares were repurchased for a total of $59.4 million. As of January 24, 2004, 1.4 million shares remained available under the company's existing stock repurchase authorization. Darrow remarked, "Today our board of directors authorized the addition of 6 million shares to our stock repurchase program bringing the total to 7.4 million shares. This increase reflects the continued belief that the company will generate significant positive cash flows in the future and that over the long term our operating margins will strengthen. We will continue to target a debt-to-capital ratio in the mid- twenties."

Business outlook

Commenting on the current business outlook, Darrow said, "We are encouraged by the recent pickup in our incoming order rate and other external signs that our industry is currently in the midst of a recovery process. Although U.S. employment growth has thus far been agonizingly slow, an increasing number of indicators show the U.S. economy continuing to gain strength, and most observers believe that jobs growth will inevitably follow. Within this context, we currently expect our April fourth quarter sales to be up in the low-single digit range compared to the prior year period, and we anticipate reported earnings for the fourth quarter to be in the range of $0.40 - $0.45 per diluted share. This would compare to the $0.45 we earned per diluted share in fiscal 2003's final quarter, and would bring full year fiscal 2004 earnings per diluted share to $1.07 - $1.12, including $0.11 of restructuring charges, compared to fiscal 2003's $1.67 - before a cumulative accounting change charge of $1.04."

Forward-looking Information

Any forward-looking statements contained in this news release are based on current information and assumptions and represent management's best judgment at the present time. Actual results could differ materially from those anticipated or projected due to a number of factors. These factors include, but are not limited to: changes in consumer sentiment or demand, changes in demographics, changes in housing sales, the impact of terrorism or war, energy price changes, the impact of logistics on imports, the impact of interest rate changes, the outcome of the antidumping investigation by the United States Department of Commerce and potential disruptions from Chinese imports, the availability and cost of capital, the impact of imports as it relates to continued domestic production, changes in currency rates, competitive factors, operating factors, such as supply, labor, or distribution disruptions including changes in operating conditions or costs, effects of restructuring actions, changes in the domestic or international regulatory environment, not fully realizing cost reductions through restructurings, ability to implement new global sourcing organization strategies, the impact of new manufacturing technologies, fair value changes to our intangible assets due to actual results differing from projected, factors relating to acquisitions and other factors identified from time to time in the company's reports filed with the Securities and Exchange Commission. The company undertakes no obligation to update or revise any forward-looking statements, either to reflect new developments, or for any other reason.

Conference Call Information

The dial-in phone number for tomorrow's conference call at 11 a.m. E.S.T. will be (800) 374-1298 for persons calling from within the U.S. or Canada, and (706) 634-5855 for international callers. The call will also be webcast live and archived on the Internet, with both accessible at http://www.la-z-boy.com/about/ir_confcalls.asp . A telephone replay will remain available for a week to callers from the U.S. and Canada at (800) 642-1687 and to international callers at (706) 645-9291. The passcode for the replay is 5050375.

Additional Information

    This news release is just one part of La-Z-Boy's financial disclosures and
should be read in conjunction with other information filed with the Securities
and Exchange Commission, which is available at
http://www.la-z-boy.com/about/ir_sec.asp .  Investors and others wishing to be
notified of future La-Z-Boy news releases, SEC filings and quarterly investor
conference calls may sign up at:
http://my.lazboy.com/mygallery/investor_relations.cfm .

Background Information

With annual sales in excess of $2 billion, La-Z-Boy Incorporated is one of the world's leading residential furniture producers, marketing furniture for every room of the home and office, as well as for the hospitality, health care and assisted-living industries. The La-Z-Boy Upholstery Group companies are Bauhaus, Centurion, Clayton Marcus, England, La-Z-Boy, La-Z-Boy Contract and Sam Moore. The La-Z-Boy Casegoods Group companies are Alexvale, American Drew, American of Martinsville, Hammary, Kincaid, Lea and Pennsylvania House.

The corporation's vast proprietary distribution network is dedicated exclusively to selling La-Z-Boy Incorporated products and brands, and includes 322 stand-alone La-Z-Boy Furniture Galleries(R) stores and 319 La-Z-Boy In- Store Gallerys, in addition to in-store gallery programs at the company's Kincaid, Pennsylvania House, Clayton Marcus, England and Lea operating units. According to industry trade publication Furniture/Today, the La-Z-Boy Furniture Galleries retail network by itself represents the industry's fourth largest U.S. furniture retailer and the second largest single source furniture retailer. Additional information is available at http://www.la-z-boy.com/


                            LA-Z-BOY INCORPORATED
                       CONSOLIDATED STATEMENT OF INCOME
           (Unaudited, amounts in thousands, except per share data)

                                    Third Quarter Ended

                                             % Over     Percent of Sales
                      1/24/2004  1/25/2003  (Under)  1/24/2004  1/25/2003


    Sales               $492,167   $510,539   -3.6%     100.0%     100.0%
    Cost of sales        384,109    392,247   -2.1%      78.0%      76.8%


      Gross profit       108,058    118,292   -8.7%      22.0%      23.2%
    Selling, general
     and administrative   82,018     78,731    4.2%      16.7%      15.5%


      Operating profit    26,040     39,561  -34.2%       5.3%       7.7%

    Interest expense       2,697      2,948   -8.5%       0.5%       0.6%
    Other income, net      1,301        435  199.1%       0.2%       0.2%


      Pre-tax income      24,644     37,048  -33.5%       5.0%       7.3%
    Income tax expense     9,365     13,887  -32.6%      38.0%*     37.5%*


      Net income         $15,279    $23,161  -34.0%       3.1%       4.5%



    Basic average shares  52,825     56,444

    Basic net income
     per share             $0.29      $0.41

    Diluted average
     shares               52,931     56,765

    Diluted net income
     per share             $0.29      $0.41

    Dividends paid
     per share             $0.10      $0.10

    *As a percent of pre-tax income, not sales.



                            LA-Z-BOY INCORPORATED
                       CONSOLIDATED STATEMENT OF INCOME
           (Unaudited, amounts in thousands, except per share data)

                              Nine Months Ended

                                           % Over     Percent of Sales
                   1/24/2004   1/25/2003   (Under)  1/24/2004  1/25/2003

    Sales         $1,454,657  $1,571,501    -7.4%     100.0%     100.0%
    Cost of sales  1,139,096   1,203,960    -5.4%      78.3%      76.6%

      Gross profit   315,561     367,541   -14.1%      21.7%      23.4%
    Selling, general and
     administrative  251,164     247,857     1.3%      17.3%      15.8%

      Operating
       profit         64,397     119,684   -46.2%       4.4%       7.6%

    Interest expense   8,936       7,128    25.4%       0.6%       0.5%
    Other income, net  3,021       1,945    55.3%       0.2%       0.2%

      Pre-tax income  58,482     114,501   -48.9%       4.0%       7.3%
    Income tax
     expense          22,223      43,512   -48.9%      38.0%*     38.0%*

      Income before cumulative
       effect of accounting
        change        36,259      70,989   -48.9%       2.5%       4.5%
      Cumulative effect of
       accounting change
        (net of tax of
          $17,920)        --     (59,782)  100.0%       0.0%      -3.8%

      Net income     $36,259     $11,207   223.5%       2.5%       0.7%



    Basic average
     shares           53,904      57,652
    Basic net income
     per share before
      cumulative effect
       of accounting
        change         $0.67       $1.23
    Cumulative effect of
     accounting change
      per share          --        (1.04)

    Basic net income
     per share        $0.67        $0.19



    Diluted average
     shares          54,066       58,076
    Diluted net income
     per share before
      cumulative effect
       of accounting
        change        $0.67        $1.22
    Cumulative effect of
     accounting change
      per share          --        (1.03)

    Diluted net income
     per share        $0.67        $0.19


    Dividends paid
     per share        $0.30        $0.30

    *As a percent of pre-tax income, not sales.



                            LA-Z-BOY INCORPORATED
                          CONSOLIDATED BALANCE SHEET
                      (Unaudited, amounts in thousands)

                                              Increase/(Decrease)
                         1/24/2004   1/25/2003  Dollars  Percent   4/26/2003

    Current assets
      Cash and equivalents $25,774     $23,817   $1,957     8.2%    $28,817
      Receivables, net     295,148     337,553  (42,405)  -12.6%    340,467
      Inventories, net     228,954     251,867  (22,913)   -9.1%    252,537
      Deferred income taxes 35,897      33,834    2,063     6.1%     37,734
      Other current assets  16,880      19,841   (2,961)  -14.9%     19,939

        Total current
         assets            602,653     666,912  (64,259)   -9.6%    679,494
    Property, plant and
     equipment, net        201,398     211,639  (10,241)   -4.8%    209,411
    Goodwill                78,807      78,807       --     0.0%     78,807
    Trade names             71,144      71,144       --     0.0%     71,144
    Other long-term assets  89,498      69,409   20,089    28.9%     84,210

        Total assets    $1,043,500  $1,097,911 $(54,411)   -5.0% $1,123,066

    Current liabilities
      Lines of credit       $3,000         $--   $3,000     N/M         $--
      Current portion of
       long-term debt and
        capital leases       4,893       2,130    2,763   129.7%      1,619
      Accounts payable      69,475      74,070   (4,595)   -6.2%     78,931
      Accrued expenses and
       other current
        liabilities        121,017     125,504   (4,487)   -3.6%    134,037

        Total current
         liabilities       198,385     201,704   (3,319)   -1.6%    214,587
    Long-term debt         185,077     221,759  (36,682)  -16.5%    221,099
    Capital leases             826       1,512     (686)  -45.4%      1,272
    Deferred income taxes   38,154      28,513    9,641    33.8%     36,928
    Other long-term
     liabilities            37,641      38,327     (686)   -1.8%     39,241
    Contingencies and commitments
    Shareholders' equity
      Common shares,
       $1 par value         52,584      55,974   (3,390)   -6.1%     55,027
      Capital in excess
       of par value        215,738     215,267      471     0.2%    216,081
      Retained earnings    312,287     339,365  (27,078)   -8.0%    342,628
      Accumulated other
       comprehensive income
        (loss)               2,808      (4,510)   7,318   162.3%     (3,797)

        Total shareholders'
         equity            583,417     606,096  (22,679)   -3.7%    609,939

          Total liabilities and
           shareholders'
            equity      $1,043,500  $1,097,911 $(54,411)   -5.0% $1,123,066



                            LA-Z-BOY INCORPORATED
                     CONSOLIDATED STATEMENT OF CASH FLOWS
                      (Unaudited, amounts in thousands)

                                    Third Quarter Ended    Nine Months Ended
                                  1/24/2004   1/25/2003  1/24/2004  1/25/2003

    Cash flows from operating
     activities
       Net income                   $15,279    $23,161    $36,259     $11,207
       Adjustments to reconcile net
        income to cash provided by
        operating activities
        Cumulative effect of
         accounting change - net of
         income taxes                    --         --         --      59,782
        Depreciation and amortization 7,193      7,714     21,830      22,840
        Change in receivables        23,833     21,386     44,862      45,290
        Change in inventories         8,701     (5,515)    23,583     (40,441)
        Change in payables          (11,784)   (11,834)    (9,456)      5,066
        Change in other assets
         and liabilities             (2,012)   (13,278)    (5,339)    (27,601)
        Change in deferred taxes      1,820     (1,702)     3,063       1,489

            Total adjustments        27,751     (3,229)    78,543      66,425

              Net cash provided by
               operating activities  43,030     19,932    114,802      77,632

    Cash flows from investing
     activities
       Proceeds from disposals of
        assets                          196         85      1,968       1,232
       Capital expenditures          (6,409)    (7,011)   (21,035)    (25,777)
       Acquisitions, net of cash
        acquired                         --         --         --      (3,089)
       Change in other long-term assets  15       (641)      (732)    (14,920)

              Net cash used for
               investing activities  (6,198)    (7,567)   (19,799)    (42,554)

    Cash flows from financing
     activities
       Proceeds from debt             5,544    109,435     12,466     187,162
       Payments on debt             (18,680)   (97,706)   (42,175)   (105,333)
       Capital leases                  (145)      (146)      (486)       (430)
       Stock issued for stock option
        & 401(k) plans                  246      2,367      6,258      10,109
       Repurchase of common stock   (17,158)   (21,050)   (59,378)   (112,530)
       Dividends paid                (5,279)    (5,681)   (16,266)    (17,366)

              Net cash used for
               financing
               activities           (35,472)   (12,781)   (99,581)    (38,388)
      Effect of exchange rate
       changes on cash and
       equivalents                     (173)       510      1,535         356

    Net increase (decrease) in cash
     and equivalents                  1,187         94     (3,043)     (2,954)
    Cash and equivalents at
     beginning of period             24,587     23,723     28,817      26,771

    Cash and equivalents at end of
     period                         $25,774    $23,817    $25,774     $23,817

    Cash paid during period
       - income taxes               $11,150    $20,778    $21,643     $54,197
       - interest                    $3,567     $1,974    $10,007      $5,136

SOURCE  La-Z-Boy Incorporated
    -0-                             02/10/2004
    /CONTACT:  Mark Stegeman of La-Z-Boy Incorporated, +1-734-241-4418,
mark.stegeman@la-z-boy.com/
    /Web site:  http://www.la-z-boy.com/
    (LZB)

CO:  La-Z-Boy Incorporated
ST:  Michigan
IN:  HOU REA
SU:  ERN CCA MAV ERP

TH-AM 
-- DETU017 --
1474 02/10/2004 16:44 EST http://www.prnewswire.com