MUSCATINE, Iowa--(BUSINESS WIRE)--
HNI Corporation (NYSE: HNI) today announced sales for the full
year ended December 29, 2018 of $2,258 million and net income of $93
million. GAAP net income per diluted share was $2.11 compared to $2.00
in the prior year. Non-GAAP net income per diluted share was $2.41
compared to $1.97 in the prior year.
Fourth quarter sales were $598 million and net income was $32 million.
GAAP net income per diluted share was $0.73 compared to $0.77 in the
prior year. Non-GAAP net income per diluted share was $0.97 compared to
$0.47 in the prior year. GAAP to non-GAAP reconciliations follow the
financial statements in this release.
Fourth Quarter Summary Comments
“Our teams performed well in the fourth quarter – delivering significant
earnings growth and margin expansion. We are managing through multiple
challenges, including continued inflationary pressures, tariff impacts,
and choppy demand. Our organization is responding well, and I am
optimistic about what we can accomplish in the future,” said Jeff
Lorenger, HNI Corporation, President and Chief Executive Officer.
|
|
| Fourth Quarter - Financial Performance |
|
(Dollars in millions, except per share data)
|
|
|
|
Three Months Ended
|
|
| |
| | | December 29, 2018
|
|
| December 30, 2017
| | |
Change
|
| GAAP | | | | | | | | | |
| Net Sales | | | $598.1 | | | $584.3 | | |
2.4%
|
|
Gross Profit %
| | |
37.4%
| | |
35.0%
| | |
240 bps
|
|
SG&A %
| | |
27.9%
| | |
30.1%
| | |
-220 bps
|
|
Loss on sale and disposal of assets %
| | |
—%
| | |
0.8%
| | |
-80 bps
|
|
Restructuring and impairment charges %
| | |
2.2%
| | |
5.8%
| | |
-360 bps
|
|
Operating Income (Loss)
| | | $43.8 | | |
($10.6)
| | |
NM
|
|
Operating Income (Loss) %
| | |
7.3%
| | |
(1.8%)
| | |
910 bps
|
|
Effective Tax Rate
| | |
22.4%
| | |
359.9%
| | | |
|
Net Income %
| | |
5.4%
| | |
5.8%
| | |
-40 bps
|
|
EPS – diluted
|
|
| $0.73 |
|
| $0.77 |
|
|
(5.2%)
|
| | | | | | | | |
|
| Non-GAAP | | | | | | | | | |
|
Gross Profit %
| | |
37.5%
| | |
36.1%
| | |
140 bps
|
|
Operating Income
| | | $57.8 | | | $35.2 | | |
64.2%
|
|
Operating Income %
| | |
9.7%
| | |
6.0%
| | |
370 bps
|
|
EPS – diluted
|
|
| $0.97 |
|
| $0.47 |
|
|
106.4%
|
| | | | | | | | |
|
Fourth Quarter Summary Comments
-
Consolidated net sales increased $13.8 million or 2.4 percent from the
prior year quarter to $598.1 million. On an organic basis, sales
increased 5.4 percent. The net impact of closing and divesting small
office furniture companies decreased sales $17.1 million compared to
the prior year quarter. A reconciliation of organic sales, a non-GAAP
measure, follows the financial statements in this release.
-
GAAP gross profit margin increased 240 basis points compared to the
prior year quarter. Of this increase, 140 basis points were primarily
driven by improved price realization and productivity partially offset
by input cost inflation. The remaining increase of 100 basis points
was due to lower restructuring and transition costs.
-
Selling and administrative expenses decreased 220 basis points
primarily due to increased efficiency, lower Business System
Transformation costs, the impact of closing and divesting small office
furniture companies, and lower incentive based compensation, partially
offset by increased strategic investments.
-
The Corporation recorded $0.3 million of restructuring costs and $0.6
million of transition costs in the fourth quarter in connection with
previously announced facility closures and structural realignments. Of
these charges, $0.6 million was included in cost of sales. The
Corporation also recorded a $13.1 million impairment of goodwill,
intangibles, and long-lived assets.
|
|
| Full Year - Financial Performance |
|
(Dollars in millions, except per share data)
|
|
|
|
Twelve Months Ended
|
|
| |
| | | December 29, 2018
|
|
| December 30, 2017
| | |
Change
|
| GAAP | | | | | | | | | |
| Net Sales | | | $2,257.9 | | | $2,175.9 | | |
3.8%
|
|
Gross Profit %
| | |
37.0%
| | |
36.0 %
| | |
100 bps
|
|
SG&A %
| | |
30.6%
| | |
30.9 %
| | |
-30 bps
|
|
(Gain) loss on sale, disposal, and license of assets %
| | |
—%
| | |
(0.1 %)
| | |
10 bps
|
|
Restructuring and impairment charges %
| | |
0.7%
| | |
1.7 %
| | |
-100 bps
|
|
Operating Income
| | | $128.2 | | | $76.7 | | |
67.1%
|
|
Operating Income %
| | |
5.7%
| | |
3.5 %
| | |
220 bps
|
|
Effective Tax Rate
| | |
21.4%
| | |
(27.4 %)
| | | |
|
Net Income %
| | |
4.1%
| | |
4.1 %
| | |
—bps
|
|
EPS – diluted
|
|
| $2.11 |
|
| $2.00 |
|
|
5.5%
|
| | | | | | | | |
|
| Non-GAAP | | | | | | | | | |
|
Gross Profit %
| | |
37.1%
| | |
37.3 %
| | |
-20 bps
|
|
Operating Income
| | | $146.2 | | | $139.4 | | |
4.9%
|
|
Operating Income %
| | |
6.5%
| | |
6.4 %
| | |
10 bps
|
|
EPS – diluted
|
|
| $2.41 |
|
| $1.97 |
|
|
22.3%
|
| | | | | | | | |
|
Full Year Summary Comments
-
Consolidated net sales increased $82.0 million or 3.8 percent from the
prior year to $2,257.9 million. On an organic basis, sales increased
6.6 percent. The net impact of closing and divesting small office
furniture companies decreased sales $57.6 million compared to the
prior year.
-
GAAP gross profit margin increased 100 basis points compared to the
prior year. Input cost inflation partially offset by improved price
realization, productivity and cost savings drove a decline of 20 basis
points. This decline was more than offset by a 120 basis point
increase due to lower restructuring and transition costs.
-
Selling and administrative expenses as a percent of sales decreased 30
basis points compared to the prior year. This decrease was primarily
due to increased efficiency and the impact of closing and divesting
small office furniture companies, partially offset by Business Systems
Transformation investment costs, increased strategic investments and
higher incentive based compensation.
-
The Corporation recorded $2.3 million of restructuring costs and $2.3
million of transition costs in 2018 in connection with previously
announced facility closures and structural realignments. Of these
charges, $2.3 million was included in cost of sales. Specific items
include severance, accelerated depreciation, and production move
costs. The Corporation also recorded net charges of $13.4 million
related to impairments of goodwill, intangibles, and long-lived assets.
|
|
| Office Furniture – Financial Performance |
|
(Dollars in millions)
|
|
|
|
Three Months Ended
|
|
| |
|
|
Twelve Months Ended
|
|
| |
| | | December 29, 2018
|
|
| December 30, 2017
| | |
Change
| | | December 29, 2018
|
|
| December 30, 2017
| | |
Change
|
| GAAP | | | | | | | | | | | | | | | | | | |
| Net Sales | | | $429.6 | | | $429.0 | | |
0.1%
| | | $1,706.1 | | | $1,660.7 | | |
2.7%
|
|
Operating Profit (Loss)
| | | $11.8 | | |
($15.7)
| | |
NM
| | | $79.3 | | | $50.2 | | |
58.1%
|
|
Operating Profit (Loss) %
|
|
|
2.7%
|
|
|
(3.7%)
|
|
|
640 bps
|
|
|
4.6%
|
|
|
3.0%
|
|
|
160 bps
|
| | | | | | | | | | | | | | | | | |
|
| Non-GAAP | | | | | | | | | | | | | | | | | | |
|
Operating Profit
| | | $27.3 | | | $18.4 | | |
48.4%
| | | $97.3 | | | $101.2 | | |
(3.9%)
|
|
Operating Profit %
|
|
|
6.3%
|
|
|
4.3%
|
|
|
200 bps
|
|
|
5.7%
|
|
|
6.1%
|
|
|
-40 bps
|
| | | | | | | | | | | | | | | | | |
|
Fourth Quarter Summary Comments
-
Fourth quarter office furniture net sales increased $0.6 million or
0.1 percent from the prior year quarter to $429.6 million. On an
organic basis, sales increased 4.3 percent driven by increases in the
supplies and contract businesses. The net impact of closing and
divesting small office furniture companies decreased sales $17.1
million compared to the prior year quarter.
-
Fourth quarter office furniture GAAP operating profit margin increased
640 basis points. Of this increase, 200 basis points were driven by
improved price realization, reduced spending, lower incentive based
compensation, and the impact of closing small office furniture
companies, partially offset by lower volume and input cost inflation.
The remaining increase of 440 basis points was due to lower
nonrecurring items, which include restructuring and impairment
charges, and transition costs.
Full Year Summary Comments
-
Full year office furniture net sales increased $45.4 million or 2.7
percent from the prior year to $1,706.1 million. On an organic basis,
sales increased 6.4 percent driven by increases in the supplies and
contract businesses. The net impact of closing and divesting small
office furniture companies decreased sales $57.6 million compared to
the prior year.
-
Full year office furniture GAAP operating profit margin increased 160
basis points. Input cost inflation, amortization and implementation
costs from the Business Systems Transformation initiative, and
strategic investments were partially offset by improved price
realization, productivity and cost savings, and the impact of closing
and divesting small office furniture companies, driving a decline of
40 basis points. This decline was more than offset by a 200 basis
point increase due to lower nonrecurring items, which include
restructuring and impairment charges, and transition costs.
|
|
| Hearth Products – Financial Performance |
|
(Dollars in millions)
|
|
|
|
Three Months Ended
|
|
| |
|
|
Twelve Months Ended
|
|
| |
| | | December 29, 2018
|
|
| December 30, 2017
| | |
Change
| | | December 29, 2018
|
|
| December 30, 2017
| | |
Change
|
| GAAP | | | | | | | | | | | | | | | | | | |
| Net Sales | | | $168.5 | | | $155.3 | | |
8.5%
| | | $551.8 | | | $515.2 | | |
7.1%
|
|
Operating Profit
| | | $36.1 | | | $31.0 | | |
16.5%
| | | $91.4 | | | $83.6 | | |
9.2%
|
|
Operating Profit %
|
|
|
21.4%
|
|
|
20.0%
|
|
|
140 bps
|
|
|
16.6%
|
|
|
16.2%
|
|
|
40 bps
|
| | | | | | | | | | | | | | | | | |
|
| Non-GAAP | | | | | | | | | | | | | | | | | | |
|
Operating Profit
| | | $36.4 | | | $32.4 | | |
12.3%
| | | $93.1 | | | $85.0 | | |
9.5%
|
|
Operating Profit %
|
|
|
21.6%
|
|
|
20.9%
|
|
|
70 bps
|
|
|
16.9%
|
|
|
16.5%
|
|
|
40 bps
|
| | | | | | | | | | | | | | | | | |
|
Fourth Quarter Summary Comments
-
Fourth quarter hearth products net sales increased $13.2 million or
8.5 percent from the prior year quarter to $168.5 million driven by
increases in the new construction and retail businesses.
-
Fourth quarter hearth products GAAP operating profit margin increased
140 basis points. Of this increase, 70 basis points were driven by
improved price realization and higher sales volume, partially offset
by input cost inflation. The remaining increase of 70 basis points was
due to lower restructuring and transition costs.
Full Year Summary Comments
-
Full year hearth products net sales increased $36.6 million or 7.1
percent from the prior year to $551.8 million driven by increases in
the new construction and retail businesses.
-
Full year hearth products GAAP operating profit margin increased 40
basis points. This 40 basis points increase was primarily driven by
higher sales volume, productivity and cost savings, and improved price
realization, partially offset by input cost inflation and higher
incentive based compensation.
Outlook
"Looking to 2019, we see a dynamic environment with pockets of
uncertainty. Late in the fourth quarter and early this year, market
activity generally slowed. We expect demand will start slowly and
improve throughout 2019. We continue to see pressure from inflation and
tariff impacts. Despite these pressures, we expect to grow profits
through productivity and cost saving efforts while continuing to invest
in new capabilities. I remain excited about our members, opportunities,
and market position,” said Mr. Lorenger.
For the first quarter, the Corporation expects organic sales to be down
2 to 4 percent compared to the same quarter last year. Including the
impacts of closing and divesting small office furniture companies, first
quarter sales are expected to be down 3 to 5 percent. First quarter
diluted earnings per share are anticipated to be in the range of $(0.02)
to $0.04.
The Corporation estimates full year 2019 organic sales to be up 3 to 7
percent. Including the impacts of closing and divesting small office
furniture companies, full year sales are expected to be up 2 to 6
percent. The Corporation estimates full year diluted earnings per share
to be in the range of $2.50 to $2.90.
Conference Call
HNI Corporation will host a conference call on Tuesday, February 26,
2019 at 10:00 a.m. (Central) to discuss fourth quarter and fiscal year
2018 results. To participate, call 1-877-512-9166 – conference ID number
2763239. A live webcast of the call will be available on HNI
Corporation’s website at http://www.hnicorp.com
(under Investors – News Releases & Events). A replay of the webcast will
be made available at this website address. An audio replay of the call
will be available until Tuesday, March 5, 2019, 10:59 p.m. (Central) by
dialing 1-855-859-2056 or 1-404-537-3406 – Conference ID number 2763239.
About HNI Corporation
HNI Corporation is an NYSE traded company (ticker symbol: HNI) providing
products and solutions for the home and workplace environments. HNI
Corporation is a leading global provider and designer of office
furniture and the leading manufacturer and marketer of hearth products.
The Corporation sells the broadest and deepest selection of quality
office furniture solutions available to meet the needs of every customer
through an extensive portfolio of well-known and trusted brands. The
Corporation's hearth products are the strongest, most respected brands
in the industry and include a full array of gas, electric, wood and
biomass burning fireplaces, inserts, stoves, facings, and accessories.
More information can be found on the Corporation's website at www.hnicorp.com.
Forward-looking Statements
This release contains "forward-looking" statements based on current
expectations regarding future plans, events, outlook, objectives, and
financial performance, expectations for future sales growth, and
earnings per diluted share (GAAP and non-GAAP). Forward-looking
statements can be identified by words including “expect,” “believe,”
“anticipate,” “estimate,” “may,” “will,” “would,” “could,” “confident”,
or other similar words, phrases, or expressions. Forward-looking
statements involve known and unknown risks and uncertainties, which may
cause the Corporation's actual future results and performance to differ
materially from expected results. These risks include but are not
limited to: the levels of office furniture needs and housing starts;
overall demand for the Corporation's products; general economic and
market conditions in the United States and internationally; industry and
competitive conditions; the consolidation and concentration of the
Corporation's customers; the Corporation's reliance on its network of
independent dealers; changes in trade policy; changes in raw material,
component, or commodity pricing; market acceptance and demand for the
Corporation's new products; changing legal, regulatory, environmental,
and healthcare conditions; the risks associated with international
operations; the potential impact of product defects; the various
restrictions on the Corporation's financing activities; an inability to
protect the Corporation's intellectual property; impacts of tax
legislation; and force majeure events outside the Corporation’s control.
A description of these risks and additional risks can be found in the
Corporation's annual and quarterly reports filed with the Securities and
Exchange Commission on Forms 10-K and 10-Q. The Corporation assumes no
obligation to update, amend, or clarify forward-looking statements.
|
|
| HNI Corporation and Subsidiaries
|
Condensed Consolidated Statements of Income |
|
(In thousands, except share and per share data)
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
| | December 29, 2018
|
|
| December 30, 2017
| | | December 29, 2018
|
|
| December 30, 2017
|
|
Net sales
| | | $598,092 | | | $584,275 | | | $2,257,895 | | | $2,175,882 |
|
Cost of sales
| | |
374,174
| | |
380,006
| | |
1,422,857
| | |
1,391,894
|
|
Gross profit
| | |
223,918
| | |
204,269
| | |
835,038
| | |
783,988
|
|
Selling and administrative expenses
| | |
166,695
| | |
175,934
| | |
691,140
| | |
671,831
|
|
(Gain) loss on sale, disposal, and license of assets
| | |
—
| | |
4,856
| | |
—
| | |
(1,949)
|
|
Restructuring and impairment charges
| | |
13,422
| | |
34,091
| | |
15,725
| | |
37,416
|
|
Operating income (loss)
| | |
43,801
| | |
(10,612)
| | |
128,173
| | |
76,690
|
|
Interest income
| | |
297
| | |
(170)
| | |
579
| | |
297
|
|
Interest expense
| | |
2,370
| | |
2,147
| | |
10,027
| | |
6,375
|
|
Income before income taxes
| | |
41,728
| | |
(12,929)
| | |
118,725
| | |
70,612
|
|
Income tax expense (benefit)
| | |
9,366
| | |
(46,859)
| | |
25,399
| | |
(19,286)
|
|
Net income
| | |
32,362
| | |
33,930
| | |
93,326
| | |
89,898
|
|
Less: Net income (loss) attributable to the non-controlling interest
| | |
(1)
| | |
91
| | |
(51)
| | |
103
|
Net income attributable to HNI Corporation | | | $32,363 | | | $33,839 | | | $93,377 | | | $89,795 |
| | | | | | | | | | | |
|
|
Average number of common shares outstanding – basic
| | |
43,707,873
| | |
43,444,885
| | |
43,639,003
| | |
43,839,004
|
Net income attributable to HNI Corporation per common share – basic
| | | $0.74 | | | $0.78 | | | $2.14 | | | $2.05 |
| | | | | | | | | | | |
|
|
Average number of common shares outstanding – diluted
| | |
44,310,574
| | |
44,153,300
| | |
44,327,602
| | |
44,839,813
|
Net income attributable to HNI Corporation per common share –
diluted
| | | $0.73 | | | $0.77 | | | $2.11 | | | $2.00 |
| | | | | | | | | | | |
|
|
|
| HNI Corporation and Subsidiaries
|
Condensed Consolidated Balance Sheets |
|
(In thousands)
|
|
|
|
(Unaudited)
|
|
|
|
|
| December 29, 2018
|
|
| December 30, 2017
|
| Assets | | | | | | |
|
Current Assets:
| | | | | | |
|
Cash and cash equivalents
| | | $76,819 | | | $23,348 |
|
Short-term investments
| | |
1,327
| | |
2,015
|
|
Receivables
| | |
255,207
| | |
258,551
|
|
Inventories
| | |
157,178
| | |
155,683
|
|
Prepaid expenses and other current assets
| | |
41,352
| | |
49,283
|
|
Total Current Assets
| | |
531,883
| | |
488,880
|
| | | | | |
|
|
Property, Plant, and Equipment:
| | | | | | |
|
Land and land improvements
| | |
28,377
| | |
28,593
|
|
Buildings
| | |
290,263
| | |
306,137
|
|
Machinery and equipment
| | |
565,884
| | |
556,571
|
|
Construction in progress
| | |
28,443
| | |
39,788
|
| | |
912,967
| | |
931,089
|
|
Less accumulated depreciation
| | |
528,034
| | |
540,768
|
|
Net Property, Plant, and Equipment
| | |
384,933
| | |
390,321
|
| | | | | |
|
| Goodwill and Other Intangible Assets
| | |
463,290
| | |
490,892
|
| | | | | |
|
|
Deferred Income Taxes
| | |
1,569
| | |
193
|
| | | | | |
|
|
Other Assets
| | |
20,169
| | |
21,264
|
| | |
| | |
|
|
Total Assets
| | | $1,401,844 | | | $1,391,550 |
| | | | | |
|
| Liabilities and Equity | | | | | | |
|
Current Liabilities:
| | | | | | |
|
Accounts payable and accrued expenses
| | | $428,865 | | | $450,128 |
|
Current maturities of long-term debt
| | |
679
| | |
36,648
|
|
Current maturities of other long-term obligations
| | |
4,764
| | |
2,927
|
|
Total Current Liabilities
| | |
434,308
| | |
489,703
|
| | | | | |
|
|
Long-Term Debt
| | |
249,355
| | |
240,000
|
| | | | | |
|
|
Other Long-Term Liabilities
| | |
72,767
| | |
70,409
|
| | | | | |
|
|
Deferred Income Taxes
| | |
82,155
| | |
76,861
|
| | | | | |
|
|
Equity:
| | | | | | |
| HNI Corporation shareholders' equity
| | |
562,933
| | |
514,068
|
|
Non-controlling interest
| | |
326
| | |
509
|
| | | | | |
|
|
Total Equity
| | |
563,259
| | |
514,577
|
| | | | | |
|
|
Total Liabilities and Equity
| | | $1,401,844 | | | $1,391,550 |
| | | | | |
|
|
|
| HNI Corporation and Subsidiaries
|
Condensed Consolidated Statements of Cash Flows |
|
(In thousands)
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Twelve Months Ended
|
| | | December 29, 2018
|
|
| December 30, 2017
|
|
Net Cash Flows From (To) Operating Activities:
| | | | | | |
|
Net income
| | | $93,326 | | | $89,898 |
|
Non-cash items included in net income:
| | | | | | |
|
Depreciation and amortization
| | |
74,788
| | |
72,872
|
|
Other post-retirement and post-employment benefits
| | |
1,767
| | |
1,592
|
|
Stock-based compensation
| | |
7,317
| | |
7,750
|
|
Deferred income taxes
| | |
3,197
| | |
(33,606)
|
|
(Gain) loss on sale, retirement, license, and impairment of
long-lived assets and intangibles, net
| | |
16,264
| | |
30,892
|
|
Amortization of deferred gain on sale leaseback transaction
| | |
(400)
| | |
—
|
|
Other – net
| | |
(1,336)
| | |
(1,949)
|
|
Net increase (decrease) in operating assets and liabilities, net of
divestitures
| | |
(10,729)
| | |
(29,409)
|
|
Increase (decrease) in other liabilities
| | |
2,236
| | |
(4,891)
|
|
Net cash flows from (to) operating activities
| | |
186,430
| | |
133,149
|
| | | | | |
|
|
Net Cash Flows From (To) Investing Activities:
| | | | | | |
|
Capital expenditures
| | |
(55,648)
| | |
(109,243)
|
|
Proceeds from sale and license of property, plant, equipment, and
intangibles
| | |
23,767
| | |
9,009
|
|
Capitalized software
| | |
(8,048)
| | |
(18,148)
|
|
Acquisition spending, net of cash acquired
| | |
(2,850)
| | |
(898)
|
|
Purchase of investments
| | |
(2,676)
| | |
(3,451)
|
|
Sales or maturities of investments
| | |
3,100
| | |
3,197
|
|
Other – net
| | |
1,135
| | |
1,510
|
|
Net cash flows from (to) investing activities
| | |
(41,220)
| | |
(118,024)
|
| | | | | |
|
|
Net Cash Flows From (To) Financing Activities:
| | | | | | |
|
Payments of note and long-term debt and other financing
| | |
(352,727)
| | |
(274,343)
|
|
Proceeds from long-term debt
| | |
323,075
| | |
339,337
|
|
Dividends paid
| | |
(51,085)
| | |
(49,557)
|
|
Purchase of HNI Corporation common stock
| | |
(30,452)
| | |
(57,505)
|
|
Proceeds from sales of HNI Corporation common stock
| | |
19,606
| | |
14,224
|
|
Withholding related to net share settlements of equity based awards
| | |
(156)
| | |
(245)
|
|
Net cash flows from (to) financing activities
| | |
(91,739)
| | |
(28,089)
|
| | | | | |
|
|
Net increase (decrease) in cash and cash equivalents
| | |
53,471
| | |
(12,964)
|
|
Cash and cash equivalents at beginning of period
| | |
23,348
| | |
36,312
|
|
Cash and cash equivalents at end of period
| | | $76,819 | | | $23,348 |
| | | | | |
|
|
|
| HNI Corporation and Subsidiaries
|
Reportable Segment Data |
|
(In thousands)
|
|
|
|
(Unaudited)
|
|
|
| |
|
| |
| | |
Three Months Ended
| | |
Twelve Months Ended
|
| | | December 29, 2018
|
|
| December 30, 2017
| | | December 29, 2018
|
|
| December 30, 2017
|
| Net Sales:
| | | | | | | | | | | | |
|
Office furniture
| | | $429,612 | | | $428,987 | | | $1,706,092 | | | $1,660,723 |
|
Hearth products
| | |
168,480
| | |
155,288
| | |
551,803
| | |
515,159
|
|
Total
| | | $598,092 | | | $584,275 | | | $2,257,895 | | | $2,175,882 |
| | | | | | | | | | | |
|
|
Income Before Income Taxes:
| | | | | | | | | | | | |
|
Office furniture
| | | $11,808 | | |
($15,680)
| | | $79,323 | | | $50,176 |
|
Hearth products
| | |
36,117
| | |
30,997
| | |
91,367
| | |
83,649
|
|
General corporate
| | |
(4,124)
| | |
(25,929)
| | |
(42,517)
| | |
(57,135)
|
|
Operating Income
| | | $43,801 | | |
($10,612)
| | | $128,173 | | | $76,690 |
|
Interest expense, net
| | |
2,073
| | |
2,317
| | |
9,448
| | |
6,078
|
|
Total
| | | $41,728 | | |
($12,929)
| | | $118,725 | | | $70,612 |
| | | | | | | | | | | |
|
|
Depreciation and Amortization Expense:
| | | | | | | | | | | | |
|
Office furniture
| | | $11,101 | | | $10,920 | | | $44,303 | | | $48,435 |
|
Hearth products
| | |
2,091
| | |
1,942
| | |
8,171
| | |
10,109
|
|
General corporate
| | |
5,709
| | |
5,487
| | |
22,314
| | |
14,328
|
|
Total
| | | $18,901 | | | $18,349 | | | $74,788 | | | $72,872 |
| | | | | | | | | | | |
|
|
Capital Expenditures (including capitalized software):
| | | | | | | | | | | | |
|
Office furniture
| | | $12,539 | | | $14,991 | | | $47,860 | | | $79,458 |
|
Hearth products
| | |
2,537
| | |
4,538
| | |
8,854
| | |
17,356
|
|
General corporate
| | |
1,641
| | |
3,971
| | |
6,982
| | |
30,577
|
|
Total
| | | $16,717 | | | $23,500 | | | $63,696 | | | $127,391 |
| | | | | | | | | | | |
|
| | | | | | | | |
As of December 29, 2018
| | |
As of December 30, 2017
|
|
Identifiable Assets:
| | | | | | | | | | | | |
|
Office furniture
| | | | | | | | | $797,574 | | | $821,767 |
|
Hearth products
| | | | | | | | |
352,060
| | |
347,189
|
|
General corporate
| | | | | | | | |
252,210
| | |
222,594
|
|
Total
| | | | | | | | | $1,401,844 | | | $1,391,550 |
| | | | | | | | | | | |
|
Non-GAAP Financial Measures
This earnings release includes certain non-GAAP financial information as
defined by Securities and Exchange Commission Regulation G. Pursuant to
the requirements of this regulation, reconciliations of this non-GAAP
financial information to HNI’s financial statements as prepared in
accordance with GAAP are included below and throughout this earnings
release. This information gives investors additional insights into HNI’s
financial performance and operations. While HNI’s management believes
the non-GAAP financial measures are useful in evaluating HNI’s
operations, this information should be considered supplemental and not
in isolation or as a substitute for, or superior to, financial
information prepared and presented in accordance with GAAP. In addition,
these measures may be different from non-GAAP financial measures used by
other companies, limiting their usefulness for comparison purposes.
To supplement our condensed consolidated financial statements, which are
prepared and presented in accordance with GAAP, we use the following
non-GAAP financial measures within this earnings release: organic sales,
gross profit, operating income, operating profit, and net income per
diluted share (i.e., EPS). These measures are adjusted from the
comparable GAAP measures to exclude the after-tax impacts of the
selected items as summarized in the table below. Generally, non-GAAP EPS
is calculated using HNI’s overall effective tax rate for the period, as
this rate is reflective of the tax applicable to most non-GAAP
adjustments. In fourth quarter 2017, the effective tax rate applied to
most non-GAAP items was adjusted for one-time tax impacts that cause a
variation in the effective tax rate, including the one-time tax credit
due to the revaluation of deferred tax items relating to tax legislation.
The sales adjustments to arrive at our non-GAAP organic sales
information included in this earnings release excludes the impact of
closing and divesting small office furniture companies. The transactions
excluded for purposes of our other non-GAAP financial information
included in this earnings release for both years presented include
restructuring and transition costs. The restructuring and transition
costs are costs incurred as part of the previously announced closures of
the hearth manufacturing facilities in Paris, Kentucky and Colville,
Washington and the office furniture manufacturing facility in Orleans,
Indiana and structural realignments in China and between office
furniture facilities in Muscatine, Iowa. Specific restructuring items
incurred include severance and accelerated depreciation. Specific
transition items incurred include production move costs. Specific
transactions in 2018 excluded for purposes of our other non-GAAP
financial information included in this earnings release include the
impairments of closed manufacturing facilities held for sale, a
nonrecurring gain on the recovery of an impaired long-lived asset, and
impairments of goodwill, intangibles, and other long-lived assets.
Specific transactions in 2017 excluded for purposes of our other
non-GAAP financial information included in this earnings release include
the impairment of goodwill and other intangibles, a valuation reserve on
a long-term note receivable, the loss on the disposal of a manufacturing
facility, the tax impact related to tax legislation, a nonrecurring gain
on the sale and license of a previously acquired intangible asset, and
the gain on the sale of a closed manufacturing facility.
This earnings release also contains a forward-looking estimate of
non-GAAP earnings per diluted share for the first quarter and fiscal
year 2019. We provide such non-GAAP measures to investors on a
prospective basis for the same reasons we provide it to investors on a
historical basis. We are unable to provide a reconciliation of our
forward-looking estimate of non-GAAP earnings per diluted share to a
forward-looking estimate of GAAP earnings per diluted share without
unreasonable efforts because certain information needed to make a
reasonable forward-looking estimate of GAAP earnings per diluted share
is highly variable and difficult to predict and estimate, and is
dependent on future events which are uncertain or outside of our
control. These may include unanticipated charges related to asset
impairments (fixed assets, intangibles, or goodwill), unanticipated
acquisition related costs, and other unanticipated nonrecurring items
not reflective of ongoing operations. We expect the variability of these
charges to have a potentially unpredictable, and potentially
significant, impact on our GAAP earnings per diluted share.
|
|
| HNI Corporation Reconciliation |
|
(Dollars in millions)
|
|
|
|
Three Months Ended
|
| | | |
|
| |
| | | December 29, 2018 | | | December 30, 2017 |
| | |
Office Furniture
|
|
|
Hearth
|
|
|
Total
| | |
Office Furniture
|
|
|
Hearth
|
|
|
Total
|
|
Sales as reported (GAAP)
| | | $429.6 |
|
| $168.5 |
|
| $598.1 | | | $429.0 |
|
| $155.3 |
|
| $584.3 |
|
% change from PY
| | |
0.1%
| | |
8.5%
| | |
2.4%
| | | | | | | | | |
| | | | | | | | | | | | | | | | | |
|
|
Less: Impact of Acquisitions and Divestitures
| | |
—
|
|
|
—
|
|
|
—
| | |
17.1
|
|
|
—
|
|
|
17.1
|
| | | | | | | | | | | | | | | | | |
|
|
Organic Sales (non-GAAP)
| | | $429.6 | | | $168.5 | | | $598.1 | | | $411.9 | | | $155.3 | | | $567.2 |
|
% change from PY
|
|
|
4.3%
|
|
|
8.5%
|
|
|
5.4%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| HNI Corporation Reconciliation |
|
(Dollars in millions)
|
| | |
Twelve Months Ended
|
| | | | | |
|
| | | December 29, 2018 | | | December 30, 2017 |
| | |
Office Furniture
|
|
|
Hearth
|
|
|
Total
| | |
Office Furniture
|
|
|
Hearth
|
|
|
Total
|
|
Sales as reported (GAAP)
| | | $1,706.1 | | | $551.8 | | | $2,257.9 | | | $1,660.7 | | | $515.2 | | | $2,175.9 |
|
% change from PY
| | |
2.7%
| | |
7.1%
| | |
3.8%
| | | | | | | | | |
| | | | | | | | | | | | | | | | | |
|
|
Less: Impact of Acquisitions and Divestitures
| | |
4.2
|
|
|
—
|
|
|
4.2
| | |
61.8
|
|
|
—
|
|
|
61.8
|
| | | | | | | | | | | | | | | | | |
|
|
Organic Sales (non-GAAP)
| | | $1,701.9 | | | $551.8 | | | $2,253.7 | | | $1,599.0 | | | $515.2 | | | $2,114.1 |
|
% change from PY
|
|
|
6.4%
|
|
|
7.1%
|
|
|
6.6%
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | | | |
|
|
|
| HNI Corporation Reconciliation |
|
(Dollars in millions, except per share data)
|
|
|
|
Three Months Ended
|
| | | December 29, 2018 |
| | |
Gross Profit
|
|
|
Operating Income (Loss)
|
|
|
Tax
|
|
|
Net Income
|
|
|
EPS
|
|
As reported (GAAP)
| | | $223.9 | | | $43.8 | | | $9.4 | | | $32.4 | | | $0.73 |
|
% of net sales
| | |
37.4%
| | |
7.3%
| | | | | |
5.4%
| | | |
|
Tax %
| | | | | | | | |
22.4%
| | | | | | |
| | | | | | | | | | | | | | |
|
|
Restructuring charges
| | |
—
| | |
0.3
| | |
0.1
| | |
0.3
| | |
0.01
|
|
Impairment charges
| | |
—
| | |
13.1
| | |
3.3
| | |
9.7
| | |
0.22
|
|
Transition costs
| | |
0.6
| | |
0.6
| | |
0.1
| | |
0.4
| | |
0.01
|
| | | | | | | | | | | | | | |
|
|
Results (non-GAAP)
| | | $224.5 | | | $57.8 | | | $12.9 | | | $42.8 | | | $0.97 |
|
% of net sales
| | |
37.5%
| | |
9.7%
| | | | | |
7.2%
| | | |
|
Tax %
|
|
|
|
|
|
|
|
|
23.2%
|
|
|
|
|
|
|
|
|
|
|
| HNI Corporation Reconciliation |
|
(Dollars in millions, except per share data)
|
| | |
Three Months Ended
|
| | | December 30, 2017 |
| | |
Gross Profit
| | |
Operating Income (Loss)
| | |
Tax
| | |
Net Income
| | |
EPS
|
|
As reported (GAAP)
| | | $204.3 | | |
($10.6)
| | |
($46.9)
| | | $33.8 | | | $0.77 |
|
% of net sales
| | |
35.0%
| | |
(1.8%)
| | | | | |
5.8%
| | | |
|
Tax %
| | | | | | | | |
359.9%
| | | | | | |
| | | | | | | | | | | | | | |
|
|
Restructuring charges
| | |
1.6
| | |
4.5
| | |
1.5
| | |
3.0
| | |
0.07
|
|
Impairment charges
| | |
—
| | |
20.9
| | |
7.2
| | |
13.8
| | |
0.31
|
|
Transition costs
| | |
5.3
| | |
5.3
| | |
1.8
| | |
3.5
| | |
0.08
|
|
Valuation allowance of long-term note receivable
| | |
—
| | |
10.3
| | |
0.4
| | |
9.8
| | |
0.22
|
|
Loss on disposal of assets
| | |
—
| | |
4.8
| | |
3.0
| | |
1.8
| | |
0.04
|
|
Tax legislation
| | |
—
| | |
—
| | |
44.8
| | |
(44.8)
| | |
(1.02)
|
| | | | | | | | | | | | | | |
|
|
Results (non-GAAP)
| | | $211.2 | | | $35.2 | | | $11.8 | | | $20.9 | | | $0.47 |
|
% of net sales
| | |
36.1%
| | |
6.0%
| | | | | |
3.6%
| | | |
|
Tax %
|
|
|
|
|
|
|
|
|
36.4%
|
|
|
|
|
|
|
| | | | | | | | | | | | | | |
|
|
|
| HNI Corporation Reconciliation |
|
(Dollars in millions, except per share data)
|
|
|
|
Twelve Months Ended
|
| | | December 29, 2018 |
| | |
Gross Profit
|
|
|
Operating Income
|
|
|
Tax
|
|
|
Net Income
|
|
|
EPS
|
|
As reported (GAAP)
| | | $835.0 | | | $128.2 | | | $25.4 | | | $93.4 | | | $2.11 |
|
% of net sales
| | |
37.0%
| | |
5.7%
| | | | | |
4.1%
| | | |
|
Tax %
| | | | | | | | |
21.4%
| | | | | | |
| | | | | | | | | | | | | | |
|
|
Restructuring charges
| | |
—
| | |
2.3
| | |
0.6
| | |
1.7
| | |
0.04
|
|
Impairment charges
| | |
—
| | |
13.4
| | |
3.5
| | |
9.9
| | |
0.22
|
|
Transition costs
| | |
2.3
| | |
2.3
| | |
0.5
| | |
1.7
| | |
0.04
|
| | | | | | | | | | | | | | |
|
|
Results (non-GAAP)
| | | $837.3 | | | $146.2 | | | $30.0 | | | $106.7 | | | $2.41 |
|
% of net sales
| | |
37.1%
| | |
6.5%
| | | | | |
4.7%
| | | |
|
Tax %
|
|
|
|
|
|
|
|
|
22.0%
|
|
|
|
|
|
|
|
|
|
|
| HNI Corporation Reconciliation |
|
(Dollars in millions, except per share data)
|
| | |
Twelve Months Ended
|
| | | December 30, 2017 |
| | |
Gross Profit
| | |
Operating Income
| | |
Tax
| | |
Net Income
| | |
EPS
|
|
As reported (GAAP)
| | | $784.0 | | | $76.7 | | |
($19.3)
| | | $89.8 | | | $2.00 |
|
% of net sales
| | |
36.0%
| | |
3.5%
| | | | | |
4.1%
| | | |
|
Tax %
| | | | | | | | |
(27.4%)
| | | | | | |
| | | | | | | | | | | | | | |
|
|
Restructuring charges
| | |
10.3
| | |
16.5
| | |
5.6
| | |
10.9
| | |
0.25
|
|
Impairment charges
| | |
—
| | |
20.9
| | |
7.1
| | |
13.9
| | |
0.31
|
|
Transition costs
| | |
17.0
| | |
17.0
| | |
5.7
| | |
11.2
| | |
0.25
|
|
Valuation allowance of long-term note receivable
| | |
—
| | |
10.3
| | |
0.4
| | |
9.8
| | |
0.22
|
|
(Gain) loss on sale, disposal, and license of assets
| | |
—
| | |
(2.0)
| | |
0.7
| | |
(2.7)
| | |
(0.06)
|
|
Tax legislation
| | |
—
| | |
—
| | |
44.8
| | |
(44.8)
| | |
(1.00)
|
| | | | | | | | | | | | | | |
|
|
Results (non-GAAP)
| | | $811.3 | | | $139.4 | | | $45.0 | | | $88.1 | | | $1.97 |
|
% of net sales
| | |
37.3%
| | |
6.4%
| | | | | |
4.1%
| | | |
|
Tax %
|
|
|
|
|
|
|
|
|
33.9%
|
|
|
|
|
|
|
| | | | | | | | | | | | | | |
|
|
|
| Office Furniture Reconciliation |
|
(Dollars in millions)
|
|
|
|
Three Months Ended
|
|
| |
|
|
Twelve Months Ended
|
|
| |
| | | December 29, 2018
|
|
| December 30, 2017
| | |
Percent Change
| | | December 29, 2018
|
|
| December 30, 2017
| | |
Percent Change
|
|
Operating profit (loss) as reported (GAAP)
| | | $11.8 | | |
($15.7)
| | |
NM
| | | $79.3 | | | $50.2 | | |
58.1%
|
|
% of net sales
| | |
2.7%
| | |
(3.7%)
| | | | | |
4.6%
| | |
3.0%
| | | |
| | | | | | | | | | | | | | | | | |
|
|
Restructuring charges
| | |
0.2
| | |
3.8
| | | | | |
1.5
| | |
11.6
| | | |
|
Impairment charges
| | |
14.9
| | |
20.9
| | | | | |
14.9
| | |
20.9
| | | |
|
Transition costs
| | |
0.4
| | |
4.6
| | | | | |
1.6
| | |
13.7
| | | |
|
Loss on sale and disposal of assets
| | |
—
| | |
4.8
| | |
| | |
—
| | |
4.8
| | |
|
| | | | | | | | | | | | | | | | | |
|
|
Operating profit (non-GAAP)
| | | $27.3 | | | $18.4 | | |
48.4%
| | | $97.3 | | | $101.2 | | |
(3.9%)
|
|
% of net sales
|
|
|
6.3%
|
|
|
4.3%
|
|
|
|
|
|
5.7%
|
|
|
6.1%
|
|
|
|
| | | | | | | | |
|
|
|
| Hearth Reconciliation |
|
(Dollars in millions)
|
| | |
Three Months Ended
| | | | | |
Twelve Months Ended
| | | |
| | | December 29, 2018
| | | December 30, 2017
| | |
Percent Change
| | | December 29, 2018
| | | December 30, 2017
| | |
Percent Change
|
|
Operating profit as reported (GAAP)
| | | $36.1 | | | $31.0 | | |
16.5%
| | | $91.4 | | | $83.6 | | |
9.2%
|
|
% of net sales
| | |
21.4%
| | |
20.0%
| | | | | |
16.6%
| | |
16.2%
| | | |
| | | | | | | | | | | | | | | | | |
|
|
Restructuring charges
| | |
0.2
| | |
0.7
| | | | | |
0.8
| | |
4.9
| | | |
|
Impairment charges
| | |
—
| | |
—
| | | | | |
0.3
| | |
—
| | | |
|
Transition costs
| | |
0.1
| | |
0.7
| | | | | |
0.6
| | |
3.3
| | | |
|
Gain on sale and license of assets
| | |
—
| | |
—
| | |
| | |
—
| | |
(6.8)
| | |
|
| | | | | | | | | | | | | | | | | |
|
|
Operating profit (non-GAAP)
| | | $36.4 | | | $32.4 | | |
12.3%
| | | $93.1 | | | $85.0 | | |
9.5%
|
|
% of net sales
|
|
|
21.6%
|
|
|
20.9%
|
|
|
|
|
|
16.9%
|
|
|
16.5%
|
|
|
|
| | | | | | | | | | | | | | | | | |
|

View source version on businesswire.com: https://www.businesswire.com/news/home/20190225006032/en/
Marshall H. Bridges, Senior Vice President and Chief Financial Officer
(563) 272-7400
Jack D. Herring, Treasurer, Director of Finance and Investor Relations
(563) 506-9783
Source: HNI Corporation