HNI Corporation Reports Earnings for Fourth Quarter and Fiscal Year 2018
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% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
View source version on businesswire.com: https://www.businesswire.com/news/home/20190225006032/en/