HNI Corporation (NYSE: HNI) today announced sales for the second quarter ended July 3, 2021 of $510.5 million and net income of $17.4 million. GAAP net income per diluted share was $0.39, compared to $0.29 in the prior year. Non-GAAP net income per diluted share was $0.40, compared to $0.20 in the prior year. GAAP to non-GAAP reconciliations follow the financial statements in this release.
Second Quarter Highlights
- Non-GAAP EPS doubled vs. prior year: Second quarter 2021 non-GAAP EPS increased 100 percent year-over-year despite a challenging inflationary environment and the return of costs related to temporary actions taken in the prior-year quarter. The profit growth was driven by increased volume and higher productivity.
- Exceptional performance in Residential Building Products: Second quarter 2021 revenue grew 51 percent, organically, on a year-over-year basis, and operating margin expanded 530 basis points from prior-year quarter. Segment operating profit more than doubled versus second quarter 2020 levels.
- Recovery in Workplace Furnishings: Second quarter 2021 revenue was up approximately nine percent from the second quarter of 2020, on an organic basis. Segment non-GAAP operating profit increased more than 20 percent year-over-year.
“Our members again executed at a high level during the second quarter—delivering substantial year-over-year profit improvement. Our industry leading Residential Building Products platform continues to drive exceptional growth, and we are capitalizing on the beginnings of the post-pandemic recovery in Workplace Furnishings. Our strong growth and the macro-economic environment presented new challenges related to labor availability, supply chain capacity, and inflation. Our teams managed through those challenges to deliver strong results. Overall, the second quarter shows the power of our diversified revenue streams, our ability to react quickly to changing market dynamics, and our overall operational capability,” stated Jeff Lorenger, Chairman, President, and Chief Executive Officer.
HNI Corporation – Financial Performance |
||||||||
(Dollars in millions, except per share data) |
||||||||
|
Three Months Ended |
|
|
|||||
|
July 3,
|
|
June 27,
|
|
Change |
|||
GAAP |
|
|
|
|
|
|||
Net Sales |
$510.5 |
|
|
$417.5 |
|
|
22.3 |
% |
Gross Profit % |
36.8 |
% |
|
36.1 |
% |
|
70 |
bps |
SG&A % |
32.0 |
% |
|
32.6 |
% |
|
-60 |
bps |
Operating Income |
$24.7 |
|
|
$14.8 |
|
|
66.3 |
% |
Operating Income % |
4.8 |
% |
|
3.6 |
% |
|
120 |
bps |
Effective Tax Rate |
23.7 |
% |
|
2.7 |
% |
|
|
|
Net Income % |
3.4 |
% |
|
3.0 |
% |
|
40 |
bps |
EPS – diluted |
$0.39 |
|
|
$0.29 |
|
|
34.5 |
% |
|
|
|
|
|
|
|||
Non-GAAP |
|
|
|
|
|
|||
Gross Profit % |
36.8 |
% |
|
36.1 |
% |
|
70 |
bps |
Operating Income |
$25.3 |
|
|
$14.8 |
|
|
70.7 |
% |
Operating Income % |
5.0 |
% |
|
3.6 |
% |
|
140 |
bps |
EPS – diluted |
$0.40 |
|
|
$0.20 |
|
|
100.0 |
% |
Second Quarter Summary Comments
- Consolidated net sales increased 22.3 percent from the prior-year quarter to $510.5 million. On an organic basis, sales increased 19.8 percent year-over-year. The acquisition of Design Public Group ("DPG") in the fourth quarter of 2020 increased year-over-year sales by $8.7 million, and the acquisition of residential building products distributors in 2020 and 2021 increased year-over-year sales by $1.5 million. A reconciliation of organic sales, a non-GAAP measure, follows the financial statements in this release.
- Gross profit margin expanded 70 basis points compared to the prior-year quarter. This increase was primarily driven by higher volume and improved net productivity, partially offset by unfavorable price-cost and the return of costs related to temporary actions taken in the prior-year quarter.
- Selling and administrative expenses as a percent of sales decreased 60 basis points compared to the prior-year quarter. The decrease was driven by improved leverage from higher volume, partially offset by the return of costs related to temporary actions taken in the prior-year quarter, higher investment spend, increased freight costs, and normalized variable compensation. Included in current-year quarter SG&A was $0.6 million of one-time costs from exiting Workplace Furnishings showrooms.
- Non-GAAP net income per diluted share was $0.40 compared to $0.20 in the prior-year quarter. The $0.20 increase was due to higher volume and improved net productivity, partially offset by unfavorable price-cost, the return of costs related to temporary actions taken in the prior-year quarter, higher investment spend, and normalized variable compensation.
- Non-GAAP EPS in the prior-year quarter included an effective tax rate of 32.5 percent, compared to a GAAP tax rate of 2.7 percent. The higher non-GAAP tax rate was related to timing of the tax impact from one-time charges recorded in first quarter 2020.
Second Quarter Orders
- Orders in the Workplace Furnishings segment increased more than 30 percent year-over-year, led by activity with small to mid-sized customers. Public sector demand remained strong, and domestic contract orders recovered—increasing more than 23 percent from second quarter 2020 levels.
- Normalized orders in the Residential Building Products segment increased more than 50 percent compared to the prior-year quarter, with the trend moderating somewhat as the quarter progressed as year-ago comparisons increased. Remodel-retrofit and new construction were both strong throughout the quarter.
Workplace Furnishings – Financial Performance |
||||||||
(Dollars in millions) |
||||||||
|
Three Months Ended |
|
|
|||||
|
July 3,
|
|
June 27,
|
|
Change |
|||
GAAP |
|
|
|
|
|
|||
Net Sales |
$344.1 |
|
|
$308.1 |
|
|
11.7 |
% |
Operating Profit |
$8.8 |
|
|
$7.8 |
|
|
12.5 |
% |
Operating Profit % |
2.5 |
% |
|
2.5 |
% |
|
0 |
bps |
|
|
|
|
|
|
|||
Non-GAAP |
|
|
|
|
|
|||
Operating Profit |
$9.4 |
|
|
$7.8 |
|
|
20.8 |
% |
Operating Profit % |
2.7 |
% |
|
2.5 |
% |
|
20 |
bps |
- Workplace Furnishings net sales increased 11.7 percent from the prior-year quarter to $344.1 million. On an organic basis, sales increased 8.9 percent year-over-year. The acquisition of DPG in the fourth quarter of 2020 increased sales by $8.7 million compared to the prior-year quarter.
- Workplace Furnishings GAAP operating profit margin was flat versus the prior-year quarter. On a non-GAAP basis, segment operating margin expanded 20 basis points year-over-year driven by higher volume and improved productivity, partially offset by unfavorable price-cost and the return of costs related to temporary actions taken in the prior-year quarter.
- The Workplace Furnishings segment recorded $0.6 million of one-time costs in the current-year quarter from exiting showrooms.
Residential Building Products – Financial Performance |
||||||||
(Dollars in millions) |
||||||||
|
Three Months Ended |
|
|
|||||
|
July 3,
|
|
June 27,
|
|
Change |
|||
GAAP |
|
|
|
|
|
|||
Net Sales |
$166.3 |
|
|
$109.4 |
|
|
52.1 |
% |
Operating Profit |
$30.5 |
|
|
$14.4 |
|
|
112.5 |
% |
Operating Profit % |
18.4 |
% |
|
13.1 |
% |
|
530 |
bps |
|
|
|
|
|
|
|||
Non-GAAP |
|
|
|
|
|
|||
Operating Profit |
$30.5 |
|
|
$14.4 |
|
|
112.5 |
% |
Operating Profit % |
18.4 |
% |
|
13.1 |
% |
|
530 |
bps |
- Residential Building Products net sales increased 52.1 percent from the prior-year quarter to $166.3 million. On an organic basis, sales increased 50.7 percent year-over-year. The impact of building products distributors acquired in 2020 and 2021 increased sales $1.5 million compared to the prior-year quarter.
- Residential Building Products operating profit margin expanded 530 basis points, primarily driven by strong volume growth, partially offset by unfavorable price-cost, normalized variable compensation, the return of costs related to temporary actions taken in the prior-year quarter, and higher investment spend.
Third Quarter 2021 Outlook
- Strong consolidated growth: The Corporation expects consolidated revenue to grow in the mid-20 percent range compared to the prior-year quarter. This outlook includes the impact of headwinds from labor availability and supply chain constraints.
- Residential Building Products revenue:Recent order trends, new home construction activity, the outlook for remodel/retrofit demand, and expected benefits tied to multiple growth initiatives, combine to suggest growth rates in the mid-to-high 20 percent range compared to the prior-year quarter, including the impact of constraints.
- Workplace Furnishings revenue:Strong second quarter order trends, continued momentum with office re-entry activity, and a low prior-year comparable suggest a growth rate, including acquisition impacts, in the low-to-mid-20 percent range on a year-over-year basis, net of the impact from constraints.
- Profitability drivers: Compared to the prior-year quarter, the Corporation expects the impact of strong volume growth to be mostly offset by cost challenges related to inflationary pressures, increased growth investments, and the return of costs associated with temporary actions taken in the prior year. The Corporation expects profit growth to accelerate after the third quarter as recent price actions become effective and temporary cost actions taken during the pandemic are anniversaried.
Concluding Remarks
“Looking to the remainder of 2021 and into 2022, we remain optimistic about our businesses and our markets. We continue to gain momentum in Workplace Furnishings, where our winning customer experiences, multiple strategic investments, and operational excellence provide a competitive advantage as the market recovers. In addition, our unique, industry-leading Residential Building Products platform is positioned for sustained long-term growth. Our growth strategies in this segment continue to gain traction, and we see strong demand supported by demographics and low housing inventories.
I am extremely proud of and grateful for the efforts of all HNI members. As we move through the next stage of the recovery, we do so positioned to grow revenue, expand margins, and increase cash flow,” Mr. Lorenger concluded.
Conference Call
HNI Corporation will host a conference call on Thursday, July 29, 2021 at 10:00 a.m. (Central) to discuss second quarter fiscal year 2021 results. To participate, call 1-833-522-0258 – conference ID number 9696837. A live webcast of the call will be available on HNI Corporation’s website at https://investors.hnicorp.com/events-and-presentations. A replay of the webcast and call will be made available from Thursday, July 29, 2021 at 1:00 p.m. (Central) through Thursday, August 5, 2021, 10:59 p.m. (Central). To replay the webcast, go to the link above. To replay the call, dial 1-800-585-8367 or 416-621-4642 – Conference ID: 9696837.
About HNI Corporation
HNI Corporation (NYSE: HNI) is a manufacturer of workplace furnishings and residential building products, operating under two segments. The Workplace Furnishings segment is a leading global designer and provider of commercial furnishings, going to market under multiple unique brands. The Residential Building Products segment is the nation’s leading manufacturer and marketer of hearth products, which include a full array of gas, electric, wood, and pellet-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, financial performance, expectations for sales growth, and earnings per diluted share (GAAP and non-GAAP), including statements regarding the expected effects on our business, financial condition and results of operations from the COVID-19 pandemic. 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 duration and scope of the COVID-19 pandemic, and its effect on people and the economy; 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; change 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, except as required by applicable law.
HNI Corporation and Subsidiaries Condensed Consolidated Statements of Comprehensive Income (In thousands, except per share data) (Unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||
July 3,
|
|
June 27,
|
|
July 3,
|
|
June 27,
|
|||||||||||||
Net sales |
$ |
510,455 |
|
|
|
$ |
417,456 |
|
|
|
$ |
994,748 |
|
|
|
$ |
886,161 |
|
|
Cost of sales |
322,593 |
|
|
|
266,551 |
|
|
|
626,940 |
|
|
|
559,238 |
|
|
||||
Gross profit |
187,862 |
|
|
|
150,905 |
|
|
|
367,808 |
|
|
|
326,923 |
|
|
||||
Selling and administrative expenses |
163,175 |
|
|
|
136,063 |
|
|
|
320,521 |
|
|
|
303,148 |
|
|
||||
Impairment charges |
— |
|
|
|
— |
|
|
|
— |
|
|
|
32,661 |
|
|
||||
Operating income (loss) |
24,687 |
|
|
|
14,842 |
|
|
|
47,287 |
|
|
|
(8,886 |
) |
|
||||
Interest expense, net |
1,857 |
|
|
|
1,943 |
|
|
|
3,612 |
|
|
|
3,754 |
|
|
||||
Income (loss) before income taxes |
22,830 |
|
|
|
12,899 |
|
|
|
43,675 |
|
|
|
(12,640 |
) |
|
||||
Income taxes |
5,418 |
|
|
|
345 |
|
|
|
11,245 |
|
|
|
(1,299 |
) |
|
||||
Net income (loss) |
17,412 |
|
|
|
12,554 |
|
|
|
32,430 |
|
|
|
(11,341 |
) |
|
||||
Less: Net loss attributable to non-controlling interest |
(2 |
) |
|
|
(2 |
) |
|
|
(3 |
) |
|
|
(2 |
) |
|
||||
Net income (loss) attributable to HNI Corporation |
$ |
17,414 |
|
|
|
$ |
12,556 |
|
|
|
$ |
32,433 |
|
|
|
$ |
(11,339 |
) |
|
|
|
|
|
|
|
|
|
||||||||||||
Average number of common shares outstanding – basic |
43,776 |
|
|
|
42,640 |
|
|
|
43,469 |
|
|
|
42,634 |
|
|
||||
Net income (loss) attributable to HNI Corporation per common share – basic |
$ |
0.40 |
|
|
|
$ |
0.29 |
|
|
|
$ |
0.75 |
|
|
|
$ |
(0.27 |
) |
|
Average number of common shares outstanding – diluted |
44,481 |
|
|
|
42,929 |
|
|
|
43,986 |
|
|
|
42,634 |
|
|
||||
Net income (loss) attributable to HNI Corporation per common share – diluted |
$ |
0.39 |
|
|
|
$ |
0.29 |
|
|
|
$ |
0.74 |
|
|
|
$ |
(0.27 |
) |
|
|
|
|
|
|
|
|
|
||||||||||||
Foreign currency translation adjustments |
$ |
194 |
|
|
|
$ |
45 |
|
|
|
$ |
62 |
|
|
|
$ |
(555 |
) |
|
Change in unrealized gains (losses) on marketable securities, net of tax |
(25 |
) |
|
|
244 |
|
|
|
(125 |
) |
|
|
302 |
|
|
||||
Change in derivative financial instruments, net of tax |
143 |
|
|
|
(283 |
) |
|
|
406 |
|
|
|
(2,499 |
) |
|
||||
Other comprehensive income (loss), net of tax |
312 |
|
|
|
6 |
|
|
|
343 |
|
|
|
(2,752 |
) |
|
||||
Comprehensive income (loss) |
17,724 |
|
|
|
12,560 |
|
|
|
32,773 |
|
|
|
(14,093 |
) |
|
||||
Less: Comprehensive loss attributable to non-controlling interest |
(2 |
) |
|
|
(2 |
) |
|
|
(3 |
) |
|
|
(2 |
) |
|
||||
Comprehensive income (loss) attributable to HNI Corporation |
$ |
17,726 |
|
|
|
$ |
12,562 |
|
|
|
$ |
32,776 |
|
|
|
$ |
(14,091 |
) |
|
HNI Corporation and Subsidiaries Condensed Consolidated Balance Sheets (In thousands) (Unaudited) |
|||||||||
|
July 3,
|
|
January 2,
|
||||||
Assets |
|
|
|
||||||
Current Assets: |
|
|
|
||||||
Cash and cash equivalents |
$ |
118,498 |
|
|
|
$ |
116,120 |
|
|
Short-term investments |
102 |
|
|
|
1,687 |
|
|
||
Receivables |
213,925 |
|
|
|
207,971 |
|
|
||
Allowance for doubtful accounts |
(4,365 |
) |
|
|
(5,514 |
) |
|
||
Inventories |
187,467 |
|
|
|
137,811 |
|
|
||
Prepaid expenses and other current assets |
47,571 |
|
|
|
37,660 |
|
|
||
Total Current Assets |
563,198 |
|
|
|
495,735 |
|
|
||
Property, Plant, and Equipment: |
|
|
|
||||||
Land and land improvements |
29,974 |
|
|
|
29,691 |
|
|
||
Buildings |
293,842 |
|
|
|
293,708 |
|
|
||
Machinery and equipment |
580,730 |
|
|
|
578,643 |
|
|
||
Construction in progress |
24,310 |
|
|
|
17,750 |
|
|
||
|
928,856 |
|
|
|
919,792 |
|
|
||
Less accumulated depreciation |
568,551 |
|
|
|
553,835 |
|
|
||
Net Property, Plant, and Equipment |
360,305 |
|
|
|
365,957 |
|
|
||
Right-of-use Finance Leases |
9,671 |
|
|
|
6,095 |
|
|
||
Right-of-use Operating Leases |
66,254 |
|
|
|
70,219 |
|
|
||
Goodwill and Other Intangible Assets |
451,624 |
|
|
|
458,896 |
|
|
||
Other Assets |
26,136 |
|
|
|
21,130 |
|
|
||
Total Assets |
$ |
1,477,188 |
|
|
|
$ |
1,418,032 |
|
|
Liabilities and Equity |
|
|
|
||||||
Current Liabilities: |
|
|
|
||||||
Accounts payable and accrued expenses |
$ |
420,706 |
|
|
|
$ |
413,638 |
|
|
Current maturities of long-term debt |
3,955 |
|
|
|
841 |
|
|
||
Current maturities of other long-term obligations |
4,119 |
|
|
|
2,990 |
|
|
||
Current lease obligations - Finance |
2,439 |
|
|
|
1,589 |
|
|
||
Current lease obligations - Operating |
19,680 |
|
|
|
19,970 |
|
|
||
Total Current Liabilities |
450,899 |
|
|
|
439,028 |
|
|
||
Long-Term Debt |
174,566 |
|
|
|
174,524 |
|
|
||
Long-Term Lease Obligations - Finance |
7,193 |
|
|
|
4,516 |
|
|
||
Long-Term Lease Obligations - Operating |
50,710 |
|
|
|
53,249 |
|
|
||
Other Long-Term Liabilities |
85,710 |
|
|
|
81,264 |
|
|
||
Deferred Income Taxes |
73,327 |
|
|
|
74,706 |
|
|
||
Total Liabilities |
842,405 |
|
|
|
827,287 |
|
|
||
Equity: |
|
|
|
||||||
HNI Corporation shareholders' equity |
634,460 |
|
|
|
590,419 |
|
|
||
Non-controlling interest |
323 |
|
|
|
326 |
|
|
||
Total Equity |
634,783 |
|
|
|
590,745 |
|
|
||
Total Liabilities and Equity |
$ |
1,477,188 |
|
|
|
$ |
1,418,032 |
|
|
HNI Corporation and Subsidiaries Condensed Consolidated Statements of Cash Flows (In thousands) (Unaudited) |
|||||||||
|
Six Months Ended |
||||||||
|
July 3,
|
|
June 27,
|
||||||
Net Cash Flows From (To) Operating Activities: |
|
|
|
||||||
Net income (loss) |
$ |
32,430 |
|
|
|
$ |
(11,341 |
) |
|
Non-cash items included in net income: |
|
|
|
||||||
Depreciation and amortization |
41,139 |
|
|
|
38,605 |
|
|
||
Other post-retirement and post-employment benefits |
664 |
|
|
|
736 |
|
|
||
Stock-based compensation |
7,788 |
|
|
|
5,659 |
|
|
||
Reduction in carrying amount of right-of-use assets |
13,081 |
|
|
|
11,342 |
|
|
||
Deferred income taxes |
(1,430 |
) |
|
|
1,092 |
|
|
||
Impairment of goodwill and intangible assets |
— |
|
|
|
32,661 |
|
|
||
Other – net |
3,211 |
|
|
|
(284 |
) |
|
||
Net increase (decrease) in operating assets and liabilities |
(62,905 |
) |
|
|
(49,631 |
) |
|
||
Increase (decrease) in other liabilities |
3,305 |
|
|
|
(1,019 |
) |
|
||
Net cash flows from (to) operating activities |
37,283 |
|
|
|
27,820 |
|
|
||
|
|
|
|
||||||
Net Cash Flows From (To) Investing Activities: |
|
|
|
||||||
Capital expenditures |
(26,215 |
) |
|
|
(15,739 |
) |
|
||
Proceeds from sale of property, plant, and equipment |
151 |
|
|
|
69 |
|
|
||
Acquisition spending, net of cash acquired |
(1,529 |
) |
|
|
(10,857 |
) |
|
||
Capitalized software |
(6,078 |
) |
|
|
(5,037 |
) |
|
||
Purchase of investments |
(2,375 |
) |
|
|
(1,631 |
) |
|
||
Sales or maturities of investments |
2,393 |
|
|
|
1,043 |
|
|
||
Net cash flows from (to) investing activities |
(33,653 |
) |
|
|
(32,152 |
) |
|
||
|
|
|
|
||||||
Net Cash Flows From (To) Financing Activities: |
|
|
|
||||||
Payments of long-term debt |
(648 |
) |
|
|
(73,828 |
) |
|
||
Proceeds from long-term debt |
3,785 |
|
|
|
82,129 |
|
|
||
Dividends paid |
(26,841 |
) |
|
|
(26,040 |
) |
|
||
Purchase of HNI Corporation common stock |
(6,543 |
) |
|
|
(6,764 |
) |
|
||
Proceeds from sales of HNI Corporation common stock |
29,320 |
|
|
|
1,294 |
|
|
||
Other – net |
(325 |
) |
|
|
1,672 |
|
|
||
Net cash flows from (to) financing activities |
(1,252 |
) |
|
|
(21,537 |
) |
|
||
|
|
|
|
||||||
Net increase (decrease) in cash and cash equivalents |
2,378 |
|
|
|
(25,869 |
) |
|
||
Cash and cash equivalents at beginning of period |
116,120 |
|
|
|
52,073 |
|
|
||
Cash and cash equivalents at end of period |
$ |
118,498 |
|
|
|
$ |
26,204 |
|
|
HNI Corporation and Subsidiaries Reportable Segment Data (In thousands) (Unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||
|
July 3,
|
|
June 27,
|
|
July 3,
|
|
June 27,
|
||||||||||||
Net Sales: |
|
|
|
|
|
|
|
||||||||||||
Workplace furnishings |
$ |
344,137 |
|
|
|
$ |
308,081 |
|
|
|
$ |
646,885 |
|
|
|
$ |
646,467 |
|
|
Residential building products |
166,318 |
|
|
|
109,375 |
|
|
|
347,863 |
|
|
|
239,694 |
|
|
||||
Total |
$ |
510,455 |
|
|
|
$ |
417,456 |
|
|
|
$ |
994,748 |
|
|
|
$ |
886,161 |
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income (Loss) Before Income Taxes: |
|
|
|
|
|
|
|
||||||||||||
Workplace furnishings |
$ |
8,756 |
|
|
|
$ |
7,785 |
|
|
|
$ |
5,685 |
|
|
|
$ |
(25,446 |
) |
|
Residential building products |
30,525 |
|
|
|
14,365 |
|
|
|
70,374 |
|
|
|
35,036 |
|
|
||||
General corporate |
(14,594 |
) |
|
|
(7,308 |
) |
|
|
(28,772 |
) |
|
|
(18,476 |
) |
|
||||
Operating Income (Loss) |
24,687 |
|
|
|
14,842 |
|
|
|
47,287 |
|
|
|
(8,886 |
) |
|
||||
Interest expense, net |
1,857 |
|
|
|
1,943 |
|
|
|
3,612 |
|
|
|
3,754 |
|
|
||||
Total |
$ |
22,830 |
|
|
|
$ |
12,899 |
|
|
|
$ |
43,675 |
|
|
|
$ |
(12,640 |
) |
|
|
|
|
|
|
|
|
|
||||||||||||
Depreciation and Amortization Expense: |
|
|
|
|
|
|
|
||||||||||||
Workplace furnishings |
$ |
12,051 |
|
|
|
$ |
10,782 |
|
|
|
$ |
24,035 |
|
|
|
$ |
22,113 |
|
|
Residential building products |
2,448 |
|
|
|
2,318 |
|
|
|
4,858 |
|
|
|
4,624 |
|
|
||||
General corporate |
6,177 |
|
|
|
6,019 |
|
|
|
12,246 |
|
|
|
11,868 |
|
|
||||
Total |
$ |
20,676 |
|
|
|
$ |
19,119 |
|
|
|
$ |
41,139 |
|
|
|
$ |
38,605 |
|
|
|
|
|
|
|
|
|
|
||||||||||||
Capital Expenditures (including capitalized software): |
|
|
|
|
|
|
|
||||||||||||
Workplace furnishings |
$ |
7,017 |
|
|
|
$ |
4,293 |
|
|
|
$ |
17,504 |
|
|
|
$ |
11,394 |
|
|
Residential building products |
1,947 |
|
|
|
206 |
|
|
|
6,657 |
|
|
|
3,179 |
|
|
||||
General corporate |
4,365 |
|
|
|
3,118 |
|
|
|
8,132 |
|
|
|
6,203 |
|
|
||||
Total |
$ |
13,329 |
|
|
|
$ |
7,617 |
|
|
|
$ |
32,293 |
|
|
|
$ |
20,776 |
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
As of July 3, 2021 |
|
As of January 2, 2021 |
||||||||||||
Identifiable Assets: |
|
|
|
|
|
|
|
||||||||||||
Workplace furnishings |
|
|
|
|
$ |
784,880 |
|
|
|
$ |
762,780 |
|
|
||||||
Residential building products |
|
|
|
|
408,333 |
|
|
|
381,550 |
|
|
||||||||
General corporate |
|
|
|
|
283,975 |
|
|
|
273,702 |
|
|
||||||||
Total |
|
|
|
|
$ |
1,477,188 |
|
|
|
$ |
1,418,032 |
|
|
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 condensed consolidated financial statements, which are prepared and presented in accordance with GAAP, this earnings release uses the following non-GAAP financial measures: organic sales, gross profit, operating income (loss), operating profit (loss), income taxes, net income (loss), and net income (loss) per diluted share (i.e., EPS). These measures are adjusted from the comparable GAAP measures to exclude the 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 year, as this rate is reflective of the tax applicable to most non-GAAP adjustments.
The sales adjustments to arrive at the non-GAAP organic sales information included in this earnings release excludes the impact of acquiring DPG and residential building products distributors. The transactions excluded for purposes of our other non-GAAP financial information included in this earnings release include non-recurring costs related to the COVID-19 pandemic.
HNI Corporation Reconciliation |
|||||||||||||||||||
(Dollars in millions) |
|||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||
|
July 3, 2021 |
|
June 27, 2020 |
||||||||||||||||
|
Workplace
|
Residential
|
Total |
|
Workplace
|
Residential
|
Total |
||||||||||||
Sales as reported (GAAP) |
$ |
344.1 |
|
$ |
166.3 |
|
$ |
510.5 |
|
|
$ |
308.1 |
|
$ |
109.4 |
|
$ |
417.5 |
|
% change from PY |
11.7 |
% |
52.1 |
% |
22.3 |
% |
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
||||||||||||
Less: Acquisitions |
8.7 |
|
1.5 |
|
10.2 |
|
|
— |
|
— |
|
— |
|
||||||
|
|
|
|
|
|
|
|
||||||||||||
Organic Sales (non-GAAP) |
$ |
335.4 |
|
$ |
164.8 |
|
$ |
500.2 |
|
|
$ |
308.1 |
|
$ |
109.4 |
|
$ |
417.5 |
|
% change from PY |
8.9 |
% |
50.7 |
% |
19.8 |
% |
|
|
|
|
HNI Corporation Reconciliation |
|||||||||||||||||||
(Dollars in millions, except per share data) |
|||||||||||||||||||
|
Three Months Ended July 3, 2021 |
||||||||||||||||||
|
Gross
|
|
Operating
|
|
Tax |
|
Net
|
|
EPS |
||||||||||
As reported (GAAP) |
$ |
187.9 |
|
|
$ |
24.7 |
|
|
$ |
5.4 |
|
|
$ |
17.4 |
|
|
$ |
0.39 |
|
% of net sales |
36.8 |
% |
|
4.8 |
% |
|
|
|
3.4 |
% |
|
|
|||||||
Tax % |
|
|
|
|
23.7 |
% |
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
COVID-19 costs |
— |
|
|
0.6 |
|
|
0.2 |
|
|
0.5 |
|
|
0.01 |
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Results (non-GAAP) |
$ |
187.9 |
|
|
$ |
25.3 |
|
|
$ |
5.6 |
|
|
$ |
17.9 |
|
|
$ |
0.40 |
|
% of net sales |
36.8 |
% |
|
5.0 |
% |
|
|
|
3.5 |
% |
|
|
|||||||
Tax % |
|
|
|
|
23.7 |
% |
|
|
|
|
HNI Corporation Reconciliation |
|||||||||||||||||||
(Dollars in millions, except per share data) |
|||||||||||||||||||
|
Three Months Ended June 27, 2020 |
||||||||||||||||||
|
Gross
|
|
Operating
|
|
Tax |
|
Net
|
|
EPS |
||||||||||
As reported (GAAP) |
$ |
150.9 |
|
|
$ |
14.8 |
|
|
$ |
0.3 |
|
|
$ |
12.6 |
|
|
$ |
0.29 |
|
% of net sales |
36.1 |
% |
|
3.6 |
% |
|
|
|
3.0 |
% |
|
|
|||||||
Tax % |
|
|
|
|
2.7 |
% |
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Income tax adjustment |
— |
|
|
— |
|
|
3.8 |
|
|
(3.8) |
|
|
(0.09) |
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Results (non-GAAP) |
$ |
150.9 |
|
|
$ |
14.8 |
|
|
$ |
4.2 |
|
|
$ |
8.7 |
|
|
$ |
0.20 |
|
% of net sales |
36.1 |
% |
|
3.6 |
% |
|
|
|
2.1 |
% |
|
|
|||||||
Tax % |
|
|
|
|
32.5 |
% |
|
|
|
|
Workplace Furnishings Reconciliation |
||||||||||
(Dollars in millions) |
||||||||||
|
Three Months Ended |
|
|
|||||||
|
July 3,
|
|
June 27,
|
|
Percent
|
|||||
Operating profit as reported (GAAP) |
$ |
8.8 |
|
|
$ |
7.8 |
|
|
12.5 |
% |
% of net sales |
2.5 |
% |
|
2.5 |
% |
|
|
|||
|
|
|
|
|
|
|||||
COVID-19 costs |
0.6 |
|
|
— |
|
|
|
|||
|
|
|
|
|
|
|||||
Operating profit (non-GAAP) |
$ |
9.4 |
|
|
$ |
7.8 |
|
|
20.8 |
% |
% of net sales |
2.7 |
% |
|
2.5 |
% |
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20210729005072/en/
Contacts
Marshall H. Bridges, Senior Vice President and Chief Financial Officer (563) 272-7400
Matthew S. McCall, Vice President, Investor Relations and Corporate Development (563) 275-8898