Financial News Release

02/11/03

La-Z-Boy Reports Third Quarter Results

MONROE, Mich., Feb 11, 2003 /PRNewswire-FirstCall via COMTEX/ -- La-Z-Boy Incorporated (NYSE: LZB; PCX) today reported results for its third fiscal quarter ended January 25, 2003. Net sales for the quarter totaled $511 million, a 6% decrease compared to the year-earlier quarter. For the first nine months, net sales increased 1% compared to the same period of fiscal 2002. Adjusted to exclude the divestiture of Pilliod in November 2001, the cessation of operations by HickoryMark, announced in August 2002, and the acquisition of five retail stores in Boston and Kansas City, net sales were down 4% for the third quarter and up 3% for the first nine months.

Diluted earnings per share for the January quarter were $0.41 -- which is in line with the company's most recent revised guidance. This compares to $0.35 per diluted share in the same quarter of fiscal 2002. Earnings for the first nine months of fiscal 2003 totaled $1.22 per diluted share before the cumulative effect of a change in accounting principle for goodwill and intangible assets resulting from the company's adoption of Statement of Financial Accounting Standards No. 142 ("SFAS 142"). In comparison, the company earned $0.82 per diluted share in the first nine months of fiscal 2002, prior to a $0.13 restructuring charge and adjusted for discontinued amortization expense.

The elimination of goodwill and trade name amortization under SFAS 142 would have added $0.03 and $0.09, respectively, to diluted earnings per share for last year's third quarter and first nine months, had SFAS 142 been in effect then. Including the cumulative effect of the change in accounting principle, net income for the nine months ended January 25, 2003 was $0.19 per diluted share.

Despite the lower sales, the company's operating margin increased to 7.7% in the January 2003 quarter, from 7.3% in the same period a year earlier, adjusted for discontinued amortization expense and the above-mentioned divestiture of Pilliod. This represented the fifth consecutive quarter of improvement in operating margin, as "normalized" to exclude discontinued amortization and the various restructuring and divestiture expenses recorded during fiscal year 2002.

President and CEO Jerry Kiser said, "Although we were pleased with our ability to generate an operating margin increase for the latest quarter, we were disappointed by the period's sales trends -- particularly the continuing decline in our casegoods (wood furniture) segment. Upholstery sales for the quarter were essentially flat compared to the year earlier quarter, which was primarily the result of a slowing retail sales environment and the comparison against extremely strong gains recorded in the January 2002 quarter, especially in the La-Z-Boy Residential division."

Business segments

Third quarter upholstery segment sales declined 3% from a year earlier in total, and were down 1% excluding the phase-out of the HickoryMark brand and the company's acquisition of five retail stores mentioned earlier. The upholstery operating margin for the quarter was 9.9%, compared to a normalized 9.6% a year earlier. For the first nine months, upholstery sales rose 9% on a comparable basis, and the nine-month operating margin increased to 9.5% in the current fiscal year, from an 8.0% normalized margin in the same period of fiscal 2002.

Kiser noted, "The continued softening in business at retail that began in December and continues, combined with a very strong sales quarter last year, made meeting comparisons difficult. In fact, last year our third quarter upholstery sales were up 7% compared to the same period of fiscal 2001, while the majority of the industry was still seeing declining revenues. In light of these conditions, we were not that disappointed with this performance."

Casegoods sales for the third quarter declined 15% from the year-earlier period, and were down 13% excluding Pilliod, while nine-month sales were lower by 14% and 9%, respectively. Despite these sales declines, the casegoods segment's operating margin remained fairly steady at 5.7% from a normalized 6.1% for the prior year quarter and was 6.5% for the first nine months, up from 3.5% in the same period of fiscal 2002.

Commenting on the performance of the casegoods group, Kiser said, "This quarter's sales decline for our casegoods group was partially the result of our decision to not sacrifice margin for the sake of generating sales. We continue to believe that long-term our ability to deliver style and quality at a competitive price with shortened delivery times will enable us to regain this market share at acceptable margins. Additionally, American Drew, Kincaid and Pennsylvania House, which are in the upper middle price points, have seen a more dramatic pullback in customer demand than in the lower price point categories. Our casegoods group is being refocused to compete in today's truly global marketplace and continues to make progress as evidenced by the increasing margins during the year in the face of declining sales."

He added, "We continued to strengthen our proprietary distribution networks during the most recent quarter, both at the La-Z-Boy Residential division and at several other La-Z-Boy companies. During the last three months, we added five new generation La-Z-Boy Furniture Galleries(R) stores to our network, in five different states. We also relocated two existing Furniture Galleries(R) stores, renovated a third and closed three older locations, for a two store net addition to the system. Of the 310 Furniture Galleries(R) stores we had open at the end of our January quarter, 39 have the more productive New Generation format. In addition, our England division added 11 new locations to its independently-owned Custom Comfort Center network, and ended the quarter with 121 in-store Custom Comfort Center galleries and four stand-alone stores. Also during the quarter Lea continued to add La-Z-Boy Youth Collections by Lea dedicated space with nearly 50 new openings, bringing the total to 285 galleries."

Balance sheet

Inventories increased slightly during the January quarter as the result of the combination of the timing of shipments of imported inventories and lower than expected sales. During the third quarter, the company repurchased 875,000 shares of La-Z-Boy Incorporated's outstanding common stock for $21.1 million. Through the first nine months of fiscal 2003, 4.5 million shares, or approximately 7.5% of the company's total shares outstanding at the year ended April 27, 2002, were repurchased for $113 million. As of January 25, 2003, 5.1 million shares remained available under the company's stock repurchase authorization. Total debt rose 5% during the quarter, to $225 million. During the quarter, the company privately placed $86 million in 7 and 10-year La-Z-Boy Incorporated notes at fixed interest rates of 4.56% and 5.25%, respectively.

Kiser commented, "The private placement of debt we completed in the third quarter significantly strengthened the financial flexibility of our overall capital structure by laddering our debt maturities and allowed us to take advantage of what are historically very attractive interest rates. Our total debt at the end of the most recent quarter represented 27.1% of the company's capitalization, compared with 26.1% at the start of the quarter and is within our targeted range."

Business outlook

Commenting on the outlook, Kiser said, "Coupled with the current unsettled condition of the economy, including continuing consumer caution, weak retail sales, rising energy costs and the uncertainties posed by the threat of a conflict in Iraq, and the strong upholstery sales comparisons in last year's fourth quarter, we now expect our 2003 fiscal fourth quarter sales to be down in the mid-single digit percentage range, excluding the impact of HickoryMark. Diluted earnings per share for the quarter are anticipated to be in the range of $.43 - $.48." This guidance would result in sales for the 2003 fiscal year being flat to slightly down, excluding Pilliod and HickoryMark, with full year earnings in the $1.65 - $1.70 range per diluted share, excluding the cumulative effect of the company's adoption of SFAS 142. In comparison, fiscal 2002's normalized earnings were $1.35 per diluted share.

Conference Call Information

The dial-in phone number for the February 12th conference call at 11 a.m. E.S.T. will be (800) 374-1298 for persons calling from within the U.S. or Canada, and (706) 634-5855 for international callers. The call will also be webcast live and archived on the Internet, with both accessible at www.la-z-boy.com . A telephone replay will be available for a week following the live call. This replay will be available to callers from the U.S. and Canada at (800) 642-1687 and to international callers at (706) 645-9291, with a passcode of 7541970.

Forward-looking Information

Any forward-looking statements contained in this news release are based on current information and assumptions and represent management's best judgment at the present time. Actual results could differ materially from those anticipated or projected due to a number of factors. These factors include, but are not limited to: changes in consumer sentiment or demand, changes in demographics, changes in housing sales, the impact of terrorism or war, energy price changes, the impact of logistics on imports, the impact of interest rate changes, the availability and cost of capital, the impact of imports, changes in currency rates, competitive factors, operating factors, such as supply, labor, or distribution disruptions including changes in operating conditions or costs, effects of restructuring actions, changes in the regulatory environment, the impact of new manufacturing technologies, factors relating to acquisitions and other factors identified from time to time in the company's reports filed with the Securities and Exchange Commission. The company undertakes no obligation to update or revise any forward-looking statements, either to reflect new developments, or for any other reason.

Additional Information

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

Background Information

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

The corporation's vast proprietary distribution network is dedicated exclusively to selling La-Z-Boy Incorporated products and brands, and includes 310 stand-alone La-Z-Boy Furniture Galleries(R) stores and 319 La-Z-Boy In- Store Gallerys, in addition to in-store gallery programs at the company's Kincaid, Pennsylvania House, Clayton Marcus, England and Lea operating units. According to industry trade publication Furniture/Today, the La-Z-Boy Furniture Galleries retail network by itself represents the industry's fifth largest U.S. furniture retailer. Additional information is available at www.la-z-boy.com .

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

                                 Third Quarter Ended
                                            % Over        Percent of Sales
                    1/25/03     1/26/02     (Under)      1/25/03     1/26/02

    Sales          $510,539    $543,547      -6.1%       100.0%      100.0%
    Cost of sales   392,247     416,295      -5.8%        76.8%       76.6%
      Gross profit  118,292     127,252      -7.0%        23.2%       23.4%
    Selling, general
     and
      administrative 78,731      89,894     -12.4%        15.5%       16.5%
    Loss on divestiture   -      11,689       N/M            -         2.2%
      Operating
       income        39,561      25,669      54.1%         7.7%        4.7%

    Interest expense  2,948       3,004      -1.9%         0.6%        0.6%
    Other income, net   435         946     -54.0%         0.2%        0.2%
      Pretax income  37,048      23,611      56.9%         7.3%        4.3%
    Tax expense      13,887       1,948     612.9%        37.5%*       8.3%*
      Net income    $23,161     $21,663       6.9%         4.5%        4.0%

    Basic average
     shares          56,444      60,827
    Basic net income
     per share        $0.41       $0.36
    Diluted average
     shares          56,765      61,062

    Diluted net income
     per share        $0.41       $0.35

    Dividends paid
     per share        $0.10       $0.09

    * As a percent of pretax income, not sales.


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

                                  Nine Months Ended
                                          % Over        Percent of Sales
                  1/25/03      1/26/02     (Under)     1/25/03     1/26/02

    Sales        $1,571,501   $1,557,890      0.9%       100.0%      100.0%
    Cost of
     sales        1,203,960    1,232,129     -2.3%        76.6%       79.1%
      Gross
       profit       367,541      325,761     12.8%        23.4%       20.9%
    Selling,
     general and
     administrative 247,857      259,820     -4.6%        15.8%       16.7%
    Loss on divestiture   -       11,689      N/M            -         0.7%
      Operating
       income       119,684       54,252    120.6%         7.6%        3.5%

    Interest expense  7,128        8,004    -10.9%         0.5%        0.5%
    Other income, net 1,945        2,317    -16.1%         0.2%        0.1%
      Pretax income 114,501       48,565    135.8%         7.3%        3.1%
    Tax expense      43,512       11,680    272.5%        38.0%*      24.1%*
      Income before
       cumulative
       effect of
       accounting
       change        70,989       36,885     92.5%         4.5%        2.4%
    Cumulative effect
     of accounting change
     (net of tax of
     $17,920)       (59,782)           -      N/M         -3.8%          -
    Net income      $11,207      $36,885    -69.6%         0.7%        2.4%

    Basic average
     shares          57,652       60,837
    Basic net income
     per share before
     cumulative effect
     of accounting
     change           $1.23        $0.61
    Cumulative effect
     of accounting
     change per share (1.04)           -
    Basic net income
     per share        $0.19        $0.61

    Diluted average
     shares          58,076       61,000

    Diluted net income
     per share before
     cumulative effect
     of accounting
     change           $1.22        $0.60
    Cumulative effect
     of accounting
     change per share (1.03)           -
    Diluted net income
     per share        $0.19        $0.60

    Dividends paid
     per share        $0.30        $0.27

    *  As a percent of pretax income, not sales.


                          LA-Z-BOY INCORPORATED
                       CONSOLIDATED BALANCE SHEET

                                                Increase/(Decrease)
                          1/25/03    1/26/02    Dollars    Percent    4/27/02
    Current assets
     Cash and equivalents $23,817    $26,781   ($2,964)    -11.1%     $26,771
     Receivables, net     337,553    352,522   (14,969)     -4.2%     382,843
     Inventories, net     251,867    227,138    24,729      10.9%     208,657
     Deferred income taxes 33,834     27,251     6,583      24.2%      35,035
     Other current assets  19,841     18,368     1,473       8.0%      18,386
       Total current
        assets            666,912    652,060    14,852       2.3%     671,692
    Property, plant and
     equipment, net       211,639    214,952    (3,313)     -1.5%     205,463
    Goodwill               78,807    109,371   (30,564)    -27.9%     108,244
    Trade names            71,144    117,824   (46,680)    -39.6%     116,745
    Other long-term assets 69,409     57,808    11,601      20.1%      58,632
       Total assets    $1,097,911 $1,152,015  ($54,104)     -4.7%  $1,160,776

    Current liabilities
     Lines of credit           $-       $700     ($700)      N/M           $-
     Current portion of
      long-term debt
       and capital
        leases              2,130      1,184       946      79.9%       2,276
     Accounts payable      74,070     73,198       872       1.2%      68,497
     Accrued expenses and
      other current
       liabilities        125,504    129,416    (3,912)     -3.0%     156,120
       Total current
        liabilities       201,704    204,498    (2,794)     -1.4%     226,893
    Long-term debt        221,759    141,451    80,308      56.8%     137,444
    Capital leases          1,512      2,083      (571)    -27.4%       1,942
    Deferred income taxes  28,513     46,545   (18,032)    -38.7%      46,145
    Other long-term
     liabilities           38,327     41,365    (3,038)     -7.3%      34,830
    Contingencies and commitments
    Shareholders' equity
     Common shares,
      $1 par value         55,974     60,870    (4,896)     -8.0%      59,953
     Capital in excess
      of par value        215,267    211,375     3,892       1.8%     215,060
     Retained earnings    339,365    451,793  (112,428)    -24.9%     444,173
     Accumulated other
      comprehensive loss   (4,510)    (7,965)    3,455     -43.4%      (5,664)
       Total shareholders'
        equity            606,096    716,073  (109,977)    -15.4%     713,522
         Total liabilities
          and shareholders'
           equity      $1,097,911 $1,152,015  ($54,104)     -4.7%  $1,160,776


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

                                  Third Quarter Ended      Nine Months Ended
                                  1/25/03     1/26/02     1/25/03     1/26/02
    Cash flows from
     operating activities
      Net income                  $23,161     $21,663     $11,207     $36,885
      Adjustments to reconcile
       net income to cash provided
       by operating activities
        Cumulative effect of
         accounting change - net of
         income taxes                   -           -      59,782           -
        Loss on divestiture             -      11,689           -      11,689
        Depreciation and
         amortization               7,714      11,122      22,840      32,743
        Change in receivables      21,386      20,008      45,290      23,610
        Change in inventories      (5,515)      7,936     (40,441)     21,368
        Change in payables        (11,834)    (14,409)      5,066     (18,635)
        Change in other assets
         and liabilities          (13,278)     (7,709)    (27,601)     (7,631)
        Change in deferred taxes   (1,702)     (7,171)      1,489        (247)
          Total adjustments        (3,229)     21,466      66,425      62,897
            Net cash provided
             by operating
             activities            19,932      43,129      77,632      99,782

    Cash flows from investing activities
      Proceeds from disposals
       of assets                       85       1,365       1,232       2,208
      Capital expenditures         (7,011)    (11,386)    (25,777)    (23,342)
      Acquisitions, net of
       cash acquired                    -           -      (3,089)          -
      Proceeds from divestiture         -       6,048           -       6,048
      Change in other
       long-term assets              (641)      2,617     (14,920)      1,879
        Net cash used for
         investing activities      (7,567)     (1,356)    (42,554)    (13,207)

    Cash flows from financing activities
      Proceeds from debt          109,435      50,700     187,162      92,276
      Payments on debt            (97,706)    (85,947)   (105,333)   (162,094)
      Capital leases                 (146)       (137)       (430)       (408)
      Stock issued for stock
       option & 401(k) plans        2,707       2,070      11,273      11,598
      Repurchase of common stock  (21,390)       (473)   (113,694)     (7,059)
      Dividends paid               (5,681)     (5,471)    (17,366)    (16,427)
        Net cash used for
         financing activities     (12,781)    (39,258)    (38,388)    (82,114)

    Effect of exchange rate
     changes on cash and
     equivalents                      510        (531)        356      (1,245)
    Net increase (decrease) in
     cash and equivalents              94       1,984      (2,954)      3,216
    Cash and equivalents at
     beginning of period           23,723      24,797      26,771      23,565
    Cash and equivalents at
     end of period                $23,817     $26,781     $23,817     $26,781

    Cash paid during period
      - Income taxes              $20,778     $14,366     $54,197     $22,866
      - Interest                   $1,974      $1,822      $5,136      $7,038
SOURCE La-Z-Boy Incorporated

CONTACT:          Mark Stegeman of La-Z-Boy Incorporated, +1-734-241-4418,
                  mark.stegeman@la-z-boy.com 

URL:              http://www.la-z-boy.com 
http://www.prnewswire.com
Copyright (C) 2003 PR Newswire.  All rights reserved.