UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

August 20, 2019

Date of Report (Date of Earliest Event Reported)

 

LA-Z-BOY INCORPORATED

(Exact name of registrant as specified in its charter)

 

MICHIGAN

 

1-9656

 

38-0751137

(State or other jurisdiction of

 

(Commission

 

(IRS Employer

incorporation)

 

File Number)

 

Identification No.)

 

One La-Z-Boy Drive, Monroe, Michigan

 

48162-5138

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code (734) 242-1444

 

N/A

(Former name or former address, if changed since last report.)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading
Symbol(s)

 

Name of each exchange on which registered

Common Stock, $1.00 par value

 

LZB

 

New York Stock Exchange

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company o

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.            o

 

 

 


 

Item 2.02  Results of Operations and Financial Condition.

 

On August 20, 2019, La-Z-Boy Incorporated (the “Company”) issued a news release to report the Company’s financial results for the first quarter ended July 27, 2019. A copy of the news release is attached to this Current Report on Form 8-K as Exhibit 99.1. Exhibit 99.2 contains unaudited financial data.

 

Item 7.01  Regulation FD Disclosure.

 

The information in Item 2.02 of this report and the related exhibits (Exhibits 99.1 and 99.2) shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section and shall not be deemed to be incorporated by reference in any filing of the Company under the Securities Act of 1933 or the Exchange Act, except as expressly set forth by specific reference in such a filing.

 

Item 9.01  Financial Statements and Exhibits.

 

(d)        The following exhibits are furnished as part of this report:

 

 

 

Description

 

 

 

99.1

 

News Release Dated August 20, 2019

99.2

 

Unaudited financial schedules

 

2


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

LA-Z-BOY INCORPORATED

 

(Registrant)

 

 

Date: August 20, 2019

 

 

 

 

BY:

/s/ Lindsay A. Barnes

 

Lindsay A. Barnes

 

Vice President, Corporate Controller and Chief Accounting Officer

 

3


Exhibit 99.1

 

 

NEWS RELEASE

 

Contact:

Kathy Liebmann

(734) 241-2438

kathy.liebmann@la-z-boy.com

 

LA-Z-BOY REPORTS FISCAL 2020 FIRST-QUARTER RESULTS

 

MONROE, Mich., August 20, 2019—La-Z-Boy Incorporated (NYSE: LZB) today reported its operating results for the fiscal 2020 first quarter ended July 27, 2019.

 

Fiscal 2020 first quarter versus Fiscal 2019 first quarter:

 

·                  Consolidated sales for the first quarter increased 7.5% to $413.6 million

 

·                  La-Z-Boy Furniture Galleries® stores:

 

·                  Written same-store sales for the La-Z-Boy Furniture Galleries® network increased 4.7%

 

·                  Delivered same-store sales for company-owned Retail segment increased 3.5%

 

·                  Consolidated sales include the impact of Joybird and the nine Arizona La-Z-Boy Furniture Galleries® stores acquired in fiscal August 2018

 

·                  Consolidated operating margin:

 

·                  GAAP: 5.7% versus 6.0%

 

·                  Non-GAAP*: 6.3% versus 6.1%

 

·                  Net income attributable to La-Z-Boy Incorporated per diluted share (“EPS”):

 

·                  GAAP:  $0.38 versus $0.39

 

·                  Non-GAAP*: $0.42 versus $0.39, with fiscal 2020 excluding $0.02 for purchase accounting and a $0.02 charge related to the company’s recently announced supply chain optimization initiative

 

·                  Cash generated from operating activities was $19.3 million; the company returned $18.4 million to shareholders through share purchases and dividends

 

Kurt L. Darrow, Chairman, President and Chief Executive Officer of La-Z-Boy, said, “Our results for the quarter demonstrate the strength of the La-Z-Boy brand within today’s challenging home furnishings environment, as well as the power of our world-class supply chain. Our company-owned Retail segment delivered strong sales momentum and also nearly doubled operating profit.  The broader La-Z-Boy Furniture Galleries® network posted increases in first-quarter written same-store sales on a one-, two-, and three-year basis.  In addition, our wholesale Upholstery segment turned in a GAAP operating margin of 9.0%, even with sales challenged for our England subsidiary and international businesses.”

 

Consolidated sales in the first quarter of fiscal 2020 increased 7.5% to $413.6 million, driven by strong Retail performance, including organic growth and sales from the Arizona-based La-Z-Boy Furniture Galleries® stores, acquired in August 2018, as well as sales from Joybird, acquired in fiscal August 2018. Consolidated GAAP operating margin was 5.7% versus 6.0% in the prior-year quarter.  Non-GAAP operating margin increased to 6.3% in the current-year quarter versus 6.1% in last year’s first quarter, reflecting improvement in our Upholstery and Retail segments, offset partially by the impact of the company’s evolving business mix.  Non-GAAP results exclude $1.3 million of purchase accounting charges and a $1.5 million charge for severance related to the company’s supply chain optimization initiative announced earlier in August 2019.

 


 

For the quarter, sales in the company’s Upholstery segment were flat at $293.4 million, primarily reflecting challenges in the company’s England subsidiary and the international businesses.   GAAP operating margin improved to 9.0% from 8.1% in last year’s first quarter, and non-GAAP operating margin increased to 9.5% versus 8.2% in last year’s first quarter, excluding a $1.5 million charge for severance related to the supply chain optimization initiative in fiscal 2020 Q1 and $0.1 million of purchase accounting charges in fiscal 2019 Q1.  Operating margin improved primarily due to lower commodity costs and supply chain efficiencies.  In the Casegoods segment, sales decreased 4.4% to $27.1 million and operating margin was 9.6% compared with 10.9% in the prior-year period, also reflecting challenging trends in the non-branded furniture environment.

 

Sales in the Retail segment increased 19.9% to $143.0 million in the first quarter of fiscal 2020 on growth from the core-base stores, and $18.9 million of sales from recent acquisitions, primarily the Arizona stores.  GAAP operating margin for the Retail segment improved to 5.9% from 3.7% in last year’s first quarter. Non-GAAP operating margin increased to 6.0% in the current-year quarter from 3.8% in last year’s first quarter, and excluded purchase accounting charges in each period related to store acquisitions.  Operating margin improvement was driven by leveraging fixed costs on higher sales volume.  On the core base of 143 company-owned stores in last year’s first quarter, strong execution at the store level, including a higher average ticket and improved conversion, fueled a delivered same-store sales increase of 3.5%.

 

In the Corporate & Other segment, Joybird, an e-Commerce retailer and manufacturer, acquired in fiscal August 2018, contributed $17.2 million in sales, but posted a larger operating loss than in the prior three quarters of ownership, due to seasonality and integration timing. The company continues to be optimistic about Joybird’s prospects to add long-term value and expects it to be profitable by the back half of fiscal 2020, excluding purchase accounting adjustments.

 

GAAP EPS was $0.38 for the fiscal 2020 first quarter versus $0.39 in the prior-year quarter. The fiscal 2019 first-quarter results included a benefit of $0.03 per share for currency changes. Non-GAAP EPS was $0.42 versus $0.39 in last year’s first quarter, with the fiscal 2020 first quarter excluding $0.02 per share for purchase accounting and a $0.02 per share charge related to the company’s recently announced supply chain optimization initiative.

 

Balance Sheet and Cash Flow

 

For the first quarter, the company generated $19.3 million in cash from operating activities, and ended the quarter with $113.6 million in cash, cash equivalents, and restricted cash, and $32.9 million in investments to enhance returns on cash. During the period, the company invested $12.3 million in the business through capital expenditures, paid $6.1 million in dividends, and spent $12.3 million purchasing 0.4 million shares of stock in the open market under its existing authorized share purchase program, leaving 5.5 million shares of purchase availability in the program. Additionally, the company adopted the new leasing standard required by the FASB, which resulted in an increase in assets and liabilities of $314 million.

 

Outlook

 

Darrow concluded, “The home furnishings environment remains somewhat challenging amid tariff uncertainty and other geopolitical concerns.  Against that backdrop, however, we continue to believe La-Z-Boy is competitively well positioned with a strong brand; multi-channel distribution, including a growing retail business; and a world-class supply chain, which we continue to work to optimize.  Additionally, we are optimistic about the long-term growth prospects for Joybird as our eCommerce strategy and business continue to evolve.  Our balance sheet remains healthy and we are making prudent investments to deliver long-term performance for all stakeholders.”

 


 


*Non-GAAP amounts for the first quarter of fiscal 2020 exclude pre-tax purchase accounting charges totaling $1.5 million, or $0.02 per diluted share, with $1.3 million included in operating income and $0.2 million included in interest expense. Also excluded from our Non-GAAP results is a pre-tax charge of $1.5 million, or $0.02 per diluted share, related to the company’s supply chain optimization initiative, including the closure of the company’s Redlands, California upholstery manufacturing facility and relocation of its Newton, Mississippi leather cut-and-sew operations. Non-GAAP amounts for the first quarter of fiscal 2019 exclude pre-tax purchase accounting charges of $0.1 million, all included in operating income, which did not impact EPS for the period.

 

Please refer to the accompanying “Reconciliation of GAAP to Non-GAAP Financial Measures” for detailed information on calculating Non-GAAP measures used in this press release and a reconciliation to the applicable GAAP measure.

 

Conference Call

 

La-Z-Boy will hold a conference call with the investment community on Wednesday, August 21, 2019, at 8:30 a.m. eastern time. The toll-free dial-in number is 844.602.0380; international callers may use 862.298.0970.

 

The call will be webcast live, with corresponding slides, and archived on the Internet.  It will be available at https://lazboy.gcs-web.com/. A telephone replay will be available for a week following the call. This replay will be accessible to callers from the U.S. and Canada at 877.481.4010 and to international callers at 919.882.2331. Enter Replay Passcode: 52647. The webcast replay will be available for one year.

 

Forward-looking Information

 

This news release contains, and oral statements made from time to time by representatives of La-Z-Boy may contain, “forward-looking statements.” With respect to all forward-looking statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.

 

Actual results could differ materially from those we anticipate or project due to a number of factors, including: (a) changes in consumer confidence and demographics; (b) the possibility of a recession; (c) changes in the real estate and credit markets and their effects on our customers, consumers and suppliers; (d) international political unrest, terrorism or war; (e) volatility in energy and other commodities prices; (f) the impact of logistics on imports and exports; (g) tax rate, interest rate, and currency exchange rate changes; (h) changes in the stock market impacting our profitability and our effective tax rate; (i) operating factors, such as supply, labor or distribution disruptions (e.g. port strikes); (j) changes in legislation, including the tax code, or changes in the domestic or international regulatory environment or trade policies, including new or increased duties, tariffs, retaliatory tariffs, trade limitations and termination or renegotiation of bilateral and multilateral trade agreements impacting our business; (k) adoption of new accounting principles; (l) fires, severe weather or other natural events such as hurricanes, earthquakes, flooding, tornadoes and tsunamis; (m) our ability to procure, transport or import, or material increases to the cost of transporting or importing, fabric rolls, leather hides or cut-and-sewn fabric and leather sets domestically or abroad; (n) information technology conversions or system failures and our ability to recover from a system failure; (o) effects of our brand awareness and marketing programs; (p) the discovery of defects in our products resulting in delays in manufacturing, recall campaigns, reputational damage, or increased warranty costs; (q) litigation arising out of alleged defects in our products; (r) unusual or significant litigation; (s) our ability to locate new La-Z-Boy Furniture Galleries® stores (or store owners) and negotiate favorable lease terms for new or existing locations; (t) the ability to increase volume through our e-commerce initiatives; (u) the impact of potential goodwill or intangible asset impairments; and (v) those matters discussed in Item 1A of our fiscal 2019 Annual Report on Form 10-K and other factors identified from time to time in our reports filed with the Securities

 


 

and Exchange Commission  (the “SEC”). We undertake no obligation to update or revise any forward-looking statements, whether to reflect new information or 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: https://lazboy.gcs-web.com/financial-information/sec-filings. Investors and others wishing to be notified of future La-Z-Boy news releases, SEC filings and quarterly investor conference calls may sign up at:  https://lazboy.gcs-web.com/.

 

Background Information

 

La-Z-Boy Incorporated is one of the world’s leading residential furniture producers, marketing furniture for every room of the home. The La-Z-Boy Upholstery segment companies are England and La-Z-Boy. The Casegoods segment consists of three brands: American Drew®, Hammary®, and Kincaid®. The company-owned Retail segment includes 155 of the 352 La-Z-Boy Furniture Galleries® stores.  Joybird is an e-commerce retailer and manufacturer of upholstered furniture.

 

The corporation’s branded distribution network is dedicated to selling La-Z-Boy Incorporated products and brands, and includes 352 stand-alone La-Z-Boy Furniture Galleries® stores and 554 independent Comfort Studio® locations, in addition to in-store gallery programs for the company’s Kincaid and England operating units. Additional information is available at http://www.la-z-boy.com/.

 

Non-GAAP Financial Measures

 

In addition to the financial measures prepared in accordance with accounting principles generally accepted in the United States (“GAAP”), this press release also includes Non-GAAP financial measures. Management uses these Non-GAAP financial measures when assessing our ongoing performance. This press release contains references to Non-GAAP operating income, Non-GAAP operating margin, Non-GAAP income before income taxes, Non-GAAP net income attributable to La-Z-Boy Incorporated and Non-GAAP net income attributable to La-Z-Boy Incorporated per diluted share, each of which exclude purchase accounting charges and charges for our supply chain optimization initiative. The purchase accounting charges may include the amortization of intangible assets, incremental expense upon the sale of inventory acquired at fair value, amortization of employee retention agreements, fair value adjustments of future cash payments recorded as interest expense, and adjustments to the fair value of contingent consideration. The charges for our supply chain optimization initiative may include severance costs, accelerated depreciation expense, costs to relocate equipment and inventory, as well as other costs related to the closure and relocation of certain manufacturing operations. These Non-GAAP financial measures are not meant to be considered superior to or a substitute for La-Z-Boy Incorporated’s results of operations prepared in accordance with GAAP and may not be comparable to similarly titled measures reported by other companies. Reconciliations of such Non-GAAP financial measures to the most directly comparable GAAP financial measures are set forth in the accompanying tables.

 

Management believes that presenting certain Non-GAAP financial measures excluding purchase accounting charges and charges for the company’s supply chain optimization initiative will help investors understand the long-term profitability trends of our business and compare our profitability to prior and future periods and to our peers. Management excludes purchase accounting charges because the amount and timing of such charges are significantly impacted by the timing, size, number and nature of the acquisitions consummated. While the company has a history of acquisition activity, it does not acquire businesses on a predictable cycle, and the impact of purchase accounting charges is unique to each acquisition and can vary significantly from acquisition to acquisition. Similarly, the charges related to the company’s supply chain optimization initiative are dependent on the timing, size, number and nature of the operations being moved or closed, and the charges may not be incurred on a predictable cycle. Management believes that exclusion of these charges facilitates more consistent comparisons of the company’s operating results over time. Where applicable, the accompanying “Reconciliation of

 


 

GAAP to Non-GAAP Financial Measures” tables present the excluded items net of tax calculated using the effective tax rate from operations for the period in which the adjustment is presented.

 

#      #      #

 


Exhibit 99.2

 

LA-Z-BOY INCORPORATED
CONSOLIDATED STATEMENT OF INCOME

 

 

 

Quarter Ended

 

(Unaudited, amounts in thousands, except per share data)

 

7/27/19

 

7/28/18

 

Sales

 

$

413,633

 

$

384,695

 

Cost of sales

 

245,921

 

236,173

 

Gross profit

 

167,712

 

148,522

 

Selling, general and administrative expense

 

144,290

 

125,362

 

Operating income

 

23,422

 

23,160

 

Interest expense

 

(318

)

(104

)

Interest income

 

727

 

602

 

Other income (expense), net

 

(760

)

892

 

Income before income taxes

 

23,071

 

24,550

 

Income tax expense

 

5,083

 

5,599

 

Net income

 

17,988

 

18,951

 

Net (income) loss attributable to noncontrolling interests

 

81

 

(648

)

Net income attributable to La-Z-Boy Incorporated

 

$

18,069

 

$

18,303

 

 

 

 

 

 

 

Basic weighted average common shares

 

46,820

 

46,716

 

Basic net income attributable to La-Z-Boy Incorporated per share

 

$

0.39

 

$

0.39

 

 

 

 

 

 

 

Diluted weighted average common shares

 

47,125

 

47,161

 

Diluted net income attributable to La-Z-Boy Incorporated per share

 

$

0.38

 

$

0.39

 

 


 

LA-Z-BOY INCORPORATED

CONSOLIDATED BALANCE SHEET

 

(Unaudited, amounts in thousands, except par value)

 

7/27/19

 

4/27/19

 

Current assets

 

 

 

 

 

Cash and equivalents

 

$

111,622

 

$

129,819

 

Restricted cash

 

1,970

 

1,968

 

Receivables, net of allowance of $2,177 at 7/27/19 and $2,180 at 4/27/19

 

134,379

 

143,288

 

Inventories, net

 

197,701

 

196,899

 

Other current assets

 

85,631

 

69,144

 

Total current assets

 

531,303

 

541,118

 

Property, plant and equipment, net

 

204,789

 

200,523

 

Goodwill

 

184,675

 

185,867

 

Other intangible assets, net

 

29,595

 

29,907

 

Deferred income taxes — long-term

 

21,906

 

20,670

 

Right of use lease asset

 

312,433

 

 

Other long-term assets, net

 

77,449

 

81,705

 

Total assets

 

$

1,362,150

 

$

1,059,790

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

Current portion of long-term debt

 

$

 

$

180

 

Accounts payable

 

62,935

 

65,365

 

Lease liability, short-term

 

64,158

 

 

Accrued expenses and other current liabilities

 

168,757

 

173,091

 

Total current liabilities

 

295,850

 

238,636

 

Long-term debt

 

 

19

 

Lease liability, long-term

 

262,264

 

 

Other long-term liabilities

 

105,898

 

124,159

 

 

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

Preferred shares — 5,000 authorized; none issued

 

 

 

Common shares, $1 par value — 150,000 authorized; 46,690 outstanding at 7/27/19 and 46,955 outstanding at 4/27/19

 

46,690

 

46,955

 

Capital in excess of par value

 

311,207

 

313,168

 

Retained earnings

 

329,096

 

325,847

 

Accumulated other comprehensive loss

 

(3,728

)

(3,462

)

Total La-Z-Boy Incorporated shareholders’ equity

 

683,265

 

682,508

 

Noncontrolling interests

 

14,873

 

14,468

 

Total equity

 

698,138

 

696,976

 

Total liabilities and equity

 

$

1,362,150

 

$

1,059,790

 

 


 

LA-Z-BOY INCORPORATED

CONSOLIDATED STATEMENT OF CASH FLOWS

 

 

 

Quarter Ended

 

(Unaudited, amounts in thousands)

 

7/27/19

 

7/28/18

 

Cash flows from operating activities

 

 

 

 

 

Net income

 

$

17,988

 

$

18,951

 

Adjustments to reconcile net income to cash provided by (used for) operating activities

 

 

 

 

 

Gain on disposal of assets

 

(536

)

 

Change in deferred taxes

 

(677

)

(183

)

Provision for doubtful accounts

 

116

 

279

 

Depreciation and amortization

 

7,298

 

7,541

 

Equity-based compensation expense

 

1,675

 

2,040

 

Change in receivables

 

8,535

 

14,236

 

Change in inventories

 

(527

)

(11,092

)

Change in other assets

 

7,305

 

463

 

Change in payables

 

(1,391

)

2,491

 

Change in other liabilities

 

(20,446

)

(2,572

)

Net cash provided by operating activities

 

19,340

 

32,154

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

Proceeds from disposals of assets

 

22

 

61

 

Proceeds from insurance

 

642

 

58

 

Capital expenditures

 

(12,299

)

(15,873

)

Purchases of investments

 

(5,288

)

(4,190

)

Proceeds from sales of investments

 

4,060

 

4,762

 

Acquisitions, net of cash acquired

 

(5,438

)

 

Net cash used for investing activities

 

(18,301

)

(15,182

)

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

Payments on debt and finance lease liabilities

 

(47

)

(59

)

Stock issued for stock and employee benefit plans, net of shares withheld for taxes

 

(1,417

)

(2,009

)

Purchases of common stock

 

(12,313

)

(7,944

)

Dividends paid

 

(6,112

)

(5,625

)

Net cash used for financing activities

 

(19,889

)

(15,637

)

 

 

 

 

 

 

Effect of exchange rate changes on cash and equivalents

 

655

 

(1,601

)

Change in cash, cash equivalents and restricted cash

 

(18,195

)

(266

)

Cash, cash equivalents and restricted cash at beginning of Period

 

131,787

 

136,871

 

Cash, cash equivalents and restricted cash at end of period

 

$

113,592

 

$

136,605

 

 

 

 

 

 

 

Supplemental disclosure of non-cash investing activities

 

 

 

 

 

Capital expenditures included in payables

 

$

2,416

 

$

4,122

 

 


 

LA-Z-BOY INCORPORATED

SEGMENT INFORMATION

 

 

 

Quarter Ended

 

(Unaudited, amounts in thousands)

 

7/27/19

 

7/28/18

 

Sales

 

 

 

 

 

Upholstery segment:

 

 

 

 

 

Sales to external customers

 

$

230,767

 

$

240,054

 

Intersegment sales

 

62,649

 

53,344

 

Upholstery segment sales

 

293,416

 

293,398

 

 

 

 

 

 

 

Casegoods segment:

 

 

 

 

 

Sales to external customers

 

22,006

 

24,403

 

Intersegment sales

 

5,129

 

3,983

 

Casegoods segment sales

 

27,135

 

28,386

 

 

 

 

 

 

 

Retail segment sales

 

142,996

 

119,228

 

 

 

 

 

 

 

Corporate and Other:

 

 

 

 

 

Sales to external customers

 

17,864

 

1,010

 

Intersegment sales

 

2,688

 

2,855

 

Corporate and Other sales

 

20,552

 

3,865

 

 

 

 

 

 

 

Eliminations

 

(70,466

)

(60,182

)

Consolidated sales

 

$

413,633

 

$

384,695

 

 

 

 

 

 

 

Operating Income (Loss)

 

 

 

 

 

Upholstery segment

 

$

26,267

 

$

23,884

 

Casegoods segment

 

2,597

 

3,080

 

Retail segment

 

8,477

 

4,458

 

Corporate and Other

 

(13,919

)

(8,262

)

Consolidated operating income

 

23,422

 

23,160

 

 


 

LA-Z-BOY INCORPORATED

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

 

 

 

Quarter Ended

 

(Amounts in thousands, except per share data)

 

7/27/2019

 

7/28/2018

 

GAAP gross profit

 

$

167,712

 

$

148,522

 

Add back: Purchase accounting charges — incremental expense upon the sale of inventory acquired at fair value

 

117

 

42

 

Add back: Supply chain optimization initiative

 

1,508

 

 

Non-GAAP gross profit

 

$

169,337

 

$

148,564

 

 

 

 

 

 

 

GAAP SG&A

 

$

144,290

 

$

125,362

 

Less: Purchase accounting charges — amortization of intangible assets and retention agreements

 

(1,192

)

(104

)

Non-GAAP SG&A

 

$

143,098

 

$

125,258

 

 

 

 

 

 

 

GAAP operating income

 

$

23,422

 

$

23,160

 

Add back: Purchase accounting charges

 

1,309

 

146

 

Add back: Supply chain optimization initiative

 

1,508

 

 

Non-GAAP operating income

 

$

26,239

 

$

23,306

 

 

 

 

 

 

 

GAAP income before income taxes

 

$

23,071

 

$

24,550

 

Add back: Purchase accounting charges recorded as part of gross profit, SG&A, and interest expense

 

1,502

 

146

 

Add back: Supply chain optimization initiative

 

1,508

 

 

Non-GAAP income before income taxes

 

$

26,081

 

$

24,696

 

 

 

 

 

 

 

GAAP net income attributable to La-Z-Boy Incorporated

 

$

18,069

 

$

18,303

 

Add back: Purchase accounting charges recorded as part of gross profit, SG&A, and interest expense

 

1,502

 

146

 

Less: Tax effect of purchase accounting

 

(330

)

(33

)

Add back: Supply chain optimization initiative

 

1,508

 

 

Less: Tax effect of supply chain optimization Initiative

 

(332

)

 

Non-GAAP net income attributable to La-Z-Boy Incorporated

 

$

20,417

 

$

18,416

 

 

 

 

 

 

 

GAAP net income attributable to La-Z-Boy Incorporated per diluted share

 

$

0.38

 

$

0.39

 

Add back: Purchase accounting charges, net of tax, per share

 

0.02

 

 

Add back: Supply chain optimization initiative, net of tax, per share

 

0.02

 

 

Non-GAAP net income attributable to La-Z- Boy Incorporated per diluted share

 

$

0.42

 

$

0.39

 

 


 

LA-Z-BOY INCORPORATED

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

SEGMENT INFORMATION

 

 

 

Quarter Ended

 

(Amounts in thousands)

 

7/27/2019

 

% of sales

 

7/28/2018

 

% of sales

 

GAAP operating income (loss)

 

 

 

 

 

 

 

 

 

Upholstery segment

 

$

26,267

 

9.0

%

$

23,884

 

8.1

%

Casegoods segment

 

2,597

 

9.6

%

3,080

 

10.9

%

Retail segment

 

8,477

 

5.9

%

4,458

 

3.7

%

Corporate and Other

 

(13,919

)

N/M

 

(8,262

)

N/M

 

GAAP Consolidated operating income

 

$

23,422

 

5.7

%

23,160

 

6.0

%

 

 

 

 

 

 

 

 

 

 

Purchase accounting and supply chain optimization initiative affecting operating income

 

 

 

 

 

 

 

 

 

Upholstery segment

 

$

1,563

 

 

 

$

104

 

 

 

Casegoods segment

 

 

 

 

 

 

 

Retail segment

 

117

 

 

 

42

 

 

 

Corporate and Other

 

1,137

 

 

 

 

 

 

Consolidated Non-GAAP charges affecting operating income

 

$

2,817

 

 

 

$

146

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP operating income (loss)

 

 

 

 

 

 

 

 

 

Upholstery segment

 

$

27,830

 

9.5

%

$

23,988

 

8.2

%

Casegoods segment

 

2,597

 

9.6

%

3,080

 

10.9

%

Retail segment

 

8,594

 

6.0

%

4,500

 

3.8

%

Corporate and Other

 

(12,782

)

N/M

 

(8,262

)

N/M

 

Non-GAAP Consolidated operating income

 

$

26,239

 

6.3

%

$

23,306

 

6.1

%

 

N/M — Not Meaningful