La-Z-Boy Reports First Quarter Fiscal 2024 Results

In this article:
La-Z-Boy IncorporatedLa-Z-Boy Incorporated
La-Z-Boy Incorporated
  • Company owned Retail written same-store sales increased 2%

  • Delivered sales and operating margin in line with guidance

  • GAAP diluted EPS of $0.63; Non-GAAP diluted EPS of $0.62

  • Resumed share buybacks in the quarter with $10 million in share repurchases

  • Second quarter guidance for sales of $490-$510 million and operating margin of 6.5%-7.5%

MONROE, Mich., Aug. 22, 2023 (GLOBE NEWSWIRE) -- La-Z-Boy Incorporated (NYSE: LZB), a global leader in the manufacture and retail of residential furniture, today reported first quarter results for the period ended July 29, 2023. Sales totaled $482 million, in line with guidance of $470 to $490 million, and a decrease of 20% against a year ago period that benefited from delivery of pandemic related backlog. Company owned Retail written same-store sales for the first quarter increased 2% versus a year ago, led by strong store execution. Written sales for the entire La-Z-Boy Furniture Galleries® network also increased by 2%. Operating margin was 7.2% in the quarter on a GAAP basis and 7.0% on a Non-GAAP basis. Earnings per diluted share totaled $0.63 on a GAAP basis and $0.62 on a Non-GAAP basis.

Melinda D. Whittington, President and Chief Executive Officer of La-Z-Boy Incorporated, said, "As demonstrated by our positive written same-store sales, the La-Z-Boy brand continues to outperform in a challenging home furnishings environment. These results are reflective of the strength of the La-Z-Boy brand and focus on execution in our stores. Further, we continued to execute on our Century Vision strategy, increasing our company owned Retail store count by four to 175 and opening incremental distribution via an enhanced channel strategy during the quarter. We remain confident we will consistently grow faster than the industry and deliver double digit operating margins over the long term."

Whittington added, "While our delivered results reflect comparison versus delivery of record pandemic related backlog levels in last year's results, we are encouraged by positive written trends in both our company owned Retail segment and the broader La-Z-Boy Furniture Galleries® network during the quarter, which accelerated from May to July. Looking forward, given the overall macro-economic environment, we expect the furniture market to remain challenged. However, we are expecting some improvement in the back half of our fiscal year consistent with historic seasonality of consumers' furniture purchases. As we navigate the challenging environment, we are focused on controlling what we can control, leveraging our brand and strong product offerings, and strengthening conversion levels. We are particularly pleased to introduce our new brand campaign, "Long Live the Lazy," which launched two weeks ago across TV and social media. We look forward to capitalizing on this new brand campaign and executing our business strategy to deliver solid results in the near term and drive our Century Vision over the long term."

Second Quarter Outlook:
Bob Lucian, Chief Financial Officer of La-Z-Boy Incorporated, said, "Despite the macroeconomic headwinds facing La-Z-Boy and our peers in the industry, we delivered on our guidance. Looking forward, we expect consumer trends to remain soft and sales trends remain challenged against last year, which benefited from an elevated pandemic backlog. Considering these trends, and historical seasonality, we expect sales in the second quarter of fiscal 2024 to be slightly higher than the first quarter. Further, we expect Q2 operating margin to be similar to the first quarter, as we increase marketing investment in support of our new "Long Live the Lazy" campaign, which started in August. As such, we expect fiscal second quarter sales to be in the range of $490-$510 million and operating margin(3) to be in the range of 6.5%-7.5%."

Metric

Guidance

Consolidated Sales

$490-$510 million

Operating Margin

6.5%-7.5%


First Quarter Fiscal 2024 Financial Highlights
:

  • Consolidated delivered sales of $482 million

  • Company owned Retail written same-store sales increased 2%

  • La-Z-Boy Furniture Galleries® network written same-store sales increased 2%

  • GAAP operating income decreased by 34%. Non-GAAP operating income decreased by 37%

    • GAAP operating margin decreased 150 basis points to 7.2% and Non-GAAP operating margin decreased 190 basis points to 7.0%

  • GAAP diluted EPS of $0.63, with Non-GAAP diluted EPS of $0.62

  • Cash generated from operating activities was $26 million

Key Results:

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

 

Quarter Ended

 

 

 

7/29/2023

7/30/2022

 

Change

Sales

 

$

481,651

 

$

604,091

 

(20)%

 

 

 

 

 

 

 

GAAP operating income

 

 

34,526

 

 

52,643

 

(34)%

Non-GAAP operatingincome

 

 

33,751

 

 

53,824

 

(37)%

 

 

 

 

 

 

 

GAAP operating margin

 

 

7.2%

 

 

8.7%

 

(150) bps

Non-GAAP operating margin

 

 

7.0%

 

 

8.9%

 

(190) bps

 

 

 

 

 

 

 

GAAP net income attributable to La-Z-Boy Incorporated

 

 

27,479

 

 

38,488

 

(29)%

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

 

 

26,945

 

 

39,424

 

(32)%

 

 

 

 

 

 

 

Diluted weighted average common shares

 

 

43,333

 

 

43,142

 

 

 

 

 

 

 

 

 

GAAP diluted earnings per share

 

$

0.63

 

$

0.89

 

(29)%

Non-GAAP diluted earnings per share

 

$

0.62

 

$

0.91

 

(32)%


Liquidity Measures:

 

 

Quarter Ended

 

 

 

Quarter Ended

(Unaudited, amounts in thousands)

 

7/29/2023

 

7/30/2022

 

(Unaudited, amounts in thousands)

 

7/29/2023

 

7/30/2022

Free Cash Flow

 

 

 

 

 

Cash Returns to Shareholders

 

 

 

 

Operating cash flow

 

$

25,913

 

 

$

33,104

 

 

Share repurchases

 

$

10,007

 

$

5,004

Capital expenditures

 

 

(13,457

)

 

 

(20,999

)

 

Dividends

 

 

7,852

 

 

7,097

Free cash flow

 

$

12,456

 

 

$

12,105

 

 

Cash returns to shareholders

 

$

17,859

 

$

12,101


(Unaudited, amounts in thousands)

 

7/29/2023

 

7/30/2022

Cash and cash equivalents

 

$

336,434

 

$

238,170

Restricted cash

 

 

3,816

 

 

3,267

Total cash, cash equivalents and restricted cash

 

$

340,250

 

$

241,437


FY24 Q1 Results vs. FY23 Q1
:
Consolidated Results:

  • Consolidated sales in the first quarter of fiscal 2024 decreased 20% to $482 million, largely driven by lower delivered unit volume versus last year's backlog driven sales, partially offset by favorable product mix

  • Consolidated GAAP operating margin was 7.2% versus 8.7%

  • Consolidated non-GAAP(1) operating margin was 7.0% versus 8.9%, driven primarily by fixed cost deleverage

  • GAAP diluted EPS decreased to $0.63 from $0.89 and Non-GAAP(1) diluted EPS decreased to $0.62 from $0.91

Retail Segment:

  • Sales:

    • Delivered sales for the company owned Furniture Galleries® Retail segment decreased 12% to $208 million, versus last year's delivery of pandemic related backlog

    • Total written sales for the Retail segment increased 8% driven by positive same-store sales, new stores, and acquired stores

    • Written same-store sales for the Retail segment increased 2% primarily driven by strong store execution, including improved conversion and an increase in design sales despite lower consumer traffic

  • Operating Margin:

    • Non-GAAP(1) operating margin and operating income was 14.1% and $29 million, respectively, down 210 basis points and 23%, respectively, primarily driven by fixed cost deleverage

Wholesale Segment:

  • Sales:

    • Decreased 25% to $333 million driven primarily by a decline in delivered volume versus the year ago period, which benefited from an elevated backlog, partially offset by favorable product mix

  • Operating Margin:

    • Non-GAAP(1) operating margin increased to 6.8%, up 70 basis points; favorable raw material costs and product mix were partially offset by fixed cost deleverage on lower unit volume and foreign currency headwinds from a stronger Mexican peso relative to the U.S. dollar

Corporate & Other:

  • Joybird written sales declined 17% and delivered sales decreased 17% to $36 million, reflecting slowing e-commerce trends and industry demand challenges

Balance Sheet and Cash Flow, First Quarter Fiscal 2024:

  • Ended the first quarter with $340 million in cash(2) and no external debt

  • Generated $26 million in cash from operating activities versus $33 million in the first quarter of last fiscal year

  • Invested $13 million in capital expenditures, primarily related to La-Z-Boy Furniture Galleries® (new stores and remodels), and upgrades at our manufacturing and distribution facilities

  • Returned $18 million to shareholders, including $10 million in share repurchases and $8 million in dividends

Dividend:
On August 22, 2023, the Board of Directors declared a quarterly cash dividend of $0.1815 per share on the common stock of the company. The dividend will be paid on September 15, 2023, to shareholders of record on September 6, 2023.

Conference Call:
La-Z-Boy will hold a conference call with the investment community on Wednesday, August 23, 2023, at 8:30 a.m. ET. The toll-free dial-in number is (888) 506-0062; international callers may use (973) 528-0011. Enter Participant Access Code 202714.

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: 48910. The webcast replay will be available for one year.

Investor Relations Contact:
Mark Becks, CFA, (734) 457-9538
mark.becks@la-z-boy.com

About La-Z-Boy:
La-Z-Boy Incorporated is a global leader in the manufacture and retail of residential furniture, marketing furniture for every room of the home. The Wholesale segment includes La-Z-Boy, England, American Drew®, Hammary®, Kincaid® and the company's international wholesale and manufacturing businesses. The company-owned Retail segment includes 175 of the 351 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 351 stand-alone La-Z-Boy Furniture Galleries® stores and 521 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 https://www.la-z-boy.com/.

Notes:
(1)Non-GAAP amounts for the first quarter of fiscal 2024 exclude:

  • a $1.0 million pre-tax, or $0.02 per diluted share gain related to the closure of the Torreón, MX facility, primarily reflecting the termination of the associated lease

  • purchase accounting charges related to acquisitions completed in prior periods totaling $0.3 million pre-tax, or $0.01 per diluted share, with $0.3 million included in operating income and a de minimis amount included in interest expense

Non-GAAP amounts for the first quarter of fiscal 2023 exclude:

  • a charge of $0.9 million pre-tax, or $0.02 per diluted share, related to our business realignment plan, including costs associated with the closure of our Newton, Mississippi manufacturing facility

  • purchase accounting charges related to acquisitions completed in prior periods totaling $0.3 million pre-tax, or $0.00 per diluted share, with $0.2 million included in operating income and $0.1 million included in interest expense

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

(2)Cash includes cash, cash equivalents and restricted cash.

(3)This reference to Non-GAAP operating margin for a future period is a Non-GAAP financial measure. We have not provided a reconciliation of Non-GAAP operating margin for future periods in this press release because such reconciliation cannot be provided without unreasonable efforts.

Cautionary Note Regarding Forward-Looking Statements:
This news release contains “forward-looking” statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. Generally, forward-looking statements include information concerning expectations, projections or trends relating to our results of operations, financial results, financial condition, strategic initiatives and plans, expenses, dividends, share repurchases, liquidity, use of cash and cash requirements, borrowing capacity, investments, future economic performance, and our business and industry.

The forward-looking statements in this press release are based on certain assumptions and currently available information and are subject to various risks and uncertainties, many of which are unforeseeable and beyond our control. Additional risks and uncertainties that we do not presently know about or that we currently consider to be immaterial may also affect our business operations and financial results. Our actual future results and trends may differ materially depending on a variety of factors, including, but not limited to, the risks and uncertainties discussed in our fiscal 2023 Annual Report on Form 10-K and other factors identified in our reports filed with the Securities and Exchange Commission (the "SEC"), available on the SEC's website at www.sec.gov. Given these risks and uncertainties, you should not rely on forward-looking statements as a prediction of actual results. We are including this cautionary note to make applicable and take advantage of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 for forward-looking statements. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events 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 SEC, 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/.

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, and Non-GAAP net income attributable to La-Z-Boy Incorporated per diluted share (and components thereof, including Non-GAAP income before income taxes and Non-GAAP net income attributable to La-Z-Boy Incorporated), which may exclude, as applicable, business realignment charges, Mexico optimization charges, and purchase accounting charges. The business realignment charges include severance costs, asset impairment costs, and costs to relocate equipment and inventory related to organizational changes we undertook as a result of our response to COVID-19, including a reduction in the company's work force, temporary closure of certain manufacturing facilities and subsequent gains resulting from the sale of related assets. The Mexico optimization charges may include asset impairment costs, lease termination gains, severance costs, and employee relocation costs resulting from the closure of our Torreón manufacturing facility. The purchase accounting charges may include the amortization of intangible assets and fair value adjustments of future cash payments recorded as interest expense. 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 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 and the success with which we operate the businesses acquired. 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, business realignment charges and Mexico optimization charges 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 items 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.

LA-Z-BOY INCORPORATED
CONSOLIDATED STATEMENT OF INCOME

 

 

 

Quarter Ended

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

 

7/29/2023

 

7/30/2022

Sales

 

$

481,651

 

 

$

604,091

 

Cost of sales

 

 

275,923

 

 

 

373,061

 

Gross profit

 

 

205,728

 

 

 

231,030

 

Selling, general and administrative expense

 

 

171,202

 

 

 

178,387

 

Operatingincome

 

 

34,526

 

 

 

52,643

 

Interest expense

 

 

(122

)

 

 

(159

)

Interest income

 

 

3,056

 

 

 

474

 

Other income (expense), net

 

 

556

 

 

 

45

 

Income before income taxes

 

 

38,016

 

 

 

53,003

 

Income tax expense

 

 

10,090

 

 

 

14,063

 

Net income

 

 

27,926

 

 

 

38,940

 

Net (income) loss attributable to noncontrolling interests

 

 

(447

)

 

 

(452

)

Net income attributable to La-Z-Boy Incorporated

 

$

27,479

 

 

$

38,488

 

 

 

 

 

 

Basic weighted average common shares

 

 

43,239

 

 

 

43,092

 

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

 

$

0.64

 

 

$

0.89

 

 

 

 

 

 

Diluted weighted average common shares

 

 

43,333

 

 

 

43,142

 

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

 

$

0.63

 

 

$

0.89

 


LA-Z-BOY INCORPORATED
CONSOLIDATED BALANCE SHEET

 

(Unaudited, amounts in thousands, except par value)

 

7/29/2023

 

4/29/2023

Current assets

 

 

 

 

Cash and equivalents

 

$

336,434

 

 

$

343,374

 

Restricted cash

 

 

3,816

 

 

 

3,304

 

Receivables, net of allowance of $4,425 at 7/29/2023 and $4,776 at 4/29/2023

 

 

110,857

 

 

 

125,536

 

Inventories, net

 

 

269,429

 

 

 

276,257

 

Other current assets

 

 

108,944

 

 

 

106,129

 

Total current assets

 

 

829,480

 

 

 

854,600

 

Property, plant and equipment, net

 

 

277,282

 

 

 

278,578

 

Goodwill

 

 

207,488

 

 

 

205,008

 

Other intangible assets, net

 

 

41,529

 

 

 

39,375

 

Deferred income taxes – long-term

 

 

8,545

 

 

 

8,918

 

Right of use lease assets

 

 

422,894

 

 

 

416,269

 

Other long-term assets, net

 

 

60,367

 

 

 

63,515

 

Total assets

 

$

1,847,585

 

 

$

1,866,263

 

 

 

 

 

 

Current liabilities

 

 

 

 

Accounts payable

 

$

97,954

 

 

$

107,460

 

Lease liabilities, short-term

 

 

77,758

 

 

 

77,751

 

Accrued expenses and other current liabilities

 

 

262,196

 

 

 

290,650

 

Total current liabilities

 

 

437,908

 

 

 

475,861

 

Lease liabilities, long-term

 

 

374,972

 

 

 

368,163

 

Other long-term liabilities

 

 

70,775

 

 

 

70,142

 

Shareholders' equity

 

 

 

 

Preferred shares – 5,000 authorized; none issued

 

 

 

 

 

 

Common shares, $1.00 par value – 150,000 authorized; 43,110 outstanding at 7/29/2023 and 43,318 outstanding at 4/29/2023

 

 

43,110

 

 

 

43,318

 

Capital in excess of par value

 

 

356,684

 

 

 

358,891

 

Retained earnings

 

 

557,666

 

 

 

545,155

 

Accumulated other comprehensive loss

 

 

(4,198

)

 

 

(5,528

)

Total La-Z-Boy Incorporated shareholders' equity

 

 

953,262

 

 

 

941,836

 

Noncontrolling interests

 

 

10,668

 

 

 

10,261

 

Total equity

 

 

963,930

 

 

 

952,097

 

Total liabilities and equity

 

$

1,847,585

 

 

$

1,866,263

 


LA-Z-BOY INCORPORATED
CONSOLIDATED STATEMENT OF CASH FLOWS

 

 

 

Quarter Ended

(Unaudited, amounts in thousands)

 

7/29/2023

 

7/30/2022

Cash flows from operating activities

 

 

 

 

Net income

 

$

27,926

 

 

$

38,940

 

Adjustments to reconcile net income to cash provided by operating activities

 

 

 

 

(Gain)/loss on disposal and impairment of assets

 

 

113

 

 

 

(4

)

(Gain)/loss on sale of investments

 

 

307

 

 

 

30

 

Provision for doubtful accounts

 

 

(405

)

 

 

293

 

Depreciation and amortization

 

 

10,211

 

 

 

9,516

 

Amortization of right-of-use lease assets

 

 

17,265

 

 

 

18,845

 

Lease impairment/(settlement)

 

 

(1,175

)

 

 

 

Equity-based compensation expense

 

 

2,526

 

 

 

1,417

 

Change in deferred taxes

 

 

602

 

 

 

544

 

Change in receivables

 

 

14,769

 

 

 

25,098

 

Change in inventories

 

 

9,271

 

 

 

(25,954

)

Change in other assets

 

 

(2,820

)

 

 

(1,229

)

Change in payables

 

 

(8,565

)

 

 

22,113

 

Change in lease liabilities

 

 

(17,882

)

 

 

(19,256

)

Change in other liabilities

 

 

(26,230

)

 

 

(37,249

)

Net cash provided by operating activities

 

 

25,913

 

 

 

33,104

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

Proceeds from disposals of assets

 

 

4,031

 

 

 

46

 

Capital expenditures

 

 

(13,457

)

 

 

(20,999

)

Purchases of investments

 

 

(11,407

)

 

 

(2,176

)

Proceeds from sales of investments

 

 

12,404

 

 

 

4,421

 

Acquisitions

 

 

(4,250

)

 

 

(7,230

)

Net cash used for investing activities

 

 

(12,679

)

 

 

(25,938

)

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

Payments on debt and finance lease liabilities

 

 

(67

)

 

 

(31

)

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

 

 

(1,978

)

 

 

(1,703

)

Repurchases of common stock

 

 

(10,007

)

 

 

(5,004

)

Dividends paid to shareholders

 

 

(7,852

)

 

 

(7,097

)

Net cash used for financing activities

 

 

(19,904

)

 

 

(13,835

)

 

 

 

 

 

Effect of exchange rate changes on cash and equivalents

 

 

242

 

 

 

(750

)

Change in cash, cash equivalents and restricted cash

 

 

(6,428

)

 

 

(7,419

)

Cash, cash equivalents and restricted cash at beginning of period

 

 

346,678

 

 

 

248,856

 

Cash, cash equivalents and restricted cash at end of period

 

$

340,250

 

 

$

241,437

 

 

 

 

 

 

Supplemental disclosure of non-cash investing activities

 

 

 

 

Capital expenditures included in payables

 

$

7,188

 

 

$

7,130

 


LA-Z-BOY INCORPORATED
SEGMENT INFORMATION

 

 

 

Quarter Ended

(Unaudited, amounts in thousands)

 

7/29/2023

 

7/30/2022

Sales

 

 

 

 

Wholesale segment:

 

 

 

 

Sales to external customers

 

$

236,251

 

 

$

323,728

 

Intersegment sales

 

 

97,224

 

 

 

118,090

 

Wholesale segment sales

 

 

333,475

 

 

 

441,818

 

 

 

 

 

 

Retail segment sales

 

 

208,243

 

 

 

236,021

 

 

 

 

 

 

Corporate and Other:

 

 

 

 

Sales to external customers

 

 

37,157

 

 

 

44,342

 

Intersegment sales

 

 

2,904

 

 

 

4,388

 

Corporate and Other sales

 

 

40,061

 

 

 

48,730

 

 

 

 

 

 

Eliminations

 

 

(100,128

)

 

 

(122,478

)

Consolidated sales

 

$

481,651

 

 

$

604,091

 

 

 

 

 

 

Operating Income (Loss)

 

 

 

 

Wholesale segment

 

$

23,503

 

 

$

26,142

 

Retail segment

 

 

29,264

 

 

 

38,152

 

Corporate and Other

 

 

(18,241

)

 

 

(11,651

)

Consolidated operating income

 

$

34,526

 

 

$

52,643

 


LA-Z-BOY INCORPORATED
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

 

 

 

Quarter Ended

(Amounts in thousands, except per share data)

 

7/29/2023

 

7/30/2022

GAAP gross profit

 

$

205,728

 

 

$

231,030

 

Business realignment charges

 

 

 

 

 

928

 

Mexico optimization charges

 

 

146

 

 

 

 

Non-GAAP gross profit

 

$

205,874

 

 

$

231,958

 

 

 

 

 

 

GAAP SG&A

 

$

171,202

 

 

$

178,387

 

Purchase accounting charges - amortization of intangible assets

 

 

(254

)

 

 

(253

)

Mexico optimization gain

 

 

1,175

 

 

 

 

Non-GAAP SG&A

 

$

172,123

 

 

$

178,134

 

 

 

 

 

 

GAAP operating income

 

$

34,526

 

 

$

52,643

 

Purchase accounting charges

 

 

254

 

 

 

253

 

Business realignment charges

 

 

 

 

 

928

 

Mexico optimization gain

 

 

(1,029

)

 

 

 

Non-GAAP operating income

 

$

33,751

 

 

$

53,824

 

 

 

 

 

 

GAAP income before income taxes

 

$

38,016

 

 

$

53,003

 

Purchase accounting charges recorded as part of SG&A and interest expense

 

 

302

 

 

 

345

 

Business realignment charges

 

 

 

 

 

928

 

Mexico optimization gain

 

 

(1,029

)

 

 

 

Non-GAAP income before income taxes

 

$

37,289

 

 

$

54,276

 

 

 

 

 

 

GAAP net income attributable to La-Z-Boy Incorporated

 

$

27,479

 

 

$

38,488

 

Purchase accounting charges recorded as part of SG&A and interest expense

 

 

302

 

 

 

345

 

Tax effect of purchase accounting

 

 

(80

)

 

 

(91

)

Business realignment charges

 

 

 

 

 

928

 

Tax effect of business realignment

 

 

 

 

 

(246

)

Mexico optimization gain

 

 

(1,029

)

 

 

 

Tax effect of Mexico optimization

 

 

273

 

 

 

 

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

 

$

26,945

 

 

$

39,424

 

 

 

 

 

 

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

 

$

0.63

 

 

$

0.89

 

Purchase accounting charges, net of tax, per share

 

 

0.01

 

 

 

 

Business realignment charges, net of tax, per share

 

 

 

 

 

0.02

 

Mexico optimization gain, net of tax, per share

 

 

(0.02

)

 

 

 

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

 

$

0.62

 

 

$

0.91

 


LA-Z-BOY INCORPORATED
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
SEGMENT INFORMATION

 

 

 

Quarter Ended

(Amounts in thousands)

 

7/29/2023

 

% of sales

 

7/30/2022

 

% of sales

GAAP operating income (loss)

 

 

 

 

 

 

 

 

Wholesale segment

 

$

23,503

 

 

7.0

%

 

$

26,142

 

 

5.9

%

Retail segment

 

 

29,264

 

 

14.1

%

 

 

38,152

 

 

16.2

%

Corporate and Other

 

 

(18,241

)

 

N/M

 

 

(11,651

)

 

N/M

Consolidated GAAP operating income

 

$

34,526

 

 

7.2

%

 

$

52,643

 

 

8.7

%

 

 

 

 

 

 

 

 

 

Non-GAAP items affecting operating income

 

 

 

 

 

 

 

 

Wholesale segment

 

$

(974

)

 

 

 

$

981

 

 

 

Retail segment

 

 

 

 

 

 

 

 

 

 

Corporate and Other

 

 

199

 

 

 

 

 

200

 

 

 

Consolidated Non-GAAP items affecting operating income

 

$

(775

)

 

 

 

$

1,181

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP operating income (loss)

 

 

 

 

 

 

 

 

Wholesale segment

 

$

22,529

 

 

6.8

%

 

$

27,123

 

 

6.1

%

Retail segment

 

 

29,264

 

 

14.1

%

 

 

38,152

 

 

16.2

%

Corporate and Other

 

 

(18,042

)

 

N/M

 

 

(11,451

)

 

N/M

Consolidated Non-GAAP operating income

 

$

33,751

 

 

7.0

%

 

$

53,824

 

 

8.9

%

 

 

 

 

 

 

 

 

 

N/M - Not Meaningful

 

 

 

 

 

 

 

 


Advertisement