HNI Corporation Reports Earnings For Fourth Quarter And Fiscal Year 2017

MUSCATINE, Iowa, Feb. 8, 2018 /PRNewswire/ -- HNI Corporation (NYSE: HNI) today announced sales for the full year ended December 30, 2017 of $2,176 million and net income of $90 million.  GAAP net income per diluted share was $2.00 compared to $1.88 in the prior year.  GAAP net income includes a one-time tax benefit of $45 million related to the recently enacted tax legislation, partially offset by several nonrecurring charges.  Non-GAAP net income per diluted share was $1.97 compared to $2.62 in the prior year.

Fourth quarter sales were $584 million and net income was $34 million.  GAAP net income per diluted share, which also includes the tax legislation impact and several nonrecurring charges, was $0.77 compared to $0.24 in the prior year.  Non-GAAP net income per diluted share was $0.47 compared to $0.82 in the prior year.  GAAP to non-GAAP reconciliations follow the financial statements in this release.

Fourth Quarter Summary Comments
"Our fourth quarter played out as we expected.  We stabilized our supplies-driven business, made strong progress with our operational transformations, and positioned our Business Systems Transformation initiative for a successful go-live.  The new tax legislation created a positive non-cash adjustment of our deferred tax liabilities and will lower our future tax expense.  We also incurred several charges reflecting our multi-year effort to advance our operational capability and optimize our business portfolio.  With this round of efforts largely complete, we are excited about our market momentum and the platform we've built to drive long-term shareholder value," said Stan Askren, HNI Corporation Chairman, President and Chief Executive Officer.

Full Year - Financial Performance

(Dollars in millions, except per share data)


Twelve Months Ended




December 30,
 2017


December 31,
 2016


Change

GAAP






Net Sales

$2,175.9


$2,203.5


(1.3%)

Gross Profit %

36.0%


37.9%


-190 bps

SG&A %

30.9%


30.3%


60 bps

(Gain) loss on sale, disposal, and license of assets %

(0.1%)


1.0%


-110 bps

Restructuring and impairment charges %

1.7%


0.5%


120 bps

Operating Income

$76.7


$133.7


(42.6%)

Operating Income %

3.5%


6.1%


-260 bps

Effective Tax Rate

(27.4%)


33.6%


-6,100 bps

Net Income %

4.1%


3.9%


20 bps

EPS – diluted

$2.00


$1.88


6.4%







Non-GAAP






Organic Sales

$2,158.9


$2,094.3


3.1%

Gross Profit %

37.3%


38.6%


-130 bps

Operating Income

$139.4


$184.3


(24.4%)

Operating Income %

6.4%


8.4%


-200 bps

Effective Tax Rate

33.9%


33.6%


30 bps

EPS – diluted

$1.97


$2.62


(24.8%)

Full Year Summary Comments

  • Consolidated net sales decreased $27.6 million or 1.3 percent from the prior year to $2,175.9 million. On an organic basis, sales increased 3.1 percent. The net impact of acquisitions and divestitures of small office furniture companies decreased sales $92.2 million compared to the prior year.
  • GAAP gross profit margin decreased 190 basis points compared to the prior year. Of this decline, 130 basis points were driven by input cost inflation and unfavorable product mix, partially offset by higher sales volume and the impact of divestitures. The remaining decrease of 60 basis points was due to higher restructuring and transition costs.
  • Selling and administrative expenses increased primarily due to strategic investments, partially offset by lower incentive based compensation, the impact of divestitures, and the impact of stock price change on deferred compensation.
  • The Corporation recorded $16.5 million of restructuring costs and $17.0 million of transition costs in 2017 in connection with previously announced facility closures and structural realignments. Of these charges, $27.3 million was included in cost of sales. Specific items include severance, accelerated depreciation, and production move costs. The Corporation also recorded net charges of $29.3 million related to impairments of goodwill and intangibles, nonrecurring gains and losses, and a valuation reserve on a long-term note receivable.
  • The Corporation recorded a one-time tax benefit of $44.8 million related to the recently enacted tax legislation. The adjustment resulted primarily from the revaluation of deferred tax items.

Fourth Quarter - Financial Performance

(Dollars in millions, except per share data)


Three Months Ended




December 30,
 2017


December 31,
 2016


Change

GAAP






Net Sales

$584.3


$581.3


0.5%

Gross Profit %

35.0%


37.6%


-260 bps

SG&A %

30.1%


29.4%


70 bps

Loss on sale and disposal of assets %

0.8%


3.9%


-310 bps

Restructuring and impairment charges %

5.8%


1.5%


430 bps

Operating Income (Loss)

($10.6)


$16.5


(164.4%)

Operating Income (Loss) %

(1.8%)


2.8%


-460 bps

Effective Tax Rate

359.9%


29.8%


33,010 bps

Net Income %

5.8%


1.9%


390 bps

EPS – diluted

$0.77


$0.24


220.8%







Non-GAAP






Organic Sales

$579.8


$559.0


3.7%

Gross Profit %

36.1%


38.6%


-250 bps

Operating Income

$35.2


$56.4


(37.6%)

Operating Income %

6.0%


9.7%


-370 bps

Effective Tax Rate

36.4%


32.5%


390 bps

EPS – diluted

$0.47


$0.82


(42.7%)

Fourth Quarter Summary Comments

  • Consolidated net sales increased $3.0 million or 0.5 percent from the prior year quarter to $584.3 million. On an organic basis, sales increased 3.7 percent. The net impact of acquisitions and divestitures of small office furniture companies decreased sales $17.8 million compared to the prior year quarter.
  • GAAP gross profit margin decreased 260 basis points compared to the prior year quarter. Of this decline, 250 basis points were driven by input cost inflation, operational transformations, and unfavorable product and business mix, partially offset by higher sales volume and the impact of divestitures. The remaining decrease of 10 basis points was due to higher restructuring and transition costs.
  • Selling and administrative expenses increased primarily due to strategic investments, partially offset by the impact of stock price change on deferred compensation, the impact of divestitures, and lower incentive based compensation.
  • The Corporation recorded $4.5 million of restructuring costs and $5.3 million of transition costs in the fourth quarter in connection with previously announced facility closures and structural realignments. Of these charges, $6.9 million was included in cost of sales. Specific items include severance, accelerated depreciation, and production move costs. The Corporation also recorded net charges of $36.1 million related to impairments of goodwill and intangibles, a nonrecurring loss, and a valuation reserve on a long-term note receivable.
  • The Corporation recorded a one-time tax benefit of $44.8 million related to the recently enacted tax legislation. The adjustment resulted primarily from the revaluation of deferred tax items.

Office Furniture – Financial Performance

(Dollars in millions)


Three Months Ended





Twelve Months Ended




December 30,
 2017


December 31,
 2016


Change



December 30,
 2017


December 31,
 2016


Change

GAAP













Net Sales

$429.0


$433.5


(1.0%)



$1,660.7


$1,703.9


(2.5%)

Operating Profit (Loss)

($15.7)


$8.0


(296.0%)



$50.2


$117.4


(57.3%)

Operating Profit (Loss) %

(3.7%)


1.8%


-550 bps



3.0%


6.9%


-390 bps














Non-GAAP













Organic Sales

$424.5


$411.2


3.2%



$1,643.7


$1,594.7


3.1%

Operating Profit

$18.4


$43.0


(57.2%)



$101.2


$158.0


(35.9%)

Operating Profit %

4.3%


9.9%


-560 bps



6.1%


9.3%


-320 bps

  • Fourth quarter office furniture net sales decreased $4.5 million or 1.0 percent from the prior year quarter to $429.0 million.  On an organic basis, sales increased 3.2 percent driven by increases in the North American contract and international businesses.  The net impact of acquisitions and divestitures of small office furniture companies decreased sales $17.8 million compared to the prior year quarter.
  • Fourth quarter office furniture GAAP operating profit margin decreased 550 basis points.  Of this decline, 560 basis points were driven by input cost inflation, operational transformations, unfavorable product and business mix, and strategic investments, partially offset by higher sales volume, lower incentive based compensation, and the impact of divestitures.  This decline was partially offset by an increase of 10 basis points due to lower nonrecurring items, which include restructuring and impairment charges, transition costs, and loss on sale and disposal of assets.

Hearth Products – Financial Performance

(Dollars in millions)


Three Months Ended





Twelve Months Ended




December 30,
 2017


December 31,
 2016


Change



December 30,
 2017


December 31,
 2016


Change

GAAP













Net Sales

$155.3


$147.8


5.1%



$515.2


$499.6


3.1%

Operating Profit

$31.0


$28.3


9.4%



$83.6


$70.0


19.6%

Operating Profit %

20.0%


19.2%


80 bps



16.2%


14.0%


220 bps














Non-GAAP













Operating Profit

$32.4


$30.5


6.2%



$85.0


$77.6


9.5%

Operating Profit %

20.9%


20.6%


30 bps



16.5%


15.5%


100 bps

  • Fourth quarter hearth products net sales increased $7.5 million or 5.1 percent from the prior year quarter to $155.3 million driven by increases in the new construction and retail businesses.
  • Fourth quarter hearth products GAAP operating profit margin increased 80 basis points.  Of this increase, 30 basis points were driven by structural cost reductions and higher sales volume.  The remaining increase of 50 basis points was due to lower restructuring and transition costs.

Outlook
"We are excited about 2018 and optimistic about our opportunities to drive volume and profit growth.  The investments we've made, including our Business Systems Transformation initiative that successfully went live February 1st, have put us in position to drive new levels of productivity and take advantage of improving market demand.  The actions we've taken over the last several years have made us a stronger company, able to better drive long-term profitable growth for our shareholders.

"The first quarter will be a period of transition and a low point for the year.  Profit will be negatively impacted by costs associated with our Business Systems Transformation initiative, input cost inflation, and unfavorable business mix.  We expect our profit to improve through the year as we complete our significant transformations and realize the financial returns from our efforts," said Mr. Askren.

The Corporation estimates full year 2018 non-GAAP earnings per share, which excludes restructuring and transition costs, to be in the range of $2.40 to $2.80.  This estimate includes the recently enacted tax legislation impact.  Full year organic sales are expected to be up 5 to 8 percent. Including the impacts of acquisitions and divestitures, full year sales are expected to be up 1 to 4 percent.

For the first quarter, the Corporation expects organic sales to be up 5 to 8 percent.  Including the impacts of acquisitions and divestitures, first quarter sales are expected to be up 2 to 5 percent. First quarter non-GAAP earnings per share are anticipated to be in the range of $0.01 to $0.06, which excludes restructuring and transition costs.

Conference Call
HNI Corporation will host a conference call on Friday, February 9, 2018 at 10:00 a.m. (Central) to discuss fourth quarter and fiscal year 2017 results.  To participate, call 1-877-512-9166 – conference ID number 1493027.  A live webcast of the call will be available on HNI Corporation's website at http://www.hnicorp.com (under Investors – News Releases & Events).  A replay of the webcast will be made available at this website address.  An audio replay of the call will be available until Friday, February 16, 2018, 10:59 p.m. (Central) by dialing 1-855-859-2056 or 1-404-537-3406 – Conference ID number 1493027.

About HNI Corporation
HNI Corporation is an NYSE traded company (ticker symbol: HNI) providing products and solutions for the home and workplace environments.  HNI Corporation is a leading global provider and designer of office furniture and the leading manufacturer and marketer of hearth products.  We sell the broadest and deepest selection of quality office furniture solutions available to meet the needs of every customer through an extensive portfolio of well-known and trusted brands.  Our hearth products are the strongest, most respected brands in the industry and include a full array of gas, electric, wood and biomass burning fireplaces, inserts, stoves, facings, and accessories.  More information can be found on the Corporation's website at www.hnicorp.com.

Forward-looking Statements
This release contains "forward-looking" statements based on current expectations regarding future plans, events, outlook, objectives, and financial performance, expectations for future sales growth, and earnings per diluted share (GAAP and non-GAAP).  Forward-looking statements can be identified by words including "expect," "believe," "anticipate," "estimate," "may," "will," "would," "could," "confident", or other similar words, phrases, or expressions.  Forward-looking statements involve known and unknown risks and uncertainties, which may cause the Corporation's actual future results and performance to differ materially from expected results.  These risks include but are not limited to: the levels of office furniture needs and housing starts; overall demand for our products; general economic and market conditions in the United States and internationally; industry and competitive conditions; the consolidation and concentration of our customers; our reliance on our network of independent dealers; changes in raw material, component, or commodity pricing; market acceptance and demand for our new products; our ability to successfully implement our business software system implementation; our ability to achieve desired results from closures and structural cost reduction initiatives; our ability to achieve the anticipated benefits from integrating our acquired businesses and alliances; changing legal, regulatory, environmental, and healthcare conditions; the risks associated with international operations; the potential impact of product defects; the various restrictions on our financing activities; an inability to protect our intellectual property; the impact of recent 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 undertakes no obligation to update, amend, or clarify forward-looking statements.

HNI Corporation and Subsidiaries

Condensed Consolidated Statements of Income

(In thousands, except share and per share data)

 

(Unaudited)



Three Months Ended


Twelve Months Ended

December 30,
2017


December 31,
2016


December 30,
2017


December 31,
2016

Net sales

$584,275


$581,285


$2,175,882


$2,203,489

Cost of sales

380,006


362,457


1,391,894


1,368,476

Gross profit

204,269


218,828


783,988


835,013

Selling and administrative expenses

175,934


170,783


671,831


667,744

(Gain) loss on sale, disposal, and license of assets

4,856


22,613


(1,949)


22,572

Restructuring and impairment charges

34,091


8,948


37,416


11,005

Operating income (loss)

(10,612)


16,484


76,690


133,692

Interest income

(170)


84


297


305

Interest expense

2,147


990


6,375


5,086

Income before income taxes

(12,929)


15,578


70,612


128,911

Income tax expense (benefit)

(46,859)


4,621


(19,286)


43,273

Net income

33,930


10,957


89,898


85,638

Less: Net income (loss) attributable to the non-controlling interest

91


65


103


61

Net income attributable to HNI Corporation

$33,839


$10,892


$89,795


$85,577









Average number of common shares outstanding – basic

43,444,885


44,418,833


43,839,004


44,413,941

Net income attributable to

HNI Corporation per common share – basic

$0.78


$0.25


$2.05


$1.93









Average number of common shares outstanding – diluted

44,153,300


45,587,997


44,839,813


45,502,219

Net income attributable to

HNI Corporation per common share – diluted

$0.77


$0.24


$2.00


$1.88

 

HNI Corporation and Subsidiaries

Condensed Consolidated Balance Sheets

(In thousands)

 

(Unaudited)



December 30,
 2017


December 31,
 2016

Assets




Current Assets:




   Cash and cash equivalents

$23,348


$36,312

   Short-term investments

2,015


2,252

   Receivables

258,551


229,436

   Inventories

155,683


118,438

   Prepaid expenses and other current assets

49,283


46,603

     Total Current Assets

488,880


433,041





Property, Plant, and Equipment:




   Land and land improvements

28,593


27,403

   Buildings

306,137


283,930

   Machinery and equipment

556,571


528,099

   Construction in progress

39,788


51,343


931,089


890,775

   Less accumulated depreciation

540,768


534,330

     Net Property, Plant, and Equipment

390,321


356,445





Goodwill and Other Intangible Assets

490,892


511,419





Deferred Income Taxes

193


719





Other Assets

21,264


28,610





     Total Assets

$1,391,550


$1,330,234





Liabilities and Equity




Current Liabilities:




   Accounts payable and accrued expenses

$450,128


$425,046

   Current maturities of long-term debt

36,648


34,017

   Current maturities of other long-term obligations

2,927


4,410

     Total Current Liabilities

489,703


463,473





Long-Term Debt

240,000


180,000





Other Long-Term Liabilities

70,409


75,044





Deferred Income Taxes

76,861


110,708





Equity:




HNI Corporation shareholders' equity

514,068


500,603

Non-controlling interest

509


406





     Total Equity

514,577


501,009





     Total Liabilities and Equity

$1,391,550


$1,330,234

 

HNI Corporation and Subsidiaries

Condensed Consolidated Statements of Cash Flows

(In thousands)

 

(Unaudited)



Twelve Months Ended


December 30,
 2017


December 31,
 2016

Net cash flows from (to) operating activities

$133,149


$223,362

Net cash flows from (to) investing activities

(118,024)


(153,026)

Net cash flows from (to) financing activities

(28,089)


(62,572)

Net increase (decrease) in cash and cash equivalents

(12,964)


7,764

Cash and cash equivalents at beginning of period

36,312


28,548

Cash and cash equivalents at end of period

$23,348


$36,312

 

HNI Corporation and Subsidiaries

Reportable Segment Data

(In thousands)

 

(Unaudited)



Three Months Ended


Twelve Months Ended


December 30,
 2017


December 31,
 2016


December 30,
 2017


December 31,
 2016

Net Sales:








Office furniture

$428,987


$433,487


$1,660,723


$1,703,885

Hearth products

155,288


147,798


515,159


499,604

   Total

$584,275


$581,285


$2,175,882


$2,203,489









Income Before Income Taxes:








Office furniture

($15,680)


$8,001


$50,176


$117,397

Hearth products

30,997


28,337


83,649


69,960

General corporate

(28,246)


(20,760)


(63,213)


(58,446)

   Total

($12,929)


$15,578


$70,612


$128,911









Depreciation and Amortization Expense:








Office furniture

$10,920


$12,379


$48,435


$45,088

Hearth products

1,942


3,474


10,109


12,486

General corporate

5,487


4,186


14,328


11,373

   Total

$18,349


$20,039


$72,872


$68,947









Capital Expenditures (including capitalized software):








Office furniture

$14,991


$22,021


$79,458


$65,944

Hearth products

4,538


2,248


17,356


11,217

General corporate

3,971


12,816


30,577


42,423

   Total

$23,500


$37,085


$127,391


$119,584














As of December 30,

 2017


As of December 31,

 2016

Identifiable Assets:








Office furniture





$821,767


$749,145

Hearth products





347,189


340,494

General corporate





222,594


240,595

   Total





$1,391,550


$1,330,234

Non-GAAP Financial Measures
This earnings release includes certain non-GAAP financial information as defined by Securities and Exchange Commission Regulation G.  Pursuant to the requirements of this regulation, reconciliations of this non-GAAP financial information to HNI's financial statements as prepared in accordance with GAAP are included below and throughout this earnings release.  This information gives investors additional insights into HNI's financial performance and operations.  While HNI's management believes the non-GAAP financial measures are useful in evaluating HNI's operations, this information should be considered supplemental and not in isolation or as a substitute for, or superior to, financial information prepared and presented in accordance with GAAP.  In addition, these measures may be different from non-GAAP financial measures used by other companies, limiting their usefulness for comparison purposes.

To supplement our condensed consolidated financial statements, which are prepared and presented in accordance with GAAP, we use the following non-GAAP financial measures within this earnings release: organic sales, gross profit, operating income, operating profit, and net income per diluted share (i.e., EPS).  These measures are adjusted from the comparable GAAP measures to exclude the after-tax impacts of the selected items as summarized in the table below.  Generally, Non-GAAP EPS is calculated using HNI's overall effective tax rate for the period, as this rate is reflective of the tax applicable to most non-GAAP adjustments.  In fourth quarter 2017, the effective tax rate applied to most non-GAAP items was adjusted for one-time tax impacts that cause a variation in the effective tax rate, including the one-time tax credit due to the revaluation of deferred tax items relating to the recently enacted tax legislation.

The sales adjustments to arrive at our non-GAAP organic sales information included in this earnings release excludes the impacts of acquisitions and divestitures.  The transactions excluded for purposes of our other non-GAAP financial information included in this earnings release for both years presented include restructuring and transition costs.  The restructuring and transition costs are costs incurred as part of the previously announced closures of the hearth manufacturing facilities in Paris, Kentucky and Colville, Washington and the office furniture manufacturing facility in Orleans, Indiana and structural realignments in China and between office furniture facilities in Muscatine, Iowa.  Specific transition items incurred include severance, accelerated depreciation, and production move costs.  Specific transactions in 2017 excluded for purposes of our other non-GAAP financial information included in this earnings release include the impairment of goodwill and other intangibles, a valuation reserve on a long-term note receivable, the loss on the disposal of a manufacturing facility, the tax impact related to the recently enacted tax legislation, a nonrecurring gain on the sale and license of a previously acquired intangible asset, and the gain on the sale of a closed manufacturing facility.  Specific transactions in 2016 excluded for purposes of our other non-GAAP financial information included in this earnings release include the impairment of goodwill and other intangibles, the accelerated depreciation in conjunction with the donation of a building, the loss on the sale of Artcobell, a K-12 education furniture company, and a nonrecurring gain on a litigation settlement.

This earnings release also contains a forward-looking estimate of non-GAAP earnings per diluted share for the first quarter and fiscal year 2018.  We provide such non-GAAP measures to investors on a prospective basis for the same reasons we provide it to investors on a historical basis.  We are unable to provide a reconciliation of our forward-looking estimate of non-GAAP earnings per diluted share to a forward-looking estimate of GAAP earnings per diluted share without unreasonable efforts because certain information needed to make a reasonable forward-looking estimate of GAAP earnings per diluted share is highly variable and difficult to predict and estimate, and is dependent on future events which are uncertain or outside of our control.  These may include unanticipated charges related to asset impairments (fixed assets, intangibles, or goodwill), unanticipated acquisition related costs, and other unanticipated nonrecurring items not reflective of ongoing operations.  We expect the variability of these charges to have a potentially unpredictable, and potentially significant, impact on our GAAP earnings per diluted share.

HNI Corporation Reconciliation

(Dollars in millions)


Three Months Ended


December 30, 2017


December 31, 2016


Office Furniture

Hearth

Total


Office Furniture

Hearth

Total

Sales as reported (GAAP)

$429.0

$155.3

$584.3


$433.5

$147.8

$581.3

% change from PY

(1.0%)

5.1%

0.5%













Less: Impact of Acquisitions and Divestitures

4.5

4.5


22.3

22.3









Organic Sales (non-GAAP)

$424.5

$155.3

$579.8


$411.2

$147.8

$559.0

% change from PY

3.2%

5.1%

3.7%





 

HNI Corporation Reconciliation

(Dollars in millions)


Twelve Months Ended


December 30, 2017


December 31, 2016


Office Furniture

Hearth

Total


Office Furniture

Hearth

Total

Sales as reported (GAAP)

$1,660.7

$515.2

$2,175.9


$1,703.9

$499.6

$2,203.5

% change from PY

(2.5%)

3.1%

(1.3%)













Less: Impact of Acquisitions and Divestitures

17.0

17.0


109.2

109.2









Organic Sales (non-GAAP)

$1,643.7

$515.2

$2,158.9


$1,594.7

$499.6

$2,094.3

% change from PY

3.1%

3.1%

3.1%





 

HNI Corporation Reconciliation

(Dollars in millions, except per share data)


Three Months Ended


December 30, 2017


Gross Profit


Operating Income (Loss)


Tax


Net Income


EPS

As reported (GAAP)

$204.3


($10.6)


($46.9)


$33.8


$0.77

% of net sales

35.0%


(1.8%)




5.8%



Tax %





359.9%















Restructuring charges

1.6


4.5


1.5


3.0


0.07

Impairment charges


20.9


7.2


13.8


0.31

Transition costs

5.3


5.3


1.8


3.5


0.08

Valuation allowance of long-term note receivable


10.3


0.4


9.8


0.22

Loss on disposal of assets


4.8


3.0


1.8


0.04

Tax legislation



44.8


(44.8)


(1.02)











Results (non-GAAP)

$211.2


$35.2


$11.8


$20.9


$0.47

% of net sales

36.1%


6.0%




3.6%



Tax %





36.4%





 

HNI Corporation Reconciliation

(Dollars in millions, except per share data)


Three Months Ended


December 31, 2016


Gross Profit


Operating Income


Tax


Net Income


EPS

As reported (GAAP)

$218.8


$16.5


$4.6


$10.9


$0.24

% of net sales

37.6%


2.8%




1.9%



Tax %





29.8%















Restructuring charges

3.1


6.2


2.1


4.3


0.10

Impairment charges


5.8


1.9


3.8


0.08

Charitable donation of building


2.8


1.0


1.8


0.04

Transition costs

2.5


2.5


0.8


1.7


0.03

Loss on sale of assets


22.6


7.6


15.0


0.33











Results (non-GAAP)

$224.4


$56.4


$18.0


$37.5


$0.82

% of net sales

38.6%


9.7%




6.4%



Tax %





32.5%





 

HNI Corporation Reconciliation

(Dollars in millions, except per share data)


Twelve Months Ended


December 30, 2017


Gross Profit


Operating Income


Tax


Net Income


EPS

As reported (GAAP)

$784.0


$76.7


($19.3)


$89.8


$2.00

% of net sales

36.0%


3.5%




4.1%



Tax %





(27.4%)















Restructuring charges

10.3


16.5


5.6


10.9


0.25

Impairment charges


20.9


7.1


13.9


0.31

Transition costs

17.0


17.0


5.7


11.2


0.25

Valuation allowance of long-term note receivable


10.3


0.4


9.8


0.22

(Gain) loss on sale, disposal, and license of assets


(2.0)


0.7


(2.7)


(0.06)

Tax legislation



44.8


(44.8)


(1.00)











Results (non-GAAP)

$811.3


$139.4


$45.0


$88.1


$1.97

% of net sales

37.3%


6.4%




4.1%



Tax %





33.9%





 

HNI Corporation Reconciliation

(Dollars in millions, except per share data)


Twelve Months Ended


December 31, 2016


Gross Profit


Operating Income


Tax


Net Income


EPS

As reported (GAAP)

$835.0


$133.7


$43.3


$85.6


$1.88

% of net sales

37.9%


6.1%




3.9%



Tax %





33.6%















Restructuring charges

5.3


10.5


3.6


7.0


0.16

Impairment charges


5.8


1.9


3.8


0.08

Charitable donation of building


4.4


1.5


2.9


0.06

Transition costs

9.3


9.3


3.1


6.2


0.14

Nonrecurring gain


(2.0)


(0.7)


(1.3)


(0.03)

Loss on sale of assets


22.6


7.6


15.0


0.33











Results (non-GAAP)

$849.6


$184.3


$60.3


$119.2


$2.62

% of net sales

38.6%


8.4%




5.4%



Tax %





33.6%





 

Office Furniture Reconciliation

(Dollars in millions)


Three Months Ended





Twelve Months Ended




December 30,
 2017


December 31,
 2016


Percent Change



December 30,
 2017


December 31,
 2016


Percent Change

Operating profit (loss) as reported (GAAP)

($15.7)


$8.0


(296.0%)



$50.2


$117.4


(57.3%)

% of net sales

(3.7%)


1.8%





3.0%


6.9%
















Restructuring charges

3.8


4.7





11.6


5.1



Impairment charges

20.9


5.8





20.9


5.8



Transition costs

4.6


1.9





13.7


7.1



Loss on sale and disposal of assets

4.8


22.6





4.8


22.6
















Operating profit (non-GAAP)

$18.4


$43.0


(57.2%)



$101.2


$158.0


(35.9%)

% of net sales

4.3%


9.9%





6.1%


9.3%











Hearth Reconciliation

(Dollars in millions)


Three Months Ended





Twelve Months Ended




December 30,
 2017


December 31,
 2016


Percent Change



December 30,
2017


December 31,
 2016


Percent Change

Operating profit as reported (GAAP)

$31.0


$28.3


9.4%



$83.6


$70.0


19.6%

% of net sales

20.0%


19.2%





16.2%


14.0%
















Restructuring charges

0.7


1.6





4.9


5.4



Transition costs

0.7


0.6





3.3


2.2



Gain on sale and license of assets






(6.8)

















Operating profit (non-GAAP)

$32.4


$30.5


6.2%



$85.0


$77.6


9.5%

% of net sales

20.9%


20.6%





16.5%


15.5%



 

For Information Contact:
Marshall H. Bridges, Vice President and Chief Financial Officer (563) 272-7400
Jack D. Herring, Treasurer, Director of Finance and Investor Relations (563) 506-9783

 

Cision View original content:http://www.prnewswire.com/news-releases/hni-corporation-reports-earnings-for-fourth-quarter-and-fiscal-year-2017-300596178.html

SOURCE HNI Corporation