HNI Corporation and Subsidiaries | ||||||||
Quarterly Report on Form 10-Q | ||||||||
Table of Contents | ||||||||
PART I. FINANCIAL INFORMATION | ||||||||
Page | ||||||||
Item 1. | Financial Statements (Unaudited) | |||||||
Item 2. | ||||||||
Item 3. | ||||||||
Item 4. | ||||||||
PART II. OTHER INFORMATION | ||||||||
Item 1. | ||||||||
Item 1A. | ||||||||
Item 2. | ||||||||
Item 3. | Defaults Upon Senior Securities - None | - | ||||||
Item 4. | Mine Safety Disclosures - Not Applicable | - | ||||||
Item 5. | ||||||||
Item 6. | ||||||||
HNI Corporation and Subsidiaries Condensed Consolidated Statements of Comprehensive Income (In millions, except per share data) | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||||||||
June 29, 2024 | July 1, 2023 | June 29, 2024 | July 1, 2023 | ||||||||||||||||||||
Net sales | $ | 623.7 | $ | 563.5 | $ | 1,211.7 | $ | 1,042.5 | |||||||||||||||
Cost of sales | 362.4 | 347.9 | 717.5 | 652.7 | |||||||||||||||||||
Gross profit | 261.3 | 215.5 | 494.2 | 389.8 | |||||||||||||||||||
Selling and administrative expenses | 205.9 | 211.0 | 409.0 | 378.9 | |||||||||||||||||||
Restructuring and impairment charges | 2.0 | 8.1 | 2.1 | 8.1 | |||||||||||||||||||
Operating income (loss) | 53.4 | (3.6) | 83.1 | 2.9 | |||||||||||||||||||
Interest expense, net | 7.4 | 5.5 | 15.1 | 8.2 | |||||||||||||||||||
Income (loss) before income taxes | 46.0 | (9.0) | 68.0 | (5.3) | |||||||||||||||||||
Income tax expense | 10.0 | 3.8 | 14.3 | 6.0 | |||||||||||||||||||
Net income (loss) | 36.0 | (12.8) | 53.7 | (11.3) | |||||||||||||||||||
Less: Net income (loss) attributable to non-controlling interest | (0.0) | (0.0) | 0.0 | (0.0) | |||||||||||||||||||
Net income (loss) attributable to HNI Corporation | $ | 36.0 | $ | (12.8) | $ | 53.7 | $ | (11.3) | |||||||||||||||
Average number of common shares outstanding – basic | 47.2 | 43.3 | 47.1 | 42.4 | |||||||||||||||||||
Net income (loss) attributable to HNI Corporation per common share – basic | $ | 0.76 | $ | (0.30) | $ | 1.14 | $ | (0.27) | |||||||||||||||
Average number of common shares outstanding – diluted | 48.2 | 43.3 | 48.2 | 42.4 | |||||||||||||||||||
Net income (loss) attributable to HNI Corporation per common share – diluted | $ | 0.75 | $ | (0.30) | $ | 1.11 | $ | (0.27) | |||||||||||||||
Foreign currency translation adjustments | $ | (0.1) | $ | (0.0) | $ | (0.1) | $ | 0.0 | |||||||||||||||
Change in unrealized gains (losses) on marketable securities, net of tax | 0.0 | (0.1) | (0.0) | 0.1 | |||||||||||||||||||
Change in derivative financial instruments, net of tax | 0.3 | — | 1.7 | (0.1) | |||||||||||||||||||
Other comprehensive income (loss), net of tax | 0.3 | (0.1) | 1.7 | 0.0 | |||||||||||||||||||
Comprehensive income (loss) | 36.3 | (12.9) | 55.4 | (11.2) | |||||||||||||||||||
Less: Comprehensive income (loss) attributable to non-controlling interest | (0.0) | (0.0) | 0.0 | (0.0) | |||||||||||||||||||
Comprehensive income (loss) attributable to HNI Corporation | $ | 36.3 | $ | (12.9) | $ | 55.4 | $ | (11.2) |
HNI Corporation and Subsidiaries Condensed Consolidated Balance Sheets (In millions) | |||||||||||
(Unaudited) | |||||||||||
June 29, 2024 | December 30, 2023 | ||||||||||
Assets | |||||||||||
Current Assets: | |||||||||||
Cash and cash equivalents | $ | 28.2 | $ | 28.9 | |||||||
Short-term investments | 5.3 | 5.6 | |||||||||
Receivables | 258.9 | 247.1 | |||||||||
Allowance for doubtful accounts | (2.3) | (3.5) | |||||||||
Inventories, net | 222.8 | 196.6 | |||||||||
Prepaid expenses and other current assets | 55.1 | 61.3 | |||||||||
Total Current Assets | 568.1 | 535.9 | |||||||||
Property, Plant, and Equipment: | |||||||||||
Land and land improvements | 59.2 | 58.9 | |||||||||
Buildings | 413.4 | 406.8 | |||||||||
Machinery and equipment | 708.1 | 705.8 | |||||||||
Construction in progress | 23.3 | 22.2 | |||||||||
1,204.1 | 1,193.7 | ||||||||||
Less accumulated depreciation | (656.0) | (638.5) | |||||||||
Net Property, Plant, and Equipment | 548.1 | 555.2 | |||||||||
Right-of-use - Finance Leases | 12.7 | 12.2 | |||||||||
Right-of-use - Operating Leases | 111.5 | 115.2 | |||||||||
Goodwill and Other Intangible Assets, net | 638.7 | 651.9 | |||||||||
Other Assets | 61.8 | 58.4 | |||||||||
Total Assets | $ | 1,940.8 | $ | 1,928.8 |
HNI Corporation and Subsidiaries Condensed Consolidated Balance Sheets (In millions) | |||||||||||
(Unaudited) | |||||||||||
June 29, 2024 | December 30, 2023 | ||||||||||
Liabilities and Equity | |||||||||||
Current Liabilities: | |||||||||||
Accounts payable and accrued expenses | $ | 390.9 | $ | 418.7 | |||||||
Current maturities of debt | 50.7 | 7.5 | |||||||||
Current maturities of other long-term obligations | 2.2 | 7.3 | |||||||||
Current lease obligations - Finance | 4.8 | 4.4 | |||||||||
Current lease obligations - Operating | 25.7 | 25.9 | |||||||||
Total Current Liabilities | 474.2 | 463.7 | |||||||||
Long-Term Debt | 411.7 | 428.3 | |||||||||
Long-Term Lease Obligations - Finance | 7.9 | 7.9 | |||||||||
Long-Term Lease Obligations - Operating | 101.6 | 104.0 | |||||||||
Other Long-Term Liabilities | 79.6 | 78.0 | |||||||||
Deferred Income Taxes | 77.7 | 85.1 | |||||||||
Total Liabilities | 1,152.7 | 1,167.0 | |||||||||
Equity: | |||||||||||
HNI Corporation shareholders’ equity | 787.8 | 761.4 | |||||||||
Non-controlling interest | 0.3 | 0.3 | |||||||||
Total Equity | 788.1 | 761.8 | |||||||||
Total Liabilities and Equity | $ | 1,940.8 | $ | 1,928.8 |
HNI Corporation and Subsidiaries Condensed Consolidated Statements of Equity (In millions, except per share data) | |||||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||||
Three Months Ended - June 29, 2024 | |||||||||||||||||||||||||||||||||||
Common Stock | Additional Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Non-controlling Interest | Total Shareholders’ Equity | ||||||||||||||||||||||||||||||
Balance, March 30, 2024 | $ | 47.3 | $ | 208.1 | $ | 525.4 | $ | (9.3) | $ | 0.3 | $ | 771.8 | |||||||||||||||||||||||
Comprehensive income: | |||||||||||||||||||||||||||||||||||
Net income (loss) | — | — | 36.0 | — | (0.0) | 36.0 | |||||||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | — | — | — | 0.3 | — | 0.3 | |||||||||||||||||||||||||||||
Dividends payable | — | — | (0.2) | — | — | (0.2) | |||||||||||||||||||||||||||||
Cash dividends; $0.33 per share | — | — | (15.6) | — | — | (15.6) | |||||||||||||||||||||||||||||
Common shares – treasury: | |||||||||||||||||||||||||||||||||||
Shares purchased | (0.3) | (10.8) | — | — | — | (11.0) | |||||||||||||||||||||||||||||
Shares issued under Members’ Stock Purchase Plan and stock awards, net of tax | 0.1 | 6.7 | — | — | — | 6.8 | |||||||||||||||||||||||||||||
Balance, June 29, 2024 | $ | 47.1 | $ | 204.0 | $ | 545.7 | $ | (9.0) | $ | 0.3 | $ | 788.1 | |||||||||||||||||||||||
Six Months Ended - June 29, 2024 | |||||||||||||||||||||||||||||||||||
Common Stock | Additional Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Non-controlling Interest | Total Shareholders’ Equity | ||||||||||||||||||||||||||||||
Balance, December 30, 2023 | $ | 46.9 | $ | 201.6 | $ | 523.6 | $ | (10.6) | $ | 0.3 | $ | 761.8 | |||||||||||||||||||||||
Comprehensive income: | |||||||||||||||||||||||||||||||||||
Net income | — | — | 53.7 | — | 0.0 | 53.7 | |||||||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | — | — | — | 1.7 | — | 1.7 | |||||||||||||||||||||||||||||
Dividends payable | — | — | (0.9) | — | — | (0.9) | |||||||||||||||||||||||||||||
Cash dividends; $0.65 per share | — | — | (30.7) | — | — | (30.7) | |||||||||||||||||||||||||||||
Common shares – treasury: | |||||||||||||||||||||||||||||||||||
Shares purchased | (0.3) | (13.2) | — | — | — | (13.6) | |||||||||||||||||||||||||||||
Shares issued under Members’ Stock Purchase Plan and stock awards, net of tax | 0.6 | 15.6 | — | — | — | 16.2 | |||||||||||||||||||||||||||||
Balance, June 29, 2024 | $ | 47.1 | $ | 204.0 | $ | 545.7 | $ | (9.0) | $ | 0.3 | $ | 788.1 |
Three Months Ended - July 1, 2023 | |||||||||||||||||||||||||||||||||||
Common Stock | Additional Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Non-controlling Interest | Total Shareholders’ Equity | ||||||||||||||||||||||||||||||
Balance, April 1, 2023 | $ | 41.7 | $ | 57.1 | $ | 522.0 | $ | (7.9) | $ | 0.3 | $ | 613.2 | |||||||||||||||||||||||
Comprehensive income: | |||||||||||||||||||||||||||||||||||
Net income (loss) | — | — | (12.8) | — | (0.0) | (12.8) | |||||||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | — | — | — | (0.1) | — | (0.1) | |||||||||||||||||||||||||||||
Dividends payable | — | — | (0.3) | — | — | (0.3) | |||||||||||||||||||||||||||||
Cash dividends; $0.32 per share | — | — | (14.9) | — | — | (14.9) | |||||||||||||||||||||||||||||
Common shares – treasury: | |||||||||||||||||||||||||||||||||||
Shares purchased | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Shares issued in connection with Kimball International, Inc. acquisition | 4.7 | 116.1 | — | — | — | 120.8 | |||||||||||||||||||||||||||||
Shares issued under Members’ Stock Purchase Plan and stock awards, net of tax | 0.1 | 9.4 | — | — | — | 9.5 | |||||||||||||||||||||||||||||
Balance, July 1, 2023 | $ | 46.5 | $ | 182.5 | $ | 493.9 | $ | (8.0) | $ | 0.3 | $ | 715.3 | |||||||||||||||||||||||
Six Months Ended - July 1, 2023 | |||||||||||||||||||||||||||||||||||
Common Stock | Additional Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Non-controlling Interest | Total Shareholders’ Equity | ||||||||||||||||||||||||||||||
Balance, December 31, 2022 | $ | 41.4 | $ | 49.1 | $ | 534.0 | $ | (8.0) | $ | 0.3 | $ | 616.8 | |||||||||||||||||||||||
Comprehensive income: | |||||||||||||||||||||||||||||||||||
Net income (loss) | — | — | (11.3) | — | (0.0) | (11.3) | |||||||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | — | — | — | 0.0 | — | 0.0 | |||||||||||||||||||||||||||||
Dividends payable | — | — | (0.6) | — | — | (0.6) | |||||||||||||||||||||||||||||
Cash dividends; $0.64 per share | — | — | (28.2) | — | — | (28.2) | |||||||||||||||||||||||||||||
Common shares – treasury: | |||||||||||||||||||||||||||||||||||
Shares purchased | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Shares issued in connection with Kimball International, Inc. acquisition | 4.7 | 116.1 | — | — | — | 120.8 | |||||||||||||||||||||||||||||
Shares issued under Members’ Stock Purchase Plan and stock awards, net of tax | 0.4 | 17.3 | — | — | — | 17.8 | |||||||||||||||||||||||||||||
Balance, July 1, 2023 | $ | 46.5 | $ | 182.5 | $ | 493.9 | $ | (8.0) | $ | 0.3 | $ | 715.3 |
HNI Corporation and Subsidiaries Condensed Consolidated Statements of Cash Flows (In millions) | |||||||||||
(Unaudited) | |||||||||||
Six Months Ended | |||||||||||
June 29, 2024 | July 1, 2023 | ||||||||||
Net Cash Flows From (To) Operating Activities: | |||||||||||
Net income (loss) | $ | 53.7 | $ | (11.3) | |||||||
Non-cash items included in net income: | |||||||||||
Depreciation and amortization | 52.8 | 42.7 | |||||||||
Other post-retirement and post-employment benefits | 0.5 | 0.5 | |||||||||
Stock-based compensation | 11.7 | 7.6 | |||||||||
Deferred income taxes | (7.6) | (9.5) | |||||||||
Other – net | 2.3 | 2.3 | |||||||||
Net increase (decrease) in cash from operating assets and liabilities | (61.2) | 4.8 | |||||||||
Increase (decrease) in other liabilities | (5.1) | 2.7 | |||||||||
Net cash flows from (to) operating activities | 47.0 | 39.8 | |||||||||
Net Cash Flows From (To) Investing Activities: | |||||||||||
Capital expenditures | (27.3) | (37.7) | |||||||||
Capitalized software | (1.4) | (3.4) | |||||||||
Acquisition spending, net of cash acquired | — | (369.8) | |||||||||
Purchase of investments | (1.9) | (3.1) | |||||||||
Sales or maturities of investments | 3.4 | 3.0 | |||||||||
Other – net | 0.2 | 0.2 | |||||||||
Net cash flows from (to) investing activities | (26.9) | (410.8) | |||||||||
Net Cash Flows From (To) Financing Activities: | |||||||||||
Payments of debt | (202.4) | (161.7) | |||||||||
Proceeds from debt | 228.6 | 572.3 | |||||||||
Dividends paid | (32.1) | (28.6) | |||||||||
Purchase of HNI Corporation common stock | (13.4) | — | |||||||||
Proceeds from sales of HNI Corporation common stock | 1.2 | 1.2 | |||||||||
Other – net | (2.7) | (5.9) | |||||||||
Net cash flows from (to) financing activities | (20.8) | 377.3 | |||||||||
Net increase (decrease) in cash and cash equivalents | (0.7) | 6.3 | |||||||||
Cash and cash equivalents at beginning of period | 28.9 | 17.4 | |||||||||
Cash and cash equivalents at end of period | $ | 28.2 | $ | 23.8 |
Three Months Ended | Six Months Ended | ||||||||||||||||||||||
June 29, 2024 | July 1, 2023 | June 29, 2024 | July 1, 2023 | ||||||||||||||||||||
Systems and storage | $ | 290.7 | $ | 251.4 | $ | 570.3 | $ | 433.7 | |||||||||||||||
Seating | 145.4 | 123.4 | 271.4 | 216.9 | |||||||||||||||||||
Other | 44.0 | 38.3 | 78.3 | 62.1 | |||||||||||||||||||
Total workplace furnishings | 480.2 | 413.0 | 920.0 | 712.7 | |||||||||||||||||||
Residential building products | 143.5 | 150.4 | 291.7 | 329.8 | |||||||||||||||||||
Net sales | $ | 623.7 | $ | 563.5 | $ | 1,211.7 | $ | 1,042.5 |
June 29, 2024 | December 30, 2023 | ||||||||||
Trade receivables (1) | $ | 258.9 | $ | 247.1 | |||||||
Contract assets (current) (2) | $ | 3.2 | $ | 3.1 | |||||||
Contract assets (long-term) (3) | $ | 26.8 | $ | 28.1 | |||||||
Contract liabilities - Customer deposits (4) | $ | 39.7 | $ | 35.6 | |||||||
Contract liabilities - Accrued rebate and marketing programs (4) | $ | 29.5 | $ | 31.4 |
Kimball International Shares | HNI Shares Exchanged | Fair Value | |||||||||||||||
Cash Consideration: | |||||||||||||||||
Shares of Kimball International common stock issued and outstanding as of June 1, 2023 | 36.4 | $ | 327.8 | ||||||||||||||
Kimball International equivalent shares | 0.2 | 2.3 | |||||||||||||||
Total number of Kimball International shares for cash consideration | 36.6 | 330.0 | |||||||||||||||
Consideration for payment to settle Kimball International's outstanding debt | 50.2 | ||||||||||||||||
Share Consideration: | |||||||||||||||||
Shares of Kimball International common stock issued and outstanding as of June 1, 2023 | 36.4 | 4.7 | 120.8 | ||||||||||||||
Replacement Share-Based Awards: | |||||||||||||||||
Outstanding awards of Kimball International restricted stock units relating to Kimball International common stock as of June 1, 2023 | 0.5 | 0.2 | 2.6 | ||||||||||||||
Total acquisition date fair value of purchase consideration | $ | 503.7 |
Preliminary at December 30, 2023 | Measurement period adjustments | Final | |||||||||||||||
Goodwill | $ | 162.7 | $ | 1.1 | $ | 163.8 | |||||||||||
Intangible assets | 110.1 | — | 110.1 | ||||||||||||||
Other assets acquired and liabilities assumed, net | 231.0 | (1.1) | 229.9 | ||||||||||||||
Net Assets and Liabilities | $ | 503.7 | $ | — | $ | 503.7 |
Category | Weighted-average useful life | Fair Value | ||||||||||||
Software | 3 years | $ | 5.6 | |||||||||||
Customer lists and other | 12 years | 47.2 | ||||||||||||
Acquired technology | 18 years | 16.5 | ||||||||||||
Trademarks and trade names - Definite-lived | 17 years | 3.8 | ||||||||||||
Trademarks and trade names - Indefinite-lived | Indefinite-lived | 37.0 | ||||||||||||
Total intangible assets | $ | 110.1 |
Three Months Ended | Six Months Ended | ||||||||||||||||
June 29, 2024 | July 1, 2023 | June 29, 2024 | July 1, 2023 | ||||||||||||||
Net sales | $ | 139.6 | $ | 56.0 | $ | 287.1 | $ | 56.0 | |||||||||
Net income (loss) | $ | 10.1 | $ | (21.3) | $ | 16.3 | $ | (21.3) |
Three Months Ended | Six Months Ended | ||||||||||
July 1, 2023 | July 1, 2023 | ||||||||||
Net sales | $ | 666.3 | $ | 1,306.6 | |||||||
Net income | $ | 10.4 | $ | 14.7 |
June 29, 2024 | December 30, 2023 | ||||||||||
Finished products, net | $ | 143.9 | $ | 112.9 | |||||||
Materials and work in process, net | 123.4 | 128.2 | |||||||||
LIFO allowance | (44.5) | (44.5) | |||||||||
Total inventories, net | $ | 222.8 | $ | 196.6 | |||||||
Inventory valued by the LIFO costing method | 93 | % | 91 | % |
June 29, 2024 | December 30, 2023 | ||||||||||
Goodwill, net | $ | 442.1 | $ | 441.0 | |||||||
Definite-lived intangible assets, net | 147.4 | 161.7 | |||||||||
Indefinite-lived intangible assets | 49.1 | 49.1 | |||||||||
Total goodwill and other intangible assets, net | $ | 638.7 | $ | 651.9 |
Workplace Furnishings | Residential Building Products | Total | |||||||||||||||
Balance as of December 30, 2023 | |||||||||||||||||
Goodwill | $ | 297.2 | $ | 222.4 | $ | 519.6 | |||||||||||
Accumulated impairment losses | (78.5) | (0.1) | (78.6) | ||||||||||||||
Net goodwill balance as of December 30, 2023 | 218.7 | 222.3 | 441.0 | ||||||||||||||
Goodwill measurement period adjustments | 1.1 | — | 1.1 | ||||||||||||||
Balance as of June 29, 2024 | |||||||||||||||||
Goodwill | 298.3 | 222.4 | 520.7 | ||||||||||||||
Accumulated impairment losses | (78.5) | (0.1) | (78.6) | ||||||||||||||
Net goodwill balance as of June 29, 2024 | $ | 219.8 | $ | 222.3 | $ | 442.1 |
June 29, 2024 | December 30, 2023 | ||||||||||||||||||||||||||||||||||
Gross | Accumulated Amortization | Net | Gross | Accumulated Amortization | Net | ||||||||||||||||||||||||||||||
Software | $ | 192.0 | $ | 144.8 | $ | 47.2 | $ | 199.6 | $ | 143.4 | $ | 56.2 | |||||||||||||||||||||||
Trademarks and trade names | 17.9 | 7.7 | 10.2 | 18.1 | 7.3 | 10.8 | |||||||||||||||||||||||||||||
Customer lists and other | 139.7 | 49.7 | 90.1 | 143.9 | 49.2 | 94.7 | |||||||||||||||||||||||||||||
Net definite-lived intangible assets | $ | 349.6 | $ | 202.1 | $ | 147.4 | $ | 361.6 | $ | 199.8 | $ | 161.7 |
Three Months Ended | Six Months Ended | ||||||||||||||||||||||
June 29, 2024 | July 1, 2023 | June 29, 2024 | July 1, 2023 | ||||||||||||||||||||
Capitalized software | $ | 5.2 | $ | 5.5 | $ | 10.4 | $ | 10.9 | |||||||||||||||
Other definite-lived intangibles | $ | 2.6 | $ | 1.9 | $ | 5.2 | $ | 3.4 |
2024 | 2025 | 2026 | 2027 | 2028 | ||||||||||||||||||||||||||||
Amortization expense | $ | 30.2 | $ | 27.5 | $ | 22.9 | $ | 16.9 | $ | 9.0 |
June 29, 2024 | December 30, 2023 | ||||||||||
Trademarks and trade names | $ | 49.1 | $ | 49.1 |
Six Months Ended | |||||||||||
June 29, 2024 | July 1, 2023 | ||||||||||
Balance at beginning of period | $ | 18.0 | $ | 14.8 | |||||||
Accruals related to acquisitions | — | 3.5 | |||||||||
Accruals for warranties issued | 8.1 | 6.2 | |||||||||
Settlements and other | (7.1) | (5.6) | |||||||||
Balance at end of period | $ | 19.0 | $ | 19.0 |
June 29, 2024 | December 30, 2023 | ||||||||||
Current - in the next twelve months | $ | 6.7 | $ | 6.0 | |||||||
Long-term - beyond one year | 12.4 | 12.0 | |||||||||
Total | $ | 19.0 | $ | 18.0 |
June 29, 2024 | December 30, 2023 | ||||||||||
Revolving credit facility with interest at a variable rate (June 29, 2024 - 6.7%; December 30, 2023 - 6.9%) | $ | 114.0 | $ | 38.5 | |||||||
Term loan with interest at a variable rate (June 29, 2024 - 6.8%; December 30, 2023 - 7.0%) | 250.0 | 300.0 | |||||||||
Fixed-rate notes due in 2025 with an interest rate of 4.2% | 50.0 | 50.0 | |||||||||
Fixed-rate notes due in 2028 with an interest rate of 4.4% | 50.0 | 50.0 | |||||||||
Other amounts | 0.7 | — | |||||||||
Deferred debt issuance costs | (2.4) | (2.7) | |||||||||
Total debt | 462.3 | 435.8 | |||||||||
Less: Current maturities of debt | 50.7 | 7.5 | |||||||||
Long-term debt | $ | 411.7 | $ | 428.3 |
Three Months Ended | Six Months Ended | ||||||||||||||||||||||
June 29, 2024 | July 1, 2023 | June 29, 2024 | July 1, 2023 | ||||||||||||||||||||
Income (loss) before income taxes | $ | 46.0 | $ | (9.0) | $ | 68.0 | $ | (5.3) | |||||||||||||||
Income taxes | $ | 10.0 | $ | 3.8 | $ | 14.3 | $ | 6.0 | |||||||||||||||
Effective tax rate | 21.7 | % | (41.8) | % | 21.0 | % | (113.1) | % |
Fair value as of measurement date | Quoted prices in active markets for identical assets (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | ||||||||||||||||||||
Balance as of June 29, 2024 | |||||||||||||||||||||||
Cash and cash equivalents (including money market funds) (1) | $ | 28.2 | $ | 28.2 | $ | — | $ | — | |||||||||||||||
Mutual funds (2) | $ | 10.9 | $ | 10.9 | $ | — | $ | — | |||||||||||||||
Government securities (2) | $ | 5.5 | $ | — | $ | 5.5 | $ | — | |||||||||||||||
Corporate bonds (2) | $ | 7.9 | $ | — | $ | 7.9 | $ | — | |||||||||||||||
Interest rate swap derivative - asset (3) | $ | 0.2 | $ | — | $ | 0.2 | $ | — | |||||||||||||||
Interest rate swap derivative - liability (4) | $ | (1.5) | $ | — | $ | (1.5) | $ | — | |||||||||||||||
Put option liability (4) | $ | (5.7) | $ | — | $ | — | $ | (5.7) | |||||||||||||||
Balance as of December 30, 2023 | |||||||||||||||||||||||
Cash and cash equivalents (including money market funds) (1) | $ | 28.9 | $ | 28.9 | $ | — | $ | — | |||||||||||||||
Mutual funds (2) | $ | 11.3 | $ | 11.3 | $ | — | $ | — | |||||||||||||||
Government securities (2) | $ | 5.7 | $ | — | $ | 5.7 | $ | — | |||||||||||||||
Corporate bonds (2) | $ | 7.8 | $ | — | $ | 7.8 | $ | — | |||||||||||||||
Interest rate swap derivative - liability (4) | $ | (3.5) | $ | — | $ | (3.5) | $ | — | |||||||||||||||
Put option liability (4) | $ | (5.7) | $ | — | $ | — | $ | (5.7) |
Foreign Currency Translation Adjustment | Unrealized Gains (Losses) on Debt Securities | Pension and Post-retirement Liabilities | Derivative Financial Instrument | Accumulated Other Comprehensive Income (Loss) | ||||||||||||||||||||||||||||
Balance as of December 30, 2023 | $ | (6.5) | $ | (0.3) | $ | (1.2) | $ | (2.7) | $ | (10.6) | ||||||||||||||||||||||
Other comprehensive income (loss) before reclassifications | (0.1) | (0.0) | — | 2.6 | 2.5 | |||||||||||||||||||||||||||
Tax (expense) or benefit | — | 0.0 | — | (0.6) | (0.6) | |||||||||||||||||||||||||||
Amounts reclassified from accumulated other comprehensive income (loss), net of tax | — | 0.0 | — | (0.2) | (0.2) | |||||||||||||||||||||||||||
Balance as of June 29, 2024 | $ | (6.6) | $ | (0.3) | $ | (1.2) | $ | (1.0) | $ | (9.0) |
Foreign Currency Translation Adjustment | Unrealized Gains (Losses) on Debt Securities | Pension and Post-retirement Liabilities | Derivative Financial Instrument | Accumulated Other Comprehensive Income (Loss) | ||||||||||||||||||||||||||||
Balance as of December 31, 2022 | $ | (6.4) | $ | (0.6) | $ | (1.1) | $ | 0.1 | $ | (8.0) | ||||||||||||||||||||||
Other comprehensive income (loss) before reclassifications | 0.0 | 0.0 | — | — | 0.1 | |||||||||||||||||||||||||||
Tax (expense) or benefit | — | (0.0) | — | — | (0.0) | |||||||||||||||||||||||||||
Amounts reclassified from accumulated other comprehensive income (loss), net of tax | — | 0.1 | — | (0.1) | (0.0) | |||||||||||||||||||||||||||
Balance as of July 1, 2023 | $ | (6.3) | $ | (0.5) | $ | (1.1) | $ | — | $ | (8.0) |
Three Months Ended | Six Months Ended | ||||||||||||||||||||||||||||
Details about Accumulated Other Comprehensive Income (Loss) Components | Affected Line Item in the Statement Where Net Income is Presented | June 29, 2024 | July 1, 2023 | June 29, 2024 | July 1, 2023 | ||||||||||||||||||||||||
Derivative financial instrument | |||||||||||||||||||||||||||||
Interest rate swap | Interest expense, net | $ | 0.2 | $ | — | $ | 0.3 | $ | 0.1 | ||||||||||||||||||||
Income taxes | (0.0) | — | (0.1) | (0.0) | |||||||||||||||||||||||||
Unrealized gains (losses) on debt securities | |||||||||||||||||||||||||||||
Gain (loss) on sale of debt securities | Selling and administrative expenses | (0.0) | 0.0 | (0.0) | (0.1) | ||||||||||||||||||||||||
Income taxes | 0.0 | (0.0) | 0.0 | 0.0 | |||||||||||||||||||||||||
Net of tax | $ | 0.1 | $ | 0.0 | $ | 0.2 | $ | 0.0 |
Six Months Ended | |||||||||||
June 29, 2024 | July 1, 2023 | ||||||||||
Dividends per common share | $ | 0.65 | $ | 0.64 |
Six Months Ended | |||||||||||
June 29, 2024 | July 1, 2023 | ||||||||||
Shares repurchased | 0.3 | — | |||||||||
Average price per share | $ | 43.53 | $ | — | |||||||
Cash purchase price | $ | (13.6) | $ | — | |||||||
Purchases unsettled as of quarter end | 0.3 | — | |||||||||
Prior year purchases settled in current year | (0.1) | — | |||||||||
Shares repurchased per cash flow | $ | (13.4) | $ | — |
Three Months Ended | Six Months Ended | ||||||||||||||||||||||
June 29, 2024 | July 1, 2023 | June 29, 2024 | July 1, 2023 | ||||||||||||||||||||
Numerator: | |||||||||||||||||||||||
Numerator for both basic and diluted EPS attributable to HNI Corporation net income (loss) | $ | 36.0 | $ | (12.8) | $ | 53.7 | $ | (11.3) | |||||||||||||||
Denominators: | |||||||||||||||||||||||
Denominator for basic EPS weighted-average common shares outstanding | 47.2 | 43.3 | 47.1 | 42.4 | |||||||||||||||||||
Potentially dilutive shares from stock-based compensation plans | 1.0 | — | 1.1 | — | |||||||||||||||||||
Denominator for diluted EPS | 48.2 | 43.3 | 48.2 | 42.4 | |||||||||||||||||||
Earnings per share – basic | $ | 0.76 | $ | (0.30) | $ | 1.14 | $ | (0.27) | |||||||||||||||
Earnings per share – diluted | $ | 0.75 | $ | (0.30) | $ | 1.11 | $ | (0.27) |
Three Months Ended | Six Months Ended | ||||||||||||||||||||||
June 29, 2024 | July 1, 2023 | June 29, 2024 | July 1, 2023 | ||||||||||||||||||||
Common stock equivalents excluded because their inclusion would be anti-dilutive | 0.8 | 3.0 | 0.8 | 2.8 |
Three Months Ended | Six Months Ended | ||||||||||||||||||||||
June 29, 2024 | July 1, 2023 | June 29, 2024 | July 1, 2023 | ||||||||||||||||||||
Compensation cost | $ | 4.0 | $ | 3.1 | $ | 11.7 | $ | 7.6 |
Six Months Ended | |||||||||||
June 29, 2024 | July 1, 2023 | ||||||||||
Restricted stock units | $ | 7.3 | $ | 12.1 | |||||||
Performance stock units | $ | 7.2 | $ | 6.0 |
Unrecognized Compensation Expense | Weighted-Average Remaining Service Period (years) | ||||||||||
Non-vested restricted stock units | $ | 4.2 | 0.8 | ||||||||
Non-vested performance stock units | $ | 14.2 | 1.1 |
Three Months Ended | Six Months Ended | ||||||||||||||||||||||
June 29, 2024 | July 1, 2023 | June 29, 2024 | July 1, 2023 | ||||||||||||||||||||
Net Sales: | |||||||||||||||||||||||
Workplace furnishings | $ | 480.2 | $ | 413.0 | $ | 920.0 | $ | 712.7 | |||||||||||||||
Residential building products | 143.5 | 150.4 | 291.7 | 329.8 | |||||||||||||||||||
Total | $ | 623.7 | $ | 563.5 | $ | 1,211.7 | $ | 1,042.5 | |||||||||||||||
Income (Loss) Before Income Taxes: | |||||||||||||||||||||||
Workplace furnishings | $ | 54.3 | $ | 15.9 | $ | 80.6 | $ | 11.9 | |||||||||||||||
Residential building products | 19.8 | 15.6 | 41.1 | 43.6 | |||||||||||||||||||
General corporate | (20.7) | (35.0) | (38.6) | (52.7) | |||||||||||||||||||
Operating income (loss) | 53.4 | (3.6) | 83.1 | 2.9 | |||||||||||||||||||
Interest expense, net | 7.4 | 5.5 | 15.1 | 8.2 | |||||||||||||||||||
Total | $ | 46.0 | $ | (9.0) | $ | 68.0 | $ | (5.3) | |||||||||||||||
Depreciation and Amortization Expense: | |||||||||||||||||||||||
Workplace furnishings | $ | 17.8 | $ | 13.8 | $ | 35.6 | $ | 25.0 | |||||||||||||||
Residential building products | 3.6 | 3.4 | 7.1 | 6.7 | |||||||||||||||||||
General corporate | 5.0 | 5.4 | 10.1 | 11.0 | |||||||||||||||||||
Total | $ | 26.4 | $ | 22.6 | $ | 52.8 | $ | 42.7 | |||||||||||||||
Capital Expenditures (including capitalized software): | |||||||||||||||||||||||
Workplace furnishings | $ | 12.3 | $ | 17.9 | $ | 18.4 | $ | 31.8 | |||||||||||||||
Residential building products | 1.8 | 2.4 | 4.3 | 7.4 | |||||||||||||||||||
General corporate | 3.4 | 0.9 | 5.9 | 2.0 | |||||||||||||||||||
Total | $ | 17.5 | $ | 21.1 | $ | 28.7 | $ | 41.2 | |||||||||||||||
As of June 29, 2024 | As of December 30, 2023 | ||||||||||||||||||||||
Identifiable Assets: | |||||||||||||||||||||||
Workplace furnishings | $ | 1,321.8 | $ | 1,311.4 | |||||||||||||||||||
Residential building products | 476.3 | 467.1 | |||||||||||||||||||||
General corporate | 142.7 | 150.3 | |||||||||||||||||||||
Total | $ | 1,940.8 | $ | 1,928.8 |
June 29, 2024 | December 30, 2023 | |||||||||||||
Supplier finance programs obligations | $ | 37.3 | $ | 28.4 |
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||||||
Classification | June 29, 2024 | July 1, 2023 | June 29, 2024 | July 1, 2023 | ||||||||||||||||||||||||||||
Workplace Furnishings | ||||||||||||||||||||||||||||||||
Inventory valuation | Cost of sales | $ | — | $ | (0.4) | $ | — | $ | (0.3) | |||||||||||||||||||||||
Facility set-up costs | Cost of sales | 0.6 | 0.2 | 0.7 | 0.5 | |||||||||||||||||||||||||||
Long-lived asset charges | Restructuring and impairment charges | — | 2.1 | — | 2.1 | |||||||||||||||||||||||||||
Exit costs | Restructuring and impairment charges | 2.0 | 6.0 | 2.1 | 6.0 | |||||||||||||||||||||||||||
Total | $ | 2.6 | $ | 7.8 | $ | 2.8 | $ | 8.3 |
Three Months Ended | Six Months Ended | ||||||||||||||||||||||||||||||||||
June 29, 2024 | July 1, 2023 | Change | June 29, 2024 | July 1, 2023 | Change | ||||||||||||||||||||||||||||||
Net sales | $ | 623.7 | $ | 563.5 | 10.7 | % | $ | 1,211.7 | $ | 1,042.5 | 16.2 | % | |||||||||||||||||||||||
Cost of sales | 362.4 | 347.9 | 4.1 | % | 717.5 | 652.7 | 9.9 | % | |||||||||||||||||||||||||||
Gross profit | 261.3 | 215.5 | 21.2 | % | 494.2 | 389.8 | 26.8 | % | |||||||||||||||||||||||||||
Selling and administrative expenses | 205.9 | 211.0 | (2.4) | % | 409.0 | 378.9 | 7.9 | % | |||||||||||||||||||||||||||
Restructuring and impairment charges | 2.0 | 8.1 | (75.4) | % | 2.1 | 8.1 | (74.2) | % | |||||||||||||||||||||||||||
Operating income (loss) | 53.4 | (3.6) | NM | 83.1 | 2.9 | 2,800 | % | ||||||||||||||||||||||||||||
Interest expense, net | 7.4 | 5.5 | 35.3 | % | 15.1 | 8.2 | 85.0 | % | |||||||||||||||||||||||||||
Income (loss) before income taxes | 46.0 | (9.0) | NM | 68.0 | (5.3) | NM | |||||||||||||||||||||||||||||
Income taxes | 10.0 | 3.8 | 164 | % | 14.3 | 6.0 | 139 | % | |||||||||||||||||||||||||||
Net income (loss) attributable to non-controlling interest | (0.0) | (0.0) | NM | 0.0 | (0.0) | NM | |||||||||||||||||||||||||||||
Net income (loss) attributable to HNI Corporation | $ | 36.0 | $ | (12.8) | NM | $ | 53.7 | $ | (11.3) | NM | |||||||||||||||||||||||||
As a Percentage of Net Sales: | |||||||||||||||||||||||||||||||||||
Net sales | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||||||||||||||||||||
Gross profit | 41.9 | 38.3 | 360 | bps | 40.8 | 37.4 | 340 | bps | |||||||||||||||||||||||||||
Selling and administrative expenses | 33.0 | 37.4 | -440 | bps | 33.8 | 36.3 | -250 | bps | |||||||||||||||||||||||||||
Restructuring and impairment charges | 0.3 | 1.4 | -110 | bps | 0.2 | 0.8 | -60 | bps | |||||||||||||||||||||||||||
Operating income (loss) | 8.6 | (0.6) | 920 | bps | 6.9 | 0.3 | 660 | bps | |||||||||||||||||||||||||||
Income taxes | 1.6 | 0.7 | 90 | bps | 1.2 | 0.6 | 60 | bps | |||||||||||||||||||||||||||
Net income (loss) attributable to HNI Corporation | 5.8 | (2.3) | 810 | bps | 4.4 | (1.1) | 550 | bps |
Three Months Ended | Six Months Ended | ||||||||||||||||||||||||||||||||||
June 29, 2024 | July 1, 2023 | Change | June 29, 2024 | July 1, 2023 | Change | ||||||||||||||||||||||||||||||
Net sales | $ | 480.2 | $ | 413.0 | 16.3 | % | $ | 920.0 | $ | 712.7 | 29.1 | % | |||||||||||||||||||||||
Operating income | $ | 54.3 | $ | 15.9 | 242 | % | $ | 80.6 | $ | 11.9 | 578 | % | |||||||||||||||||||||||
Operating income % | 11.3 | % | 3.8 | % | 750 | bps | 8.8 | % | 1.7 | % | 710 | bps |
Three Months Ended | Six Months Ended | ||||||||||||||||||||||||||||||||||
June 29, 2024 | July 1, 2023 | Change | June 29, 2024 | July 1, 2023 | Change | ||||||||||||||||||||||||||||||
Net sales | $ | 143.5 | $ | 150.4 | (4.6) | % | $ | 291.7 | $ | 329.8 | (11.6) | % | |||||||||||||||||||||||
Operating income | $ | 19.8 | $ | 15.6 | 26.9 | % | $ | 41.1 | $ | 43.6 | (5.8) | % | |||||||||||||||||||||||
Operating income % | 13.8 | % | 10.3 | % | 350 | bps | 14.1 | % | 13.2 | % | 90 | bps |
Three Months Ended | Six Months Ended | ||||||||||||||||||||||
June 29, 2024 | July 1, 2023 | June 29, 2024 | July 1, 2023 | ||||||||||||||||||||
Dividends per common share | $ | 0.33 | $ | 0.32 | $ | 0.65 | $ | 0.64 |
Period | Total Number of Shares (or Units) Purchased (in thousands) | Average Price Paid per Share (or Unit) | Total Number of Shares (or Units) Purchased as Part of Publicly Announced Plans or Programs (in thousands) | Maximum Number (or Approximate Dollar Value) of Shares (or Units) that May Yet be Purchased Under the Plans or Programs (in millions) | ||||||||||||||||||||||
03/31/24 - 04/27/24 | 68.9 | $ | 42.32 | 68.9 | $ | 228.1 | ||||||||||||||||||||
04/28/24 - 05/25/24 | 78.4 | $ | 44.30 | 78.4 | $ | 224.6 | ||||||||||||||||||||
05/26/24 - 06/29/24 | 104.8 | $ | 44.44 | 104.8 | $ | 220.0 | ||||||||||||||||||||
Total | 252.2 | 252.2 |
Trading Arrangement | ||||||||||||||||||||||||||||||||||||||
Name and Title | Action | Date | Rule 10b5-1 | Non- Rule 10b5-1 | Total Shares to be Sold | Expiration Date | ||||||||||||||||||||||||||||||||
Jeffrey D. Lorenger, Chairman, President, and Chief Executive Officer | Adopt | May 10, 2024 | x | 97,999 | February 17, 2026 | |||||||||||||||||||||||||||||||||
Vincent P. Berger, Executive Vice President, HNI Corporation, and President, Hearth & Home Technologies LLC | Amend | May 20, 2024 | x | 109,329 | February 19, 2025 | |||||||||||||||||||||||||||||||||
Mary A. Bell, Director | Adopt | May 23, 2024 | x | 5,000 | February 21, 2025 | |||||||||||||||||||||||||||||||||
Miguel M. Calado, Lead Director | Adopt | May 28, 2024 | x | 5,299 | February 28, 2025 |
10.1 | |||||
31.1 | |||||
31.2 | |||||
32.1 | |||||
101 | The following materials from HNI Corporation's Quarterly Report on Form 10-Q for the fiscal quarter ended June 29, 2024 are formatted in Inline XBRL (eXtensible Business Reporting Language) and filed electronically herewith: (i) Condensed Consolidated Statements of Comprehensive Income; (ii) Condensed Consolidated Balance Sheets; (iii) Condensed Consolidated Statements of Equity; (iv) Condensed Consolidated Statements of Cash Flows; (v) Notes to Condensed Consolidated Financial Statements; and (vi) information concerning trading plans appearing in Part II, Item 5 of this report+ | ||||
104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
HNI Corporation | |||||||||||
Date: July 30, 2024 | By: | /s/ Marshall H. Bridges | |||||||||
Marshall H. Bridges | |||||||||||
Senior Vice President and Chief Financial Officer |
Date: July 30, 2024 | By: | /s/ Jeffrey D. Lorenger | ||||||
Name: Jeffrey D. Lorenger | ||||||||
Title: Chairman, President, and Chief Executive Officer |
Date: July 30, 2024 | By: | /s/ Marshall H. Bridges | ||||||
Name: Marshall H. Bridges | ||||||||
Title: Senior Vice President and Chief Financial Officer |
Date: July 30, 2024 | By: | /s/ Jeffrey D. Lorenger | ||||||
Name: Jeffrey D. Lorenger | ||||||||
Title: Chairman, President, and Chief Executive Officer |
Date: July 30, 2024 | By: | /s/ Marshall H. Bridges | ||||||
Name: Marshall H. Bridges | ||||||||
Title: Senior Vice President and Chief Financial Officer |