La-z-boy IncorporatedNYSE: LZB

La-Z-Boy Incorporated Reports Strong Third Quarter Results; Sales Growth Across All Segments, Company-Owned Same-Store Sales Accelerate

Fiscal 2025 Third Quarter Highlights:

  • Consolidated delivered sales of $522 million

    • Up 4% versus prior year

  • Operating margin on a GAAP and Non-GAAP basis improved 20 basis points versus prior year

  • GAAP and Non-GAAP(1) diluted EPS of $0.68

  • Delivered sales and Non-GAAP(1) operating margin at high end of guidance range

  • Retail segment sales increased 11%

    • Fueled by same-store sales growth and independent La-Z-Boy Furniture Galleries® acquisitions, along with new stores

    • Retail added three newly opened stores, and two newly acquired independent La-Z-Boy Furniture Galleries® stores, with one closure; and announced an additional two-store acquisition expected to close in the fourth quarter

MONROE, Mich., Feb. 18, 2025 (GLOBE NEWSWIRE) -- La-Z-Boy Incorporated (NYSE: LZB), a global leader in the retail and manufacture of residential furniture, today reported strong third quarter results for the period ended January 25, 2025. For the quarter, sales totaled $522 million, growing 4% against the prior year comparable period. Operating margin was 6.7% for the quarter on a GAAP basis and 6.8% on a Non-GAAP(1) basis. Diluted earnings per share totaled $0.68 on a GAAP and Non-GAAP(1) basis. The company returned $90 million to shareholders year-to-date, up approximately 40% versus the prior year comparable period.

Written sales trends sequentially accelerated, with third quarter total written sales for the Retail segment (company-owned La-Z-Boy Furniture Galleries®) increasing 15% versus a year ago and written same-store sales (which exclude the impact of newly opened stores and newly acquired stores) up 7% versus a year ago. Sales strength was broad based with all key markets posting positive same-store sales trends driven by strong execution and sequential improvements in traffic. Written same-store sales for the entire La-Z-Boy Furniture Galleries® network also increased 5% versus the year ago period. Performance continues to outpace the broader industry with market share gains in the quarter.

Melinda D. Whittington, Board Chair, President and Chief Executive Officer of La-Z-Boy Incorporated, said, “Our third quarter results reflect the steady progress we have made to build a more agile business, create our own momentum, and drive growth in what is still a challenged environment. We delivered sales growth across each of our segments, punctuated by strong Retail same-store sales. This was driven by solid conversion rates, average ticket, and design sales, all of which improved again year-over-year. Additionally, within our Wholesale segment, our core North America La-Z-Boy brand continues to post sales growth and margin expansion. Our vertically integrated model reinforces the unique strength of our iconic brand and positions us to disproportionately benefit when the market rebounds. We are a trusted solution for a growing number of consumers and will remain steadfast in our mission of bringing the transformational power of comfort to people, homes, and communities.

Whittington added, “As we look to the future, our brand, and it’s well-known attributes of comfort and quality, will be further supported by our expanding consumer insights. We believe this is creating a flywheel with improved innovation, strong speed to market, and improved brand reach and profitability. While underlying housing fundamentals remain challenged, we are focused on solving for the unique needs of the consumer with comfort and quality and controlling what we can control with strong execution. This is the foundation to what has led La-Z-Boy Incorporated to be successful for the past century and will continue to be the cornerstone of our philosophy for our Century Vision strategy and next 100 years.”

Fourth Quarter Outlook:
Taylor Luebke, SVP and Chief Financial Officer of La-Z-Boy Incorporated, said, “Our strong written trends and sequential acceleration in our Retail and Wholesale businesses is a testament that our Century Vision strategy is enabling us to outperform the industry. We will continue to focus on growing our core La-Z-Boy brand by disproportionately expanding our Retail segment and driving strategic, compatible distribution in the Wholesale segment. We delivered results above a year ago and at the higher end of our sales and margin expectations for the quarter despite continued challenging macro conditions. Our expectation is for industry trends to remain under pressure, though we expect to continue to outpace the industry. Assuming no significant changes in tariffs, we expect fiscal fourth quarter sales to be in the range of $545-565 million and Non-GAAP operating margin(2) to be in the range of 8.5-9.5%.”

Key Results:

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

Quarter Ended

1/25/2025

1/27/2024

Change

Sales

$

521,777

$

500,406

4

%

GAAP operating income

35,168

32,561

8

%

Non-GAAP operating income

35,422

33,022

7

%

GAAP operating margin

6.7

%

6.5

%

20

bps

Non-GAAP operating margin

6.8

%

6.6

%

20

bps

GAAP net income attributable to La-Z-Boy Incorporated

28,429

28,640

(1)

%

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

28,619

29,008

(1)

%

Diluted weighted average common shares

42,103

43,195

GAAP diluted earnings per share

$

0.68

$

0.66

3

%

Non-GAAP diluted earnings per share

$

0.68

$

0.67

1

%

Liquidity Measures:

Nine Months Ended

Nine Months Ended

(Unaudited, amounts in thousands)

1/25/2025

1/27/2024

(Unaudited, amounts in thousands)

1/25/2025

1/27/2024

Free Cash Flow

Cash Returns to Shareholders

Operating cash flow

$

125,269

$

105,354

Share repurchases

$

64,387

$

40,022

Capital expenditures

(51,538

)

(38,034

)

Dividends

25,871

24,177

Free cash flow

$

73,731

$

67,320

Cash returns to shareholders

$

90,258

$

64,199

(Unaudited, amounts in thousands)

1/25/2025

1/27/2024

Cash and cash equivalents

$

314,589

$

329,324

Restricted cash

—

3,855

Total cash, cash equivalents and restricted cash

$

314,589

$

333,179

Fiscal 2025 Third Quarter Results versus Fiscal 2024 Third Quarter:

  • Consolidated sales in the third quarter of Fiscal 2025 increased 4% to $522 million versus last year, primarily driven by strong same-store sales, acquisitions and new stores in our Retail business, momentum in our core North America La-Z-Boy Wholesale brand, and strong sales growth in our Joybird business

  • Consolidated GAAP operating margin was 6.7% versus 6.5%

    • Consolidated Non-GAAP(1) operating margin increased 20 basis points to 6.8% versus 6.6%, driven by lower input costs (reduced commodity prices and improved sourcing) partially offset by the impact of a significant customer transition in our international wholesale business

  • GAAP diluted EPS increased to $0.68 from $0.66 and Non-GAAP(1) diluted EPS totaled $0.68 versus $0.67 last year in the comparable period

Retail Segment:

  • Sales:

    • Written sales for the Retail segment (company-owned La-Z-Boy Furniture Galleries® stores) increased 15% with broad based growth from increases in same-store sales, and new and acquired stores compared to the year ago period

      • Written same-store sales increased 7%, driven by strong execution with higher conversion rates, average ticket, and design sales

    • Delivered sales increased 11% to $228 million versus last year, primarily due to higher same-store sales and growth from acquired and new stores

  • Operating Margin:

    • GAAP operating margin and GAAP operating income were 10.7% and $24 million, versus 10.9% and $22 million, respectively

      • Non-GAAP(1) operating margin and Non-GAAP(1) operating income were 10.7% and $24 million, down 20 basis points, and up 10%, respectively, driven by sales growth offset by an increase in selling expenses and fixed costs supporting our long-term strategy of growing our Retail business.

Wholesale Segment:

  • Sales:

    • Sales increased 2% to $363 million, driven by our core North America La-Z-Boy brand through favorable shift in product/channel mix with higher sales to our La-Z-Boy Furniture Galleries®, partially offset by the impact of a significant customer transition in our international wholesale business

  • Operating Margin:

    • GAAP operating margin increased to 6.5% versus 6.4%

      • Non-GAAP(1) operating margin was 6.5%, increasing 10 basis points from the year ago period driven by gross margin expansion (lower input costs and favorable foreign exchange), partially offset by significant deleverage in our international wholesale business

Corporate & Other:

  • Joybird written sales increased 10% and delivered sales increased 9% to $37 million driven by improved retail traffic and strong execution

  • Joybird operating margin performance saw year-over-year improvement from higher gross margins driven by favorable product mix and SG&A leverage on higher sales leading to breakeven operating profit

Balance Sheet and Cash Flow, Fiscal 2025 Third Quarter:

  • Ended the quarter with $315 million in cash(3) and no external debt

  • Generated $57 million in cash from operations versus $48 million in the third quarter of last fiscal year. Year to date, cash flow from operations was $125 million, up 19% from last year's comparable period

  • Invested $19 million in capital expenditures, primarily related to La-Z-Boy Furniture Galleries® (new stores and remodels)

  • Returned approximately $20 million to shareholders, including $11 million in share repurchases and $9 million in dividends. Year to date, $90 million has been returned to shareholders, approximately 40% more than the respective period last year

Dividend:
On February 18, 2025, the Board of Directors declared a quarterly cash dividend of $0.22 per share on the common stock of the company. The dividend will be paid on March 14, 2025, to shareholders of record on March 4, 2025.

Conference Call:
La-Z-Boy will hold a conference call with the investment community on Wednesday, February 19, 2025, 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: 837177.

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: 51987. The webcast replay will be available for one year.

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

Media Contact:
Cara Klaer, (734) 598-0652
cara.klaer@la-z-boy.com

About La-Z-Boy:
La-Z-Boy Incorporated brings the transformational power of comfort to people, homes, and communities around the world - a mission that began when its founders invented the iconic recliner in 1927. Today, the company operates as a vertically integrated furniture retailer and manufacturer, committed to uncompromising quality and compassion for its consumers.

The Retail segment consists of nearly 200 company-owned La-Z-Boy Furniture Galleries® stores and is part of a broader network of over 360 La-Z-Boy Furniture Galleries® that, with La-Z-Boy.com, serve customers nationwide. Joybird®, an e-commerce retailer and manufacturer of modern upholstered furniture, has 12 stores in the U.S. In the Wholesale segment, La-Z-Boy manufactures comfortable, custom furniture for its Furniture Galleries® and a variety of retail channels, England Furniture Co. offers custom upholstered furniture, and casegoods brands Kincaid®, American Drew®, and Hammary® provide pieces that make every room feel like home. To learn more, please visit: https://www.la-z-boy.com/.

Notes:
(1)Non-GAAP amounts for the third quarter of fiscal 2025 exclude:

  • purchase accounting charges related to acquisitions completed in prior periods totaling $0.3 million pre-tax, or less than $0.01 per diluted share, all included in operating income

Non-GAAP amounts for the third quarter of fiscal 2024 exclude:

  • a $0.2 million pre-tax, or less than $0.01 per diluted share, related to our supply chain optimization actions

  • purchase accounting charges related to acquisitions completed in prior periods totaling $0.3 million pre-tax, or $0.01 per diluted share, all included in operating income

(2)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.

Please refer to the accompanying “Reconciliation of GAAP to Non-GAAP Financial Measures” and “Reconciliation of GAAP to Non-GAAP Financial Measures: Segment Information” 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.

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

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 2024 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.

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 (on a consolidated basis and by segment), Non-GAAP operating margin (on a consolidated basis and by segment), and Non-GAAP net income attributable to La-Z-Boy Incorporated per diluted share, Non-GAAP diluted earnings per share (and components thereof, including Non-GAAP income before income taxes and Non-GAAP net income attributable to La-Z-Boy Incorporated), each of which may exclude, as applicable, supply chain optimization charges and purchase accounting charges. The supply chain optimization charges include asset impairment costs, accelerated depreciation expense, lease termination gains, severance costs, and employee relocation costs related to shifting upholstery production from our Ramos, Mexico operations to other upholstery plants and relocating our cut and sew operations back to Ramos, Mexico, resulting in the permanent closure of our leased cut and sew facility in Parras, Mexico. The purchase accounting charges include the amortization of intangible assets, incremental expense upon the sale of inventory acquired at fair value, 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, supply chain optimization charges are dependent on the timing, size, number and nature of the operations being closed, consolidated or centralized, 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

Nine Months Ended

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

1/25/2025

1/27/2024

1/25/2025

1/27/2024

Sales

$

521,777

$

500,406

$

1,538,336

$

1,493,492

Cost of sales

290,412

287,152

862,980

851,905

Gross profit

231,365

213,254

675,356

641,587

Selling, general and administrative expense

196,197

180,693

569,046

540,888

Operating income

35,168

32,561

106,310

100,699

Interest expense

(102

)

(106

)

(411

)

(329

)

Interest income

3,465

4,124

11,619

11,222

Other income (expense), net

97

(639

)

(2,400

)

21

Income before income taxes

38,628

35,940

115,118

111,613

Income tax expense

9,683

7,256

29,516

27,309

Net income

28,945

28,684

85,602

84,304

Net (income) attributable to noncontrolling interests

(516

)

(44

)

(977

)

(986

)

Net income attributable to La-Z-Boy Incorporated

$

28,429

$

28,640

$

84,625

$

83,318

Basic weighted average common shares

41,437

42,767

41,733

43,005

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

$

0.69

$

0.67

$

2.03

$

1.94

Diluted weighted average common shares

42,103

43,195

42,380

43,344

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

$

0.68

$

0.66

$

2.00

$

1.92

LA-Z-BOY INCORPORATED
CONSOLIDATED BALANCE SHEET

(Unaudited, amounts in thousands, except par value)

1/25/2025

4/27/2024

Current assets

Cash and equivalents

$

314,589

$

341,098

Receivables, net of allowance of $5,686 at 1/25/2025 and $5,076 at 4/27/2024

127,612

139,213

Inventories, net

288,720

263,237

Other current assets

109,991

93,260

Total current assets

840,912

836,808

Property, plant and equipment, net

325,031

298,224

Goodwill

221,693

214,453

Other intangible assets, net

50,664

47,251

Deferred income taxes – long-term

9,343

10,283

Right of use lease assets

450,062

446,466

Other long-term assets, net

61,179

59,957

Total assets

$

1,958,884

$

1,913,442

Current liabilities

Accounts payable

$

106,594

$

96,486

Lease liabilities, short-term

79,224

77,027

Accrued expenses and other current liabilities

269,691

263,768

Total current liabilities

455,509

437,281

Lease liabilities, long-term

408,972

404,724

Other long-term liabilities

62,224

58,077

Shareholders' equity

Preferred shares – 5,000 authorized; none issued

—

—

Common shares, $1.00 par value – 150,000 authorized; 41,411 outstanding at 1/25/2025 and 42,440 outstanding at 4/27/2024

41,411

42,440

Capital in excess of par value

381,759

368,485

Retained earnings

603,569

598,009

Accumulated other comprehensive loss

(5,467

)

(5,870

)

Total La-Z-Boy Incorporated shareholders' equity

1,021,272

1,003,064

Noncontrolling interests

10,907

10,296

Total equity

1,032,179

1,013,360

Total liabilities and equity

$

1,958,884

$

1,913,442

LA-Z-BOY INCORPORATED
CONSOLIDATED STATEMENT OF CASH FLOWS

Nine Months Ended

(Unaudited, amounts in thousands)

1/25/2025

1/27/2024

Cash flows from operating activities

Net income

$

85,602

$

84,304

Adjustments to reconcile net income to cash provided by operating activities

(Gain)/loss on disposal and impairment of assets

73

(15

)

Gain on sale of investments

(199

)

(1,169

)

Provision for doubtful accounts

518

(267

)

Depreciation and amortization

35,020

36,493

Amortization of right-of-use lease assets

61,521

56,660

Lease impairment/(settlement)

—

(1,175

)

Equity-based compensation expense

13,428

11,048

Change in deferred taxes

2,134

1,911

Change in receivables

10,465

4,277

Change in inventories

(21,726

)

5,968

Change in other assets

(10,217

)

(6,314

)

Change in payables

11,897

(15,420

)

Change in lease liabilities

(62,607

)

(57,385

)

Change in other liabilities

(640

)

(13,562

)

Net cash provided by operating activities

125,269

105,354

Cash flows from investing activities

Proceeds from disposals of assets

188

4,836

Capital expenditures

(51,538

)

(38,034

)

Purchases of investments

(6,783

)

(17,869

)

Proceeds from sales of investments

11,715

23,337

Acquisitions

(24,772

)

(26,299

)

Net cash used for investing activities

(71,190

)

(54,029

)

Cash flows from financing activities

Payments on finance lease liabilities

(442

)

(346

)

Holdback payments for acquisitions

—

(5,000

)

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

10,906

6,241

Repurchases of common stock

(64,387

)

(40,022

)

Dividends paid to shareholders

(25,871

)

(24,177

)

Dividends paid to minority interest joint venture partners (1)

(1,414

)

(1,172

)

Net cash used for financing activities

(81,208

)

(64,476

)

Effect of exchange rate changes on cash and equivalents

620

(348

)

Change in cash, cash equivalents and restricted cash

(26,509

)

(13,499

)

Cash, cash equivalents and restricted cash at beginning of period

341,098

346,678

Cash, cash equivalents and restricted cash at end of period

$

314,589

$

333,179

Supplemental disclosure of non-cash investing activities

Capital expenditures included in payables

$

4,010

$

3,008

(1)

Includes dividends paid to joint venture minority partners resulting from the repatriation of dividends from our foreign earnings that we no longer consider permanently reinvested.

LA-Z-BOY INCORPORATED
SEGMENT INFORMATION

Quarter Ended

Nine Months Ended

(Unaudited, amounts in thousands)

1/25/2025

1/27/2024

1/25/2025

1/27/2024

Sales

Wholesale segment:

Sales to external customers

$

255,028

$

260,542

$

770,031

$

760,531

Intersegment sales

107,970

95,833

307,764

294,286

Wholesale segment sales

362,998

356,375

1,077,795

1,054,817

Retail segment sales

227,667

204,696

651,601

627,248

Corporate and Other:

Sales to external customers

39,082

35,168

116,704

105,713

Intersegment sales

1,580

2,964

4,753

8,712

Corporate and Other sales

40,662

38,132

121,457

114,425

Eliminations

(109,550

)

(98,797

)

(312,517

)

(302,998

)

Consolidated sales

$

521,777

$

500,406

$

1,538,336

$

1,493,492

Operating Income (Loss)

Wholesale segment

$

23,565

$

22,711

$

72,093

$

67,664

Retail segment

24,457

22,313

73,003

79,512

Corporate and Other

(12,854

)

(12,463

)

(38,786

)

(46,477

)

Consolidated operating income

$

35,168

$

32,561

$

106,310

$

100,699

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

Quarter Ended

Nine Months Ended

(Amounts in thousands, except per share data)

1/25/2025

1/27/2024

1/25/2025

1/27/2024

GAAP gross profit

$

231,365

$

213,254

$

675,356

$

641,587

Purchase accounting charges (1)

—

—

140

—

Supply chain optimization charges (2)

—

205

—

3,966

Non-GAAP gross profit

$

231,365

$

213,459

$

675,496

$

645,553

GAAP SG&A

$

196,197

$

180,693

$

569,046

$

540,888

Purchase accounting charges (3)

(254

)

(254

)

(765

)

(762

)

Supply chain optimization charges (4)

—

(2

)

—

(1,857

)

Non-GAAP SG&A

$

195,943

$

180,437

$

568,281

$

538,269

GAAP operating income

$

35,168

$

32,561

$

106,310

$

100,699

Purchase accounting charges

254

254

905

762

Supply chain optimization charges

—

207

—

5,823

Non-GAAP operating income

$

35,422

$

33,022

$

107,215

$

107,284

GAAP income before income taxes

$

38,628

$

35,940

$

115,118

$

111,613

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

254

254

905

810

Supply chain optimization charges

—

207

—

5,823

Non-GAAP income before income taxes

$

38,882

$

36,401

$

116,023

$

118,246

GAAP net income attributable to La-Z-Boy Incorporated

$

28,429

$

28,640

$

84,625

$

83,318

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

254

254

905

810

Tax effect of purchase accounting

(64

)

(51

)

(232

)

(198

)

Supply chain optimization charges

—

207

—

5,823

Tax effect of supply chain optimization

—

(42

)

—

(1,427

)

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

$

28,619

$

29,008

$

85,298

$

88,326

GAAP net income attributable to La-Z-Boy Incorporated per diluted share ("Diluted EPS")

$

0.68

$

0.66

$

2.00

$

1.92

Purchase accounting charges, net of tax, per share

—

0.01

0.01

0.02

Supply chain optimization charges, net of tax, per share

—

—

—

0.10

Non-GAAP net income attributable to La-Z-Boy Incorporated per diluted share ("Diluted EPS")

$

0.68

$

0.67

$

2.01

$

2.04

(1)

Includes incremental expense upon the sale of inventory acquired at fair value.

(2)

Fiscal 2024 includes severance charges related to shifting upholstery production from our Ramos, Mexico operations to other upholstery plants and relocating our cut and sew operations back to Ramos, Mexico, resulting in the permanent closure of our leased cut and sew facility in Parras, Mexico.

(3)

Includes amortization of intangible assets.

(4)

The first nine months of fiscal 2024 includes $3.0 million of accelerated depreciation of fixed assets related to shifting upholstery production from our Ramos, Mexico operations to other upholstery plants and relocating our cut and sew operations back to Ramos, Mexico, resulting in the permanent closure of our leased cut and sew facility in Parras, Mexico. The first nine months of fiscal 2024 also includes a $1.2 million gain related to the settlement of the Torreón, Mexico lease obligation on previously impaired assets.

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

Quarter Ended

Nine Months Ended

(Amounts in thousands)

1/25/2025

% of sales

1/27/2024

% of sales

1/25/2025

% of sales

1/27/2024

% of sales

GAAP operating income (loss)

Wholesale segment

$

23,565

6.5%

$

22,711

6.4%

$

72,093

6.7%

$

67,664

6.4%

Retail segment

24,457

10.7%

22,313

10.9%

73,003

11.2%

79,512

12.7%

Corporate and Other

(12,854

)

N/M

(12,463

)

N/M

(38,786

)

N/M

(46,477

)

N/M

Consolidated GAAP operating income

$

35,168

6.7%

$

32,561

6.5%

$

106,310

6.9%

$

100,699

6.7%

Non-GAAP items affecting operating income

Wholesale segment

$

55

$

262

$

166

$

5,987

Retail segment

—

—

140

—

Corporate and Other

199

199

599

598

Consolidated Non-GAAP items affecting operating income

$

254

$

461

$

905

$

6,585

Non-GAAP operating income (loss)

Wholesale segment

$

23,620

6.5%

$

22,973

6.4%

$

72,259

6.7%

$

73,651

7.0%

Retail segment

24,457

10.7%

22,313

10.9%

73,143

11.2%

79,512

12.7%

Corporate and Other

(12,655

)

N/M

(12,264

)

N/M

(38,187

)

N/M

(45,879

)

N/M

Consolidated Non-GAAP operating income

$

35,422

6.8%

$

33,022

6.6%

$

107,215

7.0%

$

107,284

7.2%

N/M - Not Meaningful