ZEELAND,
Mich., Sept. 19, 2024 /PRNewswire/ -- MillerKnoll
Inc. (NASDAQ: MLKN) today reported results for the first quarter of
fiscal year 2025, which ended August 31,
2024.
Financial Highlights
- Orders in the first quarter were up 2.4% on a reported basis
and up 3.5% organically from the prior year, led by Americas
Contract growth of 5.2%.
- Ending backlog of $758.0 million
increased 9.2% from last year and 10.9% from the start of fiscal
2025.
- Gross margin in the Global Retail segment improved by 160 basis
points due to continued benefits from operational
improvements.
First Quarter Fiscal 2025 Financial Results
|
(Unaudited)
|
|
Three Months
Ended
|
(Dollars in
millions, except per share data)
|
August 31,
2024
|
September 2,
2023
|
% Chg.
|
|
(13 weeks)
|
(13 weeks)
|
|
Net sales
|
$
861.5
|
$
917.7
|
(6.1) %
|
Gross margin
%
|
39.0 %
|
39.0 %
|
N/A
|
Operating
expenses
|
$
321.1
|
$
317.8
|
1.0 %
|
Adjusted operating
expenses*
|
$
286.9
|
$
302.7
|
(5.2) %
|
Effective tax
rate
|
66.2 %
|
24.4 %
|
N/A
|
Adjusted effective tax
rate*
|
21.5 %
|
24.6 %
|
N/A
|
(Loss) earnings per
share - diluted(1)
|
$
(0.02)
|
$
0.22
|
N/A
|
Adjusted earnings per
share - diluted*(1)
|
$
0.36
|
$
0.37
|
(2.7) %
|
*Items indicated
represent Non-GAAP measurements; see the reconciliations of
Non-GAAP financial measures and related explanations
below.
(1)Due to
the anti-dilutive effect resulting from periods where the Company
reports a net loss, the impact of potentially dilutive securities
on the per share amounts has been omitted from the calculation
of weighted-average common shares outstanding for diluted net loss
per common share.
|
To our shareholders:
MillerKnoll finished the first quarter with momentum and order
growth. Demand is improving and our Contract business is seeing the
return of larger projects in the Americas and Asia. Customers are also requesting shipment
dates on new orders further into the future, on average, compared
to previous years. As a result, our teams around the globe continue
to control what they can by managing operating expenses to align
with sales levels while advancing initiatives aimed at positioning
the business for further growth as demand trends accelerate.
While demand trends in our Retail segment continue to reflect
the impact of a tepid housing market, the investments we have made
in platform operational capabilities are not only driving
significant margin improvements, but also position us to support
profitable growth plans as the macro-economic backdrop improves. We
believe our first quarter financial results demonstrate the
advantage of our collective of brands, diverse business channels
and global footprint.
First Quarter Fiscal 2025 Consolidated
Results
Consolidated net sales for the first quarter were
$861.5 million, reflecting a decrease
of 6.1% year-over- year and a decrease of 5.3% organically compared
to the same period last year. Orders in the quarter of $935.9 million were up 2.4% as reported and 3.5%
on an organic basis.
Gross margin in the quarter was 39.0%, which is flat with the
same quarter last year despite the lower revenue level.
Consolidated operating expenses for the quarter were
$321.1 million, compared to
$317.8 million in the prior year.
Consolidated adjusted operating expenses were $286.9 million, a decrease of $15.8 million year-over-year, driven by
variability on lower net sales and the impact of cost synergies
achieved through the acquisition of Knoll.
Operating margin for the quarter was 1.8% compared to 4.4% in
the same quarter last year. On an adjusted basis, consolidated
operating margin for the quarter was 5.8% compared to 6.0% in the
same quarter last year.
We reported a diluted loss per share of $0.02 for the quarter, compared to diluted
earnings per share of $0.22 for the
same period last year. Adjusted diluted earnings per share were
$0.36 for the quarter compared to
$0.37 for the same period last
year.
As of August 31, 2024, our liquidity position reflected
cash on hand and availability on our revolving credit facility
totaling $488.4 million. During the
first quarter, the business generated $21.1
million of cash flow from operations. We repurchased
approximately 1.5 million shares for a total cash outlay of
$43.7 million. We ended the
first quarter with a net debt-to-EBITDA ratio, as defined by our
lending agreement, of 2.84x. Our scheduled debt maturities (which
exclude the maturity of the revolver) for the remainder of fiscal
year 2025, and for fiscal years 2026 and 2027 are $34.5 million, $46.8
million and $276.4 million
respectively.
First Quarter Fiscal 2025 Results by Segment
Americas Contract
For the first quarter, Americas
Contract net sales of $454.6 million
were down 7.3% on a reported basis and down 7.0% organically
compared to the same period last year. New orders totaled
$512.7 million and were up 5.2% from
the previous year and increased sequentially by 6.8% from the
fourth quarter of fiscal 2024. Orders gained momentum throughout
the quarter, with the highest levels in August. Leading indicators,
such as project funnel additions, customer mock-up requests and new
contract activations were up year-over-year and underscore an
improving demand picture.
Operating margin in the quarter was 3.8% compared to operating
margin of 8.4% in the prior year. On an adjusted basis, operating
margin was 9.5% in the quarter, which is down 110 basis points
compared to the same quarter last year primarily due to the loss of
leverage of fixed costs on lower sales volume.
International Contract and Specialty
International
Contract and Specialty segment net sales in the first quarter of
$213.5 million were down 6.5% on a
reported basis and down 6.3% on an organic basis year-over-year.
Orders during the quarter totaled $234.1
million, resulting in a year-over-year increase of 2.7% on a
reported basis and 3.1% organically, with the APMEA region leading
in order growth.
Operating margin for the first quarter was 4.4% compared to 5.0%
in the prior year. On an adjusted basis, operating margin for the
quarter was 7.9%, up 140 basis points year-over-year, driven by
previous cost reduction initiatives.
Global Retail
For the first quarter, our Global Retail
segment sales totaled $193.4 million.
This represents a year-over-year decline of 2.8% on a reported
basis, and was essentially flat on an organic basis. Orders in the
quarter totaled $189.1 million, down
4.7% compared to the same period last year on a reported basis and
down 1.6% on an organic basis.
While soft conditions exist within the housing market, we remain
focused on driving operational improvements. These efforts helped
drive a year-over-year gross margin improvement of 160 basis
points. Operating margin for the first quarter was 2.3% compared to
1.1% in the prior year. On an adjusted basis, operating margin for
the quarter was 2.8%, which was 120 basis points higher than the
prior year, driven by operational efficiencies.
In addition, we continue to execute programs to drive growth as
macro-economic conditions improve. In North America, we estimate that we
outperformed year-on-year retail industry comparisons by
approximately 6 points during the quarter.(2) We
expect to gain momentum fueled by a focus on product assortment
expansion, design services and investment behind new store openings
in the back-half of fiscal year 2025 and beyond.
Additional Highlights from Q1
Building engaging showroom experiences remains a priority for
MillerKnoll. During the first quarter, we held successful client
engagement events in our Chicago
showrooms during Design Days. We continue to enhance our showrooms
to feature the full breadth of our collective of brands and
recently opened new MillerKnoll showrooms in London and New
York.
We also demonstrated our ongoing commitment to designing for the
future with new sustainable solutions, including the Eames Lounge
Chair and Ottoman in a bamboo-based leather alternative. We also
continued to deliver for our teams, offering programs to support
associates, and earning a Great Place to Work® certification and
"Best Place to Work for Disability Inclusion" status in the 2024
Disability Equality Index by Disability:IN®.
In support of our long-term growth plans, we evaluated the
composition of our board of directors given the retirement of two
directors since 2022. During the first quarter, we recruited three
new members with expertise in technology, architecture, design and
hospitality to augment the expertise of our current board.
(2) Estimate based on a comparison of
MillerKnoll North American Retail sales trends to a composite data
set comprised of information from the National Retail Federation,
the U.S. Census Bureau, and two national U.S. commercial banks for
the months of June, July and August 2024.
|
Second Quarter and Fiscal 2025 Outlook
We are maintaining our full year adjusted earnings guidance of
$2.20 per share, which equates to the
mid-point range we provided in June. This is supported by the
positive trends we are seeing in global contract demand, our
increased backlog position and expected macro-economic improvements
in the back half of this fiscal year.
As it relates to the second quarter of fiscal year 2025, we
expect net sales to range between $950
million to $990 million.
Adjusted diluted earnings in the second quarter are expected
between $0.51 - $0.57 per share.
This guidance takes into consideration a shift in the
holiday/cyber promotional period for our retail business. Last year
the full promotional period fell in the second quarter, while this
year it will be split between the second and third quarters.
Relative to last year's revenue pacing, we estimate this shift in
timing will move between $17 million
and $23 million of net sales from the
second quarter into the third quarter of this fiscal year. This is
an important factor to consider when comparing quarterly sales and
earnings estimates to our performance last fiscal year.
Webcast and Conference Call Information
The Company will host a conference call and webcast to discuss
the results of the first quarter of fiscal 2025 on Thursday,
September 19, 2024, at 5:00 PM
ET. To ensure participation, allow extra time to visit the
Company's website at
https://www.millerknoll.com/investor-relations/news-events/events-and-presentations
to download the streaming software necessary to participate. An
online archive of the webcast will also be available on the
Company's investor relations website. Additional links to materials
supporting the release will also be available at
https://www.millerknoll.com/investor-relations.
Financial highlights for the three months ended August 31, 2024 follow:
MillerKnoll,
Inc.
Condensed
Consolidated Statements of Operations
|
(Unaudited) (Dollars
in millions, except per share and common share data)
|
Three Months
Ended
|
August 31,
2024
|
|
September 2,
2023
|
Net sales
|
$ 861.5
|
100.0 %
|
|
$ 917.7
|
100.0 %
|
Cost of
sales
|
525.2
|
61.0 %
|
|
559.6
|
61.0 %
|
Gross margin
|
336.3
|
39.0 %
|
|
358.1
|
39.0 %
|
Operating
expenses
|
321.1
|
37.3 %
|
|
317.8
|
34.6 %
|
Operating
earnings
|
15.2
|
1.8 %
|
|
40.3
|
4.4 %
|
Other expenses,
net
|
16.9
|
2.0 %
|
|
19.2
|
2.1 %
|
(Loss) earnings before
income taxes and equity income
|
(1.7)
|
(0.2) %
|
|
21.1
|
2.3 %
|
Income tax (benefit)
expense
|
(1.1)
|
(0.1) %
|
|
5.1
|
0.6 %
|
Equity income, net of
tax
|
0.1
|
— %
|
|
0.1
|
— %
|
Net (loss)
earnings
|
(0.5)
|
(0.1) %
|
|
16.1
|
1.8 %
|
Net earnings (loss)
attributable to redeemable noncontrolling interests
|
0.7
|
0.1 %
|
|
(0.6)
|
(0.1) %
|
Net (loss) earnings
attributable to MillerKnoll, Inc.
|
$
(1.2)
|
(0.1) %
|
|
$
16.7
|
1.8 %
|
|
|
|
|
|
|
Amounts per common
share attributable to MillerKnoll, Inc.
|
(Loss) earnings per
share - basic
|
($0.02)
|
|
$0.22
|
Weighted average basic
common shares
|
70,206,373
|
|
75,327,544
|
(Loss) earnings per
share - diluted
|
($0.02)
|
|
$0.22
|
Weighted average
diluted common shares
|
70,206,373
|
|
75,707,536
|
|
MillerKnoll,
Inc.
Condensed
Consolidated Statements of Cash Flows
|
|
|
Three Months
Ended
|
(Unaudited) (Dollars
in millions)
|
August 31,
2024
|
|
September 2,
2023
|
Cash provided by (used
in):
|
|
|
|
Operating
activities
|
$
21.1
|
|
$
130.9
|
Investing
activities
|
(22.3)
|
|
(26.3)
|
Financing
activities
|
(20.3)
|
|
(111.1)
|
Effect of exchange rate
changes
|
0.8
|
|
0.5
|
Net change in cash
and cash equivalents
|
(20.7)
|
|
(6.0)
|
Cash and cash
equivalents, beginning of period
|
230.4
|
|
223.5
|
Cash and cash
equivalents, end of period
|
$
209.7
|
|
$
217.5
|
|
MillerKnoll,
Inc.
Condensed
Consolidated Balance Sheets
|
|
(Unaudited) (Dollars
in millions)
|
August 31,
2024
|
|
June 1, 2024
|
ASSETS
|
|
|
|
Current
Assets:
|
|
|
|
Cash and cash
equivalents
|
$
209.7
|
|
$
230.4
|
Accounts receivable,
net
|
277.3
|
|
308.3
|
Unbilled accounts
receivable
|
42.3
|
|
22.2
|
Inventories,
net
|
440.5
|
|
428.6
|
Prepaid expenses and
other
|
102.0
|
|
80.1
|
Total current
assets
|
1,071.8
|
|
1,069.6
|
Net property and
equipment
|
490.1
|
|
492.0
|
Right of use
assets
|
372.2
|
|
375.6
|
Other assets
|
2,085.0
|
|
2,106.4
|
Total
Assets
|
$
4,019.1
|
|
$
4,043.6
|
|
|
|
|
LIABILITIES, REDEEMABLE
NONCONTROLLING INTERESTS &
STOCKHOLDERS' EQUITY
|
|
|
|
Current
Liabilities:
|
|
|
|
Accounts
payable
|
$
236.1
|
|
$
241.4
|
Short-term borrowings
and current portion of long-term debt
|
45.9
|
|
43.5
|
Short-term lease
liability
|
73.1
|
|
67.2
|
Accrued
liabilities
|
320.6
|
|
345.6
|
Total current
liabilities
|
675.7
|
|
697.7
|
Long-term
debt
|
1,324.0
|
|
1,291.7
|
Lease
liabilities
|
375.1
|
|
360.4
|
Other
liabilities
|
235.2
|
|
234.8
|
Total
Liabilities
|
2,610.0
|
|
2,584.6
|
Redeemable
Noncontrolling Interests
|
76.6
|
|
73.9
|
Stockholders'
Equity
|
1,332.5
|
|
1,385.1
|
Total Liabilities,
Redeemable Noncontrolling Interests and Stockholders'
Equity
|
$
4,019.1
|
|
$
4,043.6
|
|
Non-GAAP Financial Measures and Other Supplemental
Data
This presentation contains non-GAAP financial measures that are
not in accordance with, nor an alternative to, generally accepted
accounting principles (GAAP) and may be different from non-GAAP
measures presented by other companies. These non-GAAP financial
measures are not measurements of our financial performance under
GAAP and should not be considered an alternative to the related
GAAP measurement. These non-GAAP measures have limitations as
analytical tools and should not be considered in isolation or as a
substitute for analysis of our results as reported under GAAP. Our
presentation of non-GAAP measures should not be construed as an
indication that our future results will be unaffected by unusual or
infrequent items. We compensate for these limitations by providing
equal prominence of our GAAP results. Reconciliations of these
non-GAAP measures to the most directly comparable financial
measures calculated and presented in accordance with GAAP are
provided in the financial tables included within this presentation.
The Company believes these non-GAAP measures are useful for
investors as they provide financial information on a more
comparative basis for the periods presented.
The non-GAAP financial measures referenced within this
presentation include: Adjusted Effective Tax Rate, Adjusted
Operating Earnings (Loss), Adjusted Operating Margin, Adjusted
Earnings per Share, Adjusted Gross Margin, Adjusted Operating
Expenses, Adjusted Bank Covenant EBITDA, and Organic Growth
(Decline).
Adjusted Effective Tax Rate refers to the projected full-year
GAAP tax rate, adjusted to exclude certain unusual or infrequent
events that are expected to significantly impact that rate as well
as impacts related to enactments of comprehensive tax law
changes.
Adjusted Operating Earnings (Loss) represents reported operating
earnings plus integration charges, amortization of Knoll purchased
intangibles, restructuring expenses, and Knoll pension plan
termination charges. These adjustments are described further
below.
Adjusted Operating Margin is calculated as adjusted operating
earnings (loss) divided by net sales.
Adjusted Earnings per Share represents reported diluted earnings
per share excluding the impact from amortization of Knoll purchased
intangibles, integration charges, restructuring expenses, Knoll
pension plan termination charges and the related tax effect of
these adjustments. These adjustments are described further
below.
Adjusted Gross Margin represents gross margin plus integration
charges. These adjustments are described further below.
Adjusted Operating Expenses represents reported operating
expenses excluding restructuring charges, integration charges,
amortization of Knoll purchased intangibles, and Knoll pension plan
termination charges. These adjustments are described further
below.
Adjusted Bank Covenant EBITDA is calculated by excluding
depreciation, amortization, interest expense, taxes from net
income, and certain other adjustments. Other adjustments include,
as applicable in the period, charges associated with business
restructuring actions, integration charges, impairment expenses,
non-cash stock-based compensation, future synergies, and other
items as described in our lending agreements.
Organic Growth (Decline) represents the change in sales and
orders, excluding currency translation effects and the impact of
the closure of the Hay eCommerce channel in North America.
The adjustments to arrive at these non-GAAP financial measures
are as follows:
Amortization of Knoll purchased
intangibles: Includes expenses associated with the amortization
of acquisition related intangibles acquired as part of the Knoll
acquisition. The revenue generated by the associated intangible
assets has not been excluded from the related non-GAAP financial
measure. We exclude the impact of the amortization of Knoll
purchased intangibles as such non-cash amounts were significantly
impacted by the size of the Knoll acquisition. Furthermore, we
believe that this adjustment enables better comparison of our
results as Amortization of Knoll Purchased Intangibles will not
recur in future periods once such intangible assets have been fully
amortized. Any future acquisitions may result in the amortization
of additional intangible assets. Although we exclude the
Amortization of Knoll Purchased Intangibles in these non-GAAP
measures, we believe that it is important for investors to
understand that such intangible assets were recorded as part of
purchase accounting and contribute to revenue generation.
Integration charges: Knoll
integration-related costs include severance, accelerated
stock-based compensation expenses, asset impairment charges
associated with lease and operations facility consolidation
activity, and expenses related to synergy realization efforts and
reorganization initiatives.
Restructuring charges: Includes
costs associated with actions involving targeted workforce
reductions.
Knoll pension plan termination charges:
Includes expenses incurred associated with the termination of the
Knoll pension plan.
Tax related items: We excluded the
income tax benefit/provision effect of the tax related items from
our non-GAAP measures because they are not associated with the tax
expense on our ongoing operating results.
Certain tables below summarize select financial information, for
the periods indicated, related to each of the Company's reportable
segments. The Americas Contract ("Americas") segment includes the
operations associated with the design, manufacture and sale of
furniture products directly or indirectly through an independent
dealership network for office, healthcare, and educational
environments throughout North and South
America. The International Contract and Specialty
("International & Specialty") segment includes the operations
associated with the design, manufacture and sale of furniture
products, indirectly or directly through an independent dealership
network in Europe, the
Middle East, Africa and Asia-Pacific as well as the global operations
of the Specialty brands, which include Holly Hunt, Spinneybeck, Maharam, Edelman, and
Knoll Textiles. The Global Retail ("Retail") segment includes
global operations associated with the sale of modern design
furnishings and accessories to third party retailers, as well as
direct to consumer sales through eCommerce, direct-mail catalogs,
and physical retail stores. Corporate costs represent unallocated
expenses related to general corporate functions, including, but not
limited to, certain legal, executive, corporate finance,
information technology, administrative and integration-related
costs.
A. Reconciliation of
Operating Earnings (Loss) to Adjusted Operating Earnings (Loss) by
Segment
|
|
|
Three Months
Ended
|
|
August 31,
2024
|
September 2,
2023
|
Americas
Contract
|
|
|
|
|
Net sales
|
$ 454.6
|
100.0 %
|
$ 490.4
|
100.0 %
|
Gross margin
|
154.1
|
33.9 %
|
174.8
|
35.6 %
|
Total operating
expenses
|
137.0
|
30.1 %
|
133.4
|
27.2 %
|
Operating
earnings
|
$
17.1
|
3.8 %
|
$
41.4
|
8.4 %
|
|
|
|
|
|
Adjustments
|
|
|
|
|
Restructuring
charges
|
—
|
— %
|
4.3
|
0.9 %
|
Integration
charges
|
22.5
|
4.9 %
|
3.1
|
0.6 %
|
Amortization of Knoll
purchased intangibles
|
3.2
|
0.7 %
|
3.2
|
0.7 %
|
Knoll pension plan
termination charges
|
0.5
|
0.1 %
|
—
|
— %
|
Adjusted operating
earnings
|
$
43.3
|
9.5 %
|
$
52.0
|
10.6 %
|
International
Contract & Specialty
|
|
|
|
|
Net sales
|
$ 213.5
|
100.0 %
|
$ 228.3
|
100.0 %
|
Gross margin
|
95.1
|
44.5 %
|
96.9
|
42.4 %
|
Total operating
expenses
|
85.8
|
40.2 %
|
85.5
|
37.5 %
|
Operating
earnings
|
$
9.3
|
4.4 %
|
$
11.4
|
5.0 %
|
|
|
|
|
|
Adjustments
|
|
|
|
|
Restructuring
charges
|
—
|
— %
|
0.7
|
0.3 %
|
Integration
charges
|
5.5
|
2.6 %
|
0.7
|
0.3 %
|
Amortization of Knoll
purchased intangibles
|
2.0
|
0.9 %
|
2.1
|
0.9 %
|
Adjusted operating
earnings
|
$
16.8
|
7.9 %
|
$
14.9
|
6.5 %
|
|
|
|
|
|
Global
Retail
|
|
|
|
|
Net sales
|
$ 193.4
|
100.0 %
|
$ 199.0
|
100.0 %
|
Gross margin
|
87.1
|
45.0 %
|
86.4
|
43.4 %
|
Total operating
expenses
|
82.6
|
42.7 %
|
84.2
|
42.3 %
|
Operating
earnings
|
$
4.5
|
2.3 %
|
$
2.2
|
1.1 %
|
|
|
|
|
|
Adjustments
|
|
|
|
|
Restructuring
charges
|
—
|
— %
|
0.2
|
0.1 %
|
Integration
charges
|
0.3
|
0.2 %
|
—
|
— %
|
Amortization of Knoll
purchased intangibles
|
0.7
|
0.4 %
|
0.7
|
0.4 %
|
Adjusted operating
earnings
|
$
5.5
|
2.8 %
|
$
3.1
|
1.6 %
|
|
|
|
|
|
Corporate
|
|
|
|
|
Operating
expenses
|
$ 15.7
|
— %
|
$ 14.7
|
— %
|
Operating
(loss)
|
$ (15.7)
|
— %
|
$ (14.7)
|
— %
|
|
|
|
|
|
Adjustments
|
|
|
|
|
Integration
charges
|
—
|
— %
|
0.1
|
— %
|
Adjusted operating
(loss)
|
$ (15.7)
|
— %
|
$ (14.6)
|
— %
|
|
|
|
|
|
MillerKnoll,
Inc.
|
|
|
|
|
Net sales
|
$ 861.5
|
100.0 %
|
$ 917.7
|
100.0 %
|
Gross margin
|
336.3
|
39.0 %
|
358.1
|
39.0 %
|
Total operating
expenses
|
321.1
|
37.3 %
|
317.8
|
34.6 %
|
Operating
earnings
|
$
15.2
|
1.8 %
|
$
40.3
|
4.4 %
|
|
|
|
|
|
Adjustments
|
|
|
|
|
Restructuring
charges
|
—
|
— %
|
5.2
|
0.6 %
|
Integration
charges
|
28.3
|
3.3 %
|
3.9
|
0.4 %
|
Amortization of Knoll
purchased intangibles
|
5.9
|
0.7 %
|
6.0
|
0.7 %
|
Knoll pension plan
termination charges
|
0.5
|
0.1 %
|
—
|
— %
|
Adjusted operating
earnings
|
$
49.9
|
5.8 %
|
$
55.4
|
6.0 %
|
B. Reconciliation of
(Loss) Earnings per Share to Adjusted Earnings per
Share
|
|
|
Three Months
Ended
|
|
August 31,
2024
|
September 2,
2023
|
(Loss) earnings per
share - diluted
|
$
(0.02)
|
$
0.22
|
|
|
|
Add: Amortization of
Knoll purchased intangibles
|
0.08
|
0.08
|
Add: Integration
charges
|
0.40
|
0.07
|
Add: Restructuring
charges
|
—
|
0.05
|
Add: Knoll pension plan
termination charges
|
0.01
|
—
|
Tax impact on
adjustments
|
(0.11)
|
(0.05)
|
Adjusted earnings
per share - diluted
|
$
0.36
|
$
0.37
|
Weighted average shares
outstanding (used for calculating adjusted earnings per share) –
diluted
|
70,206,373
|
75,707,536
|
C. Reconciliation of
Gross Margin to Adjusted Gross Margin
|
|
|
Three Months
Ended
|
|
August 31,
2024
|
September 2,
2023
|
Gross margin
|
$ 336.3
|
39.0 %
|
$ 358.1
|
39.0 %
|
Integration
charges
|
0.5
|
0.1 %
|
—
|
— %
|
Adjusted gross
margin
|
$ 336.8
|
39.1 %
|
$ 358.1
|
39.0 %
|
D. Reconciliation of
Operating Expenses to Adjusted Operating Expenses
|
|
|
Three Months
Ended
|
|
August 31,
2024
|
September 2,
2023
|
Operating
expenses
|
$ 321.1
|
37.3 %
|
$ 317.8
|
34.6 %
|
Restructuring
charges
|
—
|
— %
|
5.2
|
0.6 %
|
Integration
charges
|
27.8
|
3.2 %
|
3.9
|
0.4 %
|
Amortization of Knoll
purchased intangibles
|
5.9
|
0.7 %
|
6.0
|
0.7 %
|
Knoll pension plan
termination charges
|
0.5
|
0.1 %
|
—
|
— %
|
Adjusted operating
expenses
|
$ 286.9
|
33.3 %
|
$ 302.7
|
33.0 %
|
E. Reconciliation of
Net Earnings to Adjusted Bank Covenant EBITDA and Adjusted Bank
Covenant EBITDA Ratio (provided
on a trailing twelve month basis)
|
|
|
August 31,
2024
|
Net earnings
|
$
64.3
|
Income tax
expense
|
8.5
|
Depreciation
expense
|
115.2
|
Amortization
expense
|
37.2
|
Interest
expense
|
76.8
|
Other
adjustments(*)
|
110.5
|
Adjusted bank
covenant EBITDA
|
$
412.5
|
Total debt, less cash,
end of trailing period (includes outstanding LC's)
|
$
1,170.7
|
Net debt to adjusted
bank covenant EBITDA ratio
|
2.84
|
*Items indicated
represent Non-GAAP measurements; see the reconciliations of
Non-GAAP financial measures and
related explanations above.
|
F. Organic Sales
Growth by Segment
|
|
|
Three Months
Ended
|
|
August 31,
2024
|
|
Americas
Contract
|
International
Contract & Specialty
|
Global
Retail
|
Total
|
Net sales, as
reported
|
$
454.6
|
$
213.5
|
$
193.4
|
$
861.5
|
% change from
PY
|
(7.3) %
|
(6.5) %
|
(2.8) %
|
(6.1) %
|
|
|
|
|
|
Adjustments
|
|
|
|
|
Currency translation
effects (1)
|
1.4
|
0.5
|
0.9
|
2.8
|
Net sales,
organic
|
$
456.0
|
$
214.0
|
$
194.3
|
$
864.3
|
% change from
PY
|
(7.0) %
|
(6.3) %
|
0.4 %
|
(5.3) %
|
|
|
|
|
|
|
Three Months
Ended
|
|
September 2,
2023
|
|
Americas
Contract
|
International
Contract & Specialty
|
Global
Retail
|
Total
|
Net sales, as
reported
|
$
490.4
|
$
228.3
|
$
199.0
|
$
917.7
|
|
|
|
|
|
Adjustments
|
|
|
|
|
HAY
eCommerce
|
—
|
—
|
(5.5)
|
(5.5)
|
Net sales,
organic
|
$
490.4
|
$
228.3
|
$
193.5
|
$
912.2
|
(1) Currency
translation effects represent the estimated net impact of
translating current period sales and orders using the average
exchange rates applicable
to the comparable prior year period.
|
G. Organic Order
Growth by Segment
|
|
|
Three Months
Ended
|
|
August 31,
2024
|
|
Americas
Contract
|
International
Contract & Specialty
|
Global
Retail
|
Total
|
Orders, as
reported
|
$
512.7
|
$
234.1
|
$
189.1
|
$
935.9
|
% change from
PY
|
5.2 %
|
2.7 %
|
(4.7) %
|
2.4 %
|
|
|
|
|
|
Adjustments
|
|
|
|
|
Currency translation
effects (1)
|
2.4
|
0.9
|
1.2
|
4.5
|
Orders,
organic
|
$
515.1
|
$
235.0
|
$
190.3
|
$
940.4
|
% change from
PY
|
5.7 %
|
3.1 %
|
(1.6) %
|
3.5 %
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
September 2,
2023
|
|
Americas
Contract
|
International
Contract & Specialty
|
Global
Retail
|
Total
|
Orders, as
reported
|
$
487.3
|
$
227.9
|
$
198.5
|
$
913.7
|
|
|
|
|
|
Adjustments
|
|
|
|
|
HAY
eCommerce
|
—
|
—
|
(5.1)
|
(5.1)
|
Orders,
organic
|
$
487.3
|
$
227.9
|
$
193.4
|
$
908.6
|
(1) Currency
translation effects represent the estimated net impact of
translating current period sales and orders using the average
exchange rates applicable to
the comparable prior year period.
|
H. Reconciliation of
Effective Tax Rate to Adjusted Effective Tax Rate
|
|
|
Three Months
Ended
|
|
August 31,
2024
|
September 2,
2023
|
Income tax (benefit)
expense, as reported (GAAP)
|
$
(1.1)
|
$
5.1
|
Effective Tax
Rate
|
66.2 %
|
24.4 %
|
|
|
|
Adjustments
|
|
|
Restructuring
charges
|
—
|
1.0
|
Integration
charges
|
6.7
|
1.3
|
Amortization of Knoll
purchased intangibles
|
1.4
|
1.5
|
Knoll pension plan
termination charges
|
0.1
|
—
|
Income tax (benefit)
expense, adjusted
|
7.1
|
8.9
|
|
|
|
Adjusted Effective Tax
Rate
|
21.5 %
|
24.6 %
|
I. Consolidated
MillerKnoll Backlog
|
|
|
Q1 FY2025
|
MillerKnoll
backlog
|
$758.0
|
|
J. Sales and
Earnings Guidance - Upcoming Quarter
|
|
|
Company
Guidance
|
|
Q2 FY2025
|
Net sales
|
$950 million to $990
million
|
Gross margin
%
|
38.5% to
39.5%
|
Operating
expenses
|
$305 million to $315
million
|
Interest and other
expense, net
|
$17.3 million to $18.3
million
|
Effective tax
rate
|
20.5% to
22.5%
|
Adjusted earnings per
share - diluted
|
$0.51 -
$0.57
|
About MillerKnoll
MillerKnoll is a collective of
dynamic brands that comes together to design the world we live in.
MillerKnoll brand portfolio includes Herman
Miller, Knoll, Colebrook Bosson Saunders, DatesWeiser,
Design Within Reach, Edelman, Geiger, HAY, Holly Hunt, Knoll Textiles, Maharam, Muuto,
NaughtOne, and Spinneybeck|FilzFelt. MillerKnoll is an unparalleled
platform that redefines modern for the 21st century by
building a more sustainable, equitable and beautiful future for
all.
Forward-Looking Statements
This communication includes
forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933 and Section 21E of the Securities Exchange
Act of 1934. Forward-looking statements relate to future events and
anticipated results of operations, business strategies, the
anticipated benefits of our acquisition of Knoll, the anticipated
impact of the Knoll acquisition on the combined Company's business
and future financial and operating results, the expected amount and
timing of synergies from the Knoll acquisition, and other aspects
of our operations or operating results. These forward-looking
statements generally can be identified by phrases such as "will,"
"expects," "anticipates," "foresees," "forecasts," "estimates" or
other words or phrases of similar import. It is uncertain whether
any of the events anticipated by the forward-looking statements
will transpire or occur, or if any of them do, what impact they
will have on the results of operations and financial condition of
MillerKnoll or the price of MillerKnoll's stock. These
forward-looking statements involve certain risks and uncertainties,
many of which are beyond MillerKnoll's control, that could cause
actual results to differ materially from those indicated in such
forward-looking statements, including but not limited to: general
economic conditions; the impact of any government policies and
actions to protect the health and safety of individuals or to
maintain the functioning of national or global economies, and the
Company's response to any such policies and actions; the impact of
public health crises, such as pandemics and epidemics; risks
related to the additional debt incurred in connection with the
Knoll acquisition; MillerKnoll's ability to comply with its debt
covenants and obligations; the risk that the anticipated benefits
of the Knoll acquisition will be more costly to realize than
expected; the effect of the Knoll acquisition on the ability of
MillerKnoll to retain and hire key personnel and maintain
relationships with customers, suppliers and others with whom
MillerKnoll does business, or on MillerKnoll's operating results
and business generally; the ability to successfully integrate
Knoll's operations; the ability of MillerKnoll to implement its
plans, forecasts and other expectations with respect to
MillerKnoll's business after the completion of the Knoll
acquisition and realize expected synergies; business disruption
following the Knoll acquisition; the availability and pricing of
raw materials; the financial strength of our dealers and the
financial strength of our customers; the success of
newly-introduced products; the pace and level of government
procurement; and the outcome of pending litigation or governmental
audits or investigations. For additional information about other
factors that could cause actual results to differ materially from
those described in the forward-looking statements, please refer to
MillerKnoll's periodic reports and other filings with the SEC,
including the risk factors identified in MillerKnoll's most recent
Quarterly Reports on Form 10-Q and Annual Reports on Form 10-K. The
forward-looking statements included in this communication are made
only as of the date hereof. MillerKnoll does not undertake any
obligation to update any forward-looking statements to reflect
subsequent events or circumstances, except as required by law.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/millerknoll-inc-reports-first-quarter-fiscal-2025-results-302253568.html
SOURCE MillerKnoll