Virginia
|
54-0251350
|
(State or other jurisdiction of incorporation or organization)
|
(IRS employer identification no.)
|
Large accelerated Filer ☐
|
Accelerated filer ☒
|
Non-accelerated Filer ☐ (Do not check if a smaller reporting company)
|
Smaller reporting company ☐
|
Emerging growth company ☐
|
|
Common stock, no par value
|
11,762,409
|
(Class of common stock)
|
(Number of shares)
|
PART I. FINANCIAL INFORMATION
|
|
|
|
|
|
Item 1.
|
3
|
|
|
|
|
Item 2.
|
20
|
|
|
|
|
Item 3.
|
35
|
|
|
|
|
Item 4.
|
36
|
|
|
|
|
PART II. OTHER INFORMATION
|
|
|
|
|
|
Item 1A.
|
Risk Factors | 37 |
Item 6.
|
38
|
|
|
|
|
39
|
HOOKER FURNITURE CORPORATION AND SUBSIDIARIES
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||||||
(In thousands)
|
||||||||
As of
|
October 29,
|
January 29,
|
||||||
2017
|
2017
|
|||||||
(unaudited)
|
||||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
32,357
|
$
|
39,792
|
||||
Trade accounts receivable, net
|
79,850
|
92,578
|
||||||
Inventories
|
83,550
|
75,303
|
||||||
Income Tax Recoverable
|
954
|
-
|
||||||
Prepaid expenses and other current assets
|
5,220
|
4,244
|
||||||
Total current assets
|
201,931
|
211,917
|
||||||
Property, plant and equipment, net
|
30,846
|
25,803
|
||||||
Cash surrender value of life insurance policies
|
23,322
|
22,366
|
||||||
Deferred taxes
|
5,512
|
7,264
|
||||||
Intangible assets, net
|
37,825
|
25,923
|
||||||
Goodwill
|
40,832
|
23,187
|
||||||
Other assets
|
2,249
|
2,236
|
||||||
Total non-current assets
|
140,586
|
106,779
|
||||||
Total assets
|
$
|
342,517
|
$
|
318,696
|
||||
Liabilities and Shareholders’ Equity
|
||||||||
Current liabilities
|
||||||||
Current portion of term loan
|
$
|
7,526
|
$
|
5,817
|
||||
Trade accounts payable
|
33,748
|
36,552
|
||||||
Accrued salaries, wages and benefits
|
8,373
|
8,394
|
||||||
Income tax accrual
|
-
|
4,323
|
||||||
Customer deposits
|
4,290
|
5,605
|
||||||
Other accrued expenses
|
3,338
|
3,369
|
||||||
Total current liabilities
|
57,275
|
64,060
|
||||||
Long term debt
|
47,660
|
41,772
|
||||||
Deferred compensation
|
11,043
|
10,849
|
||||||
Pension plan
|
3,017
|
3,499
|
||||||
Other long-term liabilities
|
852
|
589
|
||||||
Total long-term liabilities
|
62,572
|
56,709
|
||||||
Total liabilities
|
119,847
|
120,769
|
||||||
Shareholders’ equity
|
||||||||
Common stock, no par value, 20,000 shares authorized,
11,762 and 11,563 shares issued and outstanding on each date
|
48,910
|
39,753
|
||||||
Retained earnings
|
173,245
|
157,688
|
||||||
Accumulated other comprehensive income
|
515
|
486
|
||||||
Total shareholders’ equity
|
222,670
|
197,927
|
||||||
Total liabilities and shareholders’ equity
|
$
|
342,517
|
$
|
318,696
|
Thirteen Weeks Ended
|
Thirty-Nine Weeks Ended
|
|||||||||||||||
October 29,
|
October 30,
|
October 29,
|
October 30,
|
|||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Net sales
|
$
|
157,934
|
$
|
145,298
|
$
|
445,114
|
$
|
403,292
|
||||||||
Cost of sales
|
123,656
|
114,372
|
349,576
|
317,289
|
||||||||||||
Gross profit
|
34,278
|
30,926
|
95,538
|
86,003
|
||||||||||||
Selling and administrative expenses
|
22,449
|
20,653
|
64,139
|
61,038
|
||||||||||||
Intangible asset amortization
|
624
|
334
|
1,291
|
2,801
|
||||||||||||
Operating income
|
11,205
|
9,939
|
30,108
|
22,164
|
||||||||||||
Other income, net
|
330
|
218
|
1,052
|
636
|
||||||||||||
Interest expense, net
|
327
|
245
|
860
|
755
|
||||||||||||
Income before income taxes
|
11,208
|
9,912
|
30,300
|
22,045
|
||||||||||||
Income tax expense
|
4,006
|
3,453
|
10,574
|
7,737
|
||||||||||||
Net income
|
$
|
7,202
|
$
|
6,459
|
$
|
19,726
|
$
|
14,308
|
||||||||
Earnings per share
|
||||||||||||||||
Basic
|
$
|
0.62
|
$
|
0.56
|
$
|
1.70
|
$
|
1.24
|
||||||||
Diluted
|
$
|
0.61
|
$
|
0.56
|
$
|
1.69
|
$
|
1.23
|
||||||||
Weighted average shares outstanding:
|
||||||||||||||||
Basic
|
11,679
|
11,537
|
11,596
|
11,528
|
||||||||||||
Diluted
|
11,700
|
11,559
|
11,626
|
11,556
|
||||||||||||
Cash dividends declared per share
|
$
|
0.12
|
$
|
0.10
|
$
|
0.36
|
$
|
0.30
|
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
|
||||||||||||||||
(In thousands)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Thirteen Weeks Ended
|
Thirty-Nine Weeks Ended
|
|||||||||||||||
October 29,
|
October 30,
|
October 29,
|
October 30,
|
|||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Net Income
|
$
|
7,202
|
$
|
6,459
|
$
|
19,726
|
$
|
14,308
|
||||||||
Other comprehensive income (loss):
|
||||||||||||||||
Amortization of actuarial loss (gain)
|
15
|
(18
|
)
|
46
|
(53
|
)
|
||||||||||
Income tax effect on amortization
|
(5
|
)
|
7
|
(17
|
)
|
19
|
||||||||||
Adjustments to net periodic benefit cost
|
10
|
(11
|
)
|
29
|
(34
|
)
|
||||||||||
Total comprehensive Income
|
$
|
7,212
|
$
|
6,448
|
$
|
19,755
|
$
|
14,274
|
Thirty-Nine Weeks Ended
|
||||||||
October 29,
|
October 30,
|
|||||||
2017
|
2016
|
|||||||
Operating Activities:
|
||||||||
Net income
|
$
|
19,726
|
$
|
14,308
|
||||
Adjustments to reconcile net income to net cash
provided by operating activities: |
||||||||
Depreciation and amortization
|
4,399
|
6,340
|
||||||
Gain on disposal of assets
|
(37
|
)
|
(60
|
)
|
||||
Deferred income tax expense (benefit)
|
1,735
|
(1,767
|
)
|
|||||
Noncash restricted stock and performance awards
|
1,175
|
927
|
||||||
Provision for doubtful accounts
|
125
|
(168
|
)
|
|||||
Gain on life insurance policies
|
(453
|
)
|
(665
|
)
|
||||
Changes in assets and liabilities:
|
||||||||
Trade accounts receivable
|
16,179
|
(105
|
)
|
|||||
Income tax recoverable
|
(954
|
)
|
-
|
|||||
Inventories
|
(5,867
|
)
|
6,597
|
|||||
Prepaid expenses and other current assets
|
(836
|
)
|
(306
|
)
|
||||
Trade accounts payable
|
(3,529
|
)
|
(319
|
)
|
||||
Accrued salaries, wages, and benefits
|
(539
|
)
|
(332
|
)
|
||||
Accrued income taxes
|
(4,323
|
)
|
1,142
|
|||||
Customer deposits
|
(1,314
|
) |
4,485
|
|||||
Other accrued expenses
|
(254
|
)
|
2,409
|
|||||
Deferred compensation
|
(435
|
)
|
(1,265
|
)
|
||||
Other long-term liabilities
|
267
|
44
|
||||||
Net cash provided by operating activities
|
$
|
25,065
|
$
|
31,265
|
||||
Investing Activities:
|
||||||||
Acquisitions
|
$
|
(32,650
|
)
|
$
|
(86,062
|
)
|
||
Purchases of property and equipment
|
(2,708
|
)
|
(1,905
|
)
|
||||
Proceeds received on notes from sale of assets
|
98
|
116
|
||||||
Proceeds received on life insurance policies
|
-
|
908
|
||||||
Premiums paid on life insurance policies
|
(639
|
)
|
(682
|
)
|
||||
Net cash used in investing activities
|
(35,899
|
)
|
(87,625
|
)
|
||||
Financing Activities:
|
||||||||
Proceeds from long-term debt
|
$
|
12,000
|
$
|
60,000
|
||||
Payments for long-term debt
|
(4,393
|
)
|
(10,825
|
)
|
||||
Debt issuance cost
|
(39
|
)
|
(165
|
)
|
||||
Cash dividends paid
|
(4,169
|
)
|
(3,466
|
)
|
||||
Net cash provided by financing activities
|
3,399
|
45,544
|
||||||
Net decrease in cash and cash equivalents
|
(7,435
|
)
|
(10,816
|
)
|
||||
Cash and cash equivalents - beginning of year
|
39,792
|
53,922
|
||||||
Cash and cash equivalents - end of quarter
|
$
|
32,357
|
$
|
43,106
|
||||
Supplemental disclosure of cash flow information:
|
||||||||
Cash paid for income taxes
|
$
|
14,103
|
$
|
8,360
|
||||
Cash paid for interest, net
|
754
|
547
|
||||||
Non-cash transactions:
|
||||||||
Acquisition cost paid in common stock
|
$
|
8,396
|
$
|
20,267
|
||||
Increase in property and equipment through accrued purchases
|
26
|
22
|
1. |
Preparation of Interim Financial Statements
|
§
|
the 2018 fiscal year and comparable terminology mean the fiscal year that began January 30, 2017 and will end January 28, 2018; and
|
§
|
the 2017 fiscal year and comparable terminology mean the fiscal year that began February 1, 2016 and ended January 29, 2017.
|
2. |
Acquisition
|
Fair value estimates of assets acquired and liabilities assumed
|
||||
Purchase price consideration
|
||||
Cash paid for assets acquired, including working capital adjustment
|
$
|
32,650
|
||
Value of shares issued for assets acquired
|
8,000
|
|||
Fair value adjustment to shares issued for assets acquired*
|
396
|
|||
Total purchase price
|
$
|
41,046
|
||
Accounts receivable
|
$
|
3,576
|
||
Inventory
|
2,380
|
|||
Prepaid expenses and other current assets
|
52
|
|||
Property and equipment
|
5,418
|
|||
Intangible assets
|
13,193
|
|||
Goodwill
|
17,645
|
|||
Accounts payable
|
(699
|
)
|
||
Accrued expenses
|
(519
|
)
|
||
Total purchase price
|
$
|
41,046
|
§
|
Shenandoah customer relationships, which are definite-lived intangible assets with an aggregate fair value of $12.1 million. The customer relationships are amortizable and will be amortized over a period of thirteen years;
|
§
|
The Shenandoah tradename, an indefinite lived intangible asset with a fair value of $645,000. The tradename is not subject to amortization, but will be evaluated annually, and as circumstances dictate, for impairment; and
|
§
|
Shenandoah’s order backlog which is a definite-lived intangible asset with an aggregate fair value of $479,000 that we will amortize over four months, with most of the expense recognized in the fiscal 2018 fourth quarter.
|
13 Weeks Ended
|
39 Weeks Ended
|
|||||||
October 30, 2016
|
October 30, 2016
|
|||||||
(Pro forma)
|
(Pro forma)
|
|||||||
Net Sales
|
$
|
156,570
|
$
|
434,921
|
||||
Net Income
|
$
|
7,268
|
$
|
16,257
|
||||
Basic EPS
|
$
|
0.63
|
$
|
1.41
|
||||
Diluted EPS
|
$
|
0.62
|
$
|
1.39
|
|
Pro Forma - Unaudited
|
|||||||
|
13 Weeks Ended
|
39 Weeks Ended
|
||||||
|
October 29, 2017
|
October 29, 2017
|
||||||
|
(Pro forma)
|
(Pro forma)
|
||||||
Net Sales
|
$
|
165,777
|
$
|
474,610
|
||||
Net Income
|
$
|
9,218
|
$
|
24,223
|
||||
Basic EPS
|
$
|
0.79
|
$
|
2.09
|
||||
Diluted EPS
|
$
|
0.78
|
$
|
2.06
|
Common Stock
|
||||||||
Shares
|
Amount
|
|||||||
Outstanding shares January 29, 2017
|
11,563
|
$
|
39,753
|
|||||
Shares issued for Acquisition
|
176
|
8,396
|
||||||
Restricted share grants
|
23
|
431
|
||||||
Restricted stock compensation costs
|
-
|
330
|
||||||
Outstanding shares October 29, 2017
|
11,762
|
$
|
48,910
|
October 29,
|
January 29,
|
|||||||
2017
|
2017
|
|||||||
Trade accounts receivable
|
$
|
86,409
|
$
|
99,378
|
||||
Receivable from factor
|
-
|
6
|
||||||
Other accounts receivable allowances
|
(5,630
|
)
|
(6,298
|
)
|
||||
Allowance for doubtful accounts
|
(929
|
)
|
(508
|
)
|
||||
Accounts receivable
|
$
|
79,850
|
$
|
92,578
|
5. |
Inventories
|
October 29,
|
January 29,
|
|||||||
2017
|
2017
|
|||||||
Finished furniture
|
$
|
91,624
|
$
|
85,520
|
||||
Furniture in process
|
1,338
|
735
|
||||||
Materials and supplies
|
9,444
|
7,536
|
||||||
Inventories at FIFO
|
102,406
|
93,791
|
||||||
Reduction to LIFO basis
|
(18,856
|
)
|
(18,488
|
)
|
||||
Inventories
|
$
|
83,550
|
$
|
75,303
|
Depreciable Lives
|
October 29,
|
January 29,
|
|||||||||
(In years)
|
2017
|
2017
|
|||||||||
Buildings and land improvements
|
15 - 30
|
$
|
24,073
|
$
|
23,392
|
||||||
Computer software and hardware
|
3 - 10
|
18,181
|
17,308
|
||||||||
Machinery and equipment
|
10
|
8,448
|
5,031
|
||||||||
Leasehold improvements
|
Term of lease
|
9,470
|
7,104
|
||||||||
Furniture and fixtures
|
3 - 8
|
2,181
|
1,903
|
||||||||
Other
|
5
|
660
|
562
|
||||||||
Total depreciable property at cost
|
63,013
|
55,300
|
|||||||||
Less accumulated depreciation
|
34,160
|
31,167
|
|||||||||
Total depreciable property, net
|
28,853
|
24,133
|
|||||||||
Land
|
1,067
|
1,067
|
|||||||||
Construction-in-progress
|
926
|
603
|
|||||||||
Property, plant and equipment, net
|
$
|
30,846
|
$
|
25,803
|
Fair value at October 29, 2017
|
Fair value at January 29, 2017
|
|||||||||||||||||||||||||||||||
Description
|
Level 1
|
Level 2
|
Level 3
|
Total
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||||||||||||||
Assets measured at fair value
|
||||||||||||||||||||||||||||||||
Company-owned life insurance
|
$
|
-
|
$
|
23,322
|
$
|
-
|
$
|
23,322
|
$
|
-
|
$
|
22,366
|
$
|
-
|
$
|
22,366
|
||||||||||||||||
Pension plan assets*
|
13,881
|
-
|
-
|
13,881
|
13,881
|
-
|
-
|
13,881
|
October 29,
|
January 29,
|
||||||||
|
Segment
|
2017
|
2017
|
||||||
Non-amortizable Intangible Assets
|
|||||||||
Goodwill
|
Home Meridian
|
$
|
23,187
|
$
|
23,187
|
||||
Goodwill
|
Upholstery
|
$
|
17,645
|
-
|
|||||
Trademarks and trade names - Home Meridian
|
Home Meridian
|
11,400
|
11,400
|
||||||
Trademarks and trade names - Bradington-Young
|
Upholstery
|
861
|
861
|
||||||
Trademarks and trade names - Shenandoah
|
Upholstery
|
645
|
-
|
||||||
Trademarks and trade names - Sam Moore
|
Upholstery
|
396
|
396
|
||||||
Total non-amortizable assets
|
$
|
54,134
|
$
|
35,844
|
Fiscal Year
|
Amount
|
|||
Remainder of 2018
|
$
|
833
|
||
2019
|
2,263
|
|||
2020
|
2,263
|
|||
2021
|
2,263
|
|||
2022
|
2,263
|
|||
Thereafter
|
14,640
|
|||
$
|
24,525
|
·
|
Maintain a ratio of funded debt to EBITDA not exceeding:
|
o
|
2.50:1.0 through August 31, 2018;
|
o
|
2.25:1.0 through August 31, 2019; and
|
o
|
2.00:1.00 thereafter.
|
·
|
A basic fixed charge coverage ratio of at least 1.25:1.00; and
|
·
|
Limit capital expenditures to no more than $15.0 million during any fiscal year with expenditures to acquire fixed assets pursuant to the Acquisition being excluded for the fiscal year in which the Acquisition occurs.
|
§
|
the Pulaski Furniture Corporation Supplemental Executive Retirement Plan (“SERP”) for certain former executives. The SERP is an unfunded plan and all benefits are paid solely out of our general assets; and
|
§
|
the Pulaski Furniture Corporation Pension Plan (“Pension Plan”) for former Pulaski Furniture Corporation employees.
|
Thirteen Weeks Ended
|
Thirty-Nine Weeks Ended
|
|||||||||||||||
October 29,
|
October 30,
|
October 29,
|
October 30,
|
|||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Net periodic benefit costs
|
||||||||||||||||
Service cost
|
76
|
94
|
228
|
282
|
||||||||||||
Interest cost
|
280
|
295
|
839
|
885
|
||||||||||||
Actuarial loss (gain)
|
15
|
(18
|
)
|
45
|
(54
|
)
|
||||||||||
Expected return on pension plan assets
|
(234
|
)
|
(197
|
)
|
(700
|
)
|
(591
|
)
|
||||||||
Expected administrative expenses
|
70
|
70
|
210
|
210
|
||||||||||||
Consolidated net periodic benefit costs
|
$
|
207
|
$
|
244
|
$
|
622
|
$
|
732
|
October 29,
|
January 29,
|
|||||||
2017
|
2017
|
|||||||
Restricted shares
|
16
|
26
|
||||||
Restricted stock units
|
19
|
20
|
||||||
35
|
46
|
Thirteen Weeks Ended
|
Thirty-Nine Weeks Ended
|
|||||||||||||||
October 29,
|
October 30,
|
October 29,
|
October 30,
|
|||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Net income
|
$
|
7,202
|
$
|
6,459
|
$
|
19,726
|
$
|
14,308
|
||||||||
Less: Unvested participating restricted stock dividends
|
2
|
3
|
8
|
8
|
||||||||||||
Net earnings allocated to unvested participating restricted stock
|
10
|
14
|
37
|
32
|
||||||||||||
Earnings available for common shareholders
|
7,190
|
6,442
|
19,681
|
14,268
|
||||||||||||
Weighted average shares outstanding for basic earnings per share
|
11,679
|
11,537
|
11,596
|
11,528
|
||||||||||||
Dilutive effect of unvested restricted stock and RSU awards
|
21
|
22
|
30
|
28
|
||||||||||||
Weighted average shares outstanding for diluted earnings per share
|
11,700
|
11,559
|
11,626
|
11,556
|
||||||||||||
Basic earnings per share
|
$
|
0.62
|
$
|
0.56
|
$
|
1.70
|
$
|
1.24
|
||||||||
Diluted earnings per share
|
$
|
0.61
|
$
|
0.56
|
$
|
1.69
|
$
|
1.23
|
§
|
better understand our performance;
|
§
|
better assess our prospects for future net cash flows; and
|
§
|
make more informed judgments about us as a whole.
|
§
|
Hooker Casegoods, an imported casegoods business;
|
§
|
Upholstery, which includes the domestic upholstery manufacturing operations of Bradington-Young, Sam Moore, Shenandoah Furniture and the imported upholstery operations of Hooker Upholstery;
|
§
|
Home Meridian, a business acquired at the beginning of fiscal 2017, is a stand-alone, mostly autonomous business that serves a different type or class of customer than do our other operating segments and at much lower margins; and
|
§
|
All other, which includes H Contract and Homeware, two businesses started in 2013. Neither of these segments met the ASC 280 aggregation criteria nor were individually reportable; therefore, we combined them in an “All other” segment in accordance with ASC 280. We note that Homeware failed to reach critical mass and its operations were wound down during the fiscal 2018 second quarter.
|
Thirteen Weeks Ended
|
Thirty-Nine Weeks Ended
|
|||||||||||||||||||||||||||||||
October 29,
|
October 30
|
October 29,
|
October 30
|
|||||||||||||||||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||||||||||||||||||
% Net
|
% Net
|
% Net
|
% Net
|
|||||||||||||||||||||||||||||
Net Sales
|
Sales
|
Sales
|
Sales
|
Sales
|
||||||||||||||||||||||||||||
Hooker Casegoods
|
$
|
36,373
|
23.0
|
%
|
$
|
36,861
|
25.4
|
%
|
$
|
104,067
|
23.4
|
%
|
$
|
103,372
|
25.6
|
%
|
||||||||||||||||
Upholstery
|
26,701
|
16.9
|
%
|
19,664
|
13.5
|
%
|
71,247
|
16.0
|
%
|
61,404
|
15.2
|
%
|
||||||||||||||||||||
Home Meridian
|
92,068
|
58.3
|
%
|
86,053
|
59.2
|
%
|
262,173
|
58.9
|
%
|
231,391
|
57.4
|
%
|
||||||||||||||||||||
All other
|
2,792
|
1.8
|
%
|
2,720
|
1.9
|
%
|
7,627
|
1.7
|
%
|
7,125
|
1.8
|
%
|
||||||||||||||||||||
Intercompany eliminations
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||
Consolidated
|
$
|
157,934
|
100.0
|
%
|
$
|
145,298
|
100
|
%
|
$
|
445,114
|
100.0
|
%
|
$
|
403,292
|
100
|
%
|
||||||||||||||||
Gross Profit
|
||||||||||||||||||||||||||||||||
Hooker Casegoods
|
$
|
11,346
|
31.2
|
%
|
$
|
12,081
|
32.8
|
%
|
$
|
32,984
|
31.7
|
%
|
$
|
32,897
|
31.8
|
%
|
||||||||||||||||
Upholstery
|
6,190
|
23.2
|
%
|
4,311
|
21.9
|
%
|
17,255
|
24.2
|
%
|
14,029
|
22.8
|
%
|
||||||||||||||||||||
Home Meridian
|
15,808
|
17.2
|
%
|
13,742
|
16.0
|
%
|
42,875
|
16.4
|
%
|
36,865
|
15.9
|
%
|
||||||||||||||||||||
All other
|
934
|
33.4
|
%
|
791
|
29.1
|
%
|
2,420
|
31.7
|
%
|
2,204
|
30.9
|
%
|
||||||||||||||||||||
Intercompany eliminations
|
-
|
1
|
4
|
8
|
||||||||||||||||||||||||||||
Consolidated
|
$
|
34,278
|
21.7
|
%
|
$
|
30,926
|
21.3
|
%
|
$
|
95,538
|
21.5
|
%
|
$
|
86,003
|
21.3
|
%
|
||||||||||||||||
Operating Income
|
||||||||||||||||||||||||||||||||
Hooker Casegoods
|
$
|
3,990
|
11.0
|
%
|
$
|
5,092
|
13.8
|
%
|
$
|
11,918
|
11.5
|
%
|
$
|
11,514
|
11.1
|
%
|
||||||||||||||||
Upholstery
|
2,199
|
8.2
|
%
|
1,178
|
6.0
|
%
|
6,807
|
9.6
|
%
|
4,256
|
6.9
|
%
|
||||||||||||||||||||
Home Meridian
|
4,607
|
5.0
|
%
|
3,503
|
4.1
|
%
|
10,658
|
4.1
|
%
|
5,956
|
2.6
|
%
|
||||||||||||||||||||
All other
|
409
|
14.6
|
%
|
165
|
6.1
|
%
|
721
|
9.5
|
%
|
430
|
6.0
|
%
|
||||||||||||||||||||
Intercompany eliminations
|
-
|
1
|
4
|
8
|
||||||||||||||||||||||||||||
Consolidated
|
$
|
11,205
|
7.1
|
%
|
$
|
9,939
|
6.8
|
%
|
$
|
30,108
|
6.8
|
%
|
$
|
22,164
|
5.5
|
%
|
||||||||||||||||
Capital Expenditures
|
||||||||||||||||||||||||||||||||
Hooker Casegoods
|
$
|
268
|
$
|
343
|
$
|
1,259
|
$
|
1,065
|
||||||||||||||||||||||||
Upholstery
|
145
|
430
|
359
|
638
|
||||||||||||||||||||||||||||
Home Meridian
|
580
|
122
|
1,090
|
193
|
||||||||||||||||||||||||||||
All other
|
-
|
9
|
-
|
9
|
||||||||||||||||||||||||||||
Consolidated
|
$
|
993
|
$
|
904
|
$
|
2,708
|
$
|
1,905
|
||||||||||||||||||||||||
Depreciation & Amortization
|
||||||||||||||||||||||||||||||||
Hooker Casegoods
|
$
|
490
|
$
|
566
|
$
|
1,452
|
$
|
1,650
|
||||||||||||||||||||||||
Upholstery
|
538
|
253
|
929
|
718
|
||||||||||||||||||||||||||||
Home Meridian
|
673
|
770
|
2,012
|
3,965
|
||||||||||||||||||||||||||||
All other
|
1
|
3
|
6
|
7
|
||||||||||||||||||||||||||||
Consolidated
|
$
|
1,702
|
$
|
1,592
|
$
|
4,399
|
$
|
6,340
|
|
As of
October 29,
2017
|
%Total
|
As of
January 29,
2017
|
%Total
|
||||||||||||
Assets
|
Assets
|
Assets
|
||||||||||||||
Hooker Casegoods
|
$
|
125,232
|
47.5
|
%
|
$
|
130,917
|
48.6
|
%
|
||||||||
Upholstery
|
42,636
|
16.2
|
%
|
31,018
|
11.5
|
%
|
||||||||||
Home Meridian
|
95,483
|
36.2
|
%
|
107,101
|
39.7
|
%
|
||||||||||
All other
|
509
|
0.2
|
%
|
554
|
0.2
|
%
|
||||||||||
Intercompany eliminations
|
-
|
0.0
|
%
|
(4
|
)
|
0.0
|
%
|
|||||||||
Consolidated assets
|
$
|
263,860
|
100.0
|
%
|
$
|
269,586
|
100
|
%
|
||||||||
Consolidated goodwill and intangibles
|
78,657
|
49,110
|
||||||||||||||
Total consolidated assets
|
$
|
342,517
|
$
|
318,696
|
Net Sales (in thousands)
|
||||||||||||||||||||||||||||||||
Thirteen Weeks Ended
|
Thirty-Nine Weeks Ended
|
|||||||||||||||||||||||||||||||
October 29,
|
October 30,
|
October 29,
|
October 30,
|
|||||||||||||||||||||||||||||
2017
|
%Total
|
2016
|
%Total
|
2017
|
%Total
|
2016
|
%Total
|
|||||||||||||||||||||||||
Casegoods
|
$
|
115,106
|
73
|
%
|
$
|
107,994
|
74
|
%
|
$
|
316,639
|
71
|
%
|
$
|
286,039
|
71
|
%
|
||||||||||||||||
Upholstery
|
42,828
|
27
|
%
|
37,304
|
26
|
%
|
128,475
|
29
|
%
|
117,253
|
29
|
%
|
||||||||||||||||||||
$
|
157,934
|
100
|
%
|
$
|
145,298
|
100
|
%
|
$
|
445,114
|
100
|
%
|
$
|
403,292
|
100
|
%
|
§
|
the risks related to the recent Acquisition including integration costs, costs related to Acquisition debt, maintaining Shenandoah’s existing customer relationships, debt service costs, interest rate volatility, the use of operating cash flows to service debt to the detriment of other corporate initiatives or strategic opportunities, financial statement charges related to the application of current accounting guidance in accounting for the Acquisition, the recognition of significant additional depreciation and amortization expenses by the combined entity, the loss of key employees from Shenandoah, the disruption of ongoing businesses or inconsistencies in standards, controls, procedures and policies across the companies which could adversely affect our internal control or information systems and the costs of bringing them into compliance and failure to realize benefits anticipated from the Acquisition;
|
§
|
the risks specifically related to the concentrations of a material part of our sales and accounts receivable in only a few customers;
|
§
|
achieving and managing growth and change, and the risks associated with new business lines, acquisitions (including the recent Acquisition), restructurings, strategic alliances and international operations;
|
§
|
risks associated with our reliance on offshore sourcing and the cost of imported goods, including fluctuation in the prices of purchased finished goods and transportation and warehousing costs;
|
§
|
adverse political acts or developments in, or affecting, the international markets from which we import products, including duties or tariffs imposed on those products by foreign governments or the U.S. government, including the implementation of a possible border-adjustment tax;
|
§
|
our ability to successfully implement our business plan to increase sales and improve financial performance;
|
§
|
changes in actuarial assumptions, the interest rate environment, the return on plan assets and future funding obligations related to the Pension Plan, which can affect future funding obligations, costs and plan liabilities;
|
§
|
the possible impairment of our long-lived assets, which can result in reduced earnings and net worth;
|
§
|
the cost and difficulty of marketing and selling our products in foreign markets;
|
§
|
disruptions involving our vendors or the transportation and handling industries, particularly those affecting imported products from Vietnam and China, including customs issues, labor stoppages, strikes or slowdowns and the availability of shipping containers and cargo ships;
|
§
|
the interruption, inadequacy, security breaches or integration failure of our information systems or information technology infrastructure, related service providers or the internet;
|
§
|
disruptions affecting our Virginia, North Carolina or California warehouses, our Virginia or North Carolina administrative facilities or our representative offices in Vietnam and China;
|
§
|
when or whether our new business initiatives, including the recent Acquisition and the acquisition of Home Meridian, meet growth and profitability targets;
|
§
|
price competition in the furniture industry;
|
§
|
changes in domestic and international monetary policies and fluctuations in foreign currency exchange rates affecting the price of our imported products and raw materials;
|
§
|
the cyclical nature of the furniture industry, which is particularly sensitive to changes in consumer confidence, the amount of consumers’ income available for discretionary purchases, and the availability and terms of consumer credit;
|
§
|
risks associated with domestic manufacturing operations, including fluctuations in capacity utilization and the prices and availability of key raw materials, as well as changes in transportation, warehousing and domestic labor costs and environmental compliance and remediation costs;
|
§
|
risks associated with distribution through third-party retailers, such as non-binding dealership arrangements;
|
§
|
capital requirements and costs, including the servicing of our floating-rate term loans;
|
§
|
competition from non-traditional outlets, such as catalog and internet retailers and home improvement centers;
|
§
|
changes in consumer preferences, including increased demand for lower-quality, lower-priced furniture due to, among other things, declines in consumer confidence, amounts of discretionary income available for furniture purchases and the availability of consumer credit;
|
§
|
higher than expected costs associated with product quality and safety, including regulatory compliance costs related to the sale of consumer products and costs related to defective or non-compliant products; and
|
§
|
higher than expected employee medical and workers’ compensation costs that may increase the cost of our self-insured healthcare and workers’ compensation plans.
|
§
|
the 2018 fiscal year and comparable terminology mean the fiscal year that began January 30, 2017 and will end January 28, 2018; and
|
§
|
the 2017 fiscal year and comparable terminology mean the fiscal year that began February 1, 2016 and ended January 29, 2017.
|
§
|
Gross profit. Consolidated gross profit increased in absolute terms and as a percentage of net sales for the fiscal 2018 third quarter due primarily to higher net sales in the Home Meridian and Upholstery segments. Upholstery segment gross profit increased due to increased net sales at Hooker Upholstery, Bradington-Young and the addition of Shenandoah’s sales in the last month of the fiscal period. Home Meridian segment gross profit increased due to higher net sales and lower returns, sales allowance and discount expense as a percentage of net sales. Consolidated gross profit increased in absolute terms and as a percentage of net sales for the fiscal 2018 first nine-months for primarily the same reasons as noted for the quarterly periods.
|
§
|
Intangible asset amortization expense. Amortization of intangibles of $624,000 and $1.3 million was recorded in the fiscal 2018 third quarter and the fiscal 2018 first nine months, respectively, compared to $334,000 and $2.8 million in the comparable prior year periods. Amortization expense for the fiscal 2018 third quarter includes $290,000 in amortization expense on newly-acquired Shenandoah intangibles.
|
§
|
Operating income. Consolidated operating income increased $1.3 million or 12.7% in the fiscal 2018 third quarter and increased $7.9 million or 35.8% in the fiscal 2018 first nine months, due to the factors discussed above and in greater detail below.
|
Thirteen Weeks Ended
|
Thirty-Nine Weeks Ended
|
|||||||||||||||
October 29,
|
October 30,
|
October 29,
|
October 30,
|
|||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Net sales
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
||||||||
Cost of sales
|
78.3
|
78.7
|
78.5
|
78.7
|
||||||||||||
Gross profit
|
21.7
|
21.3
|
21.5
|
21.3
|
||||||||||||
Selling and administrative expenses
|
14.2
|
14.2
|
14.4
|
15.1
|
||||||||||||
Intangible asset amortization
|
0.4
|
0.2
|
0.3
|
0.7
|
||||||||||||
Operating income
|
7.1
|
6.8
|
6.8
|
5.5
|
||||||||||||
Other income, net
|
0.2
|
0.1
|
0.2
|
0.2
|
||||||||||||
Interest expense, net
|
0.2
|
0.2
|
0.2
|
0.2
|
||||||||||||
Income before income taxes
|
7.1
|
6.8
|
6.8
|
5.5
|
||||||||||||
Income tax expense
|
2.5
|
2.4
|
2.4
|
1.9
|
||||||||||||
Net income
|
4.6
|
4.4
|
4.4
|
3.5
|
Net Sales
|
||||||||||||||||||||||||
Thirteen Weeks Ended
|
||||||||||||||||||||||||
October 29, 2017
|
October 30, 2016
|
$ Change
|
% Change
|
|||||||||||||||||||||
% Net Sales
|
% Net Sales
|
|||||||||||||||||||||||
Hooker Casegoods
|
$
|
36,373
|
23.0
|
%
|
$
|
36,861
|
25.4
|
%
|
$
|
(488
|
)
|
-1.3
|
%
|
|||||||||||
Upholstery
|
26,701
|
16.9
|
%
|
19,664
|
13.5
|
%
|
7,037
|
35.8
|
%
|
|||||||||||||||
Home Meridian
|
92,068
|
58.3
|
%
|
86,053
|
59.2
|
%
|
6,015
|
7.0
|
%
|
|||||||||||||||
All Other
|
2,792
|
1.8
|
%
|
2,720
|
1.9
|
%
|
72
|
2.6
|
%
|
|||||||||||||||
Consolidated
|
$
|
157,934
|
100
|
%
|
$
|
145,298
|
100
|
%
|
$
|
12,636
|
8.7
|
%
|
FY18 Q3 % Change vs.
FY17 Q3
|
Average Selling Price (ASP)
|
FY18 Q3 % Change vs.
FY17 Q3
|
||||||||
Hooker Casegoods
|
0.3
|
%
|
Hooker Casegoods
|
-0.7
|
%
|
|||||
Upholstery
|
42.5
|
%
|
Upholstery
|
-4.9
|
%
|
|||||
Home Meridian
|
8.6
|
%
|
Home Meridian
|
-1.7
|
%
|
|||||
All Other
|
-12.4
|
%
|
All Other
|
16.2
|
%
|
|||||
Consolidated
|
9.1
|
%
|
Consolidated
|
-0.3
|
%
|
Gross Profit and Margin
|
||||||||||||||||||||||||
Thirteen Weeks Ended
|
||||||||||||||||||||||||
October 29, 2017
|
October 30, 2016
|
$ Change
|
% Change
|
|||||||||||||||||||||
% Net Sales
|
% Net Sales
|
|||||||||||||||||||||||
Hooker Casegoods
|
$
|
11,346
|
31.2
|
%
|
$
|
12,081
|
32.8
|
%
|
$
|
(735
|
)
|
-6.1
|
%
|
|||||||||||
Upholstery
|
6,190
|
23.2
|
%
|
4,311
|
21.9
|
%
|
1,879
|
43.6
|
%
|
|||||||||||||||
Home Meridian
|
15,808
|
17.2
|
%
|
13,742
|
16.0
|
%
|
2,066
|
15.0
|
%
|
|||||||||||||||
All Other
|
934
|
33.4
|
%
|
791
|
29.1
|
%
|
143
|
18.1
|
%
|
|||||||||||||||
Intercompany Eliminations
|
-
|
1
|
(1
|
)
|
-100.0
|
%
|
||||||||||||||||||
Consolidated
|
$
|
34,278
|
21.7
|
%
|
$
|
30,926
|
21.3
|
%
|
$
|
3,352
|
10.8
|
%
|
Selling and Administrative Expenses
|
||||||||||||||||||||||||
Thirteen Weeks Ended
|
||||||||||||||||||||||||
October 29, 2017
|
October 30, 2016
|
$ Change
|
% Change
|
|||||||||||||||||||||
% Net Sales
|
% Net Sales
|
|||||||||||||||||||||||
Hooker Casegoods
|
$
|
7,356
|
20.2
|
%
|
$
|
6,988
|
19.0
|
%
|
$
|
368
|
5.3
|
%
|
||||||||||||
Upholstery
|
3,701
|
13.9
|
%
|
3,133
|
15.9
|
%
|
568
|
18.1
|
%
|
|||||||||||||||
Home Meridian
|
10,867
|
11.8
|
%
|
9,906
|
11.5
|
%
|
961
|
9.7
|
%
|
|||||||||||||||
All Other
|
525
|
18.8
|
%
|
626
|
23.0
|
%
|
(101
|
)
|
-16.1
|
%
|
||||||||||||||
Consolidated
|
$
|
22,449
|
14.2
|
%
|
$
|
20,653
|
14.2
|
%
|
$
|
1,796
|
8.7
|
%
|
Intangible Asset Amortization
|
||||||||||||||||||||||||
Thirteen Weeks Ended
|
||||||||||||||||||||||||
October 29, 2017
|
October 30, 2016
|
$ Change
|
% Change
|
|||||||||||||||||||||
% Net Sales
|
% Net Sales
|
|||||||||||||||||||||||
Intangible asset amortization
|
$
|
624
|
0.4
|
%
|
$
|
334
|
0.2
|
%
|
$
|
290
|
86.8
|
%
|
Operating Profit and Margin
|
||||||||||||||||||||||||
Thirteen Weeks Ended
|
||||||||||||||||||||||||
October 29, 2017
|
October 30, 2016
|
$ Change
|
% Change
|
|||||||||||||||||||||
% Net Sales
|
% Net Sales
|
|||||||||||||||||||||||
Hooker Casegoods
|
$
|
3,990
|
11.0
|
%
|
$
|
5,092
|
13.8
|
%
|
$
|
(1,102
|
)
|
-21.6
|
%
|
|||||||||||
Upholstery
|
2,199
|
8.2
|
%
|
1,178
|
6.0
|
%
|
1,021
|
86.7
|
%
|
|||||||||||||||
Home Meridian
|
4,607
|
5.0
|
%
|
3,503
|
4.1
|
%
|
1,104
|
31.5
|
%
|
|||||||||||||||
All Other
|
409
|
14.6
|
%
|
165
|
6.1
|
%
|
244
|
147.9
|
%
|
|||||||||||||||
Intercompany Eliminations
|
-
|
1
|
(1
|
)
|