ZEELAND,
Mich., Dec. 18, 2024 /PRNewswire/ -- MillerKnoll
Inc. (NASDAQ: MLKN) today reported results for the second quarter
of fiscal year 2025 ended November 30,
2024.
Financial Highlights
- Consolidated net sales in the second quarter were up 2.2%
year-over-year, driven by strength in International Contract &
Specialty and in Americas Contract.
- Maintaining gross margin strength, with consolidated gross
margins of 38.8% in the quarter.
- Returned approximately $93.1
million to shareholders through share repurchases and
dividends through the first half of fiscal 2025.
Second Quarter Fiscal 2025 Financial Results
|
(Unaudited)
|
(Unaudited)
|
|
Three Months
Ended
|
Six Months
Ended
|
(Dollars in
millions, except per share data)
|
November 30,
2024
|
December 2,
2023
|
% Chg.
|
November 30,
2024
|
December 2,
2023
|
% Chg.
|
|
(13 weeks)
|
(13 weeks)
|
|
(13 weeks)
|
(13 weeks)
|
|
Net sales
|
$
970.4
|
$
949.5
|
2.2 %
|
$ 1,831.9
|
$ 1,867.2
|
(1.9) %
|
Gross margin
%
|
38.8 %
|
39.2 %
|
N/A
|
38.9 %
|
39.1 %
|
N/A
|
Operating
expenses
|
$
314.5
|
$
311.6
|
0.9 %
|
$
635.6
|
$
629.4
|
1.0 %
|
Adjusted operating
expenses*
|
$
308.1
|
$
296.9
|
3.8 %
|
$
595.0
|
$
599.6
|
(0.8) %
|
Effective tax
rate
|
21.8 %
|
21.4 %
|
N/A
|
20.0 %
|
22.4 %
|
N/A
|
Adjusted effective tax
rate*
|
22.3 %
|
23.2 %
|
N/A
|
22.0 %
|
23.7 %
|
N/A
|
Earnings per share -
diluted
|
$
0.49
|
$
0.45
|
8.9 %
|
$
0.47
|
$
0.67
|
(29.9) %
|
Adjusted earnings per
share - diluted*
|
$
0.55
|
$
0.59
|
(6.8) %
|
$
0.90
|
$
0.96
|
(6.2) %
|
*Items
indicated represent Non-GAAP measurements; see the reconciliations
of Non-GAAP financial measures and related explanations
below.
|
To our shareholders:
We are pleased with our second quarter performance, which was
in-line with our expectations and demonstrates the advantage of our
collective of brands, diverse business channels and global
footprint. Although most of our market segments continue to
experience broad-based macroeconomic pressures, we are encouraged
by signs of growth in several of our businesses.
In Americas Contract, sales and orders were both up
mid-single-digits year-over-year, and this quarter marked our third
consecutive period of order growth. In our International Contract
& Specialty segment, order activity improved over last year in
the Middle East and parts of
Asia, however, this was offset by
relative weakness in other components of the segment. In the Global
Retail segment, orders were up mid-single-digits year-over-year
during the important twelve-day Black Friday holiday/cyber
promotional period running from the Friday before Thanksgiving
through Giving Tuesday (the "holiday/cyber promotional
period"). On a comparative basis, orders and sales in the
fiscal second quarter were impacted by a timing shift in the
holiday/cyber promotional period for our retail business, with the
full promotional period falling in the second quarter in the prior
year and across the second and third quarters this year. From this
shift in timing, approximately $12
million in net sales will fall in our fiscal third
quarter.
We are also pleased with our team's ability to maintain the
gross margin expansion we delivered in fiscal 2024 while
strategically managing operating expenses and positioning our
business segments for profitable growth. We are proud of our cash
flow generation and ability to return capital to our shareholders
while investing in profitable growth and maintaining a strong
balance sheet. Through the first six months of the fiscal
year, we have returned approximately $93.1 million to our shareholders through
dividends and share repurchases. We remain confident in our global
design leadership across our collective of brands and the
competitive advantages our team drives by relentlessly focusing on
innovative solutions, quality, and best-in-class levels of service
with global scale and reach.
Second Quarter Fiscal 2025 Consolidated
Results
Consolidated net sales for the second quarter were
$970.4 million, up 2.2% on a reported
basis and up 2.4% organically. Orders in the quarter of
$921.9 million were 2.3% lower as
reported and 1.9% lower on an organic basis compared to the prior
year.
Gross margin in the quarter was 38.8%, down slightly from the
same quarter last year, primarily from product mix in the
quarter.
Consolidated operating expenses for the quarter were
$314.5 million, compared to
$311.6 million in the prior year.
Consolidated adjusted operating expenses were $308.1 million, an increase of $11.2 million year-over-year, driven primarily by
increased marketing spend, higher variable expense and higher
compensation and benefit costs.
Operating margin for the quarter was 6.4% which is flat with the
same quarter last year. On an adjusted basis, consolidated
operating margin for the quarter was 7.1% compared to 7.9% in the
same quarter last year.
Reported diluted earnings per share were $0.49 for the quarter, compared to diluted
earnings per share of $0.45 in the
prior year. Adjusted diluted earnings per share were $0.55 for the quarter compared to $0.59 for the same period last year.
As of November 30, 2024, our liquidity position reflected
cash on hand and availability on our revolving credit facility
totaling $470.4 million. During
the second quarter, the business generated $55.3 million of
cash flow from operations. We repurchased approximately 1.0 million
shares for a total cash outlay of $23.1
million. We ended the second quarter with a net
debt-to-EBITDA ratio, as defined by our lending agreement, of
2.94x. 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 $25.6
million, $46.8 million and
$276.4 million respectively.
Second Quarter Fiscal 2025 Results by Segment
Americas Contract
For the second quarter,
Americas Contract net sales of $504.2
million were up 5.9% on a reported basis and up 6.2%
organically compared to the same period last year. New orders
totaled $456.8 million and were up
4.4% from the previous year. Order growth trends improved as the
quarter progressed. Leading indicators, such as overall
funnel, project funnel additions, customer mock-up requests and
pricing activity continue to be up year-over-year, strengthening
our confidence in a supportive demand picture.
Operating margin in the quarter was 9.4% compared to 7.4% in the
prior year. Adjusted operating margin for the segment was 10.2% in
the quarter, which is up 80 basis points compared to the same
quarter last year primarily due to the benefit from fixed cost
leverage on higher sales and incremental price increases.
International Contract &
Specialty
International Contract & Specialty
segment net sales in the second quarter of $246.3 million were up 2.1% on a reported basis
and up 1.1% on an organic basis year-over-year. Orders during the
quarter were $218.7 million, a
year-over-year decrease of 6.5% on a reported basis and down 7.2%
organically. Order growth in the APMEA region continued but was
offset by lower orders in other regions and softness in textiles
and with luxury clients at Holly Hunt during the quarter.
Operating margin for the second quarter was 9.7% compared to
9.9% in the prior year. Adjusted operating margin for the quarter
was 10.5%, down 80 basis points year-over-year primarily from
deleverage on lower sales in some of our Specialty businesses.
Global Retail
In the second quarter, our Global Retail
segment net sales were $219.9
million, a year-over-year decline of 5.3% on a reported
basis, and down 4.0% on an organic basis. New orders in the quarter
of $246.4 million were down 9.6%
compared to the same period last year on a reported basis and down
8.4% on an organic basis. It is important to note that this organic
order decrease was expected given a shift in the timing of this
year's holiday/cyber promotional period versus a year ago.
Operating margin in the quarter was 4.0% and adjusted operating
margin was 4.2%, 230 and 290 basis points, respectively, lower
year-over-year, primarily from reduced leverage on seasonal
marketing spend in the quarter due to lower year-over-year
sales.
While new and existing home sales continue to be soft, we are
pleased with several positive trends in the business including
strength in the complementary concierge design services we offer
our customers, new product launches performing above expectations,
and a very positive response to our promotions, with all product
categories performing better than prior year in the holiday/cyber
promotional period. This gives us confidence to continue to invest
in new stores and product category expansions. We expect to
open two new retail locations in the third quarter, a DWR Studio in
Palm Springs and a Herman Miller
store in Fairfax, Virginia, and to
introduce an expanded product assortment, with new product launches
in Spring 2025 up over 100% compared to Spring 2024.
Third Quarter and Fiscal 2025 Outlook
The table below
presents our expectations for third quarter and selected full year
fiscal 2025 financial operating results:
|
Q3 FY2025
|
Full Year
FY25
|
Net sales
|
$903 million to $943
million
|
|
Gross margin
%
|
38.1% to
39.1%
|
|
Adjusted operating
expenses*
|
$293 million to $303
million
|
|
Interest and other
expense, net
|
$16.7 million to $17.7
million
|
|
Adjusted effective tax
rate*
|
21.5% to
23.5%
|
|
Adjusted earnings per
share - diluted*
|
$0.41 to
$0.47
|
$2.11 to
$2.17
|
*Items indicated
represent Non-GAAP measures. The Q3 FY2025 outlook excludes an
expected $6 million in operating expense charges
related to amortization of Knoll purchased intangibles and the
related tax and earnings per share impact.
|
We are encouraged with both internal and external indicators
that collectively support an expectation of improving demand trends
in most of our markets. While we expect our fiscal third
quarter to be impacted by typical seasonal softness in our Americas
and International Contracts businesses as the calendar year comes
to a close and by the timing of the Chinese New Year holiday, our
full year guide reflects the improving demand trends. We narrowed
our full year adjusted earnings per share range and modestly
lowered the midpoint given the slower than expected macroeconomic
improvements and lower than expected orders in the first half of
the year. Our updated guidance continues to reflect full year sales
and EPS growth over fiscal 2024.
Due to the timing dynamic of this year's holiday/cyber
promotional period, we estimate approximately $12 million in Global Retail net sales shifted
from our fiscal second quarter into our fiscal third quarter, as
compared to the prior year. This is reflected in our third
quarter guidance.
Andi
Owen
|
|
Jeff
Stutz
|
|
President and Chief
Executive Officer
|
|
Chief Financial
Officer
|
|
Webcast and Conference Call Information
The Company
will host a conference call and webcast to discuss the results of
the second quarter of fiscal 2025 on Wednesday, December 18,
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 be available at
https://www.millerknoll.com/investor-relations.
Financial highlights for the three and six months ended
November 30, 2024 follow:
MillerKnoll,
Inc. Condensed Consolidated Statements of
Operations
|
|
(Unaudited) (Dollars
in millions, except per
share and common share data)
|
Three Months
Ended
|
|
Six Months
Ended
|
November 30,
2024
|
|
December 2,
2023
|
|
November 30,
2024
|
|
December 2,
2023
|
Net sales
|
$ 970.4
|
100.0 %
|
|
$ 949.5
|
100.0 %
|
|
$
1,831.9
|
100.0 %
|
|
$
1,867.2
|
100.0 %
|
Cost of
sales
|
593.4
|
61.2 %
|
|
577.5
|
60.8 %
|
|
1,118.6
|
61.1 %
|
|
1,137.1
|
60.9 %
|
Gross margin
|
377.0
|
38.8 %
|
|
372.0
|
39.2 %
|
|
713.3
|
38.9 %
|
|
730.1
|
39.1 %
|
Operating
expenses
|
314.5
|
32.4 %
|
|
311.6
|
32.8 %
|
|
635.6
|
34.7 %
|
|
629.4
|
33.7 %
|
Operating
earnings
|
62.5
|
6.4 %
|
|
60.4
|
6.4 %
|
|
77.7
|
4.2 %
|
|
100.7
|
5.4 %
|
Other expenses,
net
|
17.6
|
1.8 %
|
|
16.1
|
1.7 %
|
|
34.5
|
1.9 %
|
|
35.3
|
1.9 %
|
Earnings before income
taxes and equity income
|
44.9
|
4.6 %
|
|
44.3
|
4.7 %
|
|
43.2
|
2.4 %
|
|
65.4
|
3.5 %
|
Income tax
expense
|
9.8
|
1.0 %
|
|
9.5
|
1.0 %
|
|
8.7
|
0.5 %
|
|
14.6
|
0.8 %
|
Equity income, net of
tax
|
0.1
|
— %
|
|
(0.4)
|
— %
|
|
0.2
|
— %
|
|
(0.3)
|
— %
|
Net
earnings
|
35.2
|
3.6 %
|
|
34.4
|
3.6 %
|
|
34.7
|
1.9 %
|
|
50.5
|
2.7 %
|
Net earnings
attributable to redeemable
noncontrolling interests
|
1.1
|
0.1 %
|
|
0.9
|
0.1 %
|
|
1.8
|
0.1 %
|
|
0.3
|
— %
|
Net earnings
attributable to MillerKnoll, Inc.
|
$
34.1
|
3.5 %
|
|
$
33.5
|
3.5 %
|
|
$
32.9
|
1.8 %
|
|
$
50.2
|
2.7 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts per common
share attributable to MillerKnoll, Inc.
|
|
Earnings per share -
basic
|
$0.49
|
|
$0.45
|
|
$0.47
|
|
$0.67
|
Weighted average basic
common shares
|
69,298,740
|
|
73,655,409
|
|
69,748,265
|
|
74,573,958
|
Earnings per share -
diluted
|
$0.49
|
|
$0.45
|
|
$0.47
|
|
$0.67
|
Weighted average
diluted common shares
|
70,032,959
|
|
74,240,293
|
|
70,768,547
|
|
75,077,712
|
MillerKnoll,
Inc. Condensed Consolidated Statements of Cash
Flows
|
|
|
Six Months
Ended
|
(Unaudited) (Dollars
in millions)
|
November 30,
2024
|
|
December 2,
2023
|
Cash provided by (used
in):
|
|
|
|
Operating
activities
|
$
76.4
|
|
$
213.4
|
Investing
activities
|
(44.8)
|
|
(41.3)
|
Financing
activities
|
(33.9)
|
|
(170.8)
|
Effect of exchange rate
changes
|
(7.0)
|
|
1.0
|
Net change in cash
and cash equivalents
|
(9.3)
|
|
2.3
|
Cash and cash
equivalents, beginning of period
|
230.4
|
|
223.5
|
Cash and cash
equivalents, end of period
|
$
221.1
|
|
$
225.8
|
MillerKnoll,
Inc. Condensed Consolidated Balance Sheets
|
|
(Unaudited) (Dollars
in millions)
|
November 30,
2024
|
|
June 1, 2024
|
ASSETS
|
|
|
|
Current
Assets:
|
|
|
|
Cash and cash
equivalents
|
$
221.1
|
|
$
230.4
|
Accounts receivable,
net
|
327.8
|
|
308.3
|
Unbilled accounts
receivable
|
43.7
|
|
22.2
|
Inventories,
net
|
430.6
|
|
428.6
|
Prepaid expenses and
other
|
102.6
|
|
80.1
|
Total current
assets
|
1,125.8
|
|
1,069.6
|
Net property and
equipment
|
484.4
|
|
492.0
|
Right of use
assets
|
373.5
|
|
375.6
|
Other assets
|
2,052.5
|
|
2,106.4
|
Total
Assets
|
$
4,036.2
|
|
$
4,043.6
|
|
|
|
|
LIABILITIES, REDEEMABLE
NONCONTROLLING INTERESTS &
STOCKHOLDERS' EQUITY
|
|
|
|
Current
Liabilities:
|
|
|
|
Accounts
payable
|
$
244.7
|
|
$
241.4
|
Short-term borrowings
and current portion of long-term debt
|
48.7
|
|
43.5
|
Short-term lease
liability
|
71.3
|
|
67.2
|
Accrued
liabilities
|
339.0
|
|
345.6
|
Total current
liabilities
|
703.7
|
|
697.7
|
Long-term
debt
|
1,343.2
|
|
1,291.7
|
Lease
liabilities
|
376.2
|
|
360.4
|
Other
liabilities
|
228.9
|
|
234.8
|
Total
Liabilities
|
2,652.0
|
|
2,584.6
|
Redeemable
Noncontrolling Interests
|
73.4
|
|
73.9
|
Stockholders'
Equity
|
1,310.8
|
|
1,385.1
|
Total Liabilities,
Redeemable Noncontrolling Interests and Stockholders'
Equity
|
$
4,036.2
|
|
$
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 may 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, 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 which was completed in the second quarter of
fiscal year 2025.
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
|
Six Months
Ended
|
|
November 30,
2024
|
December 2,
2023
|
November 30,
2024
|
December 2,
2023
|
Americas
Contract
|
|
|
|
|
|
|
|
|
Net sales
|
$ 504.2
|
100.0 %
|
$ 476.1
|
100.0 %
|
$ 958.8
|
100.0 %
|
$ 966.5
|
100.0 %
|
Gross margin
|
171.5
|
34.0 %
|
161.0
|
33.8 %
|
325.6
|
34.0 %
|
335.8
|
34.7 %
|
Total operating
expenses
|
124.0
|
24.6 %
|
125.9
|
26.4 %
|
261.0
|
27.2 %
|
259.3
|
26.8 %
|
Operating
earnings
|
$
47.5
|
9.4 %
|
$
35.1
|
7.4 %
|
$
64.6
|
6.7 %
|
$
76.5
|
7.9 %
|
|
|
|
|
|
|
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
Restructuring
charges
|
—
|
— %
|
—
|
— %
|
—
|
— %
|
4.3
|
0.4 %
|
Integration
charges
|
—
|
— %
|
6.4
|
1.3 %
|
22.5
|
2.3 %
|
9.5
|
1.0 %
|
Amortization of Knoll
purchased intangibles
|
3.2
|
0.6 %
|
3.2
|
0.7 %
|
6.4
|
0.7 %
|
6.4
|
0.7 %
|
Knoll pension plan
termination charges
|
0.5
|
0.1 %
|
—
|
— %
|
1.0
|
0.1 %
|
—
|
— %
|
Adjusted operating
earnings
|
$
51.2
|
10.2 %
|
$
44.7
|
9.4 %
|
$
94.5
|
9.9 %
|
$
96.7
|
10.0 %
|
International
Contract & Specialty
|
|
|
|
|
|
|
|
|
Net sales
|
$ 246.3
|
100.0 %
|
$ 241.2
|
100.0 %
|
$ 459.8
|
100.0 %
|
$ 469.5
|
100.0 %
|
Gross margin
|
106.8
|
43.4 %
|
106.0
|
43.9 %
|
201.9
|
43.9 %
|
202.9
|
43.2 %
|
Total operating
expenses
|
83.0
|
33.7 %
|
82.2
|
34.1 %
|
168.8
|
36.7 %
|
167.7
|
35.7 %
|
Operating
earnings
|
$
23.8
|
9.7 %
|
$
23.8
|
9.9 %
|
$
33.1
|
7.2 %
|
$
35.2
|
7.5 %
|
|
|
|
|
|
|
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
Restructuring
charges
|
—
|
— %
|
0.8
|
0.3 %
|
—
|
— %
|
1.5
|
0.3 %
|
Integration
charges
|
—
|
— %
|
0.5
|
0.2 %
|
5.5
|
1.2 %
|
1.2
|
0.3 %
|
Amortization of Knoll
purchased intangibles
|
2.1
|
0.9 %
|
2.1
|
0.9 %
|
4.1
|
0.9 %
|
4.2
|
0.9 %
|
Adjusted operating
earnings
|
$
25.9
|
10.5 %
|
$
27.2
|
11.3 %
|
$
42.7
|
9.3 %
|
$
42.1
|
9.0 %
|
|
|
|
|
|
|
|
|
|
Global
Retail
|
|
|
|
|
|
|
|
|
Net sales
|
$ 219.9
|
100.0 %
|
$ 232.2
|
100.0 %
|
$ 413.3
|
100.0 %
|
$ 431.2
|
100.0 %
|
Gross margin
|
98.7
|
44.9 %
|
105.0
|
45.2 %
|
185.8
|
45.0 %
|
191.4
|
44.4 %
|
Total operating
expenses
|
90.0
|
40.9 %
|
90.3
|
38.9 %
|
172.6
|
41.8 %
|
174.5
|
40.5 %
|
Operating
earnings
|
$
8.7
|
4.0 %
|
$
14.7
|
6.3 %
|
$
13.2
|
3.2 %
|
$
16.9
|
3.9 %
|
|
|
|
|
|
|
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
Restructuring
charges
|
—
|
— %
|
1.0
|
0.4 %
|
—
|
— %
|
1.2
|
0.3 %
|
Integration
charges
|
—
|
— %
|
—
|
— %
|
0.3
|
0.1 %
|
—
|
— %
|
Amortization of Knoll
purchased intangibles
|
0.6
|
0.3 %
|
0.7
|
0.3 %
|
1.3
|
0.3 %
|
1.4
|
0.3 %
|
Adjusted operating
earnings
|
$
9.3
|
4.2 %
|
$
16.4
|
7.1 %
|
$
14.8
|
3.6 %
|
$
19.5
|
4.5 %
|
|
|
|
|
|
|
|
|
|
Corporate
|
|
|
|
|
|
|
|
|
Operating
expenses
|
$ 17.5
|
— %
|
$ 13.2
|
— %
|
$ 33.2
|
— %
|
$ 27.9
|
— %
|
Operating
(loss)
|
$ (17.5)
|
— %
|
$ (13.2)
|
— %
|
$ (33.2)
|
— %
|
$ (27.9)
|
— %
|
|
|
|
|
|
|
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
Integration
charges
|
—
|
— %
|
—
|
— %
|
—
|
— %
|
0.1
|
— %
|
Adjusted operating
(loss)
|
$ (17.5)
|
— %
|
$ (13.2)
|
— %
|
$ (33.2)
|
— %
|
$ (27.8)
|
— %
|
|
|
|
|
|
|
|
|
|
MillerKnoll,
Inc.
|
|
|
|
|
|
|
|
|
Net sales
|
$ 970.4
|
100.0 %
|
$ 949.5
|
100.0 %
|
$
1,831.9
|
100.0 %
|
$
1,867.2
|
100.0 %
|
Gross margin
|
377.0
|
38.8 %
|
372.0
|
39.2 %
|
713.3
|
38.9 %
|
730.1
|
39.1 %
|
Total operating
expenses
|
314.5
|
32.4 %
|
311.6
|
32.8 %
|
635.6
|
34.7 %
|
629.4
|
33.7 %
|
Operating
earnings
|
$
62.5
|
6.4 %
|
$
60.4
|
6.4 %
|
$
77.7
|
4.2 %
|
$ 100.7
|
5.4 %
|
|
|
|
|
|
|
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
Restructuring
charges
|
—
|
— %
|
1.8
|
0.2 %
|
—
|
— %
|
7.0
|
0.4 %
|
Integration
charges
|
—
|
— %
|
6.9
|
0.7 %
|
28.3
|
1.5 %
|
10.8
|
0.6 %
|
Amortization of Knoll
purchased intangibles
|
5.9
|
0.6 %
|
6.0
|
0.6 %
|
11.8
|
0.6 %
|
12.0
|
0.6 %
|
Knoll pension plan
termination charges
|
0.5
|
0.1 %
|
—
|
— %
|
1.0
|
0.1 %
|
—
|
— %
|
Adjusted operating
earnings
|
$
68.9
|
7.1 %
|
$
75.1
|
7.9 %
|
$ 118.8
|
6.5 %
|
$ 130.5
|
7.0 %
|
B. Reconciliation of
(Loss) Earnings per Share to Adjusted Earnings per
Share
|
|
|
|
|
|
|
Three Months
Ended
|
Six Months
Ended
|
|
November 30,
2024
|
December 2,
2023
|
November 30,
2024
|
December 2,
2023
|
Earnings per share -
diluted
|
$
0.49
|
$
0.45
|
$
0.47
|
$
0.67
|
|
|
|
|
|
Add: Amortization of
Knoll purchased intangibles
|
0.08
|
0.08
|
0.16
|
0.16
|
Add: Integration
charges
|
—
|
0.09
|
0.40
|
0.16
|
Add: Restructuring
charges
|
—
|
0.02
|
—
|
0.08
|
Add: Knoll pension plan
termination charges
|
—
|
—
|
0.01
|
—
|
Tax impact on
adjustments
|
(0.02)
|
(0.05)
|
(0.14)
|
(0.11)
|
Adjusted earnings
per share - diluted
|
$
0.55
|
$
0.59
|
$
0.90
|
$
0.96
|
Weighted average shares
outstanding (used for
calculating adjusted earnings per share) – diluted
|
70,032,959
|
74,240,293
|
70,768,547
|
75,077,712
|
C. Reconciliation of
Gross Margin to Adjusted Gross Margin
|
|
|
Three Months
Ended
|
Six Months
Ended
|
|
November 30,
2024
|
December 2,
2023
|
November 30,
2024
|
December 2,
2023
|
Gross margin
|
$ 377.0
|
38.8 %
|
$ 372.0
|
39.2 %
|
$ 713.3
|
38.9 %
|
$ 730.1
|
39.1 %
|
Integration
charges
|
—
|
— %
|
—
|
— %
|
0.5
|
— %
|
—
|
— %
|
Adjusted gross
margin
|
$ 377.0
|
38.8 %
|
$ 372.0
|
39.2 %
|
$ 713.8
|
38.9 %
|
$ 730.1
|
39.1 %
|
D. Reconciliation of
Operating Expenses to Adjusted Operating Expenses
|
|
|
Three Months
Ended
|
Six Months
Ended
|
|
November 30,
2024
|
December 2,
2023
|
November 30,
2024
|
December 2,
2023
|
Operating
expenses
|
$ 314.5
|
32.4 %
|
$ 311.6
|
32.8 %
|
$ 635.6
|
34.7 %
|
$ 629.4
|
33.7 %
|
Restructuring
charges
|
—
|
— %
|
1.8
|
0.2 %
|
—
|
— %
|
7.0
|
0.4 %
|
Integration
charges
|
—
|
— %
|
6.9
|
0.7 %
|
27.8
|
1.5 %
|
10.8
|
0.6 %
|
Amortization of Knoll
purchased intangibles
|
5.9
|
0.6 %
|
6.0
|
0.6 %
|
11.8
|
0.6 %
|
12.0
|
0.6 %
|
Knoll pension plan
termination charges
|
0.5
|
0.1 %
|
—
|
— %
|
1.0
|
0.1 %
|
—
|
— %
|
Adjusted operating
expenses
|
$ 308.1
|
31.7 %
|
$ 296.9
|
31.3 %
|
$ 595.0
|
32.5 %
|
$ 599.6
|
32.1 %
|
E. Reconciliation of
Net Earnings to Adjusted Bank Covenant EBITDA and Adjusted Bank
Covenant EBITDA Ratio (provided
on a trailing twelve month basis)
|
|
|
November 30,
2024
|
Net earnings
|
$
65.1
|
Income tax
expense
|
8.7
|
Depreciation
expense
|
113.2
|
Amortization
expense
|
37.5
|
Interest
expense
|
77.4
|
Other
adjustments(*)
|
99.8
|
Adjusted bank
covenant EBITDA
|
$
401.7
|
Total debt, less cash,
end of trailing period (includes outstanding LC's)
|
$
1,180.0
|
Net debt to adjusted
bank covenant EBITDA ratio
|
2.94
|
*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
|
|
November 30,
2024
|
|
Americas
Contract
|
International
Contract & Specialty
|
Global
Retail
|
Total
|
Net sales, as
reported
|
$
504.2
|
$
246.3
|
$
219.9
|
$
970.4
|
% change from
PY
|
5.9 %
|
2.1 %
|
(5.3) %
|
2.2 %
|
|
|
|
|
|
Adjustments
|
|
|
|
|
Currency translation
effects (1)
|
1.3
|
(2.4)
|
(1.2)
|
(2.3)
|
Net sales,
organic
|
$
505.5
|
$
243.9
|
$
218.7
|
$
968.1
|
% change from
PY
|
6.2 %
|
1.1 %
|
(4.0) %
|
2.4 %
|
|
|
|
|
|
|
Three Months
Ended
|
|
December 2,
2023
|
|
Americas
Contract
|
International
Contract & Specialty
|
Global
Retail
|
Total
|
Net sales, as
reported
|
$
476.1
|
$
241.2
|
$
232.2
|
$
949.5
|
|
|
|
|
|
Adjustments
|
|
|
|
|
HAY
eCommerce
|
—
|
—
|
(4.5)
|
(4.5)
|
Net sales,
organic
|
$
476.1
|
$
241.2
|
$
227.7
|
$
945.0
|
(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.
|
|
Six Months
Ended
|
|
November 30,
2024
|
|
Americas
|
International &
Specialty
|
Retail
|
Total
|
Net sales, as
reported
|
$
958.8
|
$
459.8
|
$
413.3
|
$
1,831.9
|
% change from
PY
|
(0.8) %
|
(2.1) %
|
(4.2) %
|
(1.9) %
|
|
|
|
|
|
Adjustments
|
|
|
|
|
Currency translation
effects (1)
|
2.7
|
(1.9)
|
(0.3)
|
0.5
|
Net sales,
organic
|
$
961.5
|
$
457.9
|
$
413.0
|
$
1,832.4
|
% change from
PY
|
(0.5) %
|
(2.5) %
|
(2.0) %
|
(1.3) %
|
|
|
|
|
|
|
|
Six Months
Ended
|
|
December 2,
2023
|
|
Americas
|
International &
Specialty
|
Retail
|
Total
|
Net sales, as
reported
|
$
966.5
|
$
469.5
|
$
431.2
|
$
1,867.2
|
|
|
|
|
|
Adjustments
|
|
|
|
|
HAY
eCommerce
|
—
|
—
|
(9.9)
|
(9.9)
|
Net sales,
organic
|
$
966.5
|
$
469.5
|
$
421.3
|
$
1,857.3
|
(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
|
|
November 30,
2024
|
|
Americas
Contract
|
International
Contract & Specialty
|
Global
Retail
|
Total
|
Orders, as
reported
|
$
456.8
|
$
218.7
|
$
246.4
|
$
921.9
|
% change from
PY
|
4.4 %
|
(6.5) %
|
(9.6) %
|
(2.3) %
|
|
|
|
|
|
Adjustments
|
|
|
|
|
Currency translation
effects (1)
|
2.0
|
(1.7)
|
(0.7)
|
(0.4)
|
Orders,
organic
|
$
458.8
|
$
217.0
|
$
245.7
|
$
921.5
|
% change from
PY
|
4.9 %
|
(7.2) %
|
(8.4) %
|
(1.9) %
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
December 2,
2023
|
|
Americas
Contract
|
International
Contract & Specialty
|
Global
Retail
|
Total
|
Orders, as
reported
|
$
437.4
|
$
233.9
|
$
272.7
|
$
944.0
|
|
|
|
|
|
Adjustments
|
|
|
|
|
HAY
eCommerce
|
—
|
—
|
(4.5)
|
(4.5)
|
Orders,
organic
|
$
437.4
|
$
233.9
|
$
268.2
|
$
939.5
|
(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.
|
|
Six Months
Ended
|
|
November 30,
2024
|
|
Americas
Contract
|
International
Contract & Specialty
|
Global
Retail
|
Total
|
Orders, as
reported
|
$
969.5
|
$
452.8
|
$
435.5
|
$
1,857.8
|
% change from
PY
|
4.8 %
|
(1.9) %
|
(7.6) %
|
— %
|
|
|
|
|
|
Adjustments
|
|
|
|
|
Currency translation
effects (1)
|
4.4
|
(0.8)
|
0.5
|
4.1
|
Orders,
organic
|
$
973.9
|
$
452.0
|
$
436.0
|
$
1,861.9
|
% change from
PY
|
5.3 %
|
(2.1) %
|
(5.5) %
|
0.7 %
|
|
|
|
|
|
|
|
Six Months
Ended
|
|
December 2,
2023
|
|
Americas
Contract
|
International
Contract & Specialty
|
Global
Retail
|
Total
|
Orders, as
reported
|
$
924.7
|
$
461.8
|
$
471.2
|
$
1,857.7
|
|
|
|
|
|
Adjustments
|
|
|
|
|
HAY
eCommerce
|
—
|
—
|
(9.6)
|
(9.6)
|
Orders,
organic
|
$
924.7
|
$
461.8
|
$
461.6
|
$
1,848.1
|
(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
|
Six Months
Ended
|
|
November 30,
2024
|
December 2,
2023
|
November 30,
2024
|
December 2,
2023
|
Income tax expense
(benefit), as reported (GAAP)
|
$
9.8
|
$
9.5
|
$
8.7
|
$
14.6
|
Effective Tax
Rate
|
21.8 %
|
21.4 %
|
20.0 %
|
22.4 %
|
|
|
|
|
|
Adjustments
|
|
|
|
|
Restructuring
charges
|
—
|
0.5
|
—
|
1.5
|
Integration
charges
|
—
|
2.0
|
6.7
|
3.3
|
Amortization of Knoll
purchased intangibles
|
1.5
|
1.7
|
2.8
|
3.2
|
Knoll pension plan
termination charges
|
(0.1)
|
—
|
0.1
|
—
|
Income tax expense
(benefit), adjusted
|
11.2
|
13.7
|
18.3
|
22.6
|
|
|
|
|
|
Adjusted Effective Tax
Rate
|
22.3 %
|
23.2 %
|
22.0 %
|
23.7 %
|
I. Consolidated
MillerKnoll Backlog
|
|
|
Q2 FY2025
|
MillerKnoll
backlog
|
$709.4
|
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-second-quarter-fiscal-2025-results-302335421.html
SOURCE MillerKnoll