•
|
Diluted earnings per common share (“EPS”) of $1.35 versus $1.37.
|
•
|
Consolidated sales increased 10.2% to $265.9 million. Comparable store sales increased 9.2%.
|
•
|
Pre-tax income of $32.1 million versus $31.3 million.
|
•
|
EPS of $4.90 versus $3.12 and Adjusted EPS for 2020 of $1.88.
|
•
|
Adjusted EPS for 2020 excludes $1.24 for gain on a sale-leaseback transaction.
|
•
|
Consolidated sales increased 35.4% to a record $1,012.8 million. Comparable store sales for the year rose 17.9%.
|
•
|
Pre-tax income of $118.5 million versus $76.7 million and Adjusted Pre-tax income for 2020 of $42.5 million.
|
Results of Operations
|
Q4 2021
|
Q4 2020
|
FY 2021
|
FY 2020
|
||||||||||||
Sales
|
$
|
265.9
|
$
|
241.3
|
$
|
1,012.8
|
$
|
748.3
|
||||||||
Gross Profit
|
150.0
|
137.6
|
574.6
|
419.0
|
||||||||||||
Gross profit as a % of sales
|
56.4
|
%
|
57.0
|
%
|
56.7
|
%
|
56.0
|
%
|
||||||||
SGA
|
||||||||||||||||
Variable
|
47.5
|
41.6
|
173.8
|
135.3
|
||||||||||||
Fixed
|
70.5
|
65.4
|
282.5
|
242.0
|
||||||||||||
Total
|
118.0
|
107.0
|
456.3
|
377.3
|
||||||||||||
SGA as a % of sales
|
||||||||||||||||
Variable
|
17.9
|
%
|
17.2
|
%
|
17.2
|
%
|
18.1
|
%
|
||||||||
Fixed
|
26.5
|
%
|
27.1
|
%
|
27.9
|
%
|
32.3
|
%
|
||||||||
Total
|
44.4
|
%
|
44.3
|
%
|
45.1
|
%
|
50.4
|
%
|
||||||||
Pre-tax income
|
32.1
|
31.3
|
118.5
|
76.7
|
||||||||||||
Pre-tax income as a % of sales
|
12.1
|
%
|
13.0
|
%
|
11.7
|
%
|
10.3
|
%
|
||||||||
Adjusted pre-tax income(1)(2)
|
32.1
|
31.3
|
118.5
|
42.5
|
||||||||||||
Adjusted pre-tax income as a % of sales
|
12.1
|
%
|
13.0
|
%
|
11.7
|
%
|
5.7
|
%
|
||||||||
Net income
|
24.3
|
25.4
|
90.8
|
59.1
|
||||||||||||
Net income as a % of sales
|
9.1
|
%
|
10.5
|
%
|
9.0
|
%
|
7.9
|
%
|
||||||||
Diluted earnings per share (“EPS”)
|
$
|
1.35
|
$
|
1.37
|
$
|
4.90
|
$
|
3.12
|
||||||||
Adjusted EPS(1)(2)
|
$
|
1.35
|
$
|
1.37
|
$
|
4.90
|
$
|
1.88
|
Other Financial and Operations Data
|
FY 2021
|
FY 2020
|
||||||
EBITDA (in millions)(2)
|
$
|
134.6
|
$
|
94.8
|
||||
Adjusted EBITDA(1)(2)
|
$
|
134.6
|
$
|
60.6
|
||||
Sales per square foot
|
$
|
232
|
$
|
173
|
||||
Average ticket
|
$
|
2,865
|
$
|
2,482
|
Liquidity Measures
|
||||||||||||||
Free Cash Flow
|
FY 2021
|
FY 2020
|
Cash Returns to Shareholders
|
FY 2021
|
FY 2020
|
|||||||||
Operating cash flow
|
$
|
97.2
|
$
|
130.2
|
Share repurchases
|
$
|
41.8
|
$
|
19.7
|
|||||
Dividends
|
17.4
|
14.2
|
||||||||||||
Capital expenditures
|
34.1
|
10.9
|
Special dividends
|
35.0
|
36.3
|
|||||||||
Free cash flow
|
$
|
63.1
|
$
|
119.3
|
Cash returns to shareholders
|
$
|
94.2
|
$
|
70.2
|
|||||
(1)
|
Adjusted for $34.3 million gain from sale of facilities including $31.6 million sale leaseback transaction.
|
(2)
|
See the reconciliation of the non-GAAP metrics at the end of the release.
|
•
|
EPS of $1.35 versus $1.37.
|
•
|
Sales increased 10.2% and comparable store sales rose 9.2%.
|
•
|
Total written sales were down 3.5% and written comparable store sales were down 4.7%. Comparing the fourth quarter of 2021 to the same period of 2019, total written sales were up 13.1%.
|
•
|
Gross profit margins decreased 60.0 basis points to 56.4% in 2021 from 57.0% for the same period of 2020 due primarily from a 193 basis points increase
from charges for our LIFO reserve.
|
•
|
SG&A expenses were 44.4% of sales versus 44.3% and increased $10.9 million. The primary drivers of this change are:
|
o
|
increase of $3.1 million in sales commissions and related benefits and costs due to higher sales.
|
o
|
increase in occupancy costs of $2.0 million in 2021, due to rent abatements received in 2020.
|
o
|
increase in warehouse expense of $2.4 million primarily from $1.8 million in demurrage fees and higher salaries and benefits.
|
•
|
Cash and cash equivalents at December 31, 2021 are $172.9 million.
|
•
|
Generated $97.2 million in cash from operating activities driven by a solid performance, a $12.7 million increase in customer deposits from written
orders, offset by funding of a $22.1 million increase in inventories.
|
•
|
Capital expenditures of $34.1 million which included purchase of a leased Virginia home delivery center which was part of the May 2020 sale leaseback.
|
•
|
Paid $52.4 million in dividends including $35.0 million in a special cash dividend.
|
•
|
Repurchased $41.8 million of common stock.
|
•
|
No funded debt.
|
•
|
We expect gross profit margins for 2022 will be between 56.7% to 57.0%. Gross profit margins fluctuate quarter to quarter in relation to our promotional
cadence. Our estimated gross profit margins are based on changes in product and freight costs and its impact on our LIFO reserve.
|
•
|
Fixed and discretionary expenses within SG&A are expected to be in the $295.0 to $298.0 million range in 2022, an approximate 5.0% increase over the
2021 level of $282.5 million. Variable SG&A expenses were 17.2% as a percent of sales in 2021 and are anticipated to be in the 17.2% to 17.4% range in 2022 based on potential increases in selling and delivery costs.
|
•
|
Our effective tax rate for 2022 is expected to be 25% excluding the impact from the vesting of stock-based awards, potential tax credits, and any new
tax legislation.
|
•
|
Planned capital expenditures are approximately $37.0 million in 2022. We expect to increase retail square footage by 1%, opening four stores and closing
two. Capital expenditures are also planned for the conversion of our home delivery center in Virginia to a regional distribution facility, and as part of our enhanced online presence, additional spend on information technology.
|
•
|
We expect to repurchase $25.0 million of common stock during the first half of 2022 under a current share repurchase program authorization.
|
HAVERTY FURNITURE COMPANIES, INC.
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
|
(In thousands, except per share data – Unaudited)
|
Three Months Ended
December 31,
|
Year Ended
December 31,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
Net sales
|
$
|
265,940
|
$
|
241,339
|
$
|
1,012,799
|
$
|
748,252
|
||||||||
Cost of goods sold
|
115,853
|
103,720
|
438,174
|
329,258
|
||||||||||||
Gross profit
|
150,087
|
137,619
|
574,625
|
418,994
|
||||||||||||
|
||||||||||||||||
Expenses:
|
||||||||||||||||
Selling, general and administrative
|
117,952
|
107,007
|
456,267
|
377,288
|
||||||||||||
Other expense (income), net
|
94
|
(601
|
)
|
54
|
(34,899
|
)
|
||||||||||
Total expenses
|
118,046
|
106,406
|
456,321
|
342,389
|
||||||||||||
|
||||||||||||||||
Income before interest and income taxes
|
32,041
|
31,213
|
118,304
|
76,605
|
||||||||||||
Interest income, net
|
58
|
61
|
231
|
126
|
||||||||||||
Income before income taxes
|
32,099
|
31,274
|
118,535
|
76,731
|
||||||||||||
Income tax expense
|
7,793
|
5,846
|
27,732
|
17,583
|
||||||||||||
Net income
|
$
|
24,306
|
$
|
25,428
|
$
|
90,803
|
$
|
59,148
|
||||||||
Diluted earnings per share:
|
||||||||||||||||
Common Stock
|
$
|
1.35
|
$
|
1.37
|
$
|
4.90
|
$
|
3.12
|
||||||||
Class A Common Stock
|
$
|
1.33
|
$
|
1.35
|
$
|
4.69
|
$
|
3.04
|
||||||||
|
||||||||||||||||
Diluted weighted average shares outstanding:
|
||||||||||||||||
Common Stock
|
18,042
|
18,618
|
18,543
|
18,932
|
||||||||||||
Class A Common Stock
|
1,287
|
1,499
|
1,330
|
1,522
|
||||||||||||
Cash dividends per share:
|
||||||||||||||||
Common Stock
|
$
|
2.25
|
$
|
2.22
|
$
|
2.97
|
$
|
2.77
|
||||||||
Class A Common Stock
|
$
|
2.13
|
$
|
2.10
|
$
|
2.79
|
$
|
2.62
|
HAVERTY FURNITURE COMPANIES, INC.
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
(In thousands– Unaudited)
|
|
December 31,
2021
|
December 31, 2020
|
||||||
|
||||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
166,146
|
$
|
200,058
|
||||
Restricted cash and cash equivalents
|
6,716
|
6,713
|
||||||
Inventories
|
112,031
|
89,908
|
||||||
Prepaid expenses
|
12,418
|
9,580
|
||||||
Other current assets
|
11,746
|
9,985
|
||||||
Total current assets
|
309,057
|
316,244
|
||||||
|
||||||||
Property and equipment, net
|
126,099
|
108,366
|
||||||
Right of-use lease assets
|
222,356
|
228,749
|
||||||
Deferred income taxes
|
16,375
|
15,814
|
||||||
Other assets
|
12,403
|
11,199
|
||||||
Total assets
|
$
|
686,290
|
$
|
680,372
|
||||
|
||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
Current liabilities
|
||||||||
Accounts payable
|
$
|
31,235
|
$
|
31,429
|
||||
Customer deposits
|
98,897
|
86,183
|
||||||
Accrued liabilities
|
46,664
|
52,963
|
||||||
Current lease liabilities
|
33,581
|
33,466
|
||||||
Total current liabilities
|
210,377
|
204,041
|
||||||
|
||||||||
Noncurrent lease liabilities
|
196,771
|
200,200
|
||||||
Other liabilities
|
23,172
|
23,164
|
||||||
Total liabilities
|
430,320
|
427,405
|
||||||
|
||||||||
Stockholders’ equity
|
255,970
|
252,967
|
||||||
Total liabilities and stockholders’ equity
|
$
|
686,290
|
$
|
680,372
|
HAVERTY FURNITURE COMPANIES, INC.
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(In thousands– Unaudited)
|
Year Ended December 31,
|
||||||||
2021
|
2020
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net income
|
$
|
90,803
|
$
|
59,148
|
||||
Adjustments to reconcile net income to net
cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
16,304
|
18,207
|
||||||
Stock-based compensation
|
8,213
|
4,375
|
||||||
Deferred income taxes
|
234
|
(2,458
|
)
|
|||||
Net gain on sale of land, property, and equipment
|
(77
|
)
|
(34,746
|
)
|
||||
Other
|
869
|
595
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Inventories
|
(22,123
|
)
|
14,909
|
|||||
Customer deposits
|
12,714
|
56,062
|
||||||
Other assets and liabilities
|
(3,244
|
)
|
(3,250
|
)
|
||||
Accounts payable and accrued liabilities
|
(6,451
|
)
|
17,349
|
|||||
Net cash provided by operating activities
|
97,242
|
130,191
|
||||||
|
||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Capital expenditures
|
(34,090
|
)
|
(10,927
|
)
|
||||
Proceeds from sale of property and equipment
|
88
|
76,285
|
||||||
Net cash (used in) provided by investing activities
|
(34,002
|
)
|
65,358
|
|||||
|
||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds from borrowing under revolving credit facility
|
—
|
43,800
|
||||||
Payments of borrowings under revolving credit facility
|
—
|
(43,800
|
)
|
|||||
Net change in borrowings under revolving credit facility
|
—
|
—
|
||||||
Dividends paid
|
(52,446
|
)
|
(50,521
|
)
|
||||
Common stock repurchased
|
(41,809
|
)
|
(19,708
|
)
|
||||
Taxes on vested restricted shares
|
(2,894
|
)
|
(951
|
)
|
||||
Net cash used in financing activities
|
(97,149
|
)
|
(71,180
|
)
|
||||
(Decrease) increase in cash, cash equivalents and restricted cash
equivalents
|
(33,909
|
)
|
124,369
|
|||||
Cash, cash equivalents and restricted cash equivalents at beginning
of year
|
206,771
|
82,402
|
||||||
Cash, cash equivalents and restricted cash equivalents at end of year
|
$
|
172,862
|
$
|
206,771
|
(in thousands)
|
FY 2021
|
FY 2020(1)
|
||||||
Income before income taxes, as reported
|
$
|
118,535
|
$
|
76,731
|
||||
Adjustments:
|
||||||||
Gain from sale-leaseback transaction and related property sales(2)
|
—
|
(34,254
|
)
|
|||||
Pre-tax income, as adjusted
|
$
|
118,535
|
$
|
42,477
|
(1)
|
These amounts are included in our Form 10-K for the year ended December 31, 2020.
|
(2)
|
The gain from the sale-leaseback transaction of three distribution facilities was $31.6 million as reported in our Form 10-K for the year ended December
31, 2020. We also sold properties adjacent to these facilities and those gains are included in this amount.
|
|
FY 2021
|
FY 2020
|
||||||||
Diluted earnings per share:
|
|
|||||||||
|
Reported EPS
|
$
|
4.90
|
$
|
3.12
|
|||||
|
|
|||||||||
|
Adjustments:
|
|||||||||
|
|
Gain from sale-leaseback transaction: pre-tax
|
—
|
(1.66
|
)
|
|||||
|
|
Tax impact (1)
|
—
|
0.42
|
||||||
|
|
|
Net adjustment
|
—
|
(1.24)
|
|||||
|
|
|
||||||||
|
Adjusted EPS
|
$
|
4.90
|
$
|
1.88
|
(1)
|
Calculated based on nature of item and rates applied.
|
(in thousands)
|
FY 2021
|
FY 2020(1)
|
||||||
Income before income taxes, as reported
|
$
|
118,535
|
$
|
76,731
|
||||
Interest (income), net
|
(231
|
)
|
(126
|
)
|
||||
Depreciation
|
16,304
|
18,207
|
||||||
EBITDA
|
134,608
|
94,812
|
||||||
Adjustments:
|
||||||||
Gain from sale-leaseback transaction and related property sales(2)
|
—
|
(34,254
|
)
|
|||||
Adjusted EBITDA
|
$
|
134,608
|
$
|
60,558
|
(1)
|
These amounts are included in our Form 10-K for the year ended December 31, 2020.
|
(2)
|
The gain from the sale-leaseback transaction of three distribution facilities was $31.6 million as reported in our Form 10-K for the year ended December
31, 2020. We also sold properties adjacent to these facilities and those gains are included in this amount.
|