La-Z-Boy Incorporated
Description
La-Z-Boy Incorporated manufactures, markets, imports, exports, distributes, and retails upholstery furniture products in the United States, Canada, and internationally. It operates through Wholesale and Retail segments. The Wholesale segment manufactures and imports upholstered furniture, such as recliners and motion furniture, sofas, loveseats, chairs, sectionals, modulars, ottomans, and sleeper sofas; and imports, casegoods (wood) furniture, including bedroom sets, dining room sets, entertainment centers, and occasional pieces. This segment sells its products directly to La-Z-Boy Furniture Galleries stores, operators of La-Z-Boy Comfort Studio locations, England Custom Comfort Center locations, dealers, and other independent retailers. The Retail segment sells upholstered furniture, casegoods, and other accessories to the end consumer through its retail network. It also licenses La-Z-Boy brand name on various products; and operates Joybird, an e-commerce retailer and manufacturer of upholstered furniture. The company was formerly known as La-Z-Boy Chair Company and changed its name to La-Z-Boy Incorporated in 1996. La-Z-Boy Incorporated was founded in 1927 and is headquartered in Monroe, Michigan.
About
Earnings
Date | Estimate EPS | Actual EPS | Difference | % Surprise |
---|---|---|---|---|
Nov 17, 2025 | — | — | — | — |
Aug 18, 2025 | — | — | — | — |
Jun 16, 2025 | — | — | — | — |
Feb 18, 2025 | — | — | — | — |
Nov 20, 2024 | 0.64 | 0.71 | 0.07 | 10.94% |
Earnings estimate
Current Quarter
(Jan 2025)
|
Next Quarter
(Apr 2025)
|
Current Year
(Apr 2025)
|
Next Year
(Apr 2026)
|
|
---|---|---|---|---|
Number of analysts | 3 | 3 | 3 | 3 |
Average estimate | 0.67 | 0.98 | 2.99 | 3.39 |
Low estimate | 0.64 | 0.97 | 2.95 | 3.25 |
High estimate | 0.69 | 1.00 | 3.03 | 3.57 |
Last year EPS | 0.67 | 0.95 | 2.98 | 2.99 |
Growth estimates
Analyst Ratings
Date | Firm | Action | Rating | Price Target |
---|---|---|---|---|
Aug 21, 2024 |
Sidoti & Co.
Anthony Lebiedzinski
|
Downgrade | Neutral | — |
Aug 25, 2022 |
Raymond James
Bobby Griffin
|
Downgrade | Market Perform | — |
Jun 24, 2022 |
Raymond James
Bobby Griffin
|
Maintains | Outperform | ▼ Lowers $40 → $32 |
Feb 17, 2022 |
Raymond James
Bobby Griffin
|
Maintains | Outperform | ▼ Lowers $46 → $40 |
Nov 19, 2020 |
Raymond James
|
Maintains | Outperform | ▲ Raises $37 → $46 |
Aug 20, 2020 |
Raymond James
|
Maintains | Outperform | ▲ Raises $32 → $37 |
Jun 5, 2020 |
Sidoti & Co.
|
Maintains | Neutral | ▲ Raises $24 → $29 |
Mar 31, 2020 |
Stifel
John Baugh
|
Maintains | Buy | ▼ Lowers $40 → $25 |
Mar 20, 2020 |
Sidoti & Co.
Anthony Lebiedzinski
|
Maintains | Buy | ▼ Lowers $36 → $30 |
Mar 9, 2020 |
Sidoti & Co.
|
Upgrade | Buy | — |
Feb 20, 2020 |
Stifel
John Baugh
|
Upgrade | Buy | ▲ Raises $33 → $40 |
Feb 20, 2020 |
Stifel Nicolaus
|
Upgrade | Buy | — |
Aug 23, 2019 |
Raymond James
|
Upgrade | Outperform | — |
Jun 6, 2019 |
Sidoti & Co.
|
Downgrade | Neutral | ▼ Lowers $38 → $35 |
Dec 17, 2018 |
Sidoti & Co.
|
Upgrade | Buy | — |
Aug 23, 2018 |
KeyBanc
|
Downgrade | Sector Weight | — |
Aug 23, 2018 |
Keybanc
|
Downgrade | Sector Weight | — |
Aug 23, 2018 |
Stifel Nicolaus
|
Maintains | Hold | — |
Aug 23, 2018 |
Stifel
John Baugh
|
Maintains | Hold | ▲ Raises $33 → $35 |
Feb 23, 2017 |
Stifel Nicolaus
|
Downgrade | Hold | — |
Feb 23, 2017 |
Stifel
|
Downgrade | Hold | — |
Jan 5, 2017 |
Raymond James
|
Downgrade | Market Perform | — |
Oct 6, 2016 |
Keybanc
|
Maintains | Overweight | ▼ Lowers $31 → $28 |
Oct 6, 2016 |
KeyBanc
|
Maintains | Overweight | — |
Aug 5, 2016 |
Longbow Research
|
Initiates | Neutral | — |
Mar 2, 2016 |
Sidoti & Co.
|
Initiates | Buy | — |
Jan 27, 2016 |
BB&T Capital
|
Downgrade | Hold | — |
Jul 14, 2015 |
Longbow Research
|
Initiates | Neutral | — |
Feb 19, 2015 |
Stifel Nicolaus
|
Maintains | Buy | — |
Feb 19, 2015 |
Stifel
|
Maintains | Buy | ▲ Raises $28 → $30 |
Income statement
2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|
Fiscal date | 2024-04-30 | 2023-04-30 | 2022-04-30 | 2021-04-30 | 2020-04-30 |
Total reported revenue | 2.05B | 2.35B | 2.36B | 1.73B | 1.70B |
Cost of revenue | 1.17B | 1.38B | 1.48B | 993.98M | 982.54M |
Gross profit | 881.67M | 964.73M | 879.79M | 740.26M | 721.45M |
Operating expense | |||||
Research & development | — | — | — | — | — |
Selling general and admin | 730.87M | 753.29M | 673.04M | 603.52M | 575.82M |
Other operating expenses | — | — | — | — | — |
Operating income | 150.80M | 211.44M | 206.76M | 136.74M | 145.62M |
Non operating interest income | |||||
Income | 15.48M | 6.67M | 1.34M | 1.10M | 2.79M |
Expense | 455,000 | 536,000 | 895,000 | 1.39M | 1.29M |
Other income expense | -71,000 | -11.78M | -1.71M | 9.47M | -31.95M |
Pretax income | 165.75M | 205.79M | 205.49M | 145.91M | 115.17M |
Tax provision | 41.12M | 53.85M | 53.16M | 38.38M | 36.19M |
Net income | 124.64M | 151.94M | 152.33M | 107.53M | 78.98M |
Basic EPS | 2.86 | 3.49 | 3.41 | 2.31 | 1.67 |
Diluted EPS | 2.83 | 3.48 | 3.39 | 2.30 | 1.66 |
Basic average shares | 42.88M | 43.15M | 44.02M | 45.98M | 46.40M |
Diluted average shares | 42.88M | 43.15M | 44.02M | 45.98M | 46.40M |
EBITDA | 290.89M | 323.03M | 319.10M | 245.90M | 240.29M |
Net income from continuing op. | 124.64M | 151.94M | 152.33M | 107.53M | 78.98M |
Minority interests | -2.01M | -1.28M | -2.31M | -1.07M | -1.52M |
Preferred stock dividends | — | — | 7,000 | 46,000 | 117,000 |
Balance sheet
2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|
Fiscal date | 2024-04-30 | 2023-04-30 | 2022-04-30 | 2021-04-30 | 2020-04-30 |
Total assets | 1.91B | 1.87B | 1.93B | 1.79B | 1.43B |
Current assets | |||||
Cash | — | — | — | — | — |
Cash equivalents | — | — | — | — | — |
Cash and cash equivalents | 341.10M | 343.37M | 245.59M | 391.21M | 261.55M |
Other short term investments | — | — | — | — | — |
Accounts receivable | 139.21M | 125.54M | 183.75M | 139.34M | 99.35M |
Other receivables | — | — | — | — | — |
Inventory | 263.24M | 276.26M | 303.19M | 226.14M | 181.64M |
Prepaid assets | — | — | — | — | — |
Restricted cash | — | 3.30M | 3.27M | 3.49M | 1.98M |
Assets held for sale | — | — | — | — | — |
Hedging assets | — | — | — | — | — |
Other current assets | 93.26M | 106.13M | 215.98M | 165.98M | 81.80M |
Non current assets | |||||
Properties | 446.47M | 416.27M | 405.76M | 343.80M | 318.65M |
Land and improvements | 47.49M | 33.17M | 32.13M | 36.26M | 31.66M |
Machinery furniture equipment | 344.30M | 337.44M | 327.25M | 299.56M | 285.46M |
Construction in progress | 14.34M | 32.43M | 38.71M | 24.85M | 28.23M |
Leases | — | — | — | — | — |
Accumulated depreciation | -445.66M | -426.01M | -395.70M | -375.85M | -363.66M |
Goodwill | 476.16M | 449.39M | 423.18M | 382.06M | 350.69M |
Investment properties | — | — | — | — | — |
Financial assets | — | — | — | — | — |
Intangible assets | 47.25M | 39.38M | 33.97M | 30.43M | 28.65M |
Investments and advances | — | — | — | — | — |
Other non current assets | 70.24M | 72.43M | 92.84M | 90.92M | 85.48M |
Total liabilities | 900.08M | 914.17M | 1.11B | 1.00B | 718.58M |
Current liabilities | |||||
Accounts payable | 96.49M | 107.46M | 104.03M | 94.15M | 55.51M |
Accrued expenses | 81.49M | 83.24M | 78.81M | 76.99M | 49.24M |
Short term debt | 77.03M | 77.75M | 75.27M | 67.61M | 139.38M |
Deferred revenue | 124.32M | 150.71M | 322.24M | 289.23M | 57.81M |
Tax payable | — | — | — | — | — |
Pensions | — | — | — | 62.55M | 34.98M |
Other current liabilities | 57.97M | 56.71M | 95.35M | 83.69M | 48.23M |
Non current liabilities | |||||
Long term debt | 404.72M | 368.16M | 354.84M | 295.02M | 270.16M |
Provision for risks and charges | — | — | — | — | — |
Deferred liabilities | — | — | — | — | — |
Derivative product liabilities | — | — | — | — | — |
Other non current liabilities | 58.08M | 70.14M | 81.94M | 97.48M | 98.25M |
Shareholders equity | |||||
Common stock | 42.44M | 43.32M | 43.09M | 45.36M | 45.86M |
Retained earnings | 598.01M | 545.16M | 431.18M | 399.01M | 343.63M |
Other shareholders equity | -5.87M | -5.53M | -5.80M | -1.52M | -6.95M |
Total shareholders equity | 1.01B | 952.10M | 819.62M | 782.15M | 716.31M |
Additional paid in capital | 368.49M | 358.89M | 342.25M | 330.65M | 318.22M |
Treasury stock | — | — | — | — | — |
Minority interest | 10.30M | 10.26M | 8.90M | 8.65M | 15.55M |
Cash flow statement
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||||||||||||||||||||||||||
Net Income | 124.64M | 151.94M | 152.33M | 107.53M | 78.98M | 70.14M | 81.60M | 86.98M | 80.96M | 71.97M | 56.38M | 47.18M | 88.91M | 17.37M | 31.36M | -122.41M | -13.54M | 4.14M | -3.04M | 37.19M | -5.80M | 36.32M | 61.75M | 68.34M | 87.61M | 66.10M | 49.90M | 45.30M | 39.30M | 36.30M | 34.70M | 27.30M | 25.10M | 23.40M | 28.30M |
Depreciation | 124.69M | 116.70M | 112.71M | 98.59M | 98.87M | 31.15M | 31.77M | 29.13M | 26.52M | 22.28M | 23.18M | 23.14M | 23.49M | 24.30M | 25.25M | 24.14M | 24.70M | 27.20M | 29.23M | 28.33M | 29.11M | 30.70M | 43.99M | 45.70M | 30.34M | 22.10M | 21.00M | 20.40M | 20.10M | 15.20M | 14.00M | 14.10M | 14.80M | 14.00M | 13.70M |
Deferred Taxes | — | — | — | — | 719,000 | -1.67M | 17.26M | 569,000 | 4.58M | 1.03M | -216,000 | 3.20M | -42.15M | -120,000 | -2.69M | 39.23M | -6.03M | -16.39M | -3.40M | 11.63M | -11.84M | 6.00M | -8.43M | -8.37M | -5.80M | -3.10M | 3.20M | -2.00M | -1.00M | -2.60M | — | -2.00M | -5.40M | — | — |
Stock-Based Compensation | 14.43M | 12.46M | 11.86M | 12.67M | 8.37M | 10.98M | 9.47M | 8.86M | 8.29M | 6.78M | 8.74M | 11.46M | 5.72M | 3.72M | 5.24M | 3.82M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Other Non-Cash Items | — | — | — | — | -1.90M | -7.00M | -4.20M | -2.30M | -7.00M | -360,000 | 8.07M | -20.77M | -5.52M | -4.01M | 9.97M | 12.46M | 31.80M | 33.72M | 34.63M | 8.69M | 3.94M | — | — | — | — | — | — | — | — | -100,000 | 100,000 | — | — | -100,000 | -100,000 |
Accounts Receivable | -16.81M | 53.68M | -41.83M | -38.29M | 29.69M | 7.20M | -2.80M | -7.85M | 10.73M | -2.60M | 3.34M | 7.14M | -6.18M | 1.60M | -17.25M | 27.22M | 20.96M | 5.06M | 13.53M | -9.30M | 8.63M | 32.41M | -7.42M | 13.49M | -42.60M | -26.90M | -14.10M | -8.20M | -13.50M | -6.00M | -13.20M | -14.50M | -7.00M | 400,000 | -10.80M |
Accounts Payable | — | — | — | — | — | -2.39M | 6.60M | 4.54M | -1.01M | -5.21M | 1.70M | -6.09M | 7.47M | -4.43M | 13.15M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Other Assets & Liabilities | -79.44M | -143.60M | -147.64M | 96.51M | -69.34M | 8.48M | -4.08M | 29.61M | -3.27M | -4.51M | -9.18M | 6.00M | 8.51M | -33.86M | 44.46M | 27,000 | -1.95M | -7.96M | 16.57M | -19.87M | 10.07M | -60.32M | 54.97M | -10.70M | -11.13M | 23.70M | -4.50M | 4.70M | 7.10M | -2.50M | -7.50M | -2.70M | 8.90M | 500,000 | -13.10M |
Operating Cash Flow | 167.50M | 191.18M | 87.43M | 277.01M | 145.39M | 116.89M | 135.61M | 149.55M | 119.80M | 89.39M | 92.02M | 71.26M | 80.25M | 4.58M | 109.48M | -15.51M | 55.94M | 45.78M | 87.52M | 56.67M | 34.12M | 45.11M | 144.86M | 108.46M | 58.43M | 81.90M | 55.50M | 60.20M | 52.00M | 40.30M | 28.10M | 22.20M | 36.40M | 38.20M | 18.00M |
Investing Activities | |||||||||||||||||||||||||||||||||||
Capital Expenditures | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 3.34M | 9.06M | -18.63M | 21.16M | -16.49M | -23.55M | -29.43M | -28.47M | -24.58M | -35.11M | -36.77M | -24.90M | -20.40M | -16.30M | -17.10M | -17.60M | -17.30M | -10.10M | -12.20M | -19.50M | -22.10M |
Net Intangibles | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Net Acquisitions | -39.44M | -16.84M | -26.32M | -2.00M | — | -75.63M | -16.50M | -35.88M | -23.31M | -1.77M | 6.04M | -15.83M | -971,000 | -632,000 | — | — | — | — | — | -6.81M | -9.19M | -3.09M | — | — | -57.95M | — | — | — | — | — | — | — | — | — | — |
Purchase of Investments | -18.35M | -9.09M | -34.15M | -39.58M | -37.48M | -20.70M | -28.59M | -29.76M | -21.01M | -40.33M | -54.23M | -49.59M | -7.94M | -10.20M | -4.93M | -11.33M | -34.56M | -18.17M | -25.29M | -14.89M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Sale of Investments | 24.82M | 24.48M | 36.10M | 36.07M | 37.24M | 20.94M | 22.67M | 19.95M | 28.72M | 33.75M | 34.56M | 18.66M | 8.65M | 10.66M | 8.83M | 34.68M | 35.58M | 17.34M | 12.98M | 8.12M | — | — | — | — | — | — | — | — | — | — | — | — | 1.60M | 2.90M | 3.10M |
Investing Cash Flow | -28.00M | -1.31M | -1.79M | -2.74M | 12.12M | -73.26M | -18.89M | -44.93M | -12.55M | 3.65M | -11.29M | -52.13M | -3.43M | 280,000 | 28.33M | 23.31M | -18.31M | 19.39M | -30.67M | -34.97M | -35.16M | -54.43M | -14.38M | -37.59M | -104.40M | -29.80M | -36.50M | -24.80M | -18.30M | -20.30M | -20.30M | -12.80M | -10.10M | -16.60M | -19.10M |
Financing Activities | |||||||||||||||||||||||||||||||||||
Long-Term Debt Issuance | — | — | — | — | 75.00M | — | — | — | — | — | — | — | — | 30.59M | 41.82M | 50.79M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Long-Term Debt Payments | -489,000 | -123,000 | -121,000 | -75.05M | -161,000 | -223,000 | -262,000 | -288,000 | -508,000 | -7.57M | -579,000 | -2.51M | -25.94M | -41.62M | -54.71M | -92.14M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Other Financing Charges | -6.17M | -5.00M | -24.26M | -14.29M | -6.85M | -875,000 | -231,000 | 1.74M | 1.26M | 1.38M | 12.94M | 2.56M | -345,000 | — | 1.04M | — | — | 1.34M | 3.68M | — | — | — | — | — | — | 100,000 | 100,000 | — | -200,000 | 1.50M | -100,000 | — | 500,000 | -200,000 | -100,000 |
Financing Cash Flow | -92.10M | -40.00M | -142.74M | -150.08M | 74.53M | -47.56M | -79.23M | -55.16M | -63.20M | -72.55M | -30.26M | -14.52M | -31.46M | 19.82M | 29.96M | -46.52M | -21.02M | -30.49M | -30.13M | -20.77M | -87.31M | -142.63M | -41.61M | -34.53M | -39.26M | -38.50M | -23.90M | -29.10M | -19.60M | -21.80M | -9.80M | -9.70M | -6.90M | -8.40M | -8.20M |
Other Cash Details | |||||||||||||||||||||||||||||||||||
End Cash Position | 341.10M | 346.68M | 248.86M | 394.70M | 263.53M | 131.79M | 136.87M | 150.86M | 121.34M | 98.30M | 149.66M | 131.09M | 152.37M | 115.26M | 108.43M | 17.37M | 14.98M | 51.72M | 24.09M | 37.71M | 33.88M | 28.82M | 26.77M | 23.57M | 14.35M | 33.60M | 28.70M | — | — | — | — | — | — | — | — |
Income Tax Paid | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Interest Paid | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Free Cash Flow | 104.58M | 136.36M | 2.42M | 271.96M | 118.21M | 102.31M | 79.41M | 127.69M | 89.83M | 16.43M | 57.10M | 42.53M | 67.19M | 17.31M | 78.67M | 37.08M | 21.85M | 7.42M | 61.79M | 11.19M | 105.25M | 85.69M | 100.25M | 78.59M | 20.46M | 56.60M | 33.50M | 42.40M | 33.80M | 21.30M | 10.60M | 22.40M | 24.20M | 16.80M | -4.40M |