Free Trial

HNI (HNI) Financials

HNI logo
$31.60 +0.54 (+1.74%)
As of 10:23 AM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for HNI

Annual Income Statements for HNI

This table shows HNI's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 1/2/2016 12/31/2016 12/30/2017 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/30/2023 12/28/2024 1/3/2026
Net Income / (Loss) Attributable to Common Shareholders
105 86 90 93 111 42 60 124 49 140 54
Consolidated Net Income / (Loss)
105 86 90 93 111 42 60 124 49 140 54
Net Income / (Loss) Continuing Operations
105 86 90 93 111 42 60 124 49 140 54
Total Pre-Tax Income
157 129 71 119 143 54 78 146 65 179 91
Total Operating Income
164 134 77 128 151 61 85 155 90 207 126
Total Gross Profit
847 835 784 835 834 721 757 835 948 1,033 1,176
Total Revenue
2,304 2,203 2,176 2,258 2,247 1,955 2,184 2,362 2,434 2,526 2,839
Operating Revenue
2,304 2,203 2,176 2,258 2,247 1,955 2,184 2,362 2,434 2,526 2,839
Total Cost of Revenue
1,457 1,368 1,392 1,423 1,413 1,234 1,427 1,527 1,486 1,493 1,663
Operating Cost of Revenue
1,457 1,368 1,392 1,423 1,413 1,234 1,427 1,527 1,486 1,493 1,663
Total Operating Expenses
684 701 707 707 682 660 672 680 858 827 1,050
Selling, General & Admin Expense
672 668 672 691 680 621 666 723 772 821 937
Impairment Charge
- - - - - - - - 45 6.20 19
Restructuring Charge
12 11 37 16 2.37 39 6.30 6.70 41 0.00 95
Total Other Income / (Expense), net
-6.51 -4.78 -6.08 -9.11 -8.63 -7.00 -7.20 -8.80 -26 -27 -35
Interest & Investment Income
0.40 0.31 - - - -7.00 -7.20 -8.80 -26 -27 -36
Other Income / (Expense), net
- - - 0.34 - - - - 0.00 0.00 0.40
Income Tax Expense
52 43 -19 25 32 13 19 23 16 40 37
Net Income / (Loss) Attributable to Noncontrolling Interest
-0.03 0.06 0.10 -0.05 -0.00 0.00 0.00 0.00 0.00 0.00 0.00
Basic Earnings per Share
$2.38 $1.93 $2.05 $2.14 $2.56 $0.98 $1.38 $2.97 $1.11 $2.95 $1.13
Weighted Average Basic Shares Outstanding
44.29M 44.41M 43.84M 43.64M 43.10M 42.70M 43.40M 41.70M 44.50M 47.40M 47.90M
Diluted Earnings per Share
$2.32 $1.88 $2.00 $2.11 $2.54 $0.98 $1.36 $2.94 $1.09 $2.88 $1.11
Weighted Average Diluted Shares Outstanding
45.44M 45.50M 44.84M 44.33M 43.50M 43M 44M 42.20M 45.40M 48.50M 48.90M
Weighted Average Basic & Diluted Shares Outstanding
44.30M 44.30M 43.80M 43.60M 42.55M 42.94M 42.34M 41.41M 46.89M 47.02M 71.27M
Cash Dividends to Common per Share
$1.05 $1.09 $1.13 $1.17 $1.21 $1.22 $1.24 $1.27 $1.28 $1.31 $1.35

Quarterly Income Statements for HNI

This table shows HNI's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025 9/27/2025 1/3/2026 4/4/2026
Net Income / (Loss) Attributable to Common Shareholders
38 23 18 36 48 38 14 48 41 -49 -39
Consolidated Net Income / (Loss)
38 23 18 36 48 38 14 48 41 -49 -39
Net Income / (Loss) Continuing Operations
38 23 18 36 48 38 14 48 41 -49 -39
Total Pre-Tax Income
47 23 22 46 62 50 19 62 57 -48 -56
Total Operating Income
57 31 30 53 69 55 24 68 65 -31 -36
Total Gross Profit
285 273 233 261 279 261 238 286 288 363 500
Total Revenue
712 680 588 624 672 643 600 667 684 888 1,348
Operating Revenue
712 680 588 624 672 643 600 667 684 888 1,348
Total Cost of Revenue
426 407 355 362 393 382 361 381 396 525 848
Operating Cost of Revenue
426 407 355 362 393 382 361 381 396 525 848
Total Operating Expenses
229 242 203 208 210 206 214 218 224 395 536
Selling, General & Admin Expense
223 211 203 206 208 203 208 216 223 291 515
Restructuring Charge
5.30 31 0.10 - - 2.50 6.40 - - - 22
Total Other Income / (Expense), net
-9.40 -7.90 -7.60 -7.40 -7.10 -5.10 -5.50 -6.10 -7.20 -16 -19
Interest & Investment Income
-9.40 -7.90 -7.60 -7.40 -7.10 -5.10 -5.50 -6.10 -7.20 -17 -21
Other Income / (Expense), net
- - - - - - 0.00 - - - 1.50
Income Tax Expense
9.60 - 4.30 10 14 11 5.00 14 16 1.50 -17
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Basic Earnings per Share
$0.81 $0.56 $0.38 $0.76 $1.00 $0.81 $0.30 $1.04 $0.90 ($1.11) ($0.55)
Weighted Average Basic Shares Outstanding
46.60M 44.50M 47.10M 47.20M 47.70M 47.40M 47M 46.20M 45.80M 47.90M 71.60M
Diluted Earnings per Share
$0.80 $0.55 $0.37 $0.75 $0.98 $0.78 $0.29 $1.02 $0.88 ($1.08) ($0.55)
Weighted Average Diluted Shares Outstanding
47.30M 45.40M 48.10M 48.20M 48.70M 48.50M 48M 47.10M 46.70M 48.90M 71.60M
Weighted Average Basic & Diluted Shares Outstanding
46.58M 46.89M 47.30M 47.14M 47.80M 47.02M 46.55M 45.80M 45.83M 71.27M 71.99M
Cash Dividends to Common per Share
$0.32 - $0.32 $0.33 $0.33 - $0.33 $0.34 $0.34 - $0.34

Annual Cash Flow Statements for HNI

This table details how cash moves in and out of HNI's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 1/2/2016 12/31/2016 12/30/2017 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/30/2023 12/28/2024 1/3/2026
Net Change in Cash & Equivalents
-5.60 7.76 -13 53 -25 64 -64 -35 12 -6.40 195
Net Cash From Operating Activities
173 223 133 186 219 215 132 81 268 227 276
Net Cash From Continuing Operating Activities
173 223 133 186 219 215 132 81 268 227 276
Net Income / (Loss) Continuing Operations
105 86 90 93 111 42 60 124 49 140 54
Consolidated Net Income / (Loss)
105 86 90 93 111 42 60 124 49 140 54
Depreciation Expense
58 69 73 75 77 78 83 84 95 108 107
Non-Cash Adjustments To Reconcile Net Income
21 40 33 26 37 52 24 -31 48 13 55
Changes in Operating Assets and Liabilities, net
-10 28 -63 -7.53 -5.40 43 -35 -96 76 -33 60
Net Cash From Investing Activities
-113 -153 -118 -41 -63 -100 -111 -11 -445 -51 -444
Net Cash From Continuing Investing Activities
-113 -153 -118 -41 -63 -100 -111 -11 -445 -51 -444
Purchase of Property, Plant & Equipment
-83 -93 -109 -56 -61 -32 -54 -60 -78 -51 -66
Acquisitions
-32 -60 -19 -11 -6.06 -68 -58 -20 -371 -2.30 -392
Purchase of Investments
-3.66 -8.72 -3.45 -2.68 -6.70 -4.20 -3.40 -2.80 -5.70 -3.20 -2.80
Divestitures
- - - - - 0.00 0.00 70 2.70 0.00 8.10
Sale and/or Maturity of Investments
3.55 8.62 3.20 3.10 4.85 3.60 3.30 2.30 5.40 4.70 4.80
Other Investing Activities, net
0.00 -0.09 1.51 1.14 5.85 0.30 0.20 0.00 1.60 0.40 4.10
Net Cash From Financing Activities
-66 -63 -28 -92 -181 -50 -85 -105 189 -182 363
Net Cash From Continuing Financing Activities
-66 -63 -28 -92 -181 -50 -85 -105 189 -182 363
Repayment of Debt
-455 -595 -277 -353 -217 -83 -7.70 -406 -439 -421 -810
Repurchase of Common Equity
-27 -56 -58 -30 -84 -6.80 -59 -65 -0.30 -66 -84
Payment of Dividends
-46 -48 -50 -51 -52 -52 -54 -53 -59 -64 -63
Issuance of Debt
448 612 341 323 141 84 5.00 414 678 324 1,297
Issuance of Common Equity
12 22 14 20 30 8.10 31 4.70 2.30 51 3.80
Other Financing Activities, net
1.41 2.71 - - - - - - 6.10 -7.60 19

Quarterly Cash Flow Statements for HNI

This table details how cash moves in and out of HNI's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025 9/27/2025 1/3/2026 4/4/2026
Net Change in Cash & Equivalents
0.60 4.60 -2.00 1.30 6.00 -12 -1.40 11 -11 197 -138
Net Cash From Operating Activities
123 105 -4.30 51 129 51 13 31 155 77 -172
Net Cash From Continuing Operating Activities
123 105 -4.20 51 128 51 13 31 155 77 -172
Net Income / (Loss) Continuing Operations
38 23 18 36 48 38 14 48 41 -49 -39
Consolidated Net Income / (Loss)
38 23 18 36 48 38 14 48 41 -49 -39
Depreciation Expense
26 27 26 26 27 28 26 25 25 32 75
Non-Cash Adjustments To Reconcile Net Income
6.90 37 8.60 5.90 4.20 -6.10 13 6.50 5.80 30 59
Changes in Operating Assets and Liabilities, net
52 19 -57 -17 49 -8.60 -40 -49 83 65 -267
Net Cash From Investing Activities
-17 -17 -11 -16 -15 -9.30 -12 -6.20 -20 -406 -73
Net Cash From Continuing Investing Activities
-17 -17 -11 -17 -15 -9.40 -12 -6.20 -20 -406 -73
Purchase of Property, Plant & Equipment
-24 -16 -11 -17 -14 -9.40 -16 -15 -19 -16 -34
Acquisitions
2.60 -0.10 -0.50 -0.90 -0.60 -0.30 -0.60 -0.30 -0.40 -391 -47
Purchase of Investments
-0.70 -1.90 -0.60 -1.30 -1.20 -0.10 -0.10 -1.40 -0.60 -0.70 -2.70
Sale of Property, Plant & Equipment
- - 0.10 - - - 3.50 - - - 1.60
Divestitures
- -0.40 - - - - 0.00 - -0.40 - 8.00
Sale and/or Maturity of Investments
1.00 1.40 1.20 2.20 1.10 0.20 0.70 1.60 0.90 1.60 1.40
Net Cash From Financing Activities
-105 -83 13 -34 -108 -54 -1.10 -15 -147 526 107
Net Cash From Continuing Financing Activities
-105 -84 13 -34 -108 -54 -1.10 -15 -147 526 107
Repayment of Debt
-144 -127 -87 -115 -161 -57 -74 -131 -193 -418 -37
Repurchase of Common Equity
- -0.30 -2.60 -11 -11 -41 -40 -39 -3.80 - 0.00
Payment of Dividends
-15 -15 -17 -16 -16 -16 -16 -16 -16 -16 -27
Issuance of Debt
53 59 119 107 37 54 129 170 64 940 189
Issuance of Common Equity
0.60 0.50 0.60 0.60 44 5.80 0.80 1.00 1.50 0.50 0.70
Other Financing Activities, net
- - - - - - 0.00 - - - -18
Other Net Changes in Cash
- - 0.00 - - - -0.60 - - - 0.00

Annual Balance Sheets for HNI

This table presents HNI's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 1/2/2016 12/31/2016 12/30/2017 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/30/2023 12/28/2024 1/3/2026
Total Assets
1,264 1,330 1,392 1,402 1,453 1,418 1,498 1,415 1,929 1,875 4,885
Total Current Assets
438 433 489 532 529 496 524 469 536 522 1,412
Cash & Equivalents
29 36 23 77 52 116 52 17 29 20 209
Short-Term Investments
4.25 2.25 2.02 1.33 1.10 1.69 1.40 2.00 5.60 6.40 6.50
Accounts Receivable
243 229 259 255 275 202 237 215 -3.50 -2.00 571
Inventories, net
125 118 156 157 163 138 182 180 197 194 475
Prepaid Expenses
37 47 49 41 38 38 51 54 61 55 151
Other Current Assets
- - - - - - - - 247 248 -1.10
Plant, Property, & Equipment, net
341 356 390 385 382 366 367 353 555 530 1,137
Plant, Property & Equipment, gross
874 891 931 913 927 920 949 943 1,194 1,178 1,815
Accumulated Depreciation
533 534 541 528 546 554 582 590 639 649 678
Total Noncurrent Assets
484 541 512 485 542 556 608 593 838 823 2,336
Noncurrent Note & Lease Receivables
- - - - 2.13 6.10 10 11 12 14 11
Goodwill
278 511 491 463 446 459 472 440 652 624 1,703
Other Noncurrent Operating Assets
207 29 21 20 94 91 126 142 174 185 622
Total Liabilities & Shareholders' Equity
1,264 1,330 1,392 1,402 1,453 1,418 1,498 1,415 1,929 1,875 4,885
Total Liabilities
787 829 877 839 868 827 1,498 798 1,167 1,035 3,050
Total Current Liabilities
436 463 490 434 479 439 506 395 464 478 1,139
Short-Term Debt
5.48 34 37 0.68 0.79 0.84 3.20 1.30 7.50 50 16
Accounts Payable
424 425 450 429 453 414 474 368 419 391 1,016
Other Current Liabilities
6.02 4.41 2.93 4.76 25 25 30 26 38 36 107
Total Noncurrent Liabilities
351 366 387 404 389 388 992 403 703 557 3,746
Long-Term Debt
185 180 240 249 174 175 175 189 428 294 1,277
Noncurrent Deferred & Payable Income Tax Liabilities
89 111 77 82 87 75 75 61 85 72 181
Other Noncurrent Operating Liabilities
77 75 70 73 126 135 742 145 182 183 2,288
Total Equity & Noncontrolling Interests
477 501 515 563 584 591 590 617 762 840 0.00
Total Preferred & Common Equity
477 501 514 563 584 590 590 617 761 840 1,836
Total Common Equity
477 501 514 563 584 590 590 617 762 840 0.00

Quarterly Balance Sheets for HNI

This table presents HNI's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 10/1/2022 4/1/2023 7/1/2023 9/30/2023 3/30/2024 6/29/2024 9/28/2024 3/29/2025 6/28/2025 9/27/2025 4/4/2026
Total Assets
1,499 1,383 2,076 2,017 1,913 1,941 1,913 1,858 1,912 1,843 4,773
Total Current Assets
540 447 598 572 527 568 562 529 598 543 1,297
Cash & Equivalents
21 17 24 24 27 28 34 21 32 21 71
Short-Term Investments
2.00 2.00 5.70 5.80 5.50 5.30 5.90 6.40 6.20 7.40 6.80
Accounts Receivable
-2.40 188 256 259 229 257 259 235 291 256 553
Inventories, net
222 191 235 229 212 223 210 205 217 195 491
Prepaid Expenses
53 50 59 55 54 55 52 49 52 65 177
Other Current Assets
244 - - - - - - - - - -2.00
Plant, Property, & Equipment, net
349 355 580 560 552 548 540 519 515 513 1,051
Plant, Property & Equipment, gross
945 956 1,193 1,184 1,205 1,204 1,196 1,158 1,163 1,173 1,757
Accumulated Depreciation
595 601 613 624 653 656 657 639 648 659 707
Total Noncurrent Assets
610 581 898 885 833 825 812 810 799 787 2,425
Noncurrent Note & Lease Receivables
11 11 12 12 12 13 12 14 13 13 11
Goodwill
452 433 702 693 646 639 632 618 611 604 1,821
Other Noncurrent Operating Assets
147 137 185 179 176 173 169 178 176 170 594
Total Liabilities & Shareholders' Equity
1,499 1,383 2,076 2,017 1,913 1,941 1,913 1,858 1,912 1,843 4,773
Total Liabilities
892 770 1,360 1,276 1,141 1,153 1,066 1,054 1,101 1,007 2,999
Total Current Liabilities
460 353 489 502 408 474 514 444 411 409 936
Short-Term Debt
1.20 1.60 1.10 15 13 51 51 50 0.00 0.00 18
Accounts Payable
435 326 439 451 364 391 431 349 371 372 821
Other Current Liabilities
24 25 35 36 31 33 32 37 40 37 97
Total Noncurrent Liabilities
432 1,030 1,586 1,515 1,505 1,467 1,399 1,415 1,501 1,434 3,836
Long-Term Debt
200 206 597 493 460 412 295 355 444 324 1,427
Noncurrent Deferred & Payable Income Tax Liabilities
65 60 73 82 83 78 73 70 65 98 226
Other Noncurrent Operating Liabilities
160 764 916 939 962 977 1,031 990 992 1,012 2,183
Total Equity & Noncontrolling Interests
606 0.30 0.30 0.30 0.30 0.30 0.30 0.30 0.00 0.00 0.00
Total Preferred & Common Equity
606 613 715 741 772 788 847 804 811 836 1,774
Total Common Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Metrics And Ratios for HNI

This table displays calculated financial ratios and metrics derived from HNI's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 1/2/2016 12/31/2016 12/30/2017 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/30/2023 12/28/2024 1/3/2026
DEI Shares Outstanding
- - - - - - - - - - 45,831,261.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 45,831,261.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 1.18
Growth Metrics
- - - - - - - - - - -
Profitability Metrics
- - - - - - - - - - -
Net Operating Profit after Tax (NOPAT)
110 89 98 101 117 47 65 131 69 161 75
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 16.12% 5.69% 13.46% 2.40%
Earnings before Interest and Taxes (EBIT)
164 134 77 129 151 61 85 155 90 207 126
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
221 203 150 203 229 139 169 239 185 314 234
Valuation Ratios
- - - - - - - - - - -
Leverage & Solvency
- - - - - - - - - - -
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
50 47 8.24 131 144 102 594 -539 -307 167 -1,678
Efficiency Ratios
- - - - - - - - - - -
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
635 676 766 735 708 653 124 795 1,171 1,165 2,920
Increase / (Decrease) in Invested Capital
60 41 89 -31 -27 -55 -529 671 376 -6.00 1,753
Book Value per Share
$10.80 $11.24 $11.84 $12.85 $13.64 $13.82 $13.54 $14.90 $16.35 $17.57 $40.05
Tangible Book Value per Share
$4.51 ($0.24) $0.53 $2.27 $3.23 $3.08 $2.71 $4.27 $2.35 $4.51 $2.90
Total Capital
668 715 791 813 761 771 768 815 1,206 1,194 3,136
Total Debt
190 214 277 250 177 180 178 198 444 354 1,300
Total Long-Term Debt
185 180 240 249 176 179 175 197 436 303 1,284
Net Debt
158 175 251 172 124 62 124 178 409 325 1,085
Capital Expenditures (CapEx)
80 92 100 32 61 32 54 60 78 51 66
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-25 -35 10 20 -2.25 -60 -33 56 45 68 73
Debt-free Net Working Capital (DFNWC)
7.95 3.59 36 98 51 58 20 75 80 97 289
Net Working Capital (NWC)
2.47 -30 -0.82 98 50 57 17 74 72 47 273
Net Nonoperating Expense (NNE)
4.36 3.18 7.74 7.43 6.68 5.39 5.42 7.45 19 21 21
Net Nonoperating Obligations (NNO)
158 175 251 172 124 62 -466 178 409 325 1,085
Total Depreciation and Amortization (D&A)
58 69 73 75 77 78 83 84 95 108 107
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.38 $1.93 $2.05 $2.14 $2.56 $0.98 $1.38 $2.97 $1.11 $2.95 $1.13
Adjusted Weighted Average Basic Shares Outstanding
44.29M 44.41M 43.84M 43.64M 43.10M 42.69M 43.44M 41.70M 44.50M 47.40M 47.90M
Adjusted Diluted Earnings per Share
$2.32 $1.88 $2.00 $2.11 $2.54 $0.98 $1.36 $2.94 $1.09 $2.88 $1.11
Adjusted Weighted Average Diluted Shares Outstanding
45.44M 45.50M 44.84M 44.33M 43.50M 42.96M 43.96M 42.20M 45.40M 48.50M 48.90M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
44.16M 43.98M 43.25M 43.49M 42.55M 42.94M 42.34M 41.41M 46.89M 47.02M 71.27M
Normalized Net Operating Profit after Tax (NOPAT)
118 111 79 113 119 77 70 94 103 165 143
Debt Service Ratios
- - - - - - - - - - -
Payout Ratios
- - - - - - - - - - -

Quarterly Metrics And Ratios for HNI

This table displays calculated financial ratios and metrics derived from HNI's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025 9/27/2025 1/3/2026 4/4/2026
DEI Shares Outstanding
- - - - - - - - - 45,831,261.00 71,992,908.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 45,831,261.00 71,992,908.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - -1.07 -0.54
Growth Metrics
- - - - - - - - - - -
Revenue Growth
18.84% 19.47% 22.73% 10.68% -5.54% -5.49% 2.01% 6.96% 1.73% - 124.66%
EBITDA Growth
-19.92% 31.12% 111.70% 320.00% 16.75% 43.46% -11.05% 16.79% -6.96% - -19.24%
EBIT Growth
-30.56% 33.48% 364.06% 1,583.33% 21.30% 77.52% -17.85% 27.72% -6.24% - -243.03%
NOPAT Growth
-30.32% 68.69% 786.73% 1,758.39% 16.91% 37.36% -24.90% 26.87% -12.44% - -241.99%
Net Income Growth
-40.10% 38.65% 1,006.25% 381.25% 25.66% 69.47% -21.47% 34.17% -13.26% - -379.14%
EPS Growth
-47.02% 44.74% 825.00% 350.00% 22.50% 41.82% -21.62% 36.00% -10.20% - -289.66%
Operating Cash Flow Growth
107.61% 121.99% -124.86% 128.00% 4.73% -51.24% 393.02% -39.38% 20.78% - -1,463.49%
Free Cash Flow Firm Growth
999.26% 47.09% -813.84% -32.75% -37.06% 113.95% 138.39% -57.39% -75.32% - -1,269.25%
Invested Capital Growth
-39.60% 47.30% 132.95% -23.97% -36.16% -0.51% -15.75% -5.22% -3.08% - 268.34%
Revenue Q/Q Growth
26.28% -4.47% -13.50% 6.07% 7.78% -4.42% -6.65% 11.22% 2.50% - 51.69%
EBITDA Q/Q Growth
333.68% -30.46% -2.09% 42.25% 20.55% -14.55% -39.29% 86.77% -3.97% - 7,960.00%
EBIT Q/Q Growth
1,677.78% -45.95% -3.26% 79.80% 29.03% -20.90% -55.23% 179.51% -5.28% - -11.86%
NOPAT Q/Q Growth
1,897.47% -32.22% -22.17% 74.90% 26.72% -20.37% -57.44% 195.46% -12.55% - -16.67%
Net Income Q/Q Growth
395.31% -40.21% -21.68% 103.39% 31.94% -19.37% -63.71% 247.48% -14.70% - 21.14%
EPS Q/Q Growth
366.67% -31.25% -32.73% 102.70% 30.67% -20.41% -62.82% 251.72% -13.73% - 49.07%
Operating Cash Flow Q/Q Growth
445.33% -14.43% -104.10% 1,293.02% 150.49% -60.16% -75.39% 146.83% 399.04% - -321.96%
Free Cash Flow Firm Q/Q Growth
36.41% -196.18% -153.61% 177.80% 27.67% -78.68% 81.33% -13.65% -26.06% - -1,600.56%
Invested Capital Q/Q Growth
-15.18% 144.77% 9.77% -2.66% -28.78% 281.47% -68.15% 9.51% -27.17% - 26.87%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
40.09% 40.19% 39.59% 41.90% 41.48% 40.54% 39.75% 42.90% 42.13% - 37.10%
EBITDA Margin
11.58% 8.43% 9.54% 12.79% 14.31% 12.79% 8.32% 13.97% 13.09% - 2.99%
Operating Margin
7.98% 4.52% 5.05% 8.56% 10.25% 8.48% 4.07% 10.22% 9.45% - -2.70%
EBIT Margin
7.98% 4.52% 5.05% 8.56% 10.25% 8.48% 4.07% 10.22% 9.45% - -2.59%
Profit (Net Income) Margin
5.31% 3.32% 3.01% 5.77% 7.07% 5.96% 2.32% 7.24% 6.03% - -2.88%
Tax Burden Percent
79.75% 100.00% 80.45% 78.26% 76.86% 77.37% 73.55% 77.90% 71.78% - 69.78%
Interest Burden Percent
83.45% 73.62% 74.07% 86.14% 89.70% 90.83% 77.46% 90.91% 88.85% - 159.31%
Effective Tax Rate
20.25% 0.00% 19.55% 21.74% 23.14% 22.63% 26.46% 22.26% 28.22% - 0.00%
Return on Invested Capital (ROIC)
23.28% 11.18% 32.83% 35.14% 51.54% 14.20% 18.71% 49.13% 58.48% - -7.80%
ROIC Less NNEP Spread (ROIC-NNEP)
21.02% 8.42% 30.86% 33.97% 50.14% 13.14% 17.72% 48.00% 56.76% - -9.34%
Return on Net Nonoperating Assets (RNNOA)
23.00% 3.59% 32,348.09% 56,175.06% 65,453.72% 6.02% 23,945.81% 133,591.72% 113,724.80% - -54,086.35%
Return on Equity (ROE)
46.28% 14.77% 32,380.92% 56,210.20% 65,505.25% 20.22% 23,964.52% 133,640.85% 113,783.28% - -54,094.16%
Cash Return on Invested Capital (CROIC)
58.26% -31.28% -51.47% 55.65% 82.01% 14.27% 55.29% 45.17% 56.21% - -113.86%
Operating Return on Assets (OROA)
10.55% 6.58% 7.80% 11.10% 13.37% 11.27% 5.48% 13.70% 13.04% - -2.80%
Return on Assets (ROA)
7.02% 4.84% 4.65% 7.48% 9.22% 7.92% 3.12% 9.70% 8.32% - -3.12%
Return on Common Equity (ROCE)
0.00% 14.77% 0.00% 0.00% 0.00% 20.21% 0.00% 0.00% 0.00% - 0.00%
Return on Equity Simple (ROE_SIMPLE)
5.79% 0.00% 8.46% 14.48% 14.62% 0.00% 16.89% 0.00% 0.00% - 0.00%
Net Operating Profit after Tax (NOPAT)
45 31 24 42 53 42 18 53 46 -22 -25
NOPAT Margin
6.37% 4.52% 4.06% 6.70% 7.88% 6.56% 2.99% 7.95% 6.78% - -1.89%
Net Nonoperating Expense Percent (NNEP)
2.26% 2.76% 1.97% 1.17% 1.39% 1.05% 1.00% 1.13% 1.72% - 1.53%
Return On Investment Capital (ROIC_SIMPLE)
- 2.55% - - - 3.53% 4.43% 11.93% 14.30% -0.70% -1.76%
Cost of Revenue to Revenue
59.91% 59.83% 60.39% 58.10% 58.52% 59.47% 60.25% 57.10% 57.87% - 62.90%
SG&A Expenses to Revenue
31.38% 31.04% 34.54% 33.01% 31.00% 31.64% 34.61% 32.30% 32.57% - 38.20%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Operating Expenses to Revenue
32.12% 35.66% 34.56% 33.33% 31.24% 32.03% 35.68% 32.68% 32.69% - 39.80%
Earnings before Interest and Taxes (EBIT)
57 31 30 53 69 55 24 68 65 -31 -35
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
82 57 56 80 96 82 50 93 90 0.50 40
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 2.47 0.00 0.00 0.00 2.87 0.00 0.00 0.00 - 0.00
Price to Tangible Book Value (P/TBV)
0.00 17.18 0.00 0.00 0.00 11.19 0.00 0.00 0.00 - 0.00
Price to Revenue (P/Rev)
0.67 0.77 0.82 0.81 0.97 0.96 0.83 0.89 0.81 - 0.65
Price to Earnings (P/E)
36.48 38.26 31.75 18.54 20.01 17.31 15.48 15.62 14.91 - 1,542.78
Dividend Yield
3.81% 3.17% 2.88% 3.60% 2.47% 2.59% 2.96% 2.68% 2.91% - 4.19%
Earnings Yield
2.74% 2.61% 3.15% 5.39% 5.00% 5.78% 6.46% 6.40% 6.71% - 0.06%
Enterprise Value to Invested Capital (EV/IC)
4.27 1.96 5.71 5.94 9.11 2.35 6.68 6.68 8.13 - 2.69
Enterprise Value to Revenue (EV/Rev)
0.88 0.94 0.99 0.98 1.09 1.08 0.98 1.05 0.93 - 1.03
Enterprise Value to EBITDA (EV/EBITDA)
11.91 12.38 11.71 9.23 9.62 8.71 8.04 8.45 7.65 - 16.44
Enterprise Value to EBIT (EV/EBIT)
24.74 25.38 22.13 14.92 15.23 13.26 12.31 12.57 11.37 - 54.86
Enterprise Value to NOPAT (EV/NOPAT)
36.22 33.43 28.13 18.04 18.75 17.05 15.99 16.34 15.08 - 575.17
Enterprise Value to Operating Cash Flow (EV/OCF)
9.74 8.57 10.22 9.26 9.92 12.08 10.17 12.16 9.63 - 40.06
Enterprise Value to Free Cash Flow (EV/FCFF)
5.52 0.00 0.00 9.21 8.66 16.43 11.04 14.40 14.24 - 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1,695.33 0.58 1,576.67 1,541.33 1,151.33 0.42 1,349.00 0.00 0.00 - 0.00
Long-Term Debt to Equity
1,644.00 0.57 1,534.00 1,372.33 981.67 0.36 1,182.33 0.00 0.00 - 0.00
Financial Leverage
1.09 0.43 1,048.33 1,653.67 1,305.33 0.46 1,351.67 2,783.00 2,003.67 - 5,792.33
Leverage Ratio
5.79 2.43 5,492.33 6,694.00 6,550.67 2.37 6,284.50 12,842.67 12,521.33 - 22,102.33
Compound Leverage Factor
4.84 1.79 4,068.40 5,766.37 5,875.63 2.16 4,867.91 11,675.15 11,125.77 - 35,211.74
Debt to Total Capital
99.94% 36.81% 99.94% 99.94% 99.91% 29.61% 99.93% 100.00% 100.00% - 100.00%
Short-Term Debt to Total Capital
3.03% 0.62% 2.70% 10.96% 14.72% 4.21% 12.35% 0.00% 0.00% - 1.27%
Long-Term Debt to Total Capital
96.91% 36.18% 97.23% 88.98% 85.19% 25.40% 87.58% 100.00% 100.00% - 98.73%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Noncontrolling Interests to Total Capital
0.06% 0.02% 0.06% 0.06% 0.09% 0.03% 0.07% 0.00% 0.00% - 0.00%
Common Equity to Total Capital
0.00% 63.17% 0.00% 0.00% 0.00% 70.36% 0.00% 0.00% 0.00% - 0.00%
Debt to EBITDA
2.96 2.40 2.20 1.68 1.19 1.12 1.31 1.38 1.03 - 6.45
Net Debt to EBITDA
2.79 2.21 2.05 1.56 1.05 1.03 1.22 1.26 0.94 - 6.11
Long-Term Debt to EBITDA
2.87 2.36 2.14 1.49 1.02 0.96 1.15 1.38 1.03 - 6.37
Debt to NOPAT
9.01 6.47 5.29 3.28 2.33 2.20 2.61 2.67 2.03 - 225.80
Net Debt to NOPAT
8.48 5.97 4.93 3.04 2.06 2.02 2.43 2.44 1.86 - 213.58
Long-Term Debt to NOPAT
8.74 6.36 5.15 2.92 1.98 1.89 2.29 2.67 2.03 - 222.94
Altman Z-Score
2.02 2.71 2.55 2.59 2.88 3.32 2.66 2.84 2.87 - 1.28
Noncontrolling Interest Sharing Ratio
100.00% 0.04% 100.00% 100.00% 100.00% 0.04% 100.00% 100.00% 100.00% - 100.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.14 1.16 1.29 1.20 1.09 1.10 1.19 1.46 1.33 - 1.39
Quick Ratio
0.58 0.07 0.64 0.61 0.58 0.06 0.59 0.80 0.69 - 0.67
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
359 -345 -228 177 226 48 87 75 56 -1,775 -1,021
Operating Cash Flow to CapEx
507.02% 648.15% -40.19% 309.04% 924.46% 544.68% 103.28% 213.01% 804.15% - -530.25%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.32 1.46 1.54 1.30 1.30 1.33 1.35 1.34 1.38 - 1.08
Accounts Receivable Turnover
0.00 0.00 12.21 10.17 9.91 0.00 10.95 9.43 10.08 - 9.11
Inventory Turnover
6.38 7.89 7.62 6.78 6.91 7.64 7.19 6.91 7.51 - 6.18
Fixed Asset Turnover
5.11 5.36 5.61 4.62 4.66 4.66 4.74 4.86 4.93 - 4.57
Accounts Payable Turnover
3.25 3.78 4.45 3.74 3.44 3.69 4.21 3.99 3.79 - 3.68
Days Sales Outstanding (DSO)
0.00 0.00 29.90 35.90 36.85 0.00 33.33 38.69 36.20 - 40.06
Days Inventory Outstanding (DIO)
57.17 46.27 47.91 53.86 52.82 47.78 50.77 52.82 48.60 - 59.06
Days Payable Outstanding (DPO)
112.26 96.60 81.98 97.66 106.08 99.00 86.73 91.59 96.38 - 99.30
Cash Conversion Cycle (CCC)
-55.09 -50.33 -4.18 -7.90 -16.42 -51.22 -2.62 -0.08 -11.58 - -0.18
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
478 1,171 441 429 305 1,165 371 406 296 2,920 1,367
Invested Capital Turnover
3.66 2.48 8.08 5.24 6.54 2.16 6.25 6.18 8.62 - 4.13
Increase / (Decrease) in Invested Capital
-314 376 251 -135 -173 -6.00 -69 -22 -9.40 1,753 996
Enterprise Value (EV)
2,044 2,292 2,514 2,545 2,783 2,739 2,478 2,716 2,408 - 3,681
Market Capitalization
1,565 1,882 2,073 2,116 2,478 2,414 2,100 2,310 2,112 - 2,314
Book Value per Share
$0.00 $16.35 $0.00 $0.00 $0.00 $17.57 $0.00 $0.00 $0.00 $40.05 $0.00
Tangible Book Value per Share
($14.89) $2.35 ($13.71) ($13.50) ($13.40) $4.51 ($13.13) ($13.12) ($13.18) $2.90 ($25.55)
Total Capital
509 1,206 473 463 346 1,194 405 444 324 3,136 1,445
Total Debt
509 444 473 462 345 354 405 444 324 1,300 1,445
Total Long-Term Debt
493 436 460 412 295 303 355 444 324 1,284 1,427
Net Debt
478 409 441 429 305 325 377 406 296 1,085 1,367
Capital Expenditures (CapEx)
24 16 11 17 14 9.40 12 15 19 16 32
Debt-free, Cash-free Net Working Capital (DFCFNWC)
55 45 100 111 58 68 108 149 106 73 301
Debt-free Net Working Capital (DFNWC)
86 80 132 145 98 97 136 187 134 289 379
Net Working Capital (NWC)
70 72 120 94 47 47 86 187 134 273 361
Net Nonoperating Expense (NNE)
7.50 8.10 6.20 5.79 5.46 3.87 4.04 4.72 5.17 27 13
Net Nonoperating Obligations (NNO)
478 409 440 429 305 325 371 406 296 1,085 1,367
Total Depreciation and Amortization (D&A)
26 27 26 26 27 28 26 25 25 32 75
Debt-free, Cash-free Net Working Capital to Revenue
2.38% 1.86% 3.92% 4.27% 2.27% 2.71% 4.26% 5.76% 4.08% - 8.39%
Debt-free Net Working Capital to Revenue
3.68% 3.27% 5.20% 5.55% 3.83% 3.85% 5.34% 7.24% 5.16% - 10.57%
Net Working Capital to Revenue
3.02% 2.97% 4.70% 3.61% 1.85% 1.86% 3.37% 7.24% 5.16% - 10.06%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.81 $0.56 $0.38 $0.76 $1.00 $0.81 $0.30 $1.04 $0.90 ($1.11) ($0.55)
Adjusted Weighted Average Basic Shares Outstanding
46.60M 44.50M 47.10M 47.20M 47.70M 47.40M 47M 46.20M 45.80M 47.90M 71.60M
Adjusted Diluted Earnings per Share
$0.80 $0.55 $0.37 $0.75 $0.98 $0.78 $0.29 $1.02 $0.88 ($1.08) ($0.55)
Adjusted Weighted Average Diluted Shares Outstanding
47.30M 45.40M 48.10M 48.20M 48.70M 48.50M 48M 47.10M 46.70M 48.90M 71.60M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
46.58M 46.89M 47.30M 47.14M 47.80M 47.02M 46.55M 45.80M 45.83M 71.27M 71.99M
Normalized Net Operating Profit after Tax (NOPAT)
50 43 24 43 54 44 23 55 47 -22 -10
Normalized NOPAT Margin
6.96% 6.39% 4.08% 6.95% 8.06% 6.86% 3.78% 8.24% 6.86% - -0.77%
Pre Tax Income Margin
6.66% 3.32% 3.74% 7.38% 9.19% 7.70% 3.15% 9.29% 8.39% - -4.13%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
132.40% 118.90% 94.03% 54.34% 50.81% 45.59% 46.57% 42.84% 44.60% - 4,900.00%
Augmented Payout Ratio
132.40% 119.51% 98.47% 66.35% 71.08% 92.76% 122.92% 132.16% 132.53% - 7,780.00%

Financials Breakdown Chart

Key Financial Trends

Below is a concise, investor-focused view of HNI Corp (NYSE: HNI) using the last four years of quarterly data provided. Key themes include top-line growth in late 2025, positive operating cash flow across most quarters, and a significant financing push in Q4 2025 to fund acquisitions. Profitability has been uneven, with a notable quarterly net loss in Q4 2025, while the balance sheet shows a high level of goodwill and elevated liabilities driven by debt financing.

  • Revenue momentum: Q4 2025 Operating Revenue reached 888.3M, up from 642.5M in Q4 2024, with gross margin around 41% (363.4M gross profit on 888.3M revenue), suggesting a steady profitability base despite volatility in quarterly net income.
  • Strong operating cash flow across recent quarters: Net cash from continuing operating activities was solid in multiple quarters (e.g., 155.2M in Q3 2025 and 77.3M in Q4 2025), indicating healthy cash generation from operations even when earnings fluctuated.
  • Debt-financed liquidity to support growth: Q4 2025 featured a large debt issuance (about 939.6M) and a net financing inflow of 525.6M, providing liquidity for acquisitions and other strategic moves.
  • Shareholder returns maintained with modest dividend growth: Cash dividends per share stood around 0.33–0.34 USD across recent quarters (e.g., 0.34 in Q4 2025 vs 0.33 in Q3 2025), signaling ongoing capital return to shareholders.
  • Balance sheet scale remains solid, with a large asset base and a substantial equity cushion: Total assets around 1.84B, total liabilities near 1.01B–1.43B across recent periods, and total equity in the mid-to-upper hundreds of millions, indicating a sizable, asset-backed capitalization base.
  • Return variability: Net income swung from positive in several quarters (e.g., Q3 2025 and earlier) to a sizable loss in Q4 2025 (-49.2M), which may reflect one-time items or changing margin dynamics rather than a persistent trend.
  • Significant goodwill and asset mix: Goodwill remains high (roughly 600M–700M range in recent quarters), which can imply higher impairment risk if market conditions deteriorate or product demand weakens.
  • Acquisition-driven investing: Q4 2025 shows a large acquisition outlay (-391.0M) contributing to a substantial investing outflow and reflecting a growth-focused strategy that may weigh on near-term cash flow metrics.
  • Q4 2025 net income plunge: Net income / loss attributable to common shareholders was -49.1M (EPS -1.11), marking a sharp divergence from prior quarters and signaling earnings exposure to non-cash or one-time items or higher costs this quarter.
  • Elevated leverage risk: Long-term debt and total liabilities trended higher in 2024–2025 as the company accessed debt markets to fund acquisitions, raising interest costs and balance-sheet leverage relative to peers without a clear, offsetting margin expansion in the near term.

Takeaways for investors:

- The company shows healthier cash generation from operations in recent quarters, which supports liquidity even as earnings swing. However, a large, debt-fueled acquisition program in late 2025 increases leverage and could press margins if top-line growth slows. The persistent presence of significant goodwill and elevated liabilities warrants attention to impairment risk and coverage metrics over time. Dividend per share has inched up modestly, providing a modest investor-friendly signal amid earnings volatility. As always, investors should watch for sustained improvements in operating margin, debt repayment progress, and the rhythm of acquisitions to gauge the longer-term financial health of HNI.

05/14/26 10:23 AM ETAI Generated. May Contain Errors.

HNI Financials - Frequently Asked Questions

According to the most recent income statement we have on file, HNI's fiscal year ends in January. Their fiscal year 2026 ended on January 3, 2026.

In the past 10 years, HNI's net income has ranged from $41.90 million in 2020 to $139.50 million in 2024, and is currently $54.20 million as of their latest financial filing in 2025. Check out HNI's forecast to explore projected trends and price targets.

HNI's total operating income in 2025 was $126 million, based on the following breakdown:
  • Total Gross Profit: $1.18 billion
  • Total Operating Expenses: $1.05 billion

Over the last 10 years, HNI's total revenue changed from $2.30 billion in 2015 to $2.84 billion in 2025, a change of 23.2%.

HNI's total liabilities were at $3.05 billion at the end of 2025, a 194.7% increase from 2024, and a 287.7% increase since 2015.

In the past 10 years, HNI's cash and equivalents has ranged from $17.40 million in 2022 to $209.20 million in 2025, and is currently $209.20 million as of their latest financial filing in 2025.

Over the last 10 years, HNI's book value per share changed from 10.80 in 2015 to 40.05 in 2025, a change of 271.0%.



Financial statements for NYSE:HNI last updated on 5/8/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners