MillerKnoll, Inc. Reports Fourth Quarter and Full Fiscal Year 2026 Results (Form 8-K)

MillerKnoll, Inc. Reports Fourth Quarter and Full Fiscal Year 2026 Results

Zeeland, Mich., June 24, 2026 - MillerKnoll Inc. (NASDAQ: MLKN), a growth-oriented small-cap value company in the industrial and consumer sectors, today reported results for the fourth quarter and full fiscal year 2026, ended May 30, 2026.

Fourth Quarter and Fiscal 2026 Financial Results

			(Unaudited)									(Unaudited)
			Three Months Ended									Twelve Months Ended
(Dollars in millions, except per share data)			May 30, 2026			May 31, 2025			% Chg.			May 30, 2026			May 31, 2025			% Chg.
			(13 weeks)			(13 weeks)						(52 weeks)			(52 weeks)
Net sales			$	1,004.2		$	961.8		4.4		%	$	3,841.7		$	3,669.9		4.7		%
Gross margin %			39.4		%	39.2		%				38.8		%	38.8		%
Operating expenses			$	344.2		$	321.9		6.9		%	$	1,290.5		$	1,372.1		(5.9)		%
Adjusted operating expenses*			$	327.7		$	305.0		7.4		%	$	1,252.0		$	1,174.4		6.6		%
Operating earnings %			5.1		%	5.7		%				5.2		%	1.4		%
Adjusted operating earnings %*			6.9		%	7.5		%				6.2		%	6.8		%
Earnings (loss) per share - diluted(1)			$	0.34		$	(0.84)		140.5		%	$	1.32		$	(0.54)		344.4		%
Adjusted earnings per share - diluted*			$	0.55		$	0.60		(8.3)		%	$	1.86		$	1.95		(4.6)		%
*Items indicated represent Non-GAAP measurements; see the reconciliations of Non-GAAP financial measures and related explanations below. (1)Due to the anti-dilutive effect resulting from periods where the Company reports a net loss, the impact of potentially dilutive securities on the per share amounts has been omitted from the calculation of weighted-average common shares outstanding for diluted net loss per common share.

"We delivered a strong fourth quarter relative to the expectations we set coming into the period. These results reflect the advantages of a business purpose-built around geographic and channel diversity. It is a business anchored by exceptional talent, iconic brands, world-class manufacturing capabilities, and an incomparable network of contract dealers, retail stores, and wholesale partners. I am honored to be stepping into the interim CEO role at an important time for the Company, and I am eager to help lead this business alongside a deeply tenured and highly aligned team of senior leaders with a shared desire to elevate our performance as a company," said Jeff Stutz, Chief Operating Officer and incoming interim CEO.

Stutz continued, "As we begin a new fiscal year, I am confident in our ability to execute our strategic vision with heightened discipline, drive improved profitability, and further strengthen our balance sheet, all with an eye toward improving long-term value creation."

Fourth Quarter

•Net sales of $1.004 billion, up 4.4% as reported and up 3.7% organically*, year-over-year

•Orders of $971.5 million, down 6.3% as reported and down 6.9% organically*, year-over-year, primarily related to the prior year order pull-forward of $55 million to $60 million in the North America Contract segment

•Gross margin increased 20 basis points

•Consolidated operating expenses increased to $344.2 million

•Consolidated adjusted operating expenses* increased to $327.7 million, driven primarily by variable selling expense, new store costs, higher compensation expense and the timing of program spend

1

•Operating expense special charges of $16.5 million:

◦$8.1 million of restructuring charges related to targeted workforce reductions and a facility consolidation

◦$5.8 million of purchase accounting amortization

◦$2.6 million of CEO transition costs

•Operating margin of 5.1%, compared to 5.7% in the prior year

•Adjusted operating margin* of 6.9%, compared to 7.5% in the prior year

Fiscal 2026

•Net sales of $3.842 billion, up 4.7% as reported and up 3.6% organically*, year-over-year

•Gross margin was flat with the prior year

•Operating margin of 5.2%, compared to 1.4% in the prior year

•Adjusted operating margin* of 6.2%, compared to 6.8% in the prior year

Fourth Quarter 2026 Cash Flow, Debt, and Liquidity

•Liquidity, as of May 30, 2026, of $571.7 million reflected cash on hand and Revolving Credit Facility availability

•Cash flow from operations of $64.9 million, compared to $70.9 million in Q4 last year

•Net debt-to-EBITDA ratio, as defined by our Credit Facility, of 2.80x

•Near term scheduled debt maturities:

◦$25.1 million in fiscal 2027

◦$25.8 million in fiscal 2028

◦$76.2 million in fiscal 2029

Dividend

•On April 14, 2026, MillerKnoll's Board of Directors declared a quarterly cash dividend of $0.1875 per share. The dividend is payable on July 15, 2026, to shareholders of record on May 30, 2026.

Fourth Quarter and Fiscal 2026 Results by Segment

North America Contract

•Q4 net sales of $530.2 million, up 6.9% as reported and up 6.7% organically*, year-over-year

•Q4 orders of $510.9 million, down 10.0% as reported and down 10.1% organically*, year-over-year

•Q4 operating margin of 8.2% compared to 7.7% in the prior year

•Q4 adjusted operating margin* of 10.4%, up 40 basis points compared to prior year, primarily from gross margin expansion driven by leverage on higher sales and pricing realization, partially offset by inflationary cost pressure

•Full year net sales of $2.061 billion, up 4.9% as reported and up 4.8% organically*

•Full year operating margin of 9.0%, up 280 basis points compared to prior year

•Full year adjusted operating margin* of 10.3%, up 60 basis points compared to prior year

International Contract

•Q4 net sales of $178.7 million, down 3.8% as reported and down 5.8% organically*, year-over-year

•Q4 orders of $173.0 million, down 8.7% as reported and down 10.6% organically*, year-over-year

•Q4 operating margin of 7.5% compared to 11.7% in the prior year

2

•Q4 adjusted operating margin* of 8.2%, down 470 basis points year-over-year, primarily from deleverage on lower sales, regional sales mix, foreign currency impact, and the timing of program spend

•Full year net sales of $674.0 million, up 2.1% as reported and down 1.2% organically*

•Full year operating margin of 8.1%, down 150 basis points compared to prior year

•Full year adjusted operating margin* of 8.6%, down 250 basis points compared to prior year

Global Retail

•Q4 net sales of $295.3 million, up 5.5% as reported and up 4.5% organically*, year-over-year

•Q4 orders of $287.6 million, up 2.8% as reported and up 2.0% organically*, year-over-year

◦Q4 orders were up 8.8% in the North America region, year-over-year

•Q4 operating margin of 4.6% compared to 5.3% in the prior year

•Q4 adjusted operating margin* of 5.4%, down 110 basis points year-over-year, primarily due to the impact from opening new stores and underperformance by the Holly Hunt brand

•Full year net sales of $1,106.5 million, up 5.9% as reported and up 4.3% organically*

•Full year operating margin of 2.3%, up 860 basis points compared to prior year

•Full year adjusted operating margin* of 3.0%, down 200 basis points compared to prior year

•Q4 new retail store openings: DWR stores in Boulder, CO and Birmingham, MI, and Herman Miller stores in Ft. Lauderdale, FL and Woodbury, MN. Opened 15 total new retail stores in Fiscal 2026

First Quarter and Fiscal 2027 Outlook

The table below presents our selected expectations for the first quarter and full fiscal year 2027 financial operating results:

			Q1 FY2027
Net sales			$928 million to $968 million
Gross margin %			38.7% to 39.7%
Adjusted operating expenses*			$316 million to $326 million
Interest and other expense, net			$15 million to $16 million
Adjusted effective tax rate*			24% to 26%
Adjusted earnings per share - diluted*			$0.33 to $0.39
			Full Year FY2027
Net sales			$3.93 billion to $4.13 billion
Adjusted earnings per share - diluted*			$1.85 to $2.15
*Items indicated represent Non-GAAP measures. The Q1 FY2027 outlook excludes an expected $5.7 million in operating expense charges related to amortization of Knoll purchased intangibles and the related tax and earnings per share impact. The Company has not reconciled forward-looking non-GAAP measures because certain items that impact such measures are outside of the Company's control and/or cannot be reasonably predicted. These items are uncertain, depend on various factors, and could have a material impact on GAAP results for the guidance period. See "Non-GAAP Financial Measures and Other Supplemental Data."

The full year outlook also includes the following additional estimated full year expectations:

•Opening 14 to 18 new retail stores, including three to four new store openings in Q1

•Effective tax rate of approximately 22.5% to 24.5%

•Capital expenditures of approximately $125 million to $135 million

3

Webcast and Conference Call Information

The Company will host a conference call and webcast to discuss the results of the fourth quarter of fiscal 2026 on Wednesday, June 24, 2026, 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.

4

Financial highlights for the three and twelve months ended May 30, 2026 follow:

MillerKnoll, Inc.

Condensed Consolidated Statements of Operations

(Unaudited) (Dollars in millions, except per share and common share data)			Three Months Ended																		Twelve Months Ended
			May 30, 2026									May 31, 2025									May 30, 2026									May 31, 2025
Net sales			$	1,004.2		100.0		%				$	961.8		100.0		%				$	3,841.7		100.0		%				$	3,669.9		100.0		%
Cost of sales			608.6			60.6		%				584.9			60.8		%				2,352.9			61.2		%				2,247.3			61.2		%
Gross margin			395.6			39.4		%				376.9			39.2		%				1,488.8			38.8		%				1,422.6			38.8		%
Operating expenses			344.2			34.3		%				321.9			33.5		%				1,290.5			33.6		%				1,372.1			37.4		%
Operating earnings			51.4			5.1		%				55.0			5.7		%				198.3			5.2		%				50.5			1.4		%
Other expenses, net			13.6			1.4		%				19.3			2.0		%				70.1			1.8		%				72.4			2.0		%
Earnings (loss) before income taxes and equity income			37.8			3.8		%				35.7			3.7		%				128.2			3.3		%				(21.9)			(0.6)		%
Income tax expense			11.9			1.2		%				91.9			9.6		%				32.4			0.8		%				11.6			0.3		%
Equity (loss) income, net of tax			(1.0)			(0.1)		%				-			-		%				(0.1)			-		%				0.3			-		%
Net earnings (loss)			24.9			2.5		%				(56.2)			(5.8)		%				95.7			2.5		%				(33.2)			(0.9)		%
Net earnings attributable to redeemable noncontrolling interests			1.3			0.1		%				0.9			0.1		%				4.2			0.1		%				3.7			0.1		%
Net earnings (loss) attributable to MillerKnoll, Inc.			$	23.6		2.4		%				$	(57.1)		(5.9)		%				$	91.5		2.4		%				$	(36.9)		(1.0)		%
Amounts per common share attributable to MillerKnoll, Inc.
Earnings (loss) per share - basic			$0.34									($0.84)									$1.33									($0.54)
Weighted average basic common shares			68,798,344									68,091,762									68,736,117									68,977,267
Earnings (loss) per share - diluted			$0.34									($0.84)									$1.32									($0.54)
Weighted average diluted common shares			69,416,668									68,091,762									69,321,661									68,977,267

5

MillerKnoll, Inc.

Condensed Consolidated Statements of Cash Flows

			Twelve Months Ended
(Unaudited) (Dollars in millions)			May 30, 2026						May 31, 2025
Cash provided by (used in):
Operating activities			$	199.9					$	209.3
Investing activities			(115.6)						(100.9)
Financing activities			(117.0)						(150.3)
Effect of exchange rate changes			6.7						5.2
Net change in cash and cash equivalents			(26.0)						(36.7)
Cash and cash equivalents, beginning of period			193.7						230.4
Cash and cash equivalents, end of period			$	167.7					$	193.7

6

MillerKnoll, Inc.

Condensed Consolidated Balance Sheets

(Unaudited) (Dollars in millions)			May 30, 2026						May 31, 2025
ASSETS
Current Assets:
Cash and cash equivalents			$	167.7					$	193.7
Accounts receivable, net			357.4						350.2
Unbilled accounts receivable			18.3						26.9
Inventories, net			488.4						447.5
Prepaid expenses and other			105.4						90.4
Total current assets			1,137.2						1,108.7
Net property and equipment			511.3						496.1
Right of use assets			445.9						411.2
Goodwill			1,161.3						1,152.4
Indefinite-lived intangibles			435.3						432.5
Other amortizable intangibles, net			214.0						247.5
Other noncurrent assets			94.5						101.8
Total Assets			$	3,999.5					$	3,950.2
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS & STOCKHOLDERS' EQUITY
Current Liabilities:
Accounts payable			$	279.1					$	271.3
Short-term borrowings and current portion of long-term debt			25.1						16.0
Short-term lease liability			82.0						72.0
Accrued liabilities			334.9						344.5
Total current liabilities			721.1						703.8
Long-term debt			1,260.6						1,310.6
Lease liabilities			433.8						413.4
Other liabilities			179.0						187.3
Total Liabilities			2,594.5						2,615.1
Redeemable Noncontrolling Interests			63.3						59.3
Stockholders' Equity			1,341.7						1,275.8
Total Liabilities, Redeemable Noncontrolling Interests and Stockholders' Equity			$	3,999.5					$	3,950.2

7

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 - Diluted, 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.

Adjusted Operating Earnings (Loss) represents reported operating earnings less integration charges, amortization of Knoll purchased intangibles, restructuring charges, impairment charges, Knoll pension plan termination charges, and CEO transition costs. These adjustments are described further below.

Adjusted Operating Margin is calculated as adjusted operating earnings (loss) divided by net sales.

Adjusted Earnings per Share - Diluted represents reported diluted earnings per share excluding the impact from amortization of Knoll purchased intangibles, integration charges, restructuring charges, impairment charges, Knoll pension plan termination charges, debt extinguishment charges, CEO transition costs and the related tax effect of these adjustments. These adjustments are described further below.

Adjusted Gross Margin represents gross margin plus restructuring and 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, impairment charges, Knoll pension plan termination charges, and CEO transition costs. 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, and other items as described in our lending agreements.

Organic Growth (Decline) represents the change in sales and orders, excluding currency translation effects.

8

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, facility consolidation charges, and accelerated depreciation of fixed assets.

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.

Debt extinguishment charges: Includes expenses associated with the extinguishment of debt. We excluded these items from our non-GAAP measures because they relate to a specific transaction and are not reflective of our ongoing financial performance.

Impairment charges: Includes non-cash, pre-tax charges for the impairment of the Knoll and Muuto trade names as well as impairment of goodwill attributed to the Global Retail and Holly Hunt reporting units.

CEO transition costs: Includes one-time expenses consisting primarily of severance, benefits and advisory fees.

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 North America Contract 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 the United States and Canada as well as the global operations of the Spinneybeck|FilzFelt, Maharam, Edelman, and Knoll Textile brands. The International Contract 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 and Latin America. The Global 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 as well as the global operations of the Holly Hunt brand. 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.

9

A. Reconciliation of Operating Earnings (Loss) to Adjusted Operating Earnings (Loss) by Segment

			Three Months Ended												Twelve Months Ended
			May 30, 2026						May 31, 2025						May 30, 2026						May 31, 2025
North America Contract
Net sales			$	530.2		100.0		%	$	496.1		100.0		%	$	2,061.2		100.0		%	$	1,965.2		100.0		%
Gross margin			196.1			37.0		%	179.7			36.2		%	753.3			36.5		%	702.3			35.7		%
Total operating expenses			152.5			28.8		%	141.4			28.5		%	566.9			27.5		%	581.4			29.6		%
Operating earnings			$	43.6		8.2		%	$	38.3		7.7		%	$	186.4		9.0		%	$	120.9		6.2		%
Adjustments
Restructuring charges			7.9			1.5		%	7.4			1.5		%	12.1			0.6		%	9.8			0.5		%
Integration charges			-			-		%	-			-		%	-			-		%	24.8			1.3		%
Impairment charges			-			-		%	-			-		%	-			-		%	19.9			1.0		%
Amortization of Knoll purchased intangibles			3.5			0.7		%	4.0			0.8		%	14.6			0.7		%	14.6			0.7		%
Knoll pension plan termination charges			-			-		%	-			-		%	-			-		%	1.0			0.1		%
Adjusted operating earnings			$	55.0		10.4		%	$	49.7		10.0		%	$	213.1		10.3		%	$	191.0		9.7		%
International Contract
Net sales			$	178.7		100.0		%	$	185.7		100.0		%	$	674.0		100.0		%	$	660.0		100.0		%
Gross margin			66.2			37.0		%	68.2			36.7		%	242.8			36.0		%	240.8			36.5		%
Total operating expenses			52.8			29.5		%	46.5			25.0		%	187.9			27.9		%	177.5			26.9		%
Operating earnings			$	13.4		7.5		%	$	21.7		11.7		%	$	54.9		8.1		%	$	63.3		9.6		%
Adjustments
Restructuring charges			0.4			0.2		%	1.6			0.9		%	0.4			0.1		%	3.3			0.5		%
Integration charges			-			-		%	-			-		%	-			-		%	3.2			0.5		%
Impairment charges			-			-		%	-			-		%	-			-		%	1.2			0.2		%
Amortization of Knoll purchased intangibles			0.8			0.4		%	0.6			0.3		%	3.0			0.4		%	2.5			0.4		%
Adjusted operating earnings			$	14.6		8.2		%	$	23.9		12.9		%	$	58.3		8.6		%	$	73.5		11.1		%
Global Retail
Net sales			$	295.3		100.0		%	$	280.0		100.0		%	$	1,106.5		100.0		%	$	1,044.7		100.0		%
Gross margin			133.3			45.1		%	129.0			46.1		%	492.7			44.5		%	479.5			45.9		%
Total operating expenses			119.8			40.6		%	114.2			40.8		%	467.4			42.2		%	545.5			52.2		%
Operating earnings (loss)			$	13.5		4.6		%	$	14.8		5.3		%	$	25.3		2.3		%	$	(66.0)		(6.3)		%
Adjustments
Restructuring charges			1.0			0.3		%	1.6			0.6		%	1.0			0.1		%	1.7			0.2		%
Integration charges			-			-		%	-			-		%	-			-		%	0.3			-		%
Impairment charges			-			-		%	-			-		%	-			-		%	108.9			10.4		%
Amortization of Knoll purchased intangibles			1.5			0.5		%	1.7			0.6		%	6.4			0.6		%	7.0			0.7		%
Adjusted operating earnings			$	16.0		5.4		%	$	18.1		6.5		%	$	32.7		3.0		%	$	51.9		5.0		%
Corporate
Operating expenses			$	19.1		-		%	$	19.8		-		%	$	68.3		-		%	$	67.7		-		%
Operating (loss)			$	(19.1)		-		%	$	(19.8)		-		%	$	(68.3)		-		%	$	(67.7)		-		%
Adjustments
CEO transition costs			2.6			-		%	-			-		%	2.6			-		%	-			-		%
Adjusted operating (loss)			$	(16.5)		-		%	$	(19.8)		-		%	$	(65.7)		-		%	$	(67.7)		-		%
MillerKnoll, Inc.
Net sales			$	1,004.2		100.0		%	$	961.8		100.0		%	$	3,841.7		100.0		%	$	3,669.9		100.0		%
Gross margin			395.6			39.4		%	376.9			39.2		%	1,488.8			38.8		%	1,422.6			38.8		%
Total operating expenses			344.2			34.3		%	321.9			33.5		%	1,290.5			33.6		%	1,372.1			37.4		%
Operating earnings			$	51.4		5.1		%	$	55.0		5.7		%	$	198.3		5.2		%	$	50.5		1.4		%
Adjustments
Restructuring charges			9.3			0.9		%	10.6			1.1		%	13.5			0.4		%	14.8			0.4		%
Integration charges			-			-		%	-			-		%	-			-		%	28.3			0.8		%
Impairment charges			-			-		%	-			-		%	-			-		%	130.0			3.5		%
Amortization of Knoll purchased intangibles			5.8			0.6		%	6.3			0.7		%	24.0			0.6		%	24.1			0.7		%
Knoll pension plan termination charges			-			-		%	-			-		%	-			-		%	1.0			-		%
CEO transition costs			2.6			0.3		%	-			-		%	2.6			0.1		%	-			-		%
Adjusted operating earnings			$	69.1		6.9		%	$	71.9		7.5		%	$	238.4		6.2		%	$	248.7		6.8		%

10

B. Reconciliation of Earnings (Loss) per Share - Diluted to Adjusted Earnings per Share - Diluted

			Three Months Ended						Twelve Months Ended
			May 30, 2026			May 31, 2025			May 30, 2026			May 31, 2025
Earnings (loss) per share - diluted			$	0.34		$	(0.84)		$	1.32		$	(0.54)
Add: Amortization of Knoll purchased intangibles			0.08			0.09			0.34			0.35
Add: Integration charges			-			-			-			0.41
Add: Restructuring charges			0.13			0.16			0.20			0.22
Add: Impairment charges			-			-			-			1.88
Add: Debt extinguishment charges			-			-			0.11			-
Add: Knoll pension plan termination charges			-			-			-			0.01
Add: CEO transition costs			0.04			-			0.04			-
Tax impact on adjustments			(0.04)			1.19			(0.15)			(0.38)
Adjusted earnings per share - diluted			$	0.55		$	0.60		$	1.86		$	1.95
Weighted average shares outstanding (used for calculating adjusted earnings per share) - diluted			69,416,668			68,091,762			69,321,661			68,977,267

C. Reconciliation of Gross Margin to Adjusted Gross Margin

			Three Months Ended												Twelve Months Ended
			May 30, 2026						May 31, 2025						May 30, 2026						May 31, 2025
Gross margin			$	395.6		39.4		%	$	376.9		39.2		%	$	1,488.8		38.8		%	$	1,422.6		38.8		%
Restructuring charges			1.2			0.1		%	-			-		%	1.6			-		%	-			-		%
Integration charges			-			-		%	-			-		%	-			-		%	0.5			-		%
Adjusted gross margin			$	396.8		39.5		%	$	376.9		39.2		%	$	1,490.4		38.8		%	$	1,423.1		38.8		%

D. Reconciliation of Operating Expenses to Adjusted Operating Expenses

			Three Months Ended												Twelve Months Ended
			May 30, 2026						May 31, 2025						May 30, 2026						May 31, 2025
Operating expenses			$	344.2		34.3		%	$	321.9		33.5		%	$	1,290.5		33.6		%	$	1,372.1		37.4		%
Restructuring charges			8.1			0.8		%	10.6			1.1		%	11.9			0.3		%	14.8			0.4		%
Integration charges			-			-		%	-			-		%	-			-		%	27.8			0.8		%
Amortization of Knoll purchased intangibles			5.8			0.6		%	6.3			0.7		%	24.0			0.6		%	24.1			0.7		%
Impairment charges			-			-		%	-			-		%	-			-		%	130.0			3.5		%
Knoll pension plan termination charges			-			-		%	-			-		%	-			-		%	1.0			-		%
CEO transition costs			2.6			0.3		%	-			-		%	2.6			0.1		%	-			-		%
Adjusted operating expenses			$	327.7		32.6		%	$	305.0		31.7		%	$	1,252.0		32.6		%	$	1,174.4		32.0		%

11

E. Reconciliation of Net Income to Adjusted Bank Covenant EBITDA and Adjusted Bank Covenant EBITDA Ratio (provided on a trailing twelve month basis)

			May 30, 2026
Net income			$	91.5
Income tax expense			32.4
Depreciation expense			110.3
Amortization expense			38.0
Interest expense			69.9
Other adjustments(*)			45.3
Adjusted bank covenant EBITDA			$	387.4
Total debt, less cash, end of trailing period			$	1,083.0
Net debt to adjusted bank covenant EBITDA ratio			2.80
*Items indicated represent Non-GAAP measurements; see the reconciliations of Non-GAAP financial measures and related explanations above.

12

F. Organic Sales Growth (Decline) by Segment

			Three Months Ended
			May 30, 2026
			North America Contract			International Contract			Global Retail			Total
Net sales, as reported			$	530.2		$	178.7		$	295.3		$	1,004.2
% change from PY			6.9		%	(3.8)		%	5.5		%	4.4		%
Adjustments
Currency translation effects (1)			(0.8)			(3.7)			(2.6)			(7.1)
Net sales, organic			$	529.4		$	175.0		$	292.7		$	997.1
Organic Growth (Decline)			6.7		%	(5.8)		%	4.5		%	3.7		%
			Three Months Ended
			May 31, 2025
			North America Contract			International Contract			Global Retail			Total
Net sales, as reported			$	496.1		$	185.7		$	280.0		$	961.8
(1) Currency translation effects represent the estimated net impact of translating current period sales using the average exchange rates applicable to the comparable prior year period.

			Twelve Months Ended
			May 30, 2026
			North America Contract			International Contract			Global Retail			Total
Net sales, as reported			$	2,061.2		$	674.0		$	1,106.5		$	3,841.7
% change from PY			4.9		%	2.1		%	5.9		%	4.7		%
Adjustments
Currency translation effects (1)			(2.3)			(22.2)			(16.8)			(41.3)
Net sales, organic			$	2,058.9		$	651.8		$	1,089.7		$	3,800.4
Organic Growth (Decline)			4.8		%	(1.2)		%	4.3		%	3.6		%
			Twelve Months Ended
			May 31, 2025
			North America Contract			International Contract			Global Retail			Total
Net sales, as reported			$	1,965.2		$	660.0		$	1,044.7		$	3,669.9
(1) Currency translation effects represent the estimated net impact of translating current period sales using the average exchange rates applicable to the comparable prior year period.

13

G. Organic Order (Decline) Growth by Segment

			Three Months Ended
			May 30, 2026
			North America Contract			International Contract			Global Retail			Total
Orders, as reported			$	510.9		$	173.0		$	287.6		$	971.5
% change from PY			(10.0)		%	(8.7)		%	2.8		%	(6.3)		%
Adjustments
Currency translation effects (1)			(0.7)			(3.6)			(2.2)			(6.5)
Orders, organic			$	510.2		$	169.4		$	285.4		$	965.0
Organic (Decline) Growth			(10.1)		%	(10.6)		%	2.0		%	(6.9)		%
			Three Months Ended
			May 31, 2025
			North America Contract			International Contract			Global Retail			Total
Orders, as reported			$	567.6		$	189.5		$	279.7		$	1,036.8
(1) Currency translation effects represent the estimated net impact of translating current period orders using the average exchange rates applicable to the comparable prior year period.

			Twelve Months Ended
			May 30, 2026
			North America Contract			International Contract			Global Retail			Total
Orders, as reported			$	2,000.8		$	649.8		$	1,110.4		$	3,761.0
% change from PY			(1.0)		%	(2.4)		%	4.7		%	0.4		%
Adjustments
Currency translation effects (1)			(2.3)			(21.0)			(17.0)			(40.3)
Orders, organic			$	1,998.5		$	628.8		$	1,093.4		$	3,720.7
Organic (Decline) Growth			(1.1)		%	(5.6)		%	3.1		%	(0.7)		%
			Twelve Months Ended
			May 31, 2025
			North America Contract			International Contract			Global Retail			Total
Orders, as reported			$	2,021.0		$	665.9		$	1,060.8		$	3,747.7
(1) Currency translation effects represent the estimated net impact of translating current period orders using the average exchange rates applicable to the comparable prior year period.

14

H. Reconciliation of Effective Tax Rate to Adjusted Effective Tax Rate

			Three Months Ended						Twelve Months Ended
			May 30, 2026			May 31, 2025			May 30, 2026			May 31, 2025
Income tax expense, as reported (GAAP)			$	11.9		$	91.9		$	32.4		$	11.6
Effective Tax Rate			31.6		%	257.6		%	25.3		%	(53.1)		%
Adjustments
Restructuring charges			$	1.5		$	(50.8)		$	3.0		$	1.9
Integration charges			-			-			-			3.8
Amortization of Knoll purchased intangibles			1.0			(30.1)			5.2			3.2
Impairment charges			-			-			-			17.3
Knoll pension plan termination charges			-			-			-			0.1
CEO transition costs			0.4			-			0.6			-
Debt extinguishment charges			-			-			1.7			-
Income tax expense, adjusted			$	14.8		$	11.0		$	42.9		$	37.9
Adjusted Effective Tax Rate			26.7		%	20.5		%	24.3		%	21.5		%

I. Consolidated MillerKnoll Backlog

			Q4 FY2026			Q4 FY2025
MillerKnoll backlog			$678.8			$761.3

J. MillerKnoll Global Retail Segment Store Count

			Q3 FY2026			Openings			Closings			Q4 FY2026			Q4 FY2025
DWR Stores			43			2			-			45			39
DWR Outlets			3			-			-			3			3
Herman Miller U.S. Stores			28			2			-			30			21
Herman Miller Int'l Stores			9			-			-			9			9
Other (1)			6			-			-			6			7
Total Store Locations			89			4			-			93			79
Total Square Footage (in thousands)			559,249			18,117			-			577,366			518,389
(1) Other includes Knoll, HAY, and Muuto.

15

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, Design Within Reach, Edelman, Geiger, HAY, Holly Hunt, Knoll Textiles, Maharam, Muuto, NaughtOne, and Spinneybeck|FilzFelt. Guided by a shared purpose-design for the good of humankind-MillerKnoll generates insights, pioneers innovations, and champions ideas to better align spaces with how people live, work, and gather. For more information, visit millerknoll.com.