Hanesbrands Inc.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): July 29, 2008
Hanesbrands Inc.
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Maryland
|
|
001-32891
|
|
20-3552316 |
(State or other jurisdiction
|
|
(Commission File Number)
|
|
(IRS Employer Identification |
of incorporation)
|
|
|
|
No.) |
|
|
|
|
|
1000 East Hanes Mill Road
|
|
|
|
27105 |
Winston-Salem, NC
|
|
|
|
(Zip Code) |
(Address of principal executive |
|
|
|
|
offices) |
|
|
|
|
Registrants telephone number, including area code: (336) 519-4400
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the
filing obligation of the registrant under any of the following provisions:
o |
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
o |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
o |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
o |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
TABLE OF CONTENTS
|
|
|
|
|
Item 2.02. |
|
Results of Operations
and Financial Condition |
Item 7.01. |
|
Regulation FD
Disclosure |
Item 9.01. |
|
Financial Statements
and Exhibits |
Item 2.02. Results of Operations and Financial Condition
On July 29, 2008, Hanesbrands Inc. (Hanesbrands) issued a press release announcing its
financial results for the second quarter ended June 28, 2008. A copy of the press release is
attached as Exhibit 99.1 to this Current Report on Form 8-K. Exhibit 99.1 is being furnished and
shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934 (the
Exchange Act), nor shall Exhibit 99.1 be deemed incorporated by reference in any filing under the
Securities Act of 1933 (the Securities Act) or the Exchange Act, except as shall be expressly set
forth by specific reference in such filing.
Exhibit 99.1 contains disclosures about operating profit margin excluding actions, net income
excluding actions, earnings per diluted share excluding actions, gross profit excluding actions,
selling, general and administrative expenses excluding actions, operating profit
excluding actions, net operating profit after taxes
excluding actions and EBITDA, all of which are considered non-GAAP performance measures, that
Hanesbrands has chosen to provide to investors to enable them to perform additional analyses of
past, present and future operating performance and as a supplemental means of evaluating
Hanesbrands operations. The non-GAAP information should not be considered a substitute for
financial information presented in accordance with GAAP, and may be different from non-GAAP or
other pro forma measures used by other companies.
Item 7.01. Regulation FD Disclosure
Exhibit 99.1 to this Current Report on Form 8-K includes forward-looking financial information
that is expected to be discussed on the previously announced conference call with investors and
analysts to be held by us at 4:30 p.m., Eastern time, today (July 29, 2008). The call may be
accessed on the home page of the Hanesbrands corporate Web site, www.hanesbrands.com. Replays of
the call will be available in the investors section of the Hanesbrands corporate Web site and via
telephone. The telephone playback will be available from approximately 7:00 p.m., Eastern time, on
July 29, 2008, until midnight, Eastern time, on August 5, 2008. The replay will be available by
calling toll-free (800) 642-1687, or by toll call at (706) 645-9291. The replay pass code is
55214580. Exhibit 99.1 is being furnished and shall not be deemed filed for purposes of
Section 18 of the Exchange Act, nor shall it be deemed incorporated by reference in any filing
under the Securities Act or the Exchange Act, except as shall be expressly set forth by specific
reference in such filing.
Item 9.01. Financial Statements and Exhibits
(c) Exhibits
Exhibit 99.1 Press release dated July 29, 2008
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
|
July 29, 2008 |
HANESBRANDS INC.
|
|
|
By: |
/s/ E. Lee Wyatt Jr.
|
|
|
|
E. Lee Wyatt Jr. |
|
|
|
Executive Vice President, Chief
Financial Officer |
|
Exhibits
99.1 Press release dated July 29, 2008
Exhibit 99.1
Exhibit 99.1
Hanesbrands Inc
1000 East Hanes Mill Road
Winston-Salem, NC 27105
(336) 519-4400
|
|
|
|
|
|
|
|
|
|
|
news release |
|
|
|
FOR IMMEDIATE RELEASE |
|
|
|
|
|
News Media, contact:
|
|
Matt Hall, (336) 519-3386 |
Analysts and Investors, contact:
|
|
Brian Lantz, (336) 519-7130 |
HANESBRANDS INC. REPORTS SECOND-QUARTER 2008 RESULTS
WINSTON-SALEM, N.C. (July 29, 2008) Hanesbrands Inc. (NYSE: HBI), a leading marketer of
innerwear, outerwear and hosiery apparel, today reported results for the 2008 second quarter.
Earnings increased in the quarter as a result of continued strategic execution, while sales
declined, reflective of the challenging retail sales environment for apparel and later timing of
back-to-school shipments.
Earnings per diluted share in the quarter more than doubled to $0.60. Excluding actions, non-GAAP
earnings per diluted share increased by 20 percent to $0.65, up $0.11 as a result of reduced
long-term debt, lower base interest rates, and lower income tax expense as a result of the
companys global supply chain strategy. Total net sales decreased by 4.4 percent to $1.07 billion.
We are pleased with continued earnings per share growth as a result of executing our improvement
strategies, despite operating in a tough economic environment, Hanesbrands Chief Executive Officer
Richard A. Noll said. Most of our business improvement initiatives are working, but we are
continuing to address sales declines, which were primarily centered around intimate apparel product
categories.
Noteworthy Financial Highlights
Selected highlights for the quarter and six months ended June 28, 2008, compared with the year-ago
periods ended June 30, 2007, include:
|
|
Earnings per diluted share in the quarter increased by 131 percent to $0.60, up from $0.26
a year ago. Diluted EPS for the six-month period increased by 149 percent to $0.97. Non-GAAP
diluted EPS, which excludes actions, increased by 20 percent for the quarter and 32 percent
for the first six months. |
|
|
|
Non-GAAP net income, which excludes actions, increased by $10 million in the quarter, primarily
as a result of lower interest expense, lower income tax expense as a
result of global supply chain initiatives, and cost reductions that were offset by lower sales. |
Hanesbrands Inc. Reports Second-Quarter 2008 Results Page 2
|
|
Operating profit in the quarter increased by 28 percent to $113.1 million and increased by
28 percent to $200.9 million in the six-month period. |
|
|
|
The non-GAAP operating profit margin, which excludes actions, was 11.2 percent in the quarter,
the same as last years quarter. For the six-month period, the non-GAAP operating profit
margin increased to 10.4 percent versus 10.0 percent a year ago. |
|
|
|
The benefits of cost-reduction efforts, including operating fewer, larger facilities in
lower-cost countries, distribution center streamlining and organization consolidation,
contributed to an improved gross profit margin and flat selling, general and administrative
expenses. |
|
|
|
Total net sales in the quarter decreased by $50 million to $1.07 billion. Sales primarily
decreased in the companys innerwear segment, with particularly soft sales for intimate
apparel product categories. Later back-to-school shipments compared with a year ago also
contributed to the innerwear decline. |
|
|
|
International segment sales increased by 20 percent in
the quarter as a result of favorable foreign currency
exchange rates and growth. The increase in international sales more than offset sales declines
in the outerwear segment, the hosiery segment and the other segment. |
|
|
|
We are focused on driving a great execution of back-to-school and year-end holiday sales
programs. Noll said. We are confident that our brand investment, product development, and
customer programs are the best approach to competing in the current retail climate. |
(Diluted EPS excluding actions, net income excluding actions and operating profit margin excluding
actions are non-GAAP measures used to better assess underlying business performance because they
exclude the effect of unusual actions that are not directly related to operations. The unusual
actions in the current or year-ago quarter were restructuring and related charges, amortization of
gain on postretirement benefits, nonrecurring spinoff and related charges, and the tax effect on
these items. See Table 4 for details and reconciliation with reported operating results consistent
with generally accepted accounting principles.)
Other Comments
Since the companys spin off, Hanesbrands has strategically structured its debt and managed its
exposure to interest rates, and the company benefited from these efforts in the first half of 2008.
As part of this ongoing strategic effort, the company earlier this month took advantage of an
opportunity to fix the interest rate on $500 million of
floating-rate bonds for four years at 7.64 percent.
Of the companys approximate $2.3 billion in debt,
$1 billion is at fixed rates.
Hanesbrands Inc. Reports Second-Quarter 2008 Results Page 3
In May, Standard & Poors Ratings Services raised its corporate credit rating on Hanesbrands to BB-
from B+, reflecting the companys strategic execution progress and positive operating momentum as a
stand-alone company.
The company also launched its Hanes television, print and Internet advertising and marketing
campaign featuring Michael Jordan and actor Charlie Sheen for Hanes Lay Flat Collar Undershirts and
Hanes No Ride Up Boxer briefs, the brands latest innovation in product comfort and fit.
Hanesbrands continues to make significant progress in expanding its supply chain in Asia as part of
its global strategy of consolidating manufacturing into fewer, larger facilities in lower-cost
countries.
In the second quarter, the company added three company-owned sewing plants in Southeast Asia two
in Vietnam and one in Thailand giving the company four sewing plants in Asia. In Nanjing, China,
construction is under way on the companys first Asian textile fabric plant, which is scheduled to
start production in 2009. By the end of the year, the company expects to have more than 6,000
employees in Asia, triple the number at the beginning of the year.
Hanesbrands has reached planned fabric production levels at its off-shore textile facilities in the
Dominican Republic and El Salvador. Further expansion is planned in El Salvador.
In addition, the company continues to streamline and refine its distribution network. In the
second quarter, expansion of its Honduras distribution center was completed, doubling its size.
That follows the completion in the fourth quarter last year of a mixing center in the Dominican
Republic. Both centers ship directly to customers in the United States, utilizing the companys
integrated networks of fabric production and sewing plants located in Central America and the
Dominican Republic.
We are focused on our improvement strategies to sell more, spend less and generate cash, Noll
said. We are executing our cost-reduction, debt-management and globalization strategies to
increase profit while we continue to focus on improving sales performance.
Hanesbrands Policy on Guidance
Hanesbrands follows a policy of not providing quarterly or annual EPS guidance. The company plans
to communicate appropriately to provide investors with an understanding of long-term goals, the
trends associated with its business and current financial performance.
Webcast Conference Call
Hanesbrands will host a live Internet webcast of its quarterly investor conference call at 4:30
p.m. EDT today. The live Internet broadcast may be accessed on the home page of the Hanesbrands
corporate Web site, www.hanesbrands.com. The call is expected to conclude by 5:30 p.m. EDT.
Hanesbrands Inc. Reports Second-Quarter 2008 Results Page 4
An archived replay of the conference call webcast will be available in the investors section of the
Hanesbrands corporate Web site. A telephone playback will be available from approximately 7 p.m.
EDT today until midnight EDT on Aug. 5, 2008. The replay will be available by calling toll-free
(800) 642-1687, or via toll-call at (706) 645-9291. The replay pass code is 55214580.
Cautionary Statement Concerning Forward-Looking Statements
Statements in this press release that are not statements of historical fact are forward-looking
statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the
Securities Exchange Act of 1934, including those regarding our launch as an independent company and
the benefits expected from that launch, our long-term goals, and trends associated with our
business. These forward-looking statements are made only as of the date of this press release and
are based on our current intent, beliefs, plans and expectations. They involve risks and
uncertainties that could cause actual future results, performance or developments to differ
materially from those described in or implied by such forward-looking statements. These risks and
uncertainties include the following: our ability to migrate our production and manufacturing
operations to lower-cost countries around the world; our ability to effectively implement other
components of our business strategy; costs and adverse publicity from violations of labor or
environmental laws by us or our suppliers; our ability to successfully manage adverse changes in
social, political, economic, legal and other conditions affecting our foreign operations; retailer
consolidation and other changes in the apparel essentials industry; our ability to keep pace with
changing consumer preferences; loss of or reduction in sales to, or financial difficulties
experienced by, any of our top customers; fluctuations in the price or availability of cotton, oil
or labor; inflationary pressure on consumer demand; our debt and debt-service requirements that
restrict our operating and financial flexibility and impose interest and financing costs; and other
risks identified from time to time in our most recent Securities and Exchange Commission reports,
including the 2007 Annual Report on Form 10-K, 2008 quarterly reports on Form 10-Q and current
reports on Form 8-K, registration statements, press releases and other communications. The company
undertakes no obligation to update or revise forward-looking statements to reflect changed
assumptions, the occurrence of unanticipated events or changes to future operating results over
time.
Hanesbrands Inc.
Hanesbrands Inc. is a leading marketer of innerwear, outerwear and hosiery apparel under strong
consumer brands, including Hanes, Champion, Playtex, Bali, Just My Size, barely there and
Wonderbra. The company designs, manufactures, sources and sells T-shirts, bras, panties, mens
underwear, childrens underwear, socks, hosiery, casualwear and activewear. Hanesbrands has
approximately 50,000 employees in more than 25 countries. More information may be found on the
companys Web site at www.hanesbrands.com.
# # #
TABLE 1
HANESBRANDS INC.
Condensed Consolidated Statements of Income
(Amounts in thousands, except per-share amounts)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
|
|
|
|
Six Months Ended |
|
|
|
|
|
|
June 28, 2008 |
|
|
June 30, 2007 |
|
|
% Change |
|
|
June 28, 2008 |
|
|
June 30, 2007 |
|
|
% Change |
|
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Innerwear |
|
$ |
636,335 |
|
|
$ |
691,504 |
|
|
|
|
|
|
$ |
1,180,065 |
|
|
$ |
1,281,951 |
|
|
|
|
|
Outerwear |
|
|
260,137 |
|
|
|
263,596 |
|
|
|
|
|
|
|
532,342 |
|
|
|
547,231 |
|
|
|
|
|
Hosiery |
|
|
49,734 |
|
|
|
51,402 |
|
|
|
|
|
|
|
116,475 |
|
|
|
125,095 |
|
|
|
|
|
International |
|
|
130,903 |
|
|
|
109,001 |
|
|
|
|
|
|
|
235,539 |
|
|
|
199,778 |
|
|
|
|
|
Other |
|
|
4,174 |
|
|
|
17,644 |
|
|
|
|
|
|
|
15,295 |
|
|
|
33,042 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment net sales |
|
|
1,081,283 |
|
|
|
1,133,147 |
|
|
|
|
|
|
|
2,079,716 |
|
|
|
2,187,097 |
|
|
|
|
|
Less: Intersegment |
|
|
9,112 |
|
|
|
11,240 |
|
|
|
|
|
|
|
19,698 |
|
|
|
25,296 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net sales |
|
|
1,072,171 |
|
|
|
1,121,907 |
|
|
|
-4.4 |
% |
|
|
2,060,018 |
|
|
|
2,161,801 |
|
|
|
-4.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
691,215 |
|
|
|
741,550 |
|
|
|
|
|
|
|
1,334,098 |
|
|
|
1,441,765 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
380,956 |
|
|
|
380,357 |
|
|
|
0.2 |
% |
|
|
725,920 |
|
|
|
720,036 |
|
|
|
0.8 |
% |
As a % of net sales |
|
|
35.5 |
% |
|
|
33.9 |
% |
|
|
|
|
|
|
35.2 |
% |
|
|
33.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and
administrative expenses |
|
|
266,427 |
|
|
|
266,017 |
|
|
|
|
|
|
|
521,039 |
|
|
|
520,584 |
|
|
|
|
|
As a % of net sales |
|
|
24.8 |
% |
|
|
23.7 |
% |
|
|
|
|
|
|
25.3 |
% |
|
|
24.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring |
|
|
1,442 |
|
|
|
26,225 |
|
|
|
|
|
|
|
4,000 |
|
|
|
42,471 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
|
113,087 |
|
|
|
88,115 |
|
|
|
28.3 |
% |
|
|
200,881 |
|
|
|
156,981 |
|
|
|
28.0 |
% |
As a % of net sales |
|
|
10.5 |
% |
|
|
7.9 |
% |
|
|
|
|
|
|
9.8 |
% |
|
|
7.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expenses |
|
|
|
|
|
|
551 |
|
|
|
|
|
|
|
|
|
|
|
551 |
|
|
|
|
|
Interest expense, net |
|
|
37,635 |
|
|
|
51,230 |
|
|
|
|
|
|
|
78,029 |
|
|
|
102,947 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before
income tax expense |
|
|
75,452 |
|
|
|
36,334 |
|
|
|
|
|
|
|
122,852 |
|
|
|
53,483 |
|
|
|
|
|
Income tax expense |
|
|
18,108 |
|
|
|
10,900 |
|
|
|
|
|
|
|
29,484 |
|
|
|
16,045 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
57,344 |
|
|
$ |
25,434 |
|
|
|
125.5 |
% |
|
$ |
93,368 |
|
|
$ |
37,438 |
|
|
|
149.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.61 |
|
|
$ |
0.26 |
|
|
|
|
|
|
$ |
0.99 |
|
|
$ |
0.39 |
|
|
|
|
|
Diluted |
|
$ |
0.60 |
|
|
$ |
0.26 |
|
|
|
130.8 |
% |
|
$ |
0.97 |
|
|
$ |
0.39 |
|
|
|
148.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
94,355 |
|
|
|
96,254 |
|
|
|
|
|
|
|
94,395 |
|
|
|
96,343 |
|
|
|
|
|
Diluted |
|
|
96,059 |
|
|
|
97,224 |
|
|
|
|
|
|
|
95,839 |
|
|
|
97,136 |
|
|
|
|
|
TABLE 2
HANESBRANDS INC.
Condensed Consolidated Balance Sheets
(Dollars in thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
June 28, 2008 |
|
|
December 29, 2007 |
|
Assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
96,918 |
|
|
$ |
174,236 |
|
Trade
accounts receivable, net |
|
|
547,617 |
|
|
|
575,069 |
|
Inventories,
net |
|
|
1,342,184 |
|
|
|
1,117,052 |
|
Other current assets |
|
|
236,021 |
|
|
|
227,977 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
2,222,740 |
|
|
|
2,094,334 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, net |
|
|
547,162 |
|
|
|
534,286 |
|
Intangible assets and goodwill |
|
|
473,984 |
|
|
|
461,691 |
|
Other noncurrent assets |
|
|
333,685 |
|
|
|
349,172 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
3,577,571 |
|
|
$ |
3,439,483 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
670,518 |
|
|
$ |
669,405 |
|
Other current liabilities |
|
|
58,636 |
|
|
|
19,577 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
729,154 |
|
|
|
688,982 |
|
|
|
|
|
|
|
|
Long-term debt |
|
|
2,315,250 |
|
|
|
2,315,250 |
|
Other noncurrent liabilities |
|
|
142,420 |
|
|
|
146,347 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
3,186,824 |
|
|
|
3,150,579 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
390,747 |
|
|
|
288,904 |
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
$ |
3,577,571 |
|
|
$ |
3,439,483 |
|
|
|
|
|
|
|
|
|
TABLE 3 |
|
|
|
|
|
|
|
|
|
HANESBRANDS INC.
Condensed Consolidated Statements of Cash Flows
(Dollars in thousands)
(Unaudited) |
|
|
Six Months Ended |
|
|
|
June 28, 2008 |
|
|
June 30, 2007 |
|
Operating Activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
93,368 |
|
|
$ |
37,438 |
|
Depreciation and amortization |
|
|
54,960 |
|
|
|
66,263 |
|
Other noncash items |
|
|
7,526 |
|
|
|
11,765 |
|
Changes in assets and liabilities, net |
|
|
(205,816 |
) |
|
|
(13,908 |
) |
|
|
|
|
|
|
|
Net cash (used in) provided by operating activities |
|
|
(49,962 |
) |
|
|
101,558 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing Activities: |
|
|
|
|
|
|
|
|
Purchases of property and equipment, net and other |
|
|
(74,020 |
) |
|
|
(11,485 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing Activities: |
|
|
|
|
|
|
|
|
Net borrowings on notes payable, stock repurchases and other |
|
|
45,533 |
|
|
|
(70,704 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of changes in foreign currency exchange rates on cash |
|
|
1,131 |
|
|
|
1,051 |
|
|
|
|
|
|
|
|
(Decrease) increase in cash and cash equivalents |
|
|
(77,318 |
) |
|
|
20,420 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of year |
|
|
174,236 |
|
|
|
155,973 |
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
96,918 |
|
|
$ |
176,393 |
|
|
|
|
|
|
|
|
TABLE 4
HANESBRANDS INC.
Supplemental Financial Information
(Dollars in thousands, excluding per-share amounts)
(Unaudited)
Reconciliation of Reported Operating
Results with Certain Information
Excluding Actions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
Six Months Ended |
|
|
|
June 28, 2008 |
|
|
June 30, 2007 |
|
|
June 28, 2008 |
|
|
June 30, 2007 |
|
A. Excluding actions data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
$ |
385,589 |
|
|
$ |
392,770 |
|
|
$ |
733,111 |
|
|
$ |
737,716 |
|
SG&A |
|
|
265,849 |
|
|
|
266,713 |
|
|
|
519,818 |
|
|
|
522,492 |
|
Operating profit |
|
|
119,740 |
|
|
|
126,057 |
|
|
|
213,293 |
|
|
|
215,224 |
|
Net operating profit after taxes (NOPAT) |
|
|
91,002 |
|
|
|
88,240 |
|
|
|
162,103 |
|
|
|
150,657 |
|
Net income |
|
|
62,400 |
|
|
|
52,379 |
|
|
|
102,801 |
|
|
|
78,594 |
|
Earnings per diluted share |
|
|
0.65 |
|
|
|
0.54 |
|
|
|
1.07 |
|
|
|
0.81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As a % of net sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
36.0 |
% |
|
|
35.0 |
% |
|
|
35.6 |
% |
|
|
34.1 |
% |
SG&A |
|
|
24.8 |
% |
|
|
23.8 |
% |
|
|
25.2 |
% |
|
|
24.2 |
% |
Operating profit |
|
|
11.2 |
% |
|
|
11.2 |
% |
|
|
10.4 |
% |
|
|
10.0 |
% |
Net income |
|
|
5.8 |
% |
|
|
4.7 |
% |
|
|
5.0 |
% |
|
|
3.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
B. Operating results excluding actions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit as reported |
|
$ |
380,956 |
|
|
$ |
380,357 |
|
|
$ |
725,920 |
|
|
$ |
720,036 |
|
Accelerated depreciation included in Cost of sales |
|
|
4,633 |
|
|
|
12,413 |
|
|
|
7,191 |
|
|
|
17,680 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit excluding actions |
|
$ |
385,589 |
|
|
$ |
392,770 |
|
|
$ |
733,111 |
|
|
$ |
737,716 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A as reported |
|
$ |
266,427 |
|
|
$ |
266,017 |
|
|
$ |
521,039 |
|
|
$ |
520,584 |
|
Amortization of gain on postretirement benefits
included in SG&A |
|
|
|
|
|
|
2,012 |
|
|
|
|
|
|
|
4,025 |
|
Spinoff and related charges included in SG&A |
|
|
|
|
|
|
(368 |
) |
|
|
|
|
|
|
(1,169 |
) |
Accelerated depreciation included in SG&A |
|
|
(578 |
) |
|
|
(948 |
) |
|
|
(1,221 |
) |
|
|
(948 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A excluding actions |
|
$ |
265,849 |
|
|
$ |
266,713 |
|
|
$ |
519,818 |
|
|
$ |
522,492 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit as reported |
|
$ |
113,087 |
|
|
$ |
88,115 |
|
|
$ |
200,881 |
|
|
$ |
156,981 |
|
Gross profit actions |
|
|
4,633 |
|
|
|
12,413 |
|
|
|
7,191 |
|
|
|
17,680 |
|
SG&A actions |
|
|
578 |
|
|
|
(696 |
) |
|
|
1,221 |
|
|
|
(1,908 |
) |
Restructuring |
|
|
1,442 |
|
|
|
26,225 |
|
|
|
4,000 |
|
|
|
42,471 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit excluding actions |
|
|
119,740 |
|
|
|
126,057 |
|
|
|
213,293 |
|
|
|
215,224 |
|
Income tax expense at effective rate |
|
|
(28,738 |
) |
|
|
(37,817 |
) |
|
|
(51,190 |
) |
|
|
(64,567 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
NOPAT |
|
$ |
91,002 |
|
|
$ |
88,240 |
|
|
$ |
162,103 |
|
|
$ |
150,657 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C. Net income excluding actions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income as reported |
|
$ |
57,344 |
|
|
$ |
25,434 |
|
|
$ |
93,368 |
|
|
$ |
37,438 |
|
Gross profit actions |
|
|
4,633 |
|
|
|
12,413 |
|
|
|
7,191 |
|
|
|
17,680 |
|
SG&A actions |
|
|
578 |
|
|
|
(696 |
) |
|
|
1,221 |
|
|
|
(1,908 |
) |
Restructuring |
|
|
1,442 |
|
|
|
26,225 |
|
|
|
4,000 |
|
|
|
42,471 |
|
Loss on early extinguishment of debt |
|
|
|
|
|
|
551 |
|
|
|
|
|
|
|
551 |
|
Tax effect on actions |
|
|
(1,597 |
) |
|
|
(11,548 |
) |
|
|
(2,979 |
) |
|
|
(17,638 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income excluding actions |
|
$ |
62,400 |
|
|
$ |
52,379 |
|
|
$ |
102,801 |
|
|
$ |
78,594 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
D. EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
57,344 |
|
|
$ |
25,434 |
|
|
$ |
93,368 |
|
|
$ |
37,438 |
|
Interest expense, net |
|
|
37,635 |
|
|
|
51,230 |
|
|
|
78,029 |
|
|
|
102,947 |
|
Income tax expense |
|
|
18,108 |
|
|
|
10,900 |
|
|
|
29,484 |
|
|
|
16,045 |
|
Depreciation and amortization |
|
|
28,696 |
|
|
|
38,093 |
|
|
|
54,960 |
|
|
|
66,263 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total EBITDA |
|
$ |
141,783 |
|
|
$ |
125,657 |
|
|
$ |
255,841 |
|
|
$ |
222,693 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|