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): October 29, 2008
Hanesbrands Inc.
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Maryland
(State or other jurisdiction
of incorporation)
|
|
001-32891
(Commission File Number)
|
|
20-3552316
(IRS Employer
Identification No.) |
|
|
|
|
|
1000 East Hanes Mill Road
Winston-Salem, NC
(Address of principal
executive offices)
|
|
|
|
27105
(Zip Code) |
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 October 29, 2008, Hanesbrands Inc. (Hanesbrands) issued a press release announcing its
financial results for the third quarter ended September 27, 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 earnings per diluted share excluding actions,
operating profit excluding actions, operating profit margin excluding actions, gross profit
excluding actions, selling, general and administrative expenses excluding actions, net operating
profit after taxes excluding actions, net income 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 (October 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
October 29, 2008, until midnight, Eastern time, on November 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
67585195. 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 October 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.
|
|
|
|
|
October 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 October 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 THIRD-QUARTER 2008 RESULTS
WINSTON-SALEM, N.C. (Oct. 29, 2008) Hanesbrands Inc. (NYSE: HBI), a leading marketer of
innerwear, outerwear and hosiery apparel, today reported results for the 2008 third quarter.
Total net sales in the quarter were unchanged at $1.15 billion. Earnings per diluted share in the
quarter were $0.17. Excluding actions and the previously announced impact of a retailer
bankruptcy, non-GAAP earnings per diluted share increased by 17 percent to $0.56 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.
We continued our strategic execution in the third quarter and delivered comparable sales and solid
earnings per share in a difficult environment, Hanesbrands Chief Executive Officer Richard A. Noll
said. We remain optimistic about our earnings potential for the fourth quarter due to
favorability of expenses that may more than offset the challenges of higher commodity costs and an
uncertain sales environment.
Noteworthy Financial Highlights
Selected highlights for the quarter and nine months ended Sept. 27, 2008, compared with the
year-ago periods ended Sept. 29, 2007, include:
|
|
Total net sales in the quarter held steady at $1.15 billion, increasing slightly. Sales
increases in the innerwear and international segments were offset primarily by declines in the
sheer hosiery segment and the other segment. The 2 percent sales increase in the innerwear
segment was driven by strong Hanes male underwear sales. In the outerwear segment, Champion
activewear sales increased by double-digits. |
|
|
Total net sales for the nine-month period were down 3.1 percent to $3.21 billion. |
|
|
GAAP earnings per diluted share in the quarter decreased by $0.23 to $0.17. This includes
a $0.35 reduction per diluted share for restructuring and related charges and $0.04 per
diluted share for the bankruptcy of Mervyns, a regional retailer, which announced its
liquidation plans after the end of the third quarter. |
Hanesbrands Inc. Reports Third-Quarter 2008 Results Page 2
|
|
Excluding actions and the previously announced Mervyns bankruptcy impact, non-GAAP diluted EPS
increased by $0.08 to $0.56. Excluding actions only, non-GAAP diluted EPS increased by $0.04
to $0.52. |
|
|
|
For the nine-month period, non-GAAP diluted EPS, excluding actions, increased by 23 percent to
$1.59. |
|
|
GAAP operating profit in the quarter was $58.2 million, down $47.5 million. |
|
|
Non-GAAP operating profit, which excludes actions, declined by $13.1 million in the quarter.
The company was able to substantially offset significant increases of $12 million of higher
cotton costs and $7 million of oil-related costs through continued benefits of cost-saving
initiatives. SG&A cost increases included $5.5 million of bad debt expense due to the Mervyns
bankruptcy. |
|
|
Non-GAAP operating profit margin excluding actions and the Mervyns impact was 9.3 percent in
the quarter versus 10.0 percent a year ago. |
(Diluted EPS excluding actions, operating profit excluding actions, operating profit margin
excluding actions and SG&A 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, separation of pension plan
assets and liabilities, nonrecurring spinoff and related charges, other expenses, 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
Hanesbrands has informed retail customers that it is raising domestic prices effective mid-first
quarter of 2009. The company is taking an average gross price increase of 4 percent for domestic
product categories. The range of price increases will vary by product category.
Hanesbrands also has continued to strategically structure its debt and liquidity to execute its
business strategies through the economic downturn and tight credit markets. At the end of the
quarter, Hanesbrands had a $500 million undrawn bank revolver and $86 million in cash on its
balance sheet.
The company has actively and strategically managed its debt structure since its spinoff to reduce
costs and increase flexibility. Of the companys $2.3 billion in long-term debt, the rates on $2.0
billion, or 86 percent, have been fixed or capped. In the third quarter, Hanesbrands fixed the
interest rate in July on $500 million of floating-rate bonds for four years at 7.64 percent and in
September capped LIBOR for $600 million of floating-rate debt at 3.50 percent for one year. In
October, the company fixed LIBOR on an additional $400 million of floating-rate debt at 2.80
percent for two years.
Hanesbrands Inc. Reports Third-Quarter 2008 Results Page 3
The company expects 2008 full-year interest expense of approximately $155 million, and in 2009
full-year interest expense is expected to decrease into an approximate range of $140 million to
$155 million.
Hanesbrands continues to make significant progress in executing its global supply chain strategy of
consolidating manufacturing into fewer, larger facilities in lower-cost countries. In the third
quarter, the company announced plans to close nine plants in the Western Hemisphere.
In order to manage the supply chain transition in 2009, the company is on track to carry year-end
inventory at the previously discussed $1.35 billion level. The companys goal is to reduce
inventory by $200 million over the next 18 months as it completes its knits supply chain
transition.
Hanesbrands continues to manage its capital expenditures. The company is projecting gross capital
spending of $180 million for the full year, offset by expected proceeds of $25 million in property
sales for net capital spending of $155 million this year. The company is assessing needs and plans
for next year but expects gross capital expenditure spending in the range of $115 million to $135
million.
We are sharply focused on execution over the next 12 to 18 months and will manage expenses and
inventories conservatively, Noll said. Our goal is to come out of this economic environment as a
stronger company using the strength of our brands, our ability to take pricing, and opportunities
we have for further cost reductions.
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.
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 EST on Nov. 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 67585195.
Hanesbrands Inc. Reports Third-Quarter 2008 Results Page 4
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 or group of 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 |
|
|
|
|
|
|
Nine Months Ended |
|
|
|
|
|
|
September 27, |
|
|
September 29, |
|
|
|
|
|
|
September 27, |
|
|
September 29, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
% Change |
|
|
2008 |
|
|
2007 |
|
|
% Change |
|
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Innerwear |
|
$ |
650,372 |
|
|
$ |
635,167 |
|
|
|
|
|
|
$ |
1,830,437 |
|
|
$ |
1,917,118 |
|
|
|
|
|
Outerwear |
|
|
348,467 |
|
|
|
349,352 |
|
|
|
|
|
|
|
880,809 |
|
|
|
896,583 |
|
|
|
|
|
Hosiery |
|
|
50,197 |
|
|
|
64,120 |
|
|
|
|
|
|
|
166,672 |
|
|
|
189,215 |
|
|
|
|
|
International |
|
|
116,581 |
|
|
|
103,341 |
|
|
|
|
|
|
|
352,120 |
|
|
|
303,119 |
|
|
|
|
|
Other |
|
|
4,769 |
|
|
|
13,587 |
|
|
|
|
|
|
|
20,064 |
|
|
|
46,629 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment net sales |
|
|
1,170,386 |
|
|
|
1,165,567 |
|
|
|
|
|
|
|
3,250,102 |
|
|
|
3,352,664 |
|
|
|
|
|
Less: Intersegment |
|
|
16,751 |
|
|
|
11,961 |
|
|
|
|
|
|
|
36,449 |
|
|
|
37,257 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net sales |
|
|
1,153,635 |
|
|
|
1,153,606 |
|
|
|
0.0 |
% |
|
|
3,213,653 |
|
|
|
3,315,407 |
|
|
|
-3.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
811,851 |
|
|
|
792,587 |
|
|
|
|
|
|
|
2,145,949 |
|
|
|
2,234,352 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
341,784 |
|
|
|
361,019 |
|
|
|
-5.3 |
% |
|
|
1,067,704 |
|
|
|
1,081,055 |
|
|
|
-1.2 |
% |
As a % of net sales |
|
|
29.6 |
% |
|
|
31.3 |
% |
|
|
|
|
|
|
33.2 |
% |
|
|
32.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and
administrative expenses |
|
|
255,228 |
|
|
|
253,233 |
|
|
|
|
|
|
|
776,267 |
|
|
|
773,817 |
|
|
|
|
|
As a % of net sales |
|
|
22.1 |
% |
|
|
22.0 |
% |
|
|
|
|
|
|
24.2 |
% |
|
|
23.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring |
|
|
28,355 |
|
|
|
2,062 |
|
|
|
|
|
|
|
32,355 |
|
|
|
44,533 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
|
58,201 |
|
|
|
105,724 |
|
|
|
-45.0 |
% |
|
|
259,082 |
|
|
|
262,705 |
|
|
|
-1.4 |
% |
As a % of net sales |
|
|
5.0 |
% |
|
|
9.2 |
% |
|
|
|
|
|
|
8.1 |
% |
|
|
7.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expenses |
|
|
|
|
|
|
889 |
|
|
|
|
|
|
|
|
|
|
|
1,440 |
|
|
|
|
|
Interest expense, net |
|
|
37,253 |
|
|
|
49,270 |
|
|
|
|
|
|
|
115,282 |
|
|
|
152,217 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
before income tax expense |
|
|
20,948 |
|
|
|
55,565 |
|
|
|
|
|
|
|
143,800 |
|
|
|
109,048 |
|
|
|
|
|
Income tax expense |
|
|
5,028 |
|
|
|
16,669 |
|
|
|
|
|
|
|
34,512 |
|
|
|
32,714 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
15,920 |
|
|
$ |
38,896 |
|
|
|
-59.1 |
% |
|
$ |
109,288 |
|
|
$ |
76,334 |
|
|
|
43.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.17 |
|
|
$ |
0.41 |
|
|
|
|
|
|
$ |
1.16 |
|
|
$ |
0.79 |
|
|
|
|
|
Diluted |
|
$ |
0.17 |
|
|
$ |
0.40 |
|
|
|
-57.5 |
% |
|
$ |
1.14 |
|
|
$ |
0.79 |
|
|
|
44.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
93,992 |
|
|
|
95,664 |
|
|
|
|
|
|
|
94,283 |
|
|
|
96,100 |
|
|
|
|
|
Diluted |
|
|
95,018 |
|
|
|
96,615 |
|
|
|
|
|
|
|
95,483 |
|
|
|
96,682 |
|
|
|
|
|
TABLE 2
HANESBRANDS INC.
Condensed Consolidated Balance Sheets
(Dollars in thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
September 27, |
|
|
December 29, |
|
|
|
2008 |
|
|
2007 |
|
Assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
86,212 |
|
|
$ |
174,236 |
|
Trade accounts receivable, net |
|
|
562,937 |
|
|
|
575,069 |
|
Inventories |
|
|
1,359,008 |
|
|
|
1,117,052 |
|
Other current assets |
|
|
244,224 |
|
|
|
227,977 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
2,252,381 |
|
|
|
2,094,334 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, net |
|
|
562,963 |
|
|
|
534,286 |
|
Intangible assets and goodwill |
|
|
473,991 |
|
|
|
461,691 |
|
Other noncurrent assets |
|
|
338,303 |
|
|
|
349,172 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
3,627,638 |
|
|
$ |
3,439,483 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
700,056 |
|
|
$ |
669,405 |
|
Other current liabilities |
|
|
71,528 |
|
|
|
19,577 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
771,584 |
|
|
|
688,982 |
|
|
|
|
|
|
|
|
Long-term debt |
|
|
2,315,250 |
|
|
|
2,315,250 |
|
Other noncurrent liabilities |
|
|
159,870 |
|
|
|
146,347 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
3,246,704 |
|
|
|
3,150,579 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
380,934 |
|
|
|
288,904 |
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
$ |
3,627,638 |
|
|
$ |
3,439,483 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TABLE 3
HANESBRANDS INC.
Condensed Consolidated Statements of Cash Flows
(Dollars in thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
September 27, |
|
|
September 29, |
|
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
Operating Activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
109,288 |
|
|
$ |
76,334 |
|
Depreciation and amortization |
|
|
77,613 |
|
|
|
99,921 |
|
Other noncash items |
|
|
15,655 |
|
|
|
17,721 |
|
Changes in assets and liabilities, net |
|
|
(221,177 |
) |
|
|
41,867 |
|
|
|
|
|
|
|
|
Net cash (used in) provided by operating activities |
|
|
(18,621 |
) |
|
|
235,843 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing Activities: |
|
|
|
|
|
|
|
|
Purchases of property and equipment, net and other |
|
|
(109,644 |
) |
|
|
(50,320 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing Activities: |
|
|
|
|
|
|
|
|
Net borrowings on notes payable, stock repurchases and other |
|
|
40,776 |
|
|
|
(167,739 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of changes in foreign currency exchange rates on cash |
|
|
(535 |
) |
|
|
2,620 |
|
|
|
|
|
|
|
|
(Decrease) increase in cash and cash equivalents |
|
|
(88,024 |
) |
|
|
20,404 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of year |
|
|
174,236 |
|
|
|
155,973 |
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
86,212 |
|
|
$ |
176,377 |
|
|
|
|
|
|
|
|
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 |
|
|
Nine Months Ended |
|
|
|
September 27, |
|
|
September 29, |
|
|
September 27, |
|
|
September 29, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
A. Excluding actions data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
$ |
359,822 |
|
|
$ |
372,821 |
|
|
$ |
1,092,933 |
|
|
$ |
1,110,537 |
|
SG&A |
|
|
257,715 |
|
|
|
257,582 |
|
|
|
777,533 |
|
|
|
780,073 |
|
Operating profit |
|
|
102,107 |
|
|
|
115,239 |
|
|
|
315,400 |
|
|
|
330,464 |
|
Net operating profit after taxes (NOPAT) |
|
|
77,601 |
|
|
|
80,667 |
|
|
|
239,704 |
|
|
|
231,325 |
|
Net income |
|
|
49,289 |
|
|
|
46,179 |
|
|
|
152,090 |
|
|
|
124,773 |
|
Earnings per diluted share |
|
|
0.52 |
|
|
|
0.48 |
|
|
|
1.59 |
|
|
|
1.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As a % of net sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
31.2 |
% |
|
|
32.3 |
% |
|
|
34.0 |
% |
|
|
33.5 |
% |
SG&A |
|
|
22.3 |
% |
|
|
22.3 |
% |
|
|
24.2 |
% |
|
|
23.5 |
% |
Operating profit |
|
|
8.9 |
% |
|
|
10.0 |
% |
|
|
9.8 |
% |
|
|
10.0 |
% |
Net income |
|
|
4.3 |
% |
|
|
4.0 |
% |
|
|
4.7 |
% |
|
|
3.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
B. Operating results excluding actions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit as reported |
|
$ |
341,784 |
|
|
$ |
361,019 |
|
|
$ |
1,067,704 |
|
|
$ |
1,081,055 |
|
Accelerated depreciation included in Cost of sales |
|
|
4,011 |
|
|
|
11,616 |
|
|
|
11,202 |
|
|
|
29,296 |
|
Inventory write-off included in Cost of sales |
|
|
14,027 |
|
|
|
186 |
|
|
|
14,027 |
|
|
|
186 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit excluding actions |
|
$ |
359,822 |
|
|
$ |
372,821 |
|
|
$ |
1,092,933 |
|
|
$ |
1,110,537 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A as reported |
|
$ |
255,228 |
|
|
$ |
253,233 |
|
|
$ |
776,267 |
|
|
$ |
773,817 |
|
Amortization
of gain on postretirement benefits included in SG&A |
|
|
|
|
|
|
2,012 |
|
|
|
|
|
|
|
6,036 |
|
Separation of pension plan assets and liabilities
included in SG&A |
|
|
|
|
|
|
4,817 |
|
|
|
|
|
|
|
4,817 |
|
Spinoff and related charges included in SG&A |
|
|
|
|
|
|
(1,531 |
) |
|
|
|
|
|
|
(2,700 |
) |
Accelerated depreciation included in SG&A |
|
|
2,487 |
|
|
|
(949 |
) |
|
|
1,266 |
|
|
|
(1,897 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A excluding actions |
|
$ |
257,715 |
|
|
$ |
257,582 |
|
|
$ |
777,533 |
|
|
$ |
780,073 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit as reported |
|
$ |
58,201 |
|
|
$ |
105,724 |
|
|
$ |
259,082 |
|
|
$ |
262,705 |
|
Gross profit actions |
|
|
18,038 |
|
|
|
11,802 |
|
|
|
25,229 |
|
|
|
29,482 |
|
SG&A actions |
|
|
(2,487 |
) |
|
|
(4,349 |
) |
|
|
(1,266 |
) |
|
|
(6,256 |
) |
Restructuring |
|
|
28,355 |
|
|
|
2,062 |
|
|
|
32,355 |
|
|
|
44,533 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit excluding actions |
|
|
102,107 |
|
|
|
115,239 |
|
|
|
315,400 |
|
|
|
330,464 |
|
Income tax expense at effective rate |
|
|
(24,506 |
) |
|
|
(34,572 |
) |
|
|
(75,696 |
) |
|
|
(99,139 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
NOPAT |
|
$ |
77,601 |
|
|
$ |
80,667 |
|
|
$ |
239,704 |
|
|
$ |
231,325 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C. Net income excluding actions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income as reported |
|
$ |
15,920 |
|
|
$ |
38,896 |
|
|
$ |
109,288 |
|
|
$ |
76,334 |
|
Gross profit actions |
|
|
18,038 |
|
|
|
11,802 |
|
|
|
25,229 |
|
|
|
29,482 |
|
SG&A actions |
|
|
(2,487 |
) |
|
|
(4,349 |
) |
|
|
(1,266 |
) |
|
|
(6,256 |
) |
Restructuring |
|
|
28,355 |
|
|
|
2,062 |
|
|
|
32,355 |
|
|
|
44,533 |
|
Losses on early extinguishment of debt |
|
|
|
|
|
|
889 |
|
|
|
|
|
|
|
1,440 |
|
Tax effect on actions |
|
|
(10,537 |
) |
|
|
(3,121 |
) |
|
|
(13,516 |
) |
|
|
(20,760 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income excluding actions |
|
$ |
49,289 |
|
|
$ |
46,179 |
|
|
$ |
152,090 |
|
|
$ |
124,773 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
D. EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
15,920 |
|
|
$ |
38,896 |
|
|
$ |
109,288 |
|
|
$ |
76,334 |
|
Interest expense, net |
|
|
37,253 |
|
|
|
49,270 |
|
|
|
115,282 |
|
|
|
152,217 |
|
Income tax expense |
|
|
5,028 |
|
|
|
16,669 |
|
|
|
34,512 |
|
|
|
32,714 |
|
Depreciation and amortization |
|
|
22,653 |
|
|
|
33,658 |
|
|
|
77,613 |
|
|
|
99,921 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total EBITDA |
|
$ |
80,854 |
|
|
$ |
138,493 |
|
|
$ |
336,695 |
|
|
$ |
361,186 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|