e8vk
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, 2009
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) 519-8080
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))
Item 2.02. Results of Operations and Financial Condition
On July 29, 2009, Hanesbrands Inc. (Hanesbrands) issued a press release announcing its
financial results for the second quarter ended July 4, 2009. 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; selling, general and administrative expenses excluding actions;
gross profit excluding actions; net income excluding actions; the margins on sales of these
measures; and EBITDA, all of which are considered non-GAAP performance measures. Hanesbrands has
chosen to provide these performance measures 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, 2009). 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, 2009, until midnight, Eastern time, on August 5, 2009. 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
18872708. 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, 2009
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, 2009 |
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, 2009
exv99w1
Exhibit 99.1
Hanesbrands Inc
1000 East Hanes Mill Road
Winston-Salem, NC 27105
(336) 519-8080
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 2009 RESULTS
WINSTON-SALEM, N.C. (July 29, 2009) Hanesbrands Inc. (NYSE: HBI), a leading marketer of
innerwear, outerwear and hosiery apparel, today reported results for the 2009 second quarter.
Total net sales in the second quarter declined by 8 percent to $986.0 million, while GAAP earnings
per diluted share were $0.32, compared with $0.60 in the year-ago second quarter. Excluding
restructuring and other actions, non-GAAP earnings per diluted share in the second quarter were
$0.42, compared with $0.65 a year ago.
We are pleased with our second-quarter performance in the midst of a significant recession,
Hanesbrands Chairman and Chief Executive Officer Richard A. Noll said. We achieved the sales
trend improvement that we expected versus the first quarter, and our operating margin excluding
actions of 9.8 percent was greater than 2008s full-year margin of 9.7 percent. We remain sharply
focused on execution, cost control, conservative inventory management, and generating cash to pay
down debt.
Noteworthy Financial Highlights
Selected highlights for the quarter ended July 4, 2009, compared with the year-ago quarter ended
June 28, 2008, include:
|
|
Second-quarter sales were $986.0 million, compared with $1.07 billion a year ago. The 8
percent sales decline was better than the decline rate of the past two sequential quarters,
which were also impacted by the recession. Total net sales declined by 13 percent in the
first quarter 2009 and by 11 percent in the 14-week fourth quarter of 2008. |
|
|
|
The sales decline rate for the Innerwear segment, which consists of replenishment-oriented
basic apparel, continued in the mid-single digits. Second-quarter sales declined by 4 percent,
compared with a decline of 6 percent in the first quarter. |
Hanesbrands Inc. Reports Second-Quarter 2009 Results Page 2
|
|
Outerwear segment sales saw the significant trend improvement that the company anticipated.
Second-quarter outerwear sales declined by 11 percent, compared with the first quarters 21
percent decline. Based on the strength of advance orders, especially fleece, the company
expects continued sequential improvement in the segments sales decline rate with third-quarter
sales expected to decline in the mid-single digits or better. |
|
|
|
The second-quarter sales decline in the International segment was 20 percent, similar to the
decline in the first quarter. Excluding the impact of foreign exchange rates on currency,
International sales declined by 11 percent in the second quarter. Based on current currency
trading trends, the negative currency effect is expected to diminish in the third and fourth
quarters. |
|
|
|
Hosiery segment sales declined by 14 percent in the second quarter, compared with a 21 percent
decline in the first quarter. |
|
|
|
We are trending in the right direction, Noll said. We saw the decline rate improve
sequentially in three of our four primary segments. We are now eagerly watching retail
sell-through during the important back-to-school season. We expect single-digit declines in
the third quarters total net sales, and depending on retail sell-through during the
back-to-school season, the rate of sales decline could improve over the second-quarters sales
decline. |
|
|
|
GAAP operating profit was $84.1 million in the quarter, down from $113.1 million a year
ago. |
|
|
|
Hanesbrands was able to protect its margins through cost-reduction efforts despite sales
declines. The second-quarters operating profit margin excluding actions was 9.8 percent,
which was better than the 2008 full-year operating profit margin excluding actions of 9.7
percent. |
|
|
|
Hanesbrands ended the quarter with inventory of $1.23 billion, down $56 million from the
beginning of the year and in line with the companys plan to reduce its year-end inventory to
$1.15 billion or less. Inventory reduction supports Hanesbrands goal to reduce long-term
debt by $300 million in 2009. |
|
|
|
We are very pleased with our ability to protect margins in this economic climate, Hanesbrands
Executive Vice President and Chief Financial Officer E. Lee Wyatt said. This is a significant
achievement. We are tightly managing our SG&A and are executing on the business model that we
laid out for this year, which includes inventory and debt reduction. |
(Diluted EPS excluding actions, operating profit excluding actions, gross profit excluding actions,
SG&A excluding actions, net income excluding actions, EBITDA, and the margins on sales of these
measures 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 periods were restructuring and related charges, nonrecurring
spinoff-related expenses, 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.)
Hanesbrands Inc. Reports Second-Quarter 2009 Results Page 3
Other Comments
Hanesbrands continues to leverage the strength of its brands and the companys marketing
investments. In April, Hanesbrands entered a multiyear agreement with a major mass merchandise
retailer to become the exclusive supplier of plus-sized T-shirts, fleece and other outerwear
apparel through its Just My Size brand across all the retailers doors.
In August, Hanesbrands will begin shipping Playtex 18-hour bras to a national department store
chain, increasing the brands leading distribution in the United States to the mass, mid-tier and
department store channels.
Continued marketing investment in Hanes is allowing the brand to continue to broaden distribution
with space and share gains in the important mid-tier retailer channel. For example, Hanes is
launching new innerwear programs beginning in January 2010 in two major national mid-tier store
chains. The Champion brand is also capitalizing on its strength as evidenced by increased
penetration of the sporting-goods and department-store channels, including new programs in 2010.
These continued investments in driving big brands through key items play an important role as the
company strives to reach its long-term growth goals.
Our strategies are working, and the year is progressing as we expected, Noll said. We are
successfully navigating the recession, and we are nearing the startup of our Asian fabric
manufacturing plant in Nanjing, China, as we seek to generate growth momentum going into 2010.
Webcast Conference Call
Hanesbrands will host a live Internet audio 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 EDT on Aug. 5, 2009. 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 18872708.
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 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,
Hanesbrands Inc. Reports Second-Quarter 2009 Results Page 4
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
execute our consolidation and globalization strategy, including migrating our production and
manufacturing operations to lower-cost locations around the world; our ability to successfully
manage social, political, economic, legal and other conditions affecting our foreign operations and
supply chain sources; current economic conditions; consumer spending levels; the risk of inflation
or deflation; financial difficulties experienced by, or loss of or reduction in sales to, any of
our top customers or groups of customers; our debt and debt service requirements that restrict our
operating and financial flexibility, and impose interest and financing costs; the financial ratios
that our debt instruments require us to maintain; failure to protect against dramatic changes in
the volatile market price of cotton; the impact of increases in prices of other materials used in
our products and increases in other costs; our ability to effectively manage our inventory and
reduce inventory reserves; retailer consolidation and other changes in the apparel essentials
industry; the highly competitive and evolving nature of the industry in which we compete; our
ability to keep pace with changing consumer preferences; costs and adverse publicity from
violations of labor or environmental laws by us or our suppliers; and other risks identified from
time to time in our most recent Securities and Exchange Commission reports, including the 2008
Annual Report on Form 10-K, 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 45,000 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 |
|
|
|
|
|
|
July 4, 2009 |
|
|
June 28, 2008 |
|
|
% Change |
|
|
July 4, 2009 |
|
|
June 28, 2008 |
|
|
% Change |
|
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Innerwear |
|
$ |
611,779 |
|
|
$ |
636,335 |
|
|
|
|
|
|
$ |
1,125,593 |
|
|
$ |
1,180,065 |
|
|
|
|
|
Outerwear |
|
|
231,654 |
|
|
|
260,137 |
|
|
|
|
|
|
|
446,561 |
|
|
|
532,342 |
|
|
|
|
|
International |
|
|
104,073 |
|
|
|
130,903 |
|
|
|
|
|
|
|
187,275 |
|
|
|
235,539 |
|
|
|
|
|
Hosiery |
|
|
42,584 |
|
|
|
49,734 |
|
|
|
|
|
|
|
95,356 |
|
|
|
116,475 |
|
|
|
|
|
Other |
|
|
5,634 |
|
|
|
4,174 |
|
|
|
|
|
|
|
8,277 |
|
|
|
15,295 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment net sales |
|
|
995,724 |
|
|
|
1,081,283 |
|
|
|
|
|
|
|
1,863,062 |
|
|
|
2,079,716 |
|
|
|
|
|
Less: Intersegment |
|
|
9,702 |
|
|
|
9,112 |
|
|
|
|
|
|
|
19,199 |
|
|
|
19,698 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net sales |
|
|
986,022 |
|
|
|
1,072,171 |
|
|
|
-8.0 |
% |
|
|
1,843,863 |
|
|
|
2,060,018 |
|
|
|
-10.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
658,631 |
|
|
|
691,215 |
|
|
|
|
|
|
|
1,258,596 |
|
|
|
1,334,098 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
327,391 |
|
|
|
380,956 |
|
|
|
-14.1 |
% |
|
|
585,267 |
|
|
|
725,920 |
|
|
|
-19.4 |
% |
As a % of net sales |
|
|
33.2 |
% |
|
|
35.5 |
% |
|
|
|
|
|
|
31.7 |
% |
|
|
35.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and
administrative expenses |
|
|
230,699 |
|
|
|
266,427 |
|
|
|
|
|
|
|
453,937 |
|
|
|
521,039 |
|
|
|
|
|
As a % of net sales |
|
|
23.4 |
% |
|
|
24.8 |
% |
|
|
|
|
|
|
24.6 |
% |
|
|
25.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring |
|
|
12,544 |
|
|
|
1,442 |
|
|
|
|
|
|
|
31,215 |
|
|
|
4,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
|
84,148 |
|
|
|
113,087 |
|
|
|
-25.6 |
% |
|
|
100,115 |
|
|
|
200,881 |
|
|
|
-50.2 |
% |
As a % of net sales |
|
|
8.5 |
% |
|
|
10.5 |
% |
|
|
|
|
|
|
5.4 |
% |
|
|
9.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expenses |
|
|
168 |
|
|
|
|
|
|
|
|
|
|
|
4,114 |
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
44,807 |
|
|
|
37,635 |
|
|
|
|
|
|
|
81,607 |
|
|
|
78,029 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
tax expense |
|
|
39,173 |
|
|
|
75,452 |
|
|
|
|
|
|
|
14,394 |
|
|
|
122,852 |
|
|
|
|
|
Income tax expense |
|
|
8,618 |
|
|
|
18,108 |
|
|
|
|
|
|
|
3,167 |
|
|
|
29,484 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
30,555 |
|
|
$ |
57,344 |
|
|
|
-46.7 |
% |
|
$ |
11,227 |
|
|
$ |
93,368 |
|
|
|
-88.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.32 |
|
|
$ |
0.61 |
|
|
|
|
|
|
$ |
0.12 |
|
|
$ |
0.99 |
|
|
|
|
|
Diluted |
|
$ |
0.32 |
|
|
$ |
0.60 |
|
|
|
-46.7 |
% |
|
$ |
0.12 |
|
|
$ |
0.97 |
|
|
|
-87.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
95,023 |
|
|
|
94,355 |
|
|
|
|
|
|
|
94,724 |
|
|
|
94,395 |
|
|
|
|
|
Diluted |
|
|
96,167 |
|
|
|
96,059 |
|
|
|
|
|
|
|
95,607 |
|
|
|
95,839 |
|
|
|
|
|
TABLE 2
HANESBRANDS INC.
Condensed Consolidated Balance Sheets
(Dollars in thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
July 4, 2009 |
|
|
January 3, 2009 |
|
Assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
47,561 |
|
|
$ |
67,342 |
|
Trade accounts receivable, net |
|
|
505,302 |
|
|
|
404,930 |
|
Inventories |
|
|
1,234,543 |
|
|
|
1,290,530 |
|
Other current assets |
|
|
325,111 |
|
|
|
347,523 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
2,112,517 |
|
|
|
2,110,325 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, net |
|
|
617,072 |
|
|
|
588,189 |
|
Intangible assets and goodwill |
|
|
463,670 |
|
|
|
469,445 |
|
Other noncurrent assets |
|
|
382,832 |
|
|
|
366,090 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
3,576,091 |
|
|
$ |
3,534,049 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
584,701 |
|
|
$ |
640,910 |
|
Notes payable |
|
|
64,013 |
|
|
|
61,734 |
|
Accounts receivable securitization facility |
|
|
226,000 |
|
|
|
45,640 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
874,714 |
|
|
|
748,284 |
|
|
|
|
|
|
|
|
Long-term debt |
|
|
1,993,930 |
|
|
|
2,130,907 |
|
Other noncurrent liabilities |
|
|
468,302 |
|
|
|
469,703 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
3,336,946 |
|
|
|
3,348,894 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
239,145 |
|
|
|
185,155 |
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
$ |
3,576,091 |
|
|
$ |
3,534,049 |
|
|
|
|
|
|
|
|
TABLE 3
HANESBRANDS INC.
Condensed Consolidated Statements of Cash Flows
(Dollars in thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
July 4, 2009 |
|
|
June 28, 2008 |
|
|
|
|
|
|
|
|
|
|
Operating Activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
11,227 |
|
|
$ |
93,368 |
|
Depreciation and amortization |
|
|
45,629 |
|
|
|
54,960 |
|
Other noncash items |
|
|
18,576 |
|
|
|
7,526 |
|
Changes in assets and liabilities, net |
|
|
(48,915 |
) |
|
|
(205,816 |
) |
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities |
|
|
26,517 |
|
|
|
(49,962 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing Activities: |
|
|
|
|
|
|
|
|
Purchases of property and equipment, net, and other |
|
|
(69,037 |
) |
|
|
(74,020 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing Activities: |
|
|
|
|
|
|
|
|
Net borrowings on notes payable, debt, stock repurchases and
other |
|
|
22,828 |
|
|
|
45,533 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of changes in foreign currency exchange rates on cash |
|
|
(89 |
) |
|
|
1,131 |
|
|
|
|
|
|
|
|
Decrease in cash and cash equivalents |
|
|
(19,781 |
) |
|
|
(77,318 |
) |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of year |
|
|
67,342 |
|
|
|
174,236 |
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
47,561 |
|
|
$ |
96,918 |
|
|
|
|
|
|
|
|
TABLE 4
HANESBRANDS INC.
Supplemental Financial Information
(Amounts in thousands, except per-share amounts)
(Unaudited)
Reconciliation of Reported Operating Results with
Certain Information Excluding Actions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
Six Months Ended |
|
|
|
July 4, 2009 |
|
|
June 28, 2008 |
|
|
July 4, 2009 |
|
|
June 28, 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A. Excluding actions data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
$ |
327,326 |
|
|
$ |
385,589 |
|
|
$ |
590,788 |
|
|
$ |
733,111 |
|
SG&A |
|
$ |
230,440 |
|
|
$ |
265,849 |
|
|
$ |
453,222 |
|
|
$ |
519,818 |
|
Operating profit |
|
$ |
96,886 |
|
|
$ |
119,740 |
|
|
$ |
137,566 |
|
|
$ |
213,293 |
|
Net income |
|
$ |
40,622 |
|
|
$ |
62,400 |
|
|
$ |
43,648 |
|
|
$ |
102,801 |
|
Earnings per diluted share |
|
$ |
0.42 |
|
|
$ |
0.65 |
|
|
$ |
0.46 |
|
|
$ |
1.07 |
|
Weighted average diluted shares outstanding |
|
|
96,167 |
|
|
|
96,059 |
|
|
|
95,607 |
|
|
|
95,839 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As a % of net sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
33.2 |
% |
|
|
36.0 |
% |
|
|
32.0 |
% |
|
|
35.6 |
% |
SG&A |
|
|
23.4 |
% |
|
|
24.8 |
% |
|
|
24.6 |
% |
|
|
25.2 |
% |
Operating profit |
|
|
9.8 |
% |
|
|
11.2 |
% |
|
|
7.5 |
% |
|
|
10.4 |
% |
Net income |
|
|
4.1 |
% |
|
|
5.8 |
% |
|
|
2.4 |
% |
|
|
5.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
B. Operating results excluding actions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit as reported |
|
$ |
327,391 |
|
|
$ |
380,956 |
|
|
$ |
585,267 |
|
|
$ |
725,920 |
|
Accelerated depreciation included in Cost of sales |
|
|
(224 |
) |
|
|
4,633 |
|
|
|
2,274 |
|
|
|
7,191 |
|
Inventory write-off included in Cost of sales |
|
|
159 |
|
|
|
|
|
|
|
3,247 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit excluding actions |
|
$ |
327,326 |
|
|
$ |
385,589 |
|
|
$ |
590,788 |
|
|
$ |
733,111 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A as reported |
|
$ |
230,699 |
|
|
$ |
266,427 |
|
|
$ |
453,937 |
|
|
$ |
521,039 |
|
Spinoff-related expenses included in SG&A |
|
|
(74 |
) |
|
|
|
|
|
|
(360 |
) |
|
|
|
|
Accelerated depreciation included in SG&A |
|
|
(185 |
) |
|
|
(578 |
) |
|
|
(355 |
) |
|
|
(1,221 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A excluding actions |
|
$ |
230,440 |
|
|
$ |
265,849 |
|
|
$ |
453,222 |
|
|
$ |
519,818 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit as reported |
|
$ |
84,148 |
|
|
$ |
113,087 |
|
|
$ |
100,115 |
|
|
$ |
200,881 |
|
Gross profit actions |
|
|
(65 |
) |
|
|
4,633 |
|
|
|
5,521 |
|
|
|
7,191 |
|
SG&A actions |
|
|
259 |
|
|
|
578 |
|
|
|
715 |
|
|
|
1,221 |
|
Restructuring |
|
|
12,544 |
|
|
|
1,442 |
|
|
|
31,215 |
|
|
|
4,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit excluding actions |
|
$ |
96,886 |
|
|
$ |
119,740 |
|
|
$ |
137,566 |
|
|
$ |
213,293 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C. Net income excluding actions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income as reported |
|
$ |
30,555 |
|
|
$ |
57,344 |
|
|
$ |
11,227 |
|
|
$ |
93,368 |
|
Gross profit actions |
|
|
(65 |
) |
|
|
4,633 |
|
|
|
5,521 |
|
|
|
7,191 |
|
SG&A actions |
|
|
259 |
|
|
|
578 |
|
|
|
715 |
|
|
|
1,221 |
|
Restructuring |
|
|
12,544 |
|
|
|
1,442 |
|
|
|
31,215 |
|
|
|
4,000 |
|
Other expenses |
|
|
168 |
|
|
|
|
|
|
|
4,114 |
|
|
|
|
|
Tax effect on actions |
|
|
(2,839 |
) |
|
|
(1,597 |
) |
|
|
(9,144 |
) |
|
|
(2,979 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income excluding actions |
|
$ |
40,622 |
|
|
$ |
62,400 |
|
|
$ |
43,648 |
|
|
$ |
102,801 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
D. EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
30,555 |
|
|
$ |
57,344 |
|
|
$ |
11,227 |
|
|
$ |
93,368 |
|
Interest expense, net |
|
|
44,807 |
|
|
|
37,635 |
|
|
|
81,607 |
|
|
|
78,029 |
|
Income tax expense |
|
|
8,618 |
|
|
|
18,108 |
|
|
|
3,167 |
|
|
|
29,484 |
|
Depreciation and amortization |
|
|
21,579 |
|
|
|
28,696 |
|
|
|
45,629 |
|
|
|
54,960 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total EBITDA |
|
$ |
105,559 |
|
|
$ |
141,783 |
|
|
$ |
141,630 |
|
|
$ |
255,841 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|