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): February 1, 2007
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 |
of incorporation)
|
|
|
|
Identification 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
February 1, 2007, Hanesbrands Inc. (Hanesbrands) issued a press release announcing its
financial results for the quarter and six-month transition period ended December 30, 2006. 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 excluding actions, net income
excluding actions and EBITDA, 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 10:00 a.m., Eastern time, today (February 1, 2007). 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 2 p.m. Eastern time on
February 1, 2007, until midnight Eastern time on Thursday, February 8, 2007. The replay will be
available by calling toll-free (888) 286-8010, or (617) 801-6888 for international callers. The
replay pass code is 41720684. 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 February 1, 2007
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 thereunto duly authorized.
|
|
|
|
|
February 1, 2007
|
|
HANESBRANDS INC. |
|
|
|
|
|
|
|
By: |
|
/s/ E. Lee Wyatt Jr. |
|
|
|
|
|
|
|
|
|
E. Lee Wyatt Jr.
Executive Vice President,
Chief Financial Officer |
Exhibits
99.1 Press release dated February 1, 2007
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 RESULTS FOR SIX-MONTH TRANSITION PERIOD ENDED DEC. 30, 2006
WINSTON-SALEM, N.C. (Feb. 1, 2007) Hanesbrands Inc. (NYSE: HBI), a leading marketer of
innerwear, outerwear and hosiery apparel, today reported results for the quarter and six-month
transition period ended Dec. 30, 2006.
Results in the quarter and six-month period include items associated with restructuring, the
companys spinoff as an independent company, and other actions resulting in both one-time gains and
charges. During the six-month transition period, a result of the company changing its fiscal year
end from June to December, Hanesbrands operated for approximately one-third of the time as a
division of Sara Lee Corporation. Hanesbrands began operating as an independent publicly traded
company on Sept. 5, 2006.
We have successfully completed our first full quarter as an independent company, and we are
looking forward to putting the transition period behind us, Hanesbrands Chief Executive Officer
Richard A. Noll said. We undertook a number of transition actions that went as planned thanks to
a tremendous amount of hard work and dedication by employees and our external business partners.
Regarding performance in the transition period, sales began to soften in the December quarter, but
the companys operating profit margin in the six-month period excluding restructuring and special
items was on track. Our ability to generate strong cash flow from operations and balance sheet
improvements enabled us to pay down long-term debt by more than $106 million and make a voluntary
$48 million contribution to reduce our underfunded liability for qualified pension plans.
Period Highlights
Highlights for the quarter and six-month transition period ended Dec. 30, 2006, include:
|
|
Total net sales in the December quarter were $1.13 billion, a 4.3 percent decrease from
$1.18 billion in the year-ago quarter ended Dec. 31, 2005. Total net sales for the six-month
period decreased by 3.0 percent to $2.25 billion. |
Hanesbrands Inc. Reports Results for Six-Month Transition Period
Ended Dec. 30, 2006 Page 2
|
|
The December quarter net sales decrease was primarily a
result of weakness in the innerwear segment and the intentional
discontinuance of low-margin product lines in the outerwear segment. |
|
|
|
In the December quarter, we saw slower sell-through of innerwear products in the mass
merchandise and department store retail channels, although we did not experience these issues
in the mid-tier channel, Noll said. Coming out of the transition period, we remain focused
on executing our sales and marketing plans in 2007 to achieve our long-term growth goals. |
|
|
|
Operating profit, as measured by generally accepted accounting principles, decreased by
26.2 percent in the six-month period to $190.1 million from $257.5 million a year ago. The
profit decline primarily reflected restructuring and related charges for plant closures,
nonrecurring spinoff and related costs, and expenses associated with operating as an
independent company. |
|
|
|
The operating profit margin excluding actions was 9.9 percent in the six-month period.
Operating profit excluding actions is a non-GAAP measure that Hanesbrands management uses to
better assess underlying business performance because it excludes the effect of unusual actions
that are not directly related to operations. The unusual actions in the six-month period were
restructuring and related charges, nonrecurring spinoff and related costs, and a gain on
curtailment of postretirement benefits (see Table 4A for details and reconciliation with
reported operating results). |
|
|
|
Net income for the six-month period was $74.1 million, down 60.7 percent from $188.6
million a year ago. The decrease in net income reflected increased interest expense, reduced
operating profit and a higher income tax rate. |
|
|
|
Interest expense increased in the six-month period to $70.8 million from $8.4 million a year
ago as a result of debt incurred as part of the spinoff from Sara Lee Corporation. The
effective income tax rate for the six-month period was 33.8 percent, up from 24.3 percent a
year ago as a result of Hanesbrands tax structure as an independent company. |
|
|
|
The company improved its capital structure in the December quarter, using cash flow from
operations and balance sheet improvements since the end of the September quarter. Better cash
management, lower net inventories and improved payables contributed to the companys ability
to pay down long-term debt by $106.6 million and make a $48.1 million pension contribution,
reducing the companys underfunded liability for qualified
pension plans to $173.1 million. |
Hanesbrands Inc. Reports Results for Six-Month Transition Period
Ended Dec. 30, 2006 Page 3
Other Transition Period Comments
In December, Hanesbrands completed the last significant component of its post-spinoff capital
structure with the successful offering of $500 million in floating rate notes. Proceeds from the
notes offering were used to repay in full the approximately $500 million in outstanding borrowings
under the companys bridge loan facility.
Also in December, Hanesbrands notified retirees and employees that it will phase out premium
subsidies for early retiree medical coverage and move to an access-only plan for early retirees by
the end of 2007. The company will also eliminate the medical plan for retirees ages 65 and older
as a result of coverage available under the expansion of Medicare with Part D drug coverage. The
changes will allow the company to remain competitive with prevailing industry practices. The
changes resulted in a $28.5 million gain recognized in the December quarter for the curtailment of
benefits and is expected to result in the realization of an additional curtailment gain of
approximately $35 million in the fourth quarter of fiscal 2007. Since the curtailment gain is an
unusual item, it is not included in the measure of operating profit excluding actions that
management uses to assess underlying business performance.
In the six-month period, Hanesbrands announced four plant closures and consolidation of three
distribution centers as part of its plan to create a lower-cost global supply chain. Of the
approximate $53 million in restructuring and related charges expected in order to undertake these
actions, the company recognized $32.5 million in restructuring and related charges in the six-month
transition period, of which $21.2 million was noncash.
In January 2007, the Hanesbrands board of directors authorized the repurchase of up to 10 million
shares of stock, which will give the company a tool to offset dilution for the foreseeable future.
We entered fiscal 2007 focused on our key improvement strategies, Noll said. We are using
balance sheet improvements and our consistent cash flow to fund business growth, supply-chain
reorganization and debt reduction.
We are making significant progress in our supply chain strategy to create a global network that is
more efficient and effective. We are moving production to lower-cost sites in the Western
Hemisphere, and we acquired our first company sewing operation in Asia.
While driving costs out of our system, we also are increasing the investment in our strongest
brands, such as Hanes, Champion, Playtex, and Bali, with new products and advertising. We have a
very powerful model to create value, and we are establishing the baseline performance in 2007 from
which to achieve our long-term annual growth goals of 1 percent to 3 percent for sales excluding
acquisitions, 6 percent to 8 percent for operating profit excluding actions, and double-digit
growth for diluted earnings per share excluding actions.
Hanesbrands Inc. Reports Results for Six-Month Transition Period
Ended Dec. 30, 2006 Page 4
Hanesbrands Policy on Guidance
Hanesbrands follows a policy of not providing quarterly or annual EPS guidance. The company plans
to communicate appropriately to provide 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 10 a.m.
EST 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 11 a.m. EST.
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 2 p.m.
EST today until midnight EST on Feb. 8, 2007. The replay will be available by calling toll-free
(888) 286-8010, or (617) 801-6888 for international callers. The replay pass code is 41720684.
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 24 countries. More information may be found on the companys Web
site at www.hanesbrands.com.
Cautionary Statement Concerning Forward-Looking Statements
Statements in this press release that are not statements of historical fact are
forward-looking statements, 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 speak only as of the date of this press release and are based on
our current plans and expectations. They involve risks and uncertainties that could cause actual
future results to be different than 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 centers around the world; retailer
consolidation and other changes in the apparel essentials industry; loss of or reduction in sales
to, or financial difficulties experienced by, any of our top customers; and our substantial debt
and debt service requirements that restrict our operating and financial flexibility and impose
significant interest and financing costs. Further information about these matters and other
important risks and uncertainties is in our Securities and Exchange Commission filings. We do not
intend to update these forward-looking statements.
# # #
TABLE 1
HANESBRANDS INC.
Condensed Combined and Consolidated Statements of Income
(Dollars in thousands, except per-share amounts)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
|
Six Months Ended |
|
|
|
|
|
|
December 30, |
|
|
December 31, |
|
|
% |
|
|
December 30, |
|
|
December 31, |
|
|
% |
|
|
|
2006 |
|
|
2005 |
|
|
Change |
|
|
2006 |
|
|
2005 |
|
|
Change |
|
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Innerwear |
|
$ |
644,685 |
|
|
$ |
685,195 |
|
|
|
|
|
|
$ |
1,295,868 |
|
|
$ |
1,347,582 |
|
|
|
|
|
Outerwear |
|
|
297,978 |
|
|
|
298,468 |
|
|
|
|
|
|
|
616,298 |
|
|
|
603,585 |
|
|
|
|
|
Hosiery |
|
|
87,359 |
|
|
|
88,536 |
|
|
|
|
|
|
|
144,066 |
|
|
|
155,897 |
|
|
|
|
|
International |
|
|
104,603 |
|
|
|
103,827 |
|
|
|
|
|
|
|
197,729 |
|
|
|
195,980 |
|
|
|
|
|
Other |
|
|
8,585 |
|
|
|
13,511 |
|
|
|
|
|
|
|
19,381 |
|
|
|
36,096 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment net sales |
|
|
1,143,210 |
|
|
|
1,189,537 |
|
|
|
|
|
|
|
2,273,342 |
|
|
|
2,339,140 |
|
|
|
|
|
Less: Intersegment |
|
|
11,705 |
|
|
|
7,659 |
|
|
|
|
|
|
|
22,869 |
|
|
|
19,301 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net sales |
|
|
1,131,505 |
|
|
|
1,181,878 |
|
|
|
-4.3 |
% |
|
|
2,250,473 |
|
|
|
2,319,839 |
|
|
|
-3.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
776,782 |
|
|
|
788,418 |
|
|
|
|
|
|
|
1,530,119 |
|
|
|
1,556,860 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
354,723 |
|
|
|
393,460 |
|
|
|
-9.8 |
% |
|
|
720,354 |
|
|
|
762,979 |
|
|
|
-5.6 |
% |
As a % of net sales |
|
|
31.3 |
% |
|
|
33.3 |
% |
|
|
|
|
|
|
32.0 |
% |
|
|
32.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general, and
administrative expenses |
|
|
285,043 |
|
|
|
239,939 |
|
|
|
|
|
|
|
547,469 |
|
|
|
505,866 |
|
|
|
|
|
As a % of net sales |
|
|
25.2 |
% |
|
|
20.3 |
% |
|
|
|
|
|
|
24.3 |
% |
|
|
21.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on curtailment of
postretirement benefits |
|
|
(28,467 |
) |
|
|
|
|
|
|
|
|
|
|
(28,467 |
) |
|
|
|
|
|
|
|
|
Restructuring |
|
|
1,965 |
|
|
|
(111 |
) |
|
|
|
|
|
|
11,278 |
|
|
|
(339 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
|
96,182 |
|
|
|
153,632 |
|
|
|
-37.4 |
% |
|
|
190,074 |
|
|
|
257,452 |
|
|
|
-26.2 |
% |
As a % of net sales |
|
|
8.5 |
% |
|
|
13.0 |
% |
|
|
|
|
|
|
8.4 |
% |
|
|
11.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expenses |
|
|
7,401 |
|
|
|
|
|
|
|
|
|
|
|
7,401 |
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
53,184 |
|
|
|
4,329 |
|
|
|
|
|
|
|
70,753 |
|
|
|
8,412 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before
income taxes |
|
|
35,597 |
|
|
|
149,303 |
|
|
|
|
|
|
|
111,920 |
|
|
|
249,040 |
|
|
|
|
|
Income tax expense |
|
|
11,803 |
|
|
|
43,291 |
|
|
|
|
|
|
|
37,781 |
|
|
|
60,424 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
23,794 |
|
|
$ |
106,012 |
|
|
|
-77.6 |
% |
|
$ |
74,139 |
|
|
$ |
188,616 |
|
|
|
-60.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share (1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.25 |
|
|
$ |
1.10 |
|
|
|
|
|
|
$ |
0.77 |
|
|
$ |
1.96 |
|
|
|
|
|
Diluted |
|
$ |
0.25 |
|
|
$ |
1.10 |
|
|
|
|
|
|
$ |
0.77 |
|
|
$ |
1.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding (1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
96,309 |
|
|
|
96,306 |
|
|
|
|
|
|
|
96,309 |
|
|
|
96,306 |
|
|
|
|
|
Diluted |
|
|
96,620 |
|
|
|
96,306 |
|
|
|
|
|
|
|
96,620 |
|
|
|
96,306 |
|
|
|
|
|
|
(1) |
|
For the three months and six months ended December 31, 2005, basic and diluted EPS were computed using the number of common stock shares outstanding on the
spinoff date (September 5, 2006). |
|
TABLE 2
HANESBRANDS INC.
Condensed Combined and Consolidated Balance Sheets
(Dollars in thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
December 30, 2006 |
|
|
September 30, 2006 |
|
Assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
155,973 |
|
|
$ |
209,080 |
|
Trade accounts receivable |
|
|
488,629 |
|
|
|
516,778 |
|
Inventories |
|
|
1,216,501 |
|
|
|
1,262,961 |
|
Other current assets |
|
|
205,867 |
|
|
|
168,810 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
2,066,970 |
|
|
|
2,157,629 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, net |
|
|
556,866 |
|
|
|
609,048 |
|
Intangible assets and goodwill |
|
|
418,706 |
|
|
|
417,120 |
|
Other noncurrent assets |
|
|
395,509 |
|
|
|
417,406 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
3,438,051 |
|
|
$ |
3,601,203 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
602,238 |
|
|
$ |
634,183 |
|
Other current liabilities |
|
|
23,639 |
|
|
|
31,251 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
625,877 |
|
|
|
665,434 |
|
|
|
|
|
|
|
|
Long-term debt |
|
|
2,484,000 |
|
|
|
2,573,500 |
|
Other noncurrent liabilities |
|
|
263,607 |
|
|
|
346,034 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
3,373,484 |
|
|
|
3,584,968 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
64,567 |
|
|
|
16,235 |
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
$ |
3,438,051 |
|
|
$ |
3,601,203 |
|
|
|
|
|
|
|
|
TABLE 3
HANESBRANDS INC.
Condensed Combined and Consolidated Statements of Cash Flows
(Dollars in thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
December 30, 2006 |
|
|
December 31, 2005 |
|
Operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
74,139 |
|
|
$ |
188,616 |
|
Depreciation and amortization |
|
|
73,412 |
|
|
|
54,455 |
|
Changes in assets and liabilities, net, and other |
|
|
(11,472 |
) |
|
|
115,870 |
|
|
|
|
|
|
|
|
Net cash from operating activities |
|
|
136,079 |
|
|
|
358,941 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing Activities: |
|
|
|
|
|
|
|
|
Purchases of property and equipment, net, and other |
|
|
(23,031 |
) |
|
|
(49,942 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing Activities: |
|
|
|
|
|
|
|
|
Transactions with parent companies and other |
|
|
(253,872 |
) |
|
|
(881,428 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of changes in foreign currency exchange rates on cash |
|
|
(1,455 |
) |
|
|
2,262 |
|
|
|
|
|
|
|
|
Decrease in cash and cash equivalents |
|
|
(142,279 |
) |
|
|
(570,167 |
) |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of year |
|
|
298,252 |
|
|
|
1,080,799 |
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
155,973 |
|
|
$ |
510,632 |
|
|
|
|
|
|
|
|
TABLE 4
HANESBRANDS INC.
Supplemental Financial Information
(Dollars in thousands)
(Unaudited)
Reconciliation of Reported Operating
Results with Certain Information
Excluding Actions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six
Months Ended |
|
|
|
December 30, |
|
|
December 31, |
|
|
December 30, |
|
|
December 31, |
|
A. Operating profit excluding actions |
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
|
Operating profit as reported |
|
$ |
96,182 |
|
|
$ |
153,632 |
|
|
$ |
190,074 |
|
|
$ |
257,452 |
|
Plant closings |
|
|
18,771 |
|
|
|
(111 |
) |
|
|
32,477 |
|
|
|
(339 |
) |
Spinoff and related charges included in
SG&A |
|
|
8,977 |
|
|
|
7,225 |
|
|
|
28,987 |
|
|
|
11,728 |
|
Gain on curtailment of postretirement
benefits |
|
|
(28,467 |
) |
|
|
|
|
|
|
(28,467 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit excluding actions |
|
$ |
95,463 |
|
|
$ |
160,746 |
|
|
$ |
223,071 |
|
|
$ |
268,841 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of net sales |
|
|
8.4 |
% |
|
|
13.6 |
% |
|
|
9.9 |
% |
|
|
11.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
B. Net income excluding actions |
|
Net income as reported |
|
$ |
23,794 |
|
|
$ |
106,012 |
|
|
$ |
74,139 |
|
|
$ |
188,616 |
|
Plant closings |
|
|
18,771 |
|
|
|
(111 |
) |
|
|
32,477 |
|
|
|
(339 |
) |
Spinoff and related charges included in
SG&A |
|
|
8,977 |
|
|
|
7,225 |
|
|
|
28,987 |
|
|
|
11,728 |
|
Gain on curtailment of postretirement
benefits |
|
|
(28,467 |
) |
|
|
|
|
|
|
(28,467 |
) |
|
|
|
|
Other expenses (Losses on early
extinguishment of debt) |
|
|
7,401 |
|
|
|
|
|
|
|
7,401 |
|
|
|
|
|
Tax effect on plant closings, spinoff and
related charges in SG&A, gain on
curtailment of postretirement benefits, and
other expenses |
|
|
(2,216 |
) |
|
|
(2,063 |
) |
|
|
(13,637 |
) |
|
|
(2,763 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income excluding actions |
|
$ |
28,260 |
|
|
$ |
111,063 |
|
|
$ |
100,900 |
|
|
$ |
197,242 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C. Supply chain actions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plant closings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-Accelerated depreciation included in
Cost of sales |
|
$ |
16,806 |
|
|
$ |
|
|
|
$ |
21,199 |
|
|
$ |
|
|
-Restructuring |
|
|
1,965 |
|
|
|
(111 |
) |
|
|
11,278 |
|
|
|
(339 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
18,771 |
|
|
$ |
(111 |
) |
|
$ |
32,477 |
|
|
$ |
(339 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncash amount |
|
$ |
16,806 |
|
|
$ |
(111 |
) |
|
$ |
21,199 |
|
|
$ |
(339 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
D. EBITDA |
|
Net income |
|
$ |
23,794 |
|
|
$ |
106,012 |
|
|
$ |
74,139 |
|
|
$ |
188,616 |
|
Interest expense, net |
|
|
53,184 |
|
|
|
4,329 |
|
|
|
70,753 |
|
|
|
8,412 |
|
Income tax expense |
|
|
11,803 |
|
|
|
43,291 |
|
|
|
37,781 |
|
|
|
60,424 |
|
Depreciation and amortization |
|
|
43,839 |
|
|
|
29,108 |
|
|
|
73,412 |
|
|
|
54,455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total EBITDA |
|
$ |
132,620 |
|
|
$ |
182,740 |
|
|
$ |
256,085 |
|
|
$ |
311,907 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|