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 26, 2007
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
On July 26, 2007, Hanesbrands Inc. (Hanesbrands) issued a press release announcing its
financial results for the second quarter ended June 30, 2007. 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, diluted earnings per share 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 (July 26, 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 noon Eastern time on July
26, 2007, until midnight Eastern time on August 2, 2007. 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 7028548.
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 26, 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 hereunto duly authorized.
|
|
|
|
|
July 26, 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 July 26, 2007
EX-99.1
Exhibit 99.1
Hanesbrands Inc
1000 East Hanes Mill Road
Winston-Salem, NC 27105
(336) 519-4400
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 2007 RESULTS
WINSTON-SALEM, N.C. (July 26, 2007) Hanesbrands Inc. (NYSE: HBI), a leading marketer of
innerwear, outerwear and hosiery apparel, today reported results for the 2007 second quarter.
Total net sales were $1.12 billion, comparable to last year, and earnings per diluted share were
$0.26, which, as expected, were significantly lower than a year ago primarily because of several
factors related to the companys new independent structure following its spinoff in September 2006.
Hanesbrands continued executing its key improvement strategies in the quarter and delivered strong
cash flow, Hanesbrands Chief Executive Officer Richard A. Noll said. Sales in the quarter were
comparable to a year ago, and our expanded margins for the first half were driven by strong cost
controls. Our cash flow allowed us to make additional prepayments on long-term debt and repurchase
shares in the quarter.
Quarter and Six-Month Financial Highlights
Financial highlights for the quarter and six-month period ended June 30, 2007, include:
|
|
Total net sales in the quarter increased by $2 million to $1.12 billion from the year-ago
quarter ended July 1, 2006. |
|
|
|
The company continues to focus on driving
innovation in the innerwear segment and improving the mix of products sold in the outerwear
segment. |
Hanesbrands Inc. Reports Second-Quarter 2007 Results Page 2
|
|
Operating profit, based on generally accepted accounting principles, was $88.1 million in
the quarter, up from $79.9 million a year ago, and was $157.0 million in the first six months,
compared with $176.1 million a year ago. |
|
|
|
The companys operating profit margin excluding actions was 11.2 percent in the quarter and
10.0 percent in the first six months. A year ago, the operating profit margin excluding
actions was 8.4 percent in the second quarter and 9.1 percent in the six-month period. |
|
|
|
We are pleased with the operating profit margin excluding actions for the first six months of
the year, Noll said. Our ability to exert tight cost controls and execute on our improvement
and streamlining plans is delivering results. We are seeing the benefits of past
cost-reduction efforts, including moving production to lower-cost countries as part of our
long-term supply chain globalization initiative. |
|
|
|
Diluted earnings per share were $0.26 in the quarter, compared with $0.62 a year ago. For
the six-month period, diluted EPS was $0.39 compared with $1.39 a year ago. The decrease in
earnings per share reflected increased interest expense and a higher effective income tax rate
as a result of the companys independent structure, as well as higher restructuring and
related charges. |
|
|
|
Diluted EPS excluding actions was $0.54 in the quarter compared with $0.73 a year ago, and for
the six-month period was $0.81 versus $1.55 a year ago. |
|
|
|
Using cash flow from operations, the company paid down long-term debt by $53 million, of
which $50 million was a prepayment, and repurchased $16 million of company stock. |
(Operating profit margin excluding actions and diluted EPS 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 quarter and
six-month period were plant closings and reorganization, amortization of gain on postretirement
benefits, nonrecurring spinoff and related charges, other expenses and the tax effect on these
items. See Table 4A and 4B for details and reconciliation with reported operating results.)
Other Highlights
Hanesbrands continues to build its largest and strongest brands in core categories through
innovation in key items. On July 9, Hanes launched its latest Look Who national advertising
campaign supporting mens underwear by featuring actor Cuba Gooding Jr. and basketball great
Michael Jordan. The mens campaign follows the successful Hanes All-Over Comfort Bra advertising
launch in March featuring celebrity Jennifer Love Hewitt that has accelerated retail sell-through
of the bra.
Hanesbrands Inc. Reports Second-Quarter 2007 Results Page 3
In April, the Bali Live Beautifully advertising campaign launched, and outdoor advertising for
Barely There won a 2007 OBIE Award, outdoor advertisings greatest honor.
Hanesbrands continues to execute its long-term global supply chain strategy of moving production to
lower-cost countries to increase competitiveness. In the second quarter of 2007, the company
announced plans to close 12 production plants in four countries and eliminate managerial and
administrative jobs by the end of the year. The company recognized $39.6 million in restructuring
and related charges in the quarter for those and previously announced actions. Of the charge,
$11.9 million was noncash.
We are very pleased with the progress we have made in moving production to lower-cost countries
and reducing costs, Noll said. While we continue to reap the benefits from these past actions,
we are focused on executing our latest production moves and organizational streamlining to gain
additional benefits. We are now slightly ahead of schedule with our cost-reduction and
globalization strategy.
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 10 a.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 11 a.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 noon EDT
today until midnight EDT on Aug. 2, 2007. 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 7028548.
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 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
Hanesbrands Inc. Reports Second-Quarter 2007 Results Page 4
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 or labor; our substantial debt and debt-service requirements that restrict
our operating and financial flexibility and impose significant interest and financing costs; and
other risks identified from time to time in our most recent Securities and Exchange Commission
reports, including the 2006 Annual Report on Form 10-K, 2007 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 24 countries. More information may be found on the companys Web
site at www.hanesbrands.com.
# # #
TABLE 1
HANESBRANDS INC.
Condensed Consolidated Statements of Income
(Dollars in thousands, except per-share amounts)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
|
|
|
|
Six Months Ended |
|
|
|
|
|
|
June 30, 2007 |
|
|
July 1, 2006 |
|
|
% Change |
|
|
June 30, 2007 |
|
|
July 1, 2006 |
|
|
% Change |
|
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Innerwear |
|
$ |
691,504 |
|
|
$ |
685,479 |
|
|
|
|
|
|
$ |
1,281,951 |
|
|
$ |
1,279,099 |
|
|
|
|
|
Outerwear |
|
|
263,596 |
|
|
|
270,523 |
|
|
|
|
|
|
|
547,231 |
|
|
|
537,809 |
|
|
|
|
|
Hosiery |
|
|
51,402 |
|
|
|
56,873 |
|
|
|
|
|
|
|
125,095 |
|
|
|
134,187 |
|
|
|
|
|
International |
|
|
109,001 |
|
|
|
110,472 |
|
|
|
|
|
|
|
199,778 |
|
|
|
202,438 |
|
|
|
|
|
Other |
|
|
17,644 |
|
|
|
8,292 |
|
|
|
|
|
|
|
33,042 |
|
|
|
25,289 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment net sales |
|
|
1,133,147 |
|
|
|
1,131,639 |
|
|
|
|
|
|
|
2,187,097 |
|
|
|
2,178,822 |
|
|
|
|
|
Less: Intersegment |
|
|
11,240 |
|
|
|
11,506 |
|
|
|
|
|
|
|
25,296 |
|
|
|
25,829 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net sales |
|
|
1,121,907 |
|
|
|
1,120,133 |
|
|
|
0.2 |
% |
|
|
2,161,801 |
|
|
|
2,152,993 |
|
|
|
0.4 |
% |
|
Cost of sales |
|
|
741,550 |
|
|
|
738,672 |
|
|
|
|
|
|
|
1,441,765 |
|
|
|
1,430,640 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
380,357 |
|
|
|
381,461 |
|
|
|
-0.3 |
% |
|
|
720,036 |
|
|
|
722,353 |
|
|
|
-0.3 |
% |
As a % of net sales |
|
|
33.9 |
% |
|
|
34.1 |
% |
|
|
|
|
|
|
33.3 |
% |
|
|
33.6 |
% |
|
|
|
|
|
Selling, general and
administrative expenses |
|
|
266,017 |
|
|
|
302,597 |
|
|
|
|
|
|
|
520,584 |
|
|
|
545,967 |
|
|
|
|
|
As a % of net sales |
|
|
23.7 |
% |
|
|
27.0 |
% |
|
|
|
|
|
|
24.1 |
% |
|
|
25.4 |
% |
|
|
|
|
|
Restructuring |
|
|
26,225 |
|
|
|
(1,046 |
) |
|
|
|
|
|
|
42,471 |
|
|
|
238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
|
88,115 |
|
|
|
79,910 |
|
|
|
10.3 |
% |
|
|
156,981 |
|
|
|
176,148 |
|
|
|
-10.9 |
% |
As a % of net sales |
|
|
7.9 |
% |
|
|
7.1 |
% |
|
|
|
|
|
|
7.3 |
% |
|
|
8.2 |
% |
|
|
|
|
|
Other expenses |
|
|
551 |
|
|
|
|
|
|
|
|
|
|
|
551 |
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
51,230 |
|
|
|
5,768 |
|
|
|
|
|
|
|
102,947 |
|
|
|
8,868 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before
income tax expense |
|
|
36,334 |
|
|
|
74,142 |
|
|
|
|
|
|
|
53,483 |
|
|
|
167,280 |
|
|
|
|
|
Income tax expense |
|
|
10,900 |
|
|
|
14,857 |
|
|
|
|
|
|
|
16,045 |
|
|
|
33,403 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
25,434 |
|
|
$ |
59,285 |
|
|
|
-57.1 |
% |
|
$ |
37,438 |
|
|
$ |
133,877 |
|
|
|
-72.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share (1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.26 |
|
|
$ |
0.62 |
|
|
|
|
|
|
$ |
0.39 |
|
|
$ |
1.39 |
|
|
|
|
|
Diluted |
|
$ |
0.26 |
|
|
$ |
0.62 |
|
|
|
|
|
|
$ |
0.39 |
|
|
$ |
1.39 |
|
|
|
|
|
|
Weighted average shares
outstanding (1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
96,254 |
|
|
|
96,306 |
|
|
|
|
|
|
|
96,343 |
|
|
|
96,306 |
|
|
|
|
|
Diluted |
|
|
97,224 |
|
|
|
96,306 |
|
|
|
|
|
|
|
97,136 |
|
|
|
96,306 |
|
|
|
|
|
|
|
|
(1) |
|
For the quarter and six months ended July 1, 2006, 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 Consolidated Balance Sheets
(Dollars in thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
June 30, 2007 |
|
|
December 30, 2006 |
|
Assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
176,393 |
|
|
$ |
155,973 |
|
Trade accounts receivable |
|
|
555,875 |
|
|
|
488,629 |
|
Inventories |
|
|
1,233,787 |
|
|
|
1,216,501 |
|
Other current assets |
|
|
193,721 |
|
|
|
210,077 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
2,159,776 |
|
|
|
2,071,180 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, net |
|
|
503,052 |
|
|
|
556,866 |
|
Intangible assets and goodwill |
|
|
420,358 |
|
|
|
418,706 |
|
Other noncurrent assets |
|
|
395,275 |
|
|
|
388,868 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
3,478,461 |
|
|
$ |
3,435,620 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
652,469 |
|
|
$ |
587,542 |
|
Other current liabilities |
|
|
13,291 |
|
|
|
23,639 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
665,760 |
|
|
|
611,181 |
|
|
|
|
|
|
|
|
Long-term debt |
|
|
2,440,250 |
|
|
|
2,484,000 |
|
Other noncurrent liabilities |
|
|
243,014 |
|
|
|
271,168 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
3,349,024 |
|
|
|
3,366,349 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
129,437 |
|
|
|
69,271 |
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
$ |
3,478,461 |
|
|
$ |
3,435,620 |
|
|
|
|
|
|
|
|
TABLE 3
HANESBRANDS INC.
Condensed Consolidated Statements of Cash Flows
(Dollars in thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
June 30, 2007 |
|
|
July 1, 2006 |
|
Operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
37,438 |
|
|
$ |
133,877 |
|
Depreciation and amortization |
|
|
66,263 |
|
|
|
59,749 |
|
Changes in assets and liabilities, net, and other |
|
|
(2,143 |
) |
|
|
(50,052 |
) |
|
|
|
|
|
|
|
Net cash from operating activities |
|
|
101,558 |
|
|
|
143,574 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing Activities: |
|
|
|
|
|
|
|
|
Purchases of property and equipment, net, and other |
|
|
(11,485 |
) |
|
|
(57,957 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing Activities: |
|
|
|
|
|
|
|
|
Transactions with parent companies and other |
|
|
(70,704 |
) |
|
|
(300,989 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of changes in foreign currency exchange rates on cash |
|
|
1,051 |
|
|
|
2,992 |
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents |
|
|
20,420 |
|
|
|
(212,380 |
) |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of year |
|
|
155,973 |
|
|
|
510,632 |
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
176,393 |
|
|
$ |
298,252 |
|
|
|
|
|
|
|
|
TABLE 4
HANESBRANDS INC.
Supplemental Financial Information
(Dollars in thousands, except per-share amounts)
(Unaudited)
Reconciliation of Reported Operating
Results with Certain Information
Excluding Actions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
Six Months Ended |
|
|
|
June 30, 2007 |
|
|
July 1, 2006 |
|
|
June 30, 2007 |
|
|
July 1, 2006 |
|
A. Operating profit excluding actions |
|
|
|
|
|
|
|
|
|
Operating profit as reported |
|
$ |
88,115 |
|
|
$ |
79,910 |
|
|
$ |
156,981 |
|
|
$ |
176,148 |
|
Plant closings and reorganization |
|
|
39,586 |
|
|
|
(1,046 |
) |
|
|
61,099 |
|
|
|
238 |
|
Amortization of gain on postretirement
benefits included in SG&A |
|
|
(2,012 |
) |
|
|
|
|
|
|
(4,025 |
) |
|
|
|
|
Spinoff and related charges included in
SG&A |
|
|
368 |
|
|
|
14,703 |
|
|
|
1,169 |
|
|
|
18,900 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit excluding actions |
|
$ |
126,057 |
|
|
$ |
93,567 |
|
|
$ |
215,224 |
|
|
$ |
195,286 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of net sales |
|
|
11.2 |
% |
|
|
8.4 |
% |
|
|
10.0 |
% |
|
|
9.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
B. Net income excluding actions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income as reported |
|
$ |
25,434 |
|
|
$ |
59,285 |
|
|
$ |
37,438 |
|
|
$ |
133,877 |
|
Plant closings and reorganization |
|
|
39,586 |
|
|
|
(1,046 |
) |
|
|
61,099 |
|
|
|
238 |
|
Amortization of gain on postretirement
benefits included in SG&A |
|
|
(2,012 |
) |
|
|
|
|
|
|
(4,025 |
) |
|
|
|
|
Spinoff and related charges included in
SG&A |
|
|
368 |
|
|
|
14,703 |
|
|
|
1,169 |
|
|
|
18,900 |
|
Other
expenses (loss on early
extinguishment of debt) |
|
|
551 |
|
|
|
|
|
|
|
551 |
|
|
|
|
|
Tax effect on plant closings and
reorganization, amortization of gain,
spinoff and related charges and other
expenses |
|
|
(11,548 |
) |
|
|
(2,731 |
) |
|
|
(17,638 |
) |
|
|
(3,828 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income excluding actions |
|
$ |
52,379 |
|
|
$ |
70,211 |
|
|
$ |
78,594 |
|
|
$ |
149,187 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share excluding
actions |
|
$ |
0.54 |
|
|
$ |
0.73 |
|
|
$ |
0.81 |
|
|
$ |
1.55 |
|
|
C. Supply chain actions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plant closings and reorganization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-Accelerated depreciation included in
Cost of sales |
|
$ |
12,413 |
|
|
$ |
|
|
|
$ |
17,680 |
|
|
$ |
|
|
-Accelerated depreciation included in
SG&A |
|
|
948 |
|
|
|
|
|
|
|
948 |
|
|
|
|
|
-Restructuring |
|
|
26,225 |
|
|
|
(1,046 |
) |
|
|
42,471 |
|
|
|
238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
39,586 |
|
|
$ |
(1,046 |
) |
|
$ |
61,099 |
|
|
$ |
238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncash amount |
|
$ |
11,919 |
|
|
$ |
(3,881 |
) |
|
$ |
16,554 |
|
|
$ |
(3,881 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
D. EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
25,434 |
|
|
$ |
59,285 |
|
|
$ |
37,438 |
|
|
$ |
133,877 |
|
Interest expense, net |
|
|
51,230 |
|
|
|
5,768 |
|
|
|
102,947 |
|
|
|
8,868 |
|
Income tax expense |
|
|
10,900 |
|
|
|
14,857 |
|
|
|
16,045 |
|
|
|
33,403 |
|
Depreciation and amortization |
|
|
38,093 |
|
|
|
30,654 |
|
|
|
66,263 |
|
|
|
59,749 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total EBITDA |
|
$ |
125,657 |
|
|
$ |
110,564 |
|
|
$ |
222,693 |
|
|
$ |
235,897 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|