Company Announcements

HanesBrands Announces Second-Quarter 2022 Results

  • Net sales from continuing operations of $1.51 billion decrease 14% versus prior year (down 11% in constant currency); increase 75% on a two-year stack basis, excluding personal protective equipment (PPE)
  • GAAP EPS from continuing operations of $0.26; adjusted EPS from continuing ops of $0.28
  • Previously announced cyber event is estimated to have had a negative impact on second-quarter net sales, adjusted operating profit and EPS of approximately $100 million, $35 million and $0.08, respectively
  • Global Champion brand sales, in constant currency, decrease 20% over prior year; increase 96% on a two-year stack basis
  • U.S. Innerwear sales decrease 12% compared to prior year; increase 50% on a two-year stack basis, excluding PPE
  • Continues progress on Full Potential growth strategy of driving consumer-centricity, simplification, increased speed, and digital capabilities
  • Declares regular cash dividend of $0.15 per share
  • Updates full-year 2022 guidance; provides third-quarter 2022 guidance; Company has taken a more prudent view of its second-half net sales and profit outlook to reflect changes in foreign currency exchange rates, short-term costs associated with actions to reduce inventory by year-end, and an assumption that slow consumer demand continues and the retail environment remains challenging
  • For reconciliations of select GAAP and Non-GAAP measures, see Table 6 of this release

WINSTON-SALEM, N.C.--(BUSINESS WIRE)--Aug. 11, 2022-- HanesBrands Inc. (NYSE: HBI), a global leader in iconic apparel brands, today announced results for the second quarter of 2022.

“Our second quarter results fell below our expectations as a result of unexpected events and the difficult global operating environment,” said Steve Bratspies, CEO, HanesBrands. “Despite the challenges, we continue to make progress on our Full Potential plan. We are in the early stages of our strategic supply chain initiatives. Our innovation pipeline is more robust than it has been in years, and we continue to invest in building our global brands. I want to thank our associates around the globe for their ongoing commitment to serving our consumers and customers.”

Second-Quarter Highlights

  • Robust pipeline of new products and innovations that extends beyond 2023. Rollout of new innerwear products and innovation is driving positive consumer and retailer response as well as additional retail space gains. New products have launched across men’s and women’s, including Hanes Total Support Pouch with X-Temp and Hanes Retro Rib. The Company is also building global innovation platforms around absorbency, which represents a meaningful opportunity for the Bonds and Hanes brands across multiple new usage occasions.
  • Champion brand investments continued in the quarter. The Company purchased the Champion trademark for footwear in North America, representing an expanded opportunity for the brand. The purchase gives the Company greater control of the global Champion brand and products. In addition, the Company will be able to deliver head-to-toe offerings across geographies through greater global coordination of design, product development and merchandising. The Company also continued to simplify its Champion distribution network in the U.S. to generate efficiencies and cost savings, improve service to its retail partners and support future growth.
  • Early stages of executing Full Potential supply chain strategies to build on its advantaged position as well as to balance speed, cost and flexibility, enabling faster top-line growth and higher margins. These efforts involve segmenting its supply chain and previously mentioned plans to optimize its U.S. distribution network. In addition to consolidation in the Champion distribution network in the U.S., the Company began direct shipping innerwear product from its Central American manufacturing facilities to certain wholesale customers. The Company’s West Coast distribution center, which will support its DTC business, is on-track to open this month. The Company is also adding automation to several distribution centers to improve picking and sorting speeds while lowering costs.

Second-Quarter 2022 Results

  • Net sales from continuing operations of $1.51 billion decreased $238 million, or 14%, over prior year. The lower-than-expected sales performance was driven by the impact from the previously announced ransomware attack (also referred to in this release as “cyber event”) as well as softer-than-expected point-of-sale trends. Adjusting for the $38 million unfavorable impact from foreign exchange rates, net sales decreased 11% on a constant currency basis.
    • Net sales, excluding PPE, increased 75% on a two-year stack basis.
    • Global Champion brand sales decreased 20% over prior year in constant currency, or 23% on a reported basis with similar declines in both the U.S. and internationally. On a two-year stack basis, constant-currency Champion brand sales increased 96% globally.
  • Gross Profit of $572 million declined 16% as compared to prior year. Gross margin was 37.8%, down from 38.9% in the prior year. Adjusted Gross Profit, which excludes certain costs related to the Company’s Full Potential plan, was $573 million compared to $684 million last year. Adjusted Gross Margin of 37.8% declined approximately 120 basis points compared to prior year. The margin decline was driven by impact from lower sales volume, input cost inflation, the incremental costs associated with the cyber event and foreign currency exchange rates. These headwinds more than offset the benefits from business mix, the first-quarter price increase in its Innerwear business, cost savings and less air freight.
  • Selling, General and Administrative (SG&A) expenses were $425 million as compared to $464 million in the second quarter last year. Adjusted SG&A expenses, which exclude certain costs related to its Full Potential plan, were $419 million compared to $447 million last year. As a percent of net sales, adjusted SG&A expense of 27.7% increased approximately 215 basis points compared to prior year. The year-over-year deleverage in SG&A was driven by lower sales volume and planned increased investments in brand marketing and technology, which more than offset cost controls and expense efficiencies from Full Potential initiatives in the quarter.
  • Operating Profit and Operating Margin in the second quarter of 2022 were $147 million and 9.7%, respectively, which compared to $217 million and 12.4%, respectively, in the prior year. Adjusted Operating Profit of $154 million declined $82 million as compared to the second quarter 2021. Adjusted Operating Margin of 10.2% declined approximately 335 basis points over prior year.
  • The GAAP and Adjusted Effective Tax Rates for second-quarter 2022 were both 17.0%. For the second quarter of 2021, GAAP and adjusted effective tax rates were 14.6% and 14.2%, respectively.
  • Income from continuing operations totaled $93 million, or $0.26 per diluted share. This compares to income from continuing operations of $148 million, or $0.42 per diluted share, last year. Adjusted income from continuing operations totaled $98 million, or $0.28 per diluted share. This compares to adjusted income from continuing operations of $165 million, or $0.47 per diluted share, in second-quarter 2021.

See the Note on Adjusted Measures and Reconciliation to GAAP Measures later in this news release for additional discussion and details of actions, which include Full Potential plan charges.

Second-Quarter 2022 Business Segment Summary

  • Innerwear sales decreased 12% compared to last year as the impact from the cyber event and softer-than-expected point-of-sale trends more than offset the benefits from the first-quarter price increase and retail space gains. On a two-year stack basis, Innerwear sales increased 50% in the quarter. Operating margin of 20.7% decreased approximately 320 basis points compared to prior year. The impact from input cost inflation, lower sales volume, and an unfavorable product mix more than offset the benefit from higher prices and SG&A cost controls.
  • Activewear sales declined 18% over prior year. The Company experienced continued growth in the collegiate channel in the quarter, which was more than offset by declines in its other channels due to headwinds from point-of-sales trends, retailer inventory levels and the impact from the cyber event. By brand, Champion sales within the Activewear reporting segment decreased 25% as compared to prior year and increased more than 115% on a two-year stack basis. Sales of other activewear brands within the Activewear reporting segment decreased 8% over prior year in the quarter and increased approximately 130% on a two-year stack basis.

Operating margin for the segment of 6.9% decreased approximately 325 basis points compared to prior period as lower volume, increased brand investments and an unfavorable product mix more than offset the benefits from SG&A cost controls.

  • International sales, on a constant currency basis, decreased 3% compared to prior year. Sales declined at a low-single digit rate in Europe and Australia, which more than offset growth in the Americas. Constant currency sales in Asia were consistent with prior year. Including the $38 million impact from unfavorable foreign exchange rates, International sales decreased 11% on a reported basis.

Operating margin for the segment of 13.2% increased approximately 25 basis points over prior year driven by SG&A cost controls.

Cash Flow, Balance Sheet and Stockholder Capital Returns

  • Total liquidity position at the end of second-quarter 2022 was nearly $1.0 billion, consisting of $248 million of cash and equivalents and approximately $720 million of available capacity under its credit facilities.
  • Based on the calculation as defined in the Company’s senior secured credit facility, the Consolidated Net TotalLeverage Ratio at the end of second-quarter 2022 was 3.5 times on a net debt-to-adjusted EBITDA basis as compared to 2.9 times at the end of second-quarter 2021 (See Table 6-C).
  • Inventory at the end of second-quarter 2022 was $2.09 billion, an increase of 37% over prior year. The increase was driven predominantly by higher inflation on input and transportation costs, lower sales, and the early arrival of product related to third-quarter commitments. Inflation alone represented essentially half of the year-over-year increase. The Company is confident in the quality of its inventory as approximately 80% of the year-over-year increase is in replenishment innerwear categories. On a unit basis, inventory increased 19% over prior year. Through various mitigation initiatives that have been put in place, the Company expects to end 2022 with lower units in inventory as compared to year-end 2021.
  • Cash flow from operations was a use of $210 million in the second-quarter 2022 driven primarily by the working capital impact from higher inventory.
  • The Company’s Board of Directors declared a regular cash dividend of $0.15 per share to be paid on September 14, 2022 to stockholders of record on the close of business August 24, 2022. The declared dividend represents the Company’s 38th consecutive quarterly return of cash to stockholders. The Company did not repurchase any shares in the second quarter and has approximately $575 million remaining under its current repurchase authorization.

Update on Cyber Event in Late May

Second quarter results were impacted by the previously disclosed cyber event, which temporarily affected the Company’s global supply chain network and limited its ability to fulfill customer orders for approximately three weeks. Despite the disruption, the Company shipped all Innerwear back-to-school seasonal commitments on time and in full.

At this time, the Company believes the cyber event has been contained. There is no ongoing operational impact on the Company’s ability to provide its products and services. The Company estimates the cyber event negatively impacted the second-quarter 2022 results by approximately $100 million in net sales, $35 million dollars in adjusted operating profit, and $0.08 in adjusted earnings per share.

Third Quarter and Full-Year 2022 Financial Outlook

The Company has taken a more prudent view of its second-half net sales and profit outlook to reflect the changes in foreign currency exchange rates; short-term costs associated with actions to reduce inventory by year-end; and an assumption that slow consumer demand continues and the retail environment remains challenging.

For third-quarter 2022, which ends on October 1, 2022, the Company currently expects:

  • Net sales from continuing operations of approximately $1.73 billion to $1.78 billion, which includes a projected headwind of approximately $58 million from changes in foreign currency exchange rates. At the midpoint, this represents 1% growth over prior year on a constant currency basis, or a 2% decline on a reported basis.
  • GAAP operating profit from continuing operations to range from approximately $129 million to $149 million.
  • Adjusted operating profit from continuing operations to range from approximately $160 million to $180 million and includes a projected headwind of approximately $8 million from changes in foreign currency exchange rates.
  • Charges for actions related to Full Potential of approximately $31 million.
  • Interest and other expenses of approximately $44 million.
  • An effective tax rate of approximately 17% on both a GAAP and adjusted basis.
  • GAAP earnings per share from continuing operations to range from approximately $0.20 to $0.25.
  • Adjusted earnings per share from continuing operations to range from approximately $0.27 to $0.32.
  • Fully diluted shares outstanding of approximately 350 million.
  • Earnings per share and fully diluted share count guidance exclude any potential impact from future share repurchases.

For fiscal-year 2022, which ends on December 31, 2022, the Company currently expects:

  • Net sales from continuing operations of approximately $6.45 billion to $6.55 billion, which includes a projected headwind of approximately $165 million from changes in foreign currency exchange rates. At the midpoint, this represents an approximate 2% decline as compared to prior year on a constant currency basis and a 4% decline on a reported basis.
  • GAAP operating profit from continuing operations to range from approximately $570 million to $620 million.
  • Adjusted operating profit from continuing operations to range from approximately $630 million to $680 million, which includes a projected headwind of approximately $22 million from changes in foreign currency exchange rates.
  • Charges for actions related to Full Potential of approximately $60 million.
  • Interest and other expenses of approximately $161 million.
  • An effective tax rate of approximately 17% on both a GAAP and adjusted basis.
  • GAAP earnings per share from continuing operations to range from approximately $0.97 to $1.09
  • Adjusted earnings per share from continuing operations to range from approximately $1.11 to $1.23.
  • Cash flow from operations of essentially break-even.
  • Capital expenditures of approximately $150 million to $175 million.
  • Fully diluted shares outstanding of approximately 351 million.
  • Earnings per share and fully diluted share count guidance exclude any potential impact from future share repurchases.

HanesBrands has updated its quarterly frequently-asked-questions document, which is available at www.Hanes.com/FAQ.

Note on Adjusted Measures and Reconciliation to GAAP Measures

To supplement financial results prepared in accordance with generally accepted accounting principles, the Company provides quarterly and full-year results concerning certain non‐GAAP financial measures, including adjusted EPS from continuing operations, adjusted income from continuing operations, adjusted income tax expense, adjusted income from continuing operations before income tax expense, adjusted operating profit (and margin), adjusted SG&A, adjusted gross profit (and margin), EBITDA, adjusted EBITDA and leverage ratio.

Adjusted EPS from continuing operations is defined as diluted EPS from continuing operations excluding actions and the tax effect on actions. Adjusted income from continuing operations is defined as income from continuing operations excluding actions and the tax effect on actions. Adjusted income tax expense is defined as income tax expense excluding actions. Adjusted income from continuing operations before income tax is defined as income from continuing operations before income tax excluding actions. Adjusted operating profit is defined as operating profit excluding actions. Adjusted SG&A is defined as selling, general and administrative expenses excluding actions. Adjusted gross profit is defined as gross profit excluding actions.

Charges for actions taken in 2022 and 2021 include professional fees, operating model charges, (gain)/loss on classification of assets held for sale, supply chain segmentation charges, technology charges and intangible asset impairment charges related to our Full Potential plan.

While these costs are not expected to continue for any singular transaction on an ongoing basis, similar types of costs, expenses and charges have occurred in prior periods and may recur in future periods depending upon future business plans and circumstances.

HanesBrands has chosen to present these non‐GAAP measures to investors to enable additional analyses of past, present and future operating performance and as a supplemental means of evaluating operations absent the effect of the Full Potential plan and other actions. HanesBrands believes these non-GAAP measures provide management and investors with valuable supplemental information for analyzing the operating performance of the Company’s ongoing business during each period presented without giving effect to costs associated with the execution of any of the aforementioned actions taken.

The Company has also chosen to present EBITDA and adjusted EBITDA to investors because it considers these measures to be an important supplemental means of evaluating operating performance. EBITDA is defined as income from continuing operations before interest, taxes, depreciation and amortization. Adjusted EBITDA is defined as EBITDA excluding actions and other losses, charges and expenses as defined in the Consolidated Net Total Leverage Ratio under its Fifth Amended and Restated Credit Agreement, dated November 19, 2021. HanesBrands believes that EBITDA and adjusted EBITDA are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in the industry, and management uses EBITDA and adjusted EBITDA for planning purposes in connection with setting its capital allocation strategy. EBITDA and adjusted EBITDA should not, however, be considered as measures of discretionary cash available to invest in the growth of the business.

HanesBrands is a global company that reports financial information in U.S. dollars in accordance with GAAP. As a supplement to the Company’s reported operating results, HanesBrands also presents constant-currency financial information, which is a non-GAAP financial measure that excludes the impact of translating foreign currencies into U.S. dollars. The Company uses constant-currency information to provide a framework to assess how the business performed excluding the effects of changes in the rates used to calculate foreign currency translation.

To calculate foreign currency translation on a constant currency basis, operating results for the current-year period for entities reporting in currencies other than the U.S. dollar are translated into U.S. dollars at the average exchange rates in effect during the comparable period of the prior year (rather than the actual exchange rates in effect during the current year period).

HanesBrands believes constant-currency information is useful to management and investors to facilitate comparison of operating results and better identify trends in the Company’s businesses.

Non‐GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as an alternative to, or substitute for, financial results prepared in accordance with GAAP. Further, the non-GAAP measures presented may be different from non-GAAP measures with similar or identical names presented by other companies.

Reconciliations of these non-GAAP measures to the most directly comparable GAAP financial measures are presented in the supplemental financial information included with this news release.

Cautionary Statement Concerning Forward-Looking Statements

This news release contains certain forward-looking statements, as defined under U.S. federal securities laws, with respect to our long-term goals and trends associated with our business, as well as guidance as to future performance. In particular, among others, guidance and predictions regarding expected operating results, including related to our Full Potential plan; statements made in the Third-Quarter and Full-year 2022 Financial Outlook section of this news release; and statements regarding the sale of our U.S. Hosiery business, are forward-looking statements. These forward-looking statements are based on our current intent, beliefs, plans and expectations. Readers are cautioned not to place any undue reliance on any forward-looking statements. Forward-looking statements necessarily involve risks and uncertainties, many of which are outside of our control, that could cause actual results to differ materially from such statements and from our historical results and experience. These risks and uncertainties include such things as: our ability to successfully execute our Full Potential plan to achieve the desired results; the potential effects of the COVID-19 pandemic, including on consumer spending, global supply chains and the financial markets; the highly competitive and evolving nature of the industry in which we compete; the rapidly changing retail environment and the level of consumer demand; our reliance on a relatively small number of customers for a significant portion of our sales; any inadequacy, interruption, integration failure or security failure with respect to our information technology (including the ransomware attack announced May 31, 2022); the impact of significant fluctuations and volatility in various input costs, such as cotton and oil-related materials, utilities, freight and wages; the availability of supply chain resources; our ability to attract and retain a senior management team with the core competencies needed to support growth in global markets and ongoing labor shortages generally; significant fluctuations in foreign exchange rates; legal, regulatory, political and economic risks related to our international operations; our ability to effectively manage our complex multinational tax structure; and other risks identified from time to time in our most recent Securities and Exchange Commission reports, including our annual report on Form 10-K and quarterly reports on Form 10-Q. Since it is not possible to predict or identify all of the risks, uncertainties and other factors that may affect future results, the above list should not be considered a complete list. Any forward-looking statement speaks only as of the date on which such statement is made, and HanesBrands undertakes no obligation to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise, other than as required by law.

HanesBrands

HanesBrands (NYSE: HBI) makes everyday apparel that is known and loved by consumers around the world for comfort, quality and value. Among the Company’s iconic brands are Hanes, the leading basic apparel brand in the United States; Champion, an innovator at the intersection of lifestyle and athletic apparel; and Bonds, which is setting new standards for design and sustainability. HBI employs 59,000 associates in 33 countries and has built a strong reputation for workplace quality and ethical business practices. The Company, a longtime leader in sustainability, launched aggressive 2030 goals to improve the lives of people, protect the planet and produce sustainable products. HBI is building on its unmatched strengths to unlock its #FullPotential and deliver long-term growth that benefits all of its stakeholders.

TABLE 1

HANESBRANDS INC.

Condensed Consolidated Statements of Income

(in thousands, except per share data)

(Unaudited)

 

 

Quarters Ended

 

 

 

Six Months Ended

 

 

 

July 2,
2022

 

July 3,
2021

 

% Change

 

July 2,
2022

 

July 3,
2021

 

% Change

Net sales

$

1,513,467

 

 

$

1,751,311

 

 

(13.6

)%

 

$

3,089,623

 

 

$

3,259,340

 

 

(5.2

)%

Cost of sales

 

941,366

 

 

 

1,069,682

 

 

 

 

 

1,933,344

 

 

 

1,975,030

 

 

 

Gross profit

 

572,101

 

 

 

681,629

 

 

(16.1

)%

 

 

1,156,279

 

 

 

1,284,310

 

 

(10.0

) %

As a % of net sales

 

37.8

%

 

 

38.9

%

 

 

 

 

37.4

%

 

 

39.4

%

 

 

Selling, general and administrative expenses

 

424,847

 

 

 

464,235

 

 

 

 

 

838,513

 

 

 

876,794

 

 

 

As a % of net sales

 

28.1

%

 

 

26.5

%

 

 

 

 

27.1

%

 

 

26.9

%

 

 

Operating profit

 

147,254

 

 

 

217,394

 

 

(32.3

)%

 

 

317,766

 

 

 

407,516

 

 

(22.0

)%

As a % of net sales

 

9.7

%

 

 

12.4

%

 

 

 

 

10.3

%

 

 

12.5

%

 

 

Other expenses

 

1,889

 

 

 

1,855

 

 

 

 

 

2,876

 

 

 

4,416

 

 

 

Interest expense, net

 

33,724

 

 

 

42,440

 

 

 

 

 

65,687

 

 

 

86,900

 

 

 

Income from continuing operations before income tax expense

 

111,641

 

 

 

173,099

 

 

 

 

 

249,203

 

 

 

316,200

 

 

 

Income tax expense

 

18,980

 

 

 

25,236

 

 

 

 

 

42,365

 

 

 

39,933

 

 

 

Income from continuing operations

 

92,661

 

 

 

147,863

 

 

(37.3

)%

 

 

206,838

 

 

 

276,267

 

 

(25.1

)%

Income (loss) from discontinued operations, net of tax

 

(560

)

 

 

(19,187

)

 

 

 

 

3,965

 

 

 

(410,853

)

 

 

Net income (loss)

$

92,101

 

 

$

128,676

 

 

 

 

$

210,803

 

 

$

(134,586

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share - basic:

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

0.26

 

 

$

0.42

 

 

 

 

$

0.59

 

 

$

0.79

 

 

 

Discontinued operations

 

0.00

 

 

 

(0.05

)

 

 

 

 

0.01

 

 

 

(1.17

)

 

 

Net income (loss)

$

0.26

 

 

$

0.37

 

 

 

 

$

0.60

 

 

$

(0.38

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share - diluted:

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

0.26

 

 

$

0.42

 

 

 

 

$

0.59

 

 

$

0.79

 

 

 

Discontinued operations

 

0.00

 

 

 

(0.05

)

 

 

 

 

0.01

 

 

 

(1.17

)

 

 

Net income (loss)

$

0.26

 

 

$

0.37

 

 

 

 

$

0.60

 

 

$

(0.38

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

349,772

 

 

 

350,987

 

 

 

 

 

350,012

 

 

 

350,995

 

 

 

Diluted

 

350,303

 

 

 

352,052

 

 

 

 

 

350,878

 

 

 

351,869

 

 

 

TABLE 2

The following tables present a reconciliation of reported results on a constant currency basis for the quarter and six months ended July 2, 2022 and a comparison to prior year:

 

 

Quarter Ended July 2, 2022

 

 

 

 

 

 

 

As Reported

 

Impact from
Foreign
Currency1

 

Constant
Currency

 

Quarter
Ended July 3,
2021

 

% Change,
As Reported

 

% Change,
Constant
Currency

As reported under GAAP:

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

1,513,467

 

$

(37,990

)

 

$

1,551,457

 

$

1,751,311

 

(13.6

)%

 

(11.4

)%

Gross profit

 

572,101

 

 

(18,975

)

 

 

591,076

 

 

681,629

 

(16.1

)

 

(13.3

)

Operating profit

 

147,254

 

 

(3,999

)

 

 

151,253

 

 

217,394

 

(32.3

)

 

(30.4

)

Diluted earnings per share from continuing operations

$

0.26

 

$

(0.01

)

 

$

0.27

 

$

0.42

 

(38.1

)%

 

(35.7

)%

 

 

 

 

 

 

 

 

 

 

 

 

As adjusted:2

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

1,513,467

 

$

(37,990

)

 

$

1,551,457

 

$

1,751,311

 

(13.6

)%

 

(11.4

)%

Gross profit

 

572,633

 

 

(18,975

)

 

 

591,608

 

 

683,529

 

(16.2

)

 

(13.4

)

Operating profit

 

153,634

 

 

(3,999

)

 

 

157,633

 

 

236,058

 

(34.9

)

 

(33.2

)

Diluted earnings per share from continuing operations

$

0.28

 

$

(0.01

)

 

$

0.29

 

$

0.47

 

(40.4

)%

 

(38.3

)%

 

Six Months Ended July 2, 2022

 

 

 

 

 

 

 

As Reported

 

Impact from
Foreign
Currency1

 

Constant
Currency

 

Six Months
Ended
July 3, 2021

 

% Change,
As Reported

 

% Change,
Constant
Currency

As reported under GAAP:

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

3,089,623

 

$

(68,450

)

 

$

3,158,073

 

 

3,259,340

 

(5.2

)%

 

(3.1

)%

Gross profit

 

1,156,279

 

 

(34,336

)

 

 

1,190,615

 

 

1,284,310

 

(10.0

)

 

(7.3

)

Operating profit

 

317,766

 

 

(8,550

)

 

 

326,316

 

 

407,516

 

(22.0

)

 

(19.9

)

Diluted earnings per share from continuing operations

$

0.59

 

$

(0.02

)

 

$

0.61

 

$

0.79

 

(25.3

)%

 

(22.8

)%

 

 

 

 

 

 

 

 

 

 

 

 

As adjusted:2

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

3,089,623

 

$

(68,450

)

 

$

3,158,073

 

 

3,259,340

 

(5.2

)%

 

(3.1

)%

Gross profit

 

1,157,310

 

 

(34,336

)

 

 

1,191,646

 

 

1,289,017

 

(10.2

)

 

(7.6

)

Operating profit

 

328,948

 

 

(8,550

)

 

 

337,498

 

 

445,573

 

(26.2

)

 

(24.3

)

Diluted earnings per share from continuing operations

$

0.62

 

$

(0.02

)

 

$

0.64

 

$

0.86

 

(27.9

)%

 

(25.6

)%

1

 

Effect of the change in foreign currency exchange rates year-over-year. Calculated by applying prior period exchange rates to the current year financial results.

2

 

Results for the quarters and six months ended July 2, 2022 and July 3, 2021 reflect adjustments for restructuring and other action-related charges. See "Reconciliation of Select GAAP Measures to Non-GAAP Measures" in Table 6.

TABLE 3

 

HANESBRANDS INC.

Supplemental Financial Information

By Business Segment

(in thousands)

(Unaudited)

 

 

Quarters Ended

 

 

 

Six Months Ended

 

 

 

July 2,
2022

 

July 3,
2021

 

% Change

 

July 2,
2022

 

July 3,
2021

 

% Change

Segment net sales:

 

 

 

 

 

 

 

 

 

 

 

Innerwear

$

685,778

 

 

$

780,650

 

 

(12.2

)%

 

$

1,264,725

 

 

$

1,351,085

 

 

(6.4

)%

Activewear

 

330,400

 

 

 

404,189

 

 

(18.3

)

 

 

717,337

 

 

 

768,192

 

 

(6.6

)

International

 

424,189

 

 

 

478,923

 

 

(11.4

)

 

 

934,318

 

 

 

985,184

 

 

(5.2

)

Other

 

73,100

 

 

 

87,549

 

 

(16.5

)

 

 

173,243

 

 

 

154,879

 

 

11.9

 

Total net sales

$

1,513,467

 

 

$

1,751,311

 

 

(13.6

)%

 

$

3,089,623

 

 

$

3,259,340

 

 

(5.2

)%

 

 

 

 

 

 

 

 

 

 

 

 

Segment operating profit:

 

 

 

 

 

 

 

 

 

 

 

Innerwear

$

141,659

 

 

$

186,169

 

 

(23.9

)%

 

$

243,805

 

 

$

313,586

 

 

(22.3

)%

Activewear

 

22,857

 

 

 

41,047

 

 

(44.3

)

 

 

71,841

 

 

 

101,641

 

 

(29.3

)

International

 

55,953

 

 

 

61,900

 

 

(9.6

)

 

 

145,391

 

 

 

149,080

 

 

(2.5

)

Other

 

5,333

 

 

 

9,220

 

 

(42.2

)

 

 

4,662

 

 

 

11,106

 

 

(58.0

)

General corporate expenses/other

 

(72,168

)

 

 

(62,278

)

 

15.9

 

 

 

(136,751

)

 

 

(129,840

)

 

5.3

 

Total operating profit before restructuring and other action-related charges

 

153,634

 

 

 

236,058

 

 

(34.9

)

 

 

328,948

 

 

 

445,573

 

 

(26.2

)

Restructuring and other action-related charges

 

(6,380

)

 

 

(18,664

)

 

(65.8

)

 

 

(11,182

)

 

 

(38,057

)

 

(70.6

)

Total operating profit

$

147,254

 

 

$

217,394

 

 

(32.3

)%

 

$

317,766

 

 

$

407,516

 

 

(22.0

)%

 

Quarters Ended

 

 

 

Six Months Ended

 

 

 

July 2,
2022

 

July 3,
2021

 

Basis
Points Change

 

July 2,
2022

 

July 3,
2021

 

Basis
Points Change

Segment operating margin:

 

 

 

 

 

 

 

 

 

 

 

Innerwear

20.7

%

 

23.8

%

 

(319

)

 

19.3

%

 

23.2

%

 

(393

)

Activewear

6.9

 

 

10.2

 

 

(324

)

 

10.0

 

 

13.2

 

 

(322

)

International

13.2

 

 

12.9

 

 

27

 

 

15.6

 

 

15.1

 

 

43

 

Other

7.3

 

 

10.5

 

 

(324

)

 

2.7

 

 

7.2

 

 

(448

)

General corporate expenses/other

(4.8

)

 

(3.6

)

 

(121

)

 

(4.4

)

 

(4.0

)

 

(44

)

Total operating margin before restructuring and other action-related charges

10.2

 

 

13.5

 

 

(333

)

 

10.6

 

 

13.7

 

 

(302

)

Restructuring and other action-related charges

(0.4

)

 

(1.1

)

 

64

 

 

(0.4

)

 

(1.2

)

 

81

 

Total operating margin

9.7

%

 

12.4

%

 

(268

)

 

10.3

%

 

12.5

%

 

(222

)

TABLE 4

 

HANESBRANDS INC.

Condensed Consolidated Balance Sheets

(in thousands)

(Unaudited)

 

 

July 2,
2022

 

January 1,
2022

Assets

 

 

 

Cash and cash equivalents

$

247,922

 

 

$

536,277

 

Trade accounts receivable, net

 

918,253

 

 

 

894,151

 

Inventories

 

2,090,711

 

 

 

1,584,015

 

Other current assets

 

236,821

 

 

 

186,503

 

Current assets held for sale

 

12,094

 

 

 

327,157

 

Total current assets

 

3,505,801

 

 

 

3,528,103

 

Property, net

 

442,539

 

 

 

441,401

 

Right-of-use assets

 

349,382

 

 

 

363,854

 

Trademarks and other identifiable intangibles, net

 

1,261,096

 

 

 

1,220,170

 

Goodwill

 

1,106,529

 

 

 

1,133,095

 

Deferred tax assets

 

315,003

 

 

 

327,804

 

Other noncurrent assets

 

108,964

 

 

 

57,009

 

Total assets

$

7,089,314

 

 

$

7,071,436

 

 

 

 

 

Liabilities

 

 

 

Accounts payable

$

1,237,129

 

 

$

1,214,847

 

Accrued liabilities

 

567,628

 

 

 

660,778

 

Lease liabilities

 

113,414

 

 

 

109,526

 

Accounts Receivable Securitization Facility

 

104,700

 

 

 

 

Current portion of long-term debt

 

25,000

 

 

 

25,000

 

Current liabilities held for sale

 

12,094

 

 

 

316,902

 

Total current liabilities

 

2,059,965

 

 

 

2,327,053

 

Long-term debt

 

3,627,202

 

 

 

3,326,091

 

Lease liabilities - noncurrent

 

262,593

 

 

 

281,852

 

Pension and postretirement benefits

 

236,223

 

 

 

248,518

 

Other noncurrent liabilities

 

191,160

 

 

 

185,429

 

Total liabilities

 

6,377,143

 

 

 

6,368,943

 

 

 

 

 

Stockholders’ equity

 

 

 

Preferred stock

 

 

 

 

 

Common stock

 

3,488

 

 

 

3,499

 

Additional paid-in capital

 

322,305

 

 

 

315,337

 

Retained earnings

 

1,016,140

 

 

 

935,260

 

Accumulated other comprehensive loss

 

(629,762

)

 

 

(551,603

)

Total stockholders’ equity

 

712,171

 

 

 

702,493

 

Total liabilities and stockholders’ equity

$

7,089,314

 

 

$

7,071,436

 

TABLE 5

 

HANESBRANDS INC.

Condensed Consolidated Statements of Cash Flows1

(in thousands)

(Unaudited)

 

 

Quarters Ended

 

Six Months Ended

 

July 2,
2022

 

July 3,
2021

 

July 2,
2022

 

July 3,
2021

Operating Activities:

 

 

 

 

 

 

 

Net income (loss)

$

92,101

 

 

$

128,676

 

 

$

210,803

 

 

$

(134,586

)

Adjustments to reconcile net income (loss) to net cash from operating activities:

 

 

 

 

 

 

 

Depreciation

 

17,624

 

 

 

19,423

 

 

 

36,555

 

 

 

43,565

 

Amortization of acquisition intangibles

 

4,640

 

 

 

4,799

 

 

 

9,487

 

 

 

10,978

 

Other amortization

 

2,688

 

 

 

2,794

 

 

 

5,196

 

 

 

5,814

 

Impairment of intangible assets and goodwill

 

 

 

 

 

 

 

 

 

 

163,047

 

(Gain) loss on sale of business and classification of assets held for sale

 

(3,780

)

 

 

9,828

 

 

 

(10,495

)

 

 

236,180

 

Amortization of debt issuance costs

 

1,869

 

 

 

3,089

 

 

 

3,756

 

 

 

7,669

 

Other

 

(499

)

 

 

(8,389

)

 

 

6,441

 

 

 

(14,224

)

Changes in assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable

 

(32,994

)

 

 

(136,151

)

 

 

(39,084

)

 

 

(200,106

)

Inventories

 

(292,448

)

 

 

(52,368

)

 

 

(540,015

)

 

 

(175,149

)

Other assets

 

(49,044

)

 

 

(5,155

)

 

 

(49,533

)

 

 

4,451

 

Accounts payable

 

52,073

 

 

 

191,121

 

 

 

51,763

 

 

 

300,318

 

Accrued pension and postretirement benefits

 

(519

)

 

 

(419

)

 

 

(495

)

 

 

(39,176

)

Accrued liabilities and other

 

(1,596

)

 

 

38,062

 

 

 

(125,453

)

 

 

3,475

 

Net cash from operating activities

 

(209,885

)

 

 

195,310

 

 

 

(441,074

)

 

 

212,256

 

 

 

 

 

 

 

 

 

Investing Activities:

 

 

 

 

 

 

 

Capital expenditures

 

(18,609

)

 

 

(7,527

)

 

 

(37,946

)

 

 

(25,331

)

Purchase of trademarks

 

(103,000

)

 

 

 

 

 

(103,000

)

 

 

 

Proceeds from sales of assets

 

203

 

 

 

49

 

 

 

222

 

 

 

2,455

 

Other

 

4,632

 

 

 

5,143

 

 

 

(5,640

)

 

 

6,937

 

Net cash from investing activities

 

(116,774

)

 

 

(2,335

)

 

 

(146,364

)

 

 

(15,939

)

 

 

 

 

 

 

 

 

Financing Activities:

 

 

 

 

 

 

 

Repayments on Term Loan Facilities

 

(6,250

)

 

 

(6,250

)

 

 

(12,500

)

 

 

(306,250

)

Borrowings on Accounts Receivable Securitization Facility

 

447,789

 

 

 

 

 

 

737,789

 

 

 

 

Repayments on Accounts Receivable Securitization Facility

 

(478,589

)

 

 

 

 

 

(633,089

)

 

 

 

Borrowings on Revolving Loan Facilities

 

598,500

 

 

 

 

 

 

727,500

 

 

 

 

Repayments on Revolving Loan Facilities

 

(260,500

)

 

 

 

 

 

(369,500

)

 

 

 

Borrowings on notes payable

 

 

 

 

21,532

 

 

 

21,454

 

 

 

42,638

 

Repayments on notes payable

 

 

 

 

(22,790

)

 

 

(21,713

)

 

 

(43,066

)

Share repurchases

 

 

 

 

 

 

 

(25,018

)

 

 

 

Cash dividends paid

 

(52,324

)

 

 

(52,368

)

 

 

(104,621

)

 

 

(104,719

)

Other

 

113

 

 

 

378

 

 

 

(3,996

)

 

 

(2,524

)

Net cash from financing activities

 

248,739

 

 

 

(59,498

)

 

 

316,306

 

 

 

(413,921

)

Effect of changes in foreign exchange rates on cash

 

(43,368

)

 

 

882

 

 

 

(41,575

)

 

 

(16,780

)

Change in cash, cash equivalents and restricted cash

 

(121,288

)

 

 

134,359

 

 

 

(312,707

)

 

 

(234,384

)

Cash, cash equivalents and restricted cash at beginning of period

 

369,210

 

 

 

541,860

 

 

 

560,629

 

 

 

910,603

 

Cash, cash equivalents and restricted cash at end of period

$

247,922

 

 

$

676,219

 

 

$

247,922

 

 

$

676,219

 

 

 

 

 

 

 

 

 

Balances included in the Condensed Consolidated Balance Sheets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

247,922

 

 

$

667,298

 

 

$

247,922

 

 

$

667,298

 

Cash and cash equivalents included in current assets held for sale

 

 

 

 

8,921

 

 

 

 

 

 

8,921

 

Cash and cash equivalents at end of period

$

247,922

 

 

$

676,219

 

 

$

247,922

 

 

$

676,219

 

1

 

The cash flows related to discontinued operations have not been segregated and remain included in the major classes of assets and liabilities in the periods prior the sale of the European Innerwear business on March 5, 2022. Accordingly, the Condensed Consolidated Statements of Cash Flows include the results of continuing and discontinued operations.

TABLE 6-A

 

HANESBRANDS INC.

Supplemental Financial Information

Reconciliation of Select GAAP Measures to Non-GAAP Measures

(in thousands, except per share data)

(Unaudited)

 

 

Quarter Ended July 2, 2022

 

Gross Profit

 

Selling,
General and
Administrative
Expenses

 

Operating
Profit

 

Income From
Continuing
Operations
Before
Income Tax
Expense

 

Income Tax
Expense

 

Income From
Continuing
Operations

 

Diluted
Earnings Per
Share From
Continuing
Operations1

As reported

$

572,101

 

 

$

(424,847

)

 

$

147,254

 

 

$

111,641

 

 

$

(18,980

)

 

$

92,661

 

 

$

0.26

 

As a percentage of net sales

 

37.8

%

 

 

28.1

%

 

 

9.7

%

 

 

 

 

 

 

 

 

Restructuring and other action-related charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

Full Potential Plan:

 

 

 

 

 

 

 

 

 

 

 

 

 

Professional services

 

 

 

 

7,086

 

 

 

7,086

 

 

 

7,086

 

 

 

 

 

 

7,086

 

 

 

0.02

 

Gain on classification of assets held for sale

 

 

 

 

(4,340

)

 

 

(4,340

)

 

 

(4,340

)

 

 

 

 

 

(4,340

)

 

 

(0.01

)

Operating model

 

265

 

 

 

560

 

 

 

825

 

 

 

825

 

 

 

 

 

 

825

 

 

 

0.00

 

Supply chain segmentation

 

269

 

 

 

 

 

 

269

 

 

 

269

 

 

 

 

 

 

269

 

 

 

0.00

 

Technology

 

 

 

 

1,971

 

 

 

1,971

 

 

 

1,971

 

 

 

 

 

 

1,971

 

 

 

0.01

 

Other

 

(2

)

 

 

571

 

 

 

569

 

 

 

569

 

 

 

 

 

 

569

 

 

 

0.00

 

Tax effect on actions

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,085

)

 

 

(1,085

)

 

 

0.00

 

Total restructuring and other action-related charges

 

532

 

 

 

5,848

 

 

 

6,380

 

 

 

6,380

 

 

 

(1,085

)

 

 

5,295

 

 

 

0.02

 

As adjusted

$

572,633

 

 

$

(418,999

)

 

$

153,634

 

 

$

118,021

 

 

$

(20,065

)

 

$

97,956

 

 

$

0.28

 

As a percentage of net sales

 

37.8

%

 

 

27.7

%

 

 

10.2

%

 

 

 

 

 

 

 

 

 

Six Months Ended July 2, 2022

 

Gross Profit

 

Selling,
General and
Administrative
Expenses

 

Operating
Profit

 

Income From
Continuing
Operations
Before
Income Tax
Expense

 

Income Tax
Expense

 

Income From
Continuing
Operations

 

Diluted
Earnings Per
Share From
Continuing
Operations1

As reported

$

1,156,279

 

 

$

(838,513

)

 

$

317,766

 

 

$

249,203

 

 

$

(42,365

)

 

$

206,838

 

 

$

0.59

 

As a percentage of net sales

 

37.4

%

 

 

27.1

%

 

 

10.3

%

 

 

 

 

 

 

 

 

Restructuring and other action-related charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

Full Potential Plan:

 

 

 

 

 

 

 

 

 

 

 

 

 

Professional services

 

 

 

 

14,994

 

 

 

14,994

 

 

 

14,994

 

 

 

 

 

 

14,994

 

 

 

0.04

 

Gain on classification of assets held for sale

 

 

 

 

(10,868

)

 

 

(10,868

)

 

 

(10,868

)

 

 

 

 

 

(10,868

)

 

 

(0.03

)

Operating model

 

 

 

 

(1,094

)

 

 

(1,094

)

 

 

(1,094

)

 

 

 

 

 

(1,094

)

 

 

0.00

 

Supply chain segmentation

 

1,289

 

 

 

 

 

 

1,289

 

 

 

1,289

 

 

 

 

 

 

1,289

 

 

 

0.00

 

Technology

 

 

 

 

6,430

 

 

 

6,430

 

 

 

6,430

 

 

 

 

 

 

6,430

 

 

 

0.02

 

Other

 

(258

)

 

 

689

 

 

 

431

 

 

 

431

 

 

 

 

 

 

431

 

 

 

0.00

 

Tax effect on actions

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,901

)

 

 

(1,901

)

 

 

(0.01

)

Total restructuring and other action-related charges

 

1,031

 

 

 

10,151

 

 

 

11,182

 

 

 

11,182

 

 

 

(1,901

)

 

 

9,281

 

 

 

0.03

 

As adjusted

$

1,157,310

 

 

$

(828,362

)

 

$

328,948

 

 

$

260,385

 

 

$

(44,266

)

 

$

216,119

 

 

$

0.62

 

As a percentage of net sales

 

37.5

%

 

 

26.8

%

 

 

10.6

%

 

 

 

 

 

 

 

 

1

 

Amounts may not be additive due to rounding.

Including the unfavorable foreign currency impact of $16 million, global Champion sales excluding C9 Champion decreased approximately 23% in the second quarter of 2022 compared to the second quarter of 2021. On a constant currency basis, global Champion sales excluding C9 Champion decreased approximately 20% in the second quarter of 2022 compared to the second quarter of 2021.

TABLE 6-B

 

 

Quarter Ended July 3, 2021

 

Gross Profit

 

Selling,
General and
Administrative
Expenses

 

Operating
Profit

 

Income From
Continuing
Operations
Before
Income Tax
Expense

 

Income Tax
Expense

 

Income From
Continuing
Operations

 

Diluted
Earnings Per
Share From
Continuing
Operations1

As reported

$

681,629

 

 

$

(464,235

)

 

$

217,394

 

 

$

173,099

 

$

(25,236

)

 

$

147,863

 

 

$

0.42

 

As a percentage of net sales

 

38.9

%

 

 

26.5

%

 

 

12.4

%

 

 

 

 

 

 

 

 

Restructuring and other action-related charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

Full Potential Plan:

 

 

 

 

 

 

 

 

 

 

 

 

 

Professional services

 

 

 

 

13,804

 

 

 

13,804

 

 

 

13,804

 

 

 

 

 

13,804

 

 

 

0.04

 

Other

 

1,900

 

 

 

2,960

 

 

 

4,860

 

 

 

4,860

 

 

 

 

 

4,860

 

 

 

0.01

 

Tax effect on actions

 

 

 

 

 

 

 

 

 

 

 

 

(1,903

)

 

 

(1,903

)

 

 

(0.01

)

Total restructuring and other action-related charges

 

1,900

 

 

 

16,764

 

 

 

18,664

 

 

 

18,664

 

 

(1,903

)

 

 

16,761

 

 

 

0.05

 

As adjusted

$

683,529

 

 

$

(447,471

)

 

$

236,058

 

 

$

191,763

 

$

(27,139

)

 

$

164,624

 

 

$

0.47

 

As a percentage of net sales

 

39.0

%

 

 

25.6

%

 

 

13.5

%

 

 

 

 

 

 

 

 

 

Six Months Ended July 3, 2021

 

Gross Profit

 

Selling,
General and
Administrative
Expenses

 

Operating
Profit

 

Income From
Continuing
Operations
Before
Income Tax
Expense

 

Income Tax
Expense

 

Income From
Continuing
Operations

 

Diluted
Earnings Per
Share From
Continuing
Operations1

As reported

$

1,284,310

 

 

$

(876,794

)

 

$

407,516

 

 

$

316,200

 

$

(39,933

)

 

$

276,267

 

 

$

0.79

 

As a percentage of net sales

 

39.4

%

 

 

26.9

%

 

 

12.5

%

 

 

 

 

 

 

 

 

Restructuring and other action-related charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

Full Potential Plan:

 

 

 

 

 

 

 

 

 

 

 

 

 

Professional services

 

 

 

 

25,510

 

 

 

25,510

 

 

 

25,510

 

 

 

 

 

25,510

 

 

 

0.07

 

Impairment of intangible assets

 

 

 

 

7,302

 

 

 

7,302

 

 

 

7,302

 

 

 

 

 

7,302

 

 

 

0.02

 

Other

 

4,707

 

 

 

538

 

 

 

5,245

 

 

 

5,245

 

 

 

 

 

5,245

 

 

 

0.01

 

Discrete tax benefits

 

 

 

 

 

 

 

 

 

 

 

 

(7,295

)

 

 

(7,295

)

 

 

(0.02

)

Tax effect on actions

 

 

 

 

 

 

 

 

 

 

 

 

(5,910

)

 

 

(5,910

)

 

 

(0.02

)

Total restructuring and other action-related charges

 

4,707

 

 

 

33,350

 

 

 

38,057

 

 

 

38,057

 

 

(13,205

)

 

 

24,852

 

 

 

0.07

 

As adjusted

$

1,289,017

 

 

$

(843,444

)

 

$

445,573

 

 

$

354,257

 

$

(53,138

)

 

$

301,119

 

 

$

0.86

 

As a percentage of net sales

 

39.5

%

 

 

25.9

%

 

 

13.7

%

 

 

 

 

 

 

 

 

1

 

Amounts may not be additive due to rounding.

TABLE 6-C

 

HANESBRANDS INC.

Supplemental Financial Information

Reconciliation of Select GAAP Measures to Non-GAAP Measures

(in thousands, except per share data)

(Unaudited)

 

 

Last Twelve Months

 

July 2,
2022

 

July 3,
2021

Leverage Ratio1:

 

 

 

 

 

 

 

EBITDA2:

 

 

 

Income from continuing operations

$

451,539

 

 

$

102,294

 

Interest expense, net

 

141,854

 

 

 

174,036

 

Income tax expense (benefit)

 

62,539

 

 

 

(90,551

)

Depreciation and amortization

 

105,079

 

 

 

116,442

 

Total EBITDA

 

761,011

 

 

 

302,221

 

Total restructuring and other action-related charges (excluding tax effect on actions)

 

150,534

 

 

 

715,650

 

Other losses, charges and expenses3

 

101,691

 

 

 

72,102

 

Total EBITDA, as adjusted

$

1,013,236

 

 

$

1,089,973

 

 

 

 

 

Net debt:

 

 

 

Debt (current and long-term debt and Accounts Receivable Securitization Facility excluding long term debt issuance costs of $14,674 and $27,029, respectively)

$

3,771,576

 

 

$

3,712,011

 

Other debt and cash adjustments4

 

3,908

 

 

 

76,490

 

(Less) Cash and cash equivalents

 

(247,922

)

 

 

(667,298

)

Net debt

$

3,527,562

 

 

$

3,121,203

 

 

 

 

 

Net debt/EBITDA, as adjusted

 

3.5

 

 

 

2.9

 

1

 

Represents the Company’s leverage ratio defined as Consolidated Net Total Leverage Ratio under its Fifth Amended and Restated Credit Agreement, dated November 19, 2021, which excludes other losses, charges and expenses in addition to restructuring and other action-related charges.

2

 

Earnings from continuing operations before interest, taxes, depreciation and amortization (EBITDA) is a non-GAAP financial measure.

3

 

Primarily includes bad debt expense, excess and obsolete inventory write-offs, pension expense and other compensation related items.

4

 

Includes drawn letters of credit and cash balances in certain geographies.

 

Quarters Ended

 

Six Months Ended

 

July 2,
2022

 

July 3,
2021

 

July 2,
2022

 

July 3,
2021

Free cash flow1:

 

 

 

 

 

 

 

Net cash from operating activities

$

(209,885

)

 

$

195,310

 

 

$

(441,074

)

 

$

212,256

 

Capital expenditures

 

(18,609

)

 

 

(7,527

)

 

 

(37,946

)

 

 

(25,331

)

Free cash flow

$

(228,494

)

 

$

187,783

 

 

$

(479,020

)

 

$

186,925

 

1

 

Free cash flow includes the results from continuing and discontinued operations.

TABLE 7

 

HANESBRANDS INC.

Supplemental Financial Information

Reconciliation of GAAP Outlook to Adjusted Outlook

(in thousands, except per share data)

(Unaudited)

 

 

Quarter Ended

 

Year Ended

 

October 1,
2022

 

December 31,
2022

Operating profit outlook, as calculated under GAAP

$129,000 to $149,000

 

$570,000 to $620,000

Restructuring and other action-related charges

$31,000

 

$60,000

Operating profit outlook, as adjusted

$160,000 to $180,000

 

$630,000 to $680,000

 

 

 

 

Diluted earnings per share from continuing operations, as calculated under GAAP1

$0.20 to $0.25

 

$0.97 to $1.09

Restructuring and other action-related charges

$0.07

 

$0.14

Diluted earnings per share from continuing operations, as adjusted

$0.27 to $0.32

 

$1.11 to $1.23

1

 

The company expects approximately 350 million diluted weighted average shares outstanding for the quarter ended October 1, 2022 and approximately 351 million diluted weighted average shares outstanding for the year ended December 31, 2022.

 

News Media contact: Kirk Saville (336) 979-7293
Analysts and Investors contact: T.C. Robillard (336) 519-2115

Source: HanesBrands