|
Hanesbrands Inc.
1000 East Hanes Mill Road Winston-Salem, NC 27105 FOR IMMEDIATE RELEASE
HANESBRANDS INC. REPORTS SECOND-QUARTER 2008 RESULTS
WINSTON-SALEM, N.C. (July 29, 2008) – Hanesbrands Inc. (NYSE: HBI), a leading marketer of innerwear,
outerwear and hosiery apparel, today reported results for the 2008 second quarter.
|
|
TABLE 1 |
||||||||||
|
HANESBRANDS INC. |
||||||||||
|
Condensed Consolidated Statements
of Income |
||||||||||
|
(Amounts in thousands, except per-share
amounts) |
||||||||||
|
(Unaudited) |
||||||||||
|
|
||||||||||
|
|
|
Quarter Ended |
|
|
Six Months Ended |
|
||||
|
|
|
|
|
|
|
|
||||
|
|
|
June 28, 2008 |
|
June 30, 2007 |
% Change |
|
June 28, 2008 |
|
June 30, 2007 |
% Change |
|
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
Innerwear |
|
$ 636,335 |
|
$
691,504 |
|
|
$
1,180,065 |
|
$
1,281,951 |
|
|
Outerwear |
|
260,137 |
|
263,596 |
|
|
532,342 |
|
547,231 |
|
|
Hosiery |
|
49,734 |
|
51,402 |
|
|
116,475 |
|
125,095 |
|
|
International |
|
130,903 |
|
109,001 |
|
|
235,539 |
|
199,778 |
|
|
Other |
|
4,174 |
|
17,644 |
|
|
15,295 |
|
33,042 |
|
|
Total segment net sales |
|
1,081,283 |
|
1,133,147 |
|
|
2,079,716 |
|
2,187,097 |
|
|
Less: Intersegment |
|
9,112 |
|
11,240 |
|
|
19,698 |
|
25,296 |
|
|
Total net
sales |
|
1,072,171 |
|
1,121,907 |
-4.4% |
|
2,060,018 |
|
2,161,801 |
-4.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
sales |
|
691,215 |
|
741,550 |
|
|
1,334,098 |
|
1,441,765 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
380,956 |
|
380,357 |
0.2% |
|
725,920 |
|
720,036 |
0.8% |
|
As a % of net sales |
|
35.5% |
|
33.9% |
|
|
35.2% |
|
33.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling,
general and |
|
|
|
|
|
|
|
|
|
|
|
administrative expenses |
|
266,427 |
|
266,017 |
|
|
521,039 |
|
520,584 |
|
|
As a % of net sales |
|
24.8% |
|
23.7% |
|
|
25.3% |
|
24.1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring |
|
1,442 |
|
26,225 |
|
|
4,000 |
|
42,471 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
113,087 |
|
88,115 |
28.3% |
|
200,881 |
|
156,981 |
28.0% |
|
As a % of net sales |
|
10.5% |
|
7.9% |
|
|
9.8% |
|
7.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
expenses |
|
- |
|
551 |
|
|
- |
|
551 |
|
|
Interest
expense, net |
|
37,635 |
|
51,230 |
|
|
78,029 |
|
102,947 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense |
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense |
|
18,108 |
|
10,900 |
|
|
29,484 |
|
16,045 |
|
|
Net income |
|
$ 57,344 |
|
$ 25,434 |
125.5% |
|
$
93,368
|
|
$
37,438 |
149.4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings
per share: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$
0.61 |
|
$ 0.26 |
|
|
$
0.99 |
|
$ 0.39 |
|
|
Diluted |
|
$ 0.60 |
|
$ 0.26 |
130.8% |
|
$ 0.97 |
|
$ 0.39 |
148.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
94,355 |
|
96,254 |
|
|
94,395 |
|
96,343 |
|
|
Diluted |
|
96,059 |
|
97,224 |
|
|
95,839 |
|
97,136 |
|
|
HANESBRANDS INC. |
||||||||||
|
Condensed Consolidated Balance
Sheets |
||||||||||
|
(Dollars in thousands) |
||||||||||
|
(Unaudited) |
||||||||||
|
|
||||||||||
|
|
|
|
|
June 28, 2008 |
|
December 29, 2007 |
||||
|
Assets |
|
|
||||||||
|
Cash and
cash equivalents |
|
$
96,918 |
|
$ 174,236 |
||||||
|
Trade
accounts receivable, net |
|
547,617 |
|
575,069 |
||||||
|
Inventories,
net |
|
1,342,184 |
|
1,117,052 |
||||||
|
Other
current assets |
|
236,021 |
|
227,977 |
||||||
|
|
Total
current assets |
|
2,222,740 |
|
2,094,334 |
|||||
|
|
|
|
|
|
|
|||||
|
Property,
net |
|
547,162 |
|
534,286 |
||||||
|
Intangible
assets and goodwill |
|
473,984 |
|
461,691 |
||||||
|
Other
noncurrent assets |
|
333,685 |
|
349,172 |
||||||
|
|
Total
assets |
|
$ 3,577,571 |
|
$ 3,439,483 |
|||||
|
|
|
|
|
|
|
|||||
|
Liabilities |
|
|
|
|
||||||
|
Accounts
payable and accrued liabilities |
|
$ 670,518 |
|
$ 669,405 |
||||||
|
Other
current liabilities |
|
58,636 |
|
19,577 |
||||||
|
|
Total
current liabilities |
|
729,154 |
|
688,982 |
|||||
|
Long-term
debt |
|
2,315,250 |
|
2,315,250 |
||||||
|
Other
noncurrent liabilities |
|
142,420 |
|
146,347 |
||||||
|
|
Total
liabilities |
|
3,186,824 |
|
3,150,579 |
|||||
|
|
|
|
|
|
|
|||||
|
Equity |
|
390,747 |
|
288,904 |
||||||
|
|
Total
liabilities and equity |
|
$ 3,577,571 |
|
$ 3,439,483 |
|||||
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|||||
|
TABLE 3 |
|
|
|
|
||||||
|
HANESBRANDS INC. |
||||||||||
|
Condensed Consolidated Statements
of Cash Flows |
||||||||||
|
(Dollars in thousands) |
||||||||||
|
(Unaudited) |
||||||||||
|
|
||||||||||
|
|
|
|
|
Six Months Ended |
||||||
|
|
|
|
|
June 28, 2008 |
|
June 30, 2007 |
||||
|
|
|
|
|
|
|
|||||
|
Operating
Activities: |
|
|
|
|
||||||
|
Net income |
|
$
93,368 |
|
$ 37,438 |
||||||
|
Depreciation
and amortization |
|
54,960 |
|
66,263 |
||||||
|
Other
noncash items |
|
7,526 |
|
11,765 |
||||||
|
Changes in
assets and liabilities, net |
|
|
(205,816) |
|
(13,908) |
|||||
|
Net cash
(used in) provided by operating activities |
|
|
(49,962) |
|
101,558 |
|||||
|
|
|
|
|
|
|
|||||
|
Investing
Activities: |
|
|
|
|
||||||
|
Purchases
of property and equipment, net and other |
|
|
(74,020) |
|
(11,485) |
|||||
|
|
|
|
|
|
|
|||||
|
Financing
Activities: |
|
|
|
|
||||||
|
Net
borrowings on notes payable, stock repurchases and other |
|
|
45,533 |
|
(70,704) |
|||||
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|||||
|
Effect of
changes in foreign currency exchange rates on cash |
|
|
1,131 |
|
1,051 |
|||||
|
(Decrease)
increase in cash and cash equivalents |
|
(77,318) |
|
20,420 |
||||||
|
|
|
|
|
|
|
|||||
|
Cash and
cash equivalents at beginning of year |
|
|
174,236 |
|
155,973 |
|||||
|
Cash and
cash equivalents at end of period |
|
|
$
96,918 |
|
$ 176,393 |
|||||
|
TABLE 4 |
||||||||
|
HANESBRANDS INC. |
||||||||
|
Supplemental Financial Information |
||||||||
|
(Dollars in thousands, excluding
per-share amounts) |
||||||||
|
(Unaudited) |
||||||||
|
Reconciliation
of Reported Operating Results
with Certain Information Excluding
Actions |
||||||||
|
|
|
|||||||
|
|
|
Quarter Ended |
|
Six Months Ended |
||||
|
A. Excluding actions data |
|
June 28, 2008 |
|
June 30, 2007 |
|
June 28, 2008 |
|
June 30, 2007 |
|
|
|
|
|
|
|
|
|
|
|
Gross
profit |
|
$ 385,589 |
|
$ 392,770 |
|
$ 733,111 |
|
$ 737,716 |
|
SG&A |
|
265,849 |
|
266,713 |
|
519,818 |
|
522,492 |
|
Operating
profit |
|
119,740 |
|
126,057 |
|
213,293 |
|
215,224 |
|
Net
operating profit after taxes (NOPAT) |
|
91,002 |
|
88,240 |
|
162,103 |
|
150,657 |
|
Net income |
|
62,400 |
|
52,379 |
|
102,801 |
|
78,594 |
|
Earnings
per diluted share |
|
0.65 |
|
0.54 |
|
1.07 |
|
0.81 |
|
|
|
|
|
|
|
|
|
|
|
As a %
of net sales |
|
|
|
|
|
|
|
|
|
Gross
profit |
|
36.0% |
|
35.0% |
|
35.6% |
|
34.1% |
|
SG&A |
|
24.8% |
|
23.8% |
|
25.2% |
|
24.2% |
|
Operating
profit |
|
11.2% |
|
11.2% |
|
10.4% |
|
10.0% |
|
Net income |
|
5.8% |
|
4.7% |
|
5.0% |
|
3.6% |
|
|
|
|
|
|
|
|
|
|
|
B. Operating results excluding actions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit as reported |
|
$
380,956 |
|
$
380,357 |
|
$ 725,920 |
|
$
720,036 |
|
Accelerated
depreciation included in Cost of sales |
|
4,633 |
|
12,413 |
|
7,191 |
|
17,680 |
|
Gross
profit excluding actions |
|
$
385,589 |
|
$
392,770 |
|
$ 733,111 |
|
$
737,716 |
|
|
|
|
|
|
|
|
|
|
|
SG&A
as reported |
|
$
266,427 |
|
$
266,017 |
|
$ 521,039 |
|
$
520,584 |
|
Amortization
of gain on postretirement benefits |
|
|
|
|
|
|
|
|
|
included in SG&A |
|
- |
|
2,012 |
|
- |
|
4,025 |
|
Spinoff
and related charges included in SG&A |
|
-
|
|
(368) |
|
-
|
|
(1,169) |
|
Accelerated
depreciation included in SG&A |
|
(578) |
|
(948) |
|
(1,221) |
|
(948) |
|
SG&A
excluding actions |
|
$
265,849 |
|
$
266,713 |
|
$ 519,818 |
|
$ 522,492 |
|
|
|
|
|
|
|
|
|
|
|
Operating
profit as reported |
|
$
113,087 |
|
$ 88,115 |
|
$ 200,881 |
|
$
156,981 |
|
Gross
profit actions |
|
4,633 |
|
12,413 |
|
7,191 |
|
17,680 |
|
SG&A
actions |
|
578 |
|
(696) |
|
1,221 |
|
(1,908) |
|
Restructuring |
|
1,442 |
|
26,225 |
|
4,000 |
|
42,471 |
|
Operating
profit excluding actions |
|
119,740 |
|
126,057 |
|
213,293 |
|
215,224 |
|
Income tax
expense at effective rate |
|
(28,738) |
|
(37,817) |
|
(51,190) |
|
(64,567) |
|
NOPAT |
|
$
91,002
|
|
$ 88,240 |
|
$ 162,103 |
|
$ 150,657 |
|
|
|
|
|
|
|
|
|
|
|
C. Net income excluding actions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
as reported |
|
$
57,344 |
|
$ 25,434 |
|
$
93,368 |
|
$ 37,438 |
|
Gross
profit actions |
|
4,633 |
|
12,413 |
|
7,191 |
|
17,680 |
|
SG&A
actions |
|
578 |
|
(696) |
|
1,221 |
|
(1,908) |
|
Restructuring |
|
1,442 |
|
26,225 |
|
4,000 |
|
42,471 |
|
Loss on
early extinguishment of debt |
|
- |
|
551 |
|
- |
|
551 |
|
Tax effect
on actions |
|
(1,597) |
|
(11,548) |
|
(2,979) |
|
(17,638) |
|
Net income
excluding actions |
|
$
62,400 |
|
$ 52,379 |
|
$ 102,801 |
|
$ 78,594 |
|
|
|
|
|
|
|
|
|
|
|
D. EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$
57,344 |
|
$ 25,434 |
|
$ 93,368 |
|
$ 37,438 |
|
Interest
expense, net |
|
37,635 |
|
51,230 |
|
78,029 |
|
102,947 |
|
Income tax
expense |
|
18,108 |
|
10,900 |
|
29,484 |
|
16,045 |
|
Depreciation
and amortization |
|
28,696 |
|
38,093 |
|
54,960 |
|
66,263 |
|
Total EBITDA |
|
$ 141,783 |
|
$
125,657 |
|
$ 255,841 |
|
$ 222,693 |