Upgrade to SI Premium - Free Trial

HanesBrands Announces Second-Quarter 2022 Results

August 11, 2022 7:30 AM

WINSTON-SALEM, N.C.--(BUSINESS WIRE)-- 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

Second-Quarter 2022 Results

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

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.

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

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:

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

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

Categories

Business Wire Press Releases

Next Articles