Upgrade to SI Premium - Free Trial

HanesBrands Announces Third-Quarter 2022 Results

November 9, 2022 7:15 AM

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

“Our global team’s agility and focus helped us deliver operating profit and earnings per share in line with expectations, despite the tougher-than-expected sales environment,” said Steve Bratspies, CEO HanesBrands. “Our business fundamentals, brands and categories remain strong, and we are focused on controlling those things that are in our control. We’re making progress in reducing SKUs and inventory, while optimizing our global supply chain. We’re launching products aimed at younger consumers. We’re taking aggressive actions to manage through the near-term challenges as we execute the Full Potential strategy, which will put us in an advantaged position when the macroenvironment stabilizes.”

Third-Quarter Highlights

Third-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.

Third-Quarter 2022 Business Segment Summary

Cash Flow, Balance Sheet and Stockholder Capital Returns

Fourth-Quarter and Full-Year 2022 Financial Outlook

For fourth-quarter 2022, which ends on December 31, 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, supply chain segmentation charges, technology charges, intangible asset impairment charges related to our Full Potential plan, operating model charges, and (gain)/loss on classification of assets held for sale.

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, as amended. 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 Fourth-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 global 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

Nine Months Ended

October 1,

2022

October 2,

2021

% Change

October 1,

2022

October 2,

2021

% Change

Net sales

$

1,670,741

$

1,789,551

(6.6

)%

$

4,760,364

$

5,048,891

(5.7

)%

Cost of sales

1,107,889

1,089,890

3,041,233

3,064,920

Gross profit

562,852

699,661

(19.6

) %

1,719,131

1,983,971

(13.3

)%

As a % of net sales

33.7

%

39.1

%

36.1

%

39.3

%

Selling, general and administrative expenses

421,408

465,015

1,259,921

1,341,809

As a % of net sales

25.2

%

26.0

%

26.5

%

26.6

%

Operating profit

141,444

234,646

(39.7

)%

459,210

642,162

(28.5

)%

As a % of net sales

8.5

%

13.1

%

9.6

%

12.7

%

Other expenses

3,212

1,811

6,088

6,227

Interest expense, net

41,721

40,860

107,408

127,760

Income from continuing operations before income tax expense

96,511

191,975

345,714

508,175

Income tax expense

16,410

15,228

58,775

55,161

Income from continuing operations

80,101

176,747

(54.7

)%

286,939

453,014

(36.7

)%

Income (loss) from discontinued operations, net of tax

(24,970

)

3,965

(435,823

)

Net income

$

80,101

$

151,777

$

290,904

$

17,191

Earnings (loss) per share - basic:

Continuing operations

$

0.23

$

0.50

$

0.82

$

1.29

Discontinued operations

0.00

(0.07

)

0.01

(1.24

)

Net income

$

0.23

$

0.43

$

0.83

$

0.05

Earnings (loss) per share - diluted:

Continuing operations

$

0.23

$

0.50

$

0.82

$

1.29

Discontinued operations

0.00

(0.07

)

0.01

(1.24

)

Net income

$

0.23

$

0.43

$

0.83

$

0.05

Weighted average shares outstanding:

Basic

349,884

351,071

349,969

351,020

Diluted

350,316

352,251

350,691

351,996

TABLE 2

The following tables present a reconciliation of reported results on a constant currency basis for the quarter and nine months ended October 1, 2022 and a comparison to prior year:

Quarter Ended October 1, 2022

As Reported

Impact from

Foreign

Currency1

Constant

Currency

Quarter

Ended

October 2,

2021

% Change,

As Reported

% Change,

Constant

Currency

As reported under GAAP:

Net sales

$

1,670,741

$

(58,626

)

$

1,729,367

$

1,789,551

(6.6

)%

(3.4

)%

Gross profit

562,852

(25,875

)

588,727

699,661

(19.6

)

(15.9

)

Operating profit

141,444

(8,340

)

149,784

234,646

(39.7

)

(36.2

)

Diluted earnings per share from continuing operations

$

0.23

$

(0.02

)

$

0.25

$

0.50

(54.0

)%

(50.0

)%

As adjusted:2

Net sales

$

1,670,741

$

(58,626

)

$

1,729,367

$

1,789,551

(6.6

)%

(3.4

)%

Gross profit

575,954

(25,875

)

601,829

699,553

(17.7

)

(14.0

)

Operating profit

167,895

(8,340

)

176,235

263,742

(36.3

)

(33.2

)

Diluted earnings per share from continuing operations

$

0.29

$

(0.02

)

$

0.31

$

0.53

(45.3

)%

(41.5

)%

Nine Months Ended October 1, 2022

As Reported

Impact from

Foreign

Currency1

Constant

Currency

Nine Months

Ended

October 2,

2021

% Change,

As Reported

% Change,

Constant

Currency

As reported under GAAP:

Net sales

$

4,760,364

$

(127,076

)

$

4,887,440

$

5,048,891

(5.7

)%

(3.2

)%

Gross profit

1,719,131

(60,211

)

1,779,342

1,983,971

(13.3

)

(10.3

)

Operating profit

459,210

(16,890

)

476,100

642,162

(28.5

)

(25.9

)

Diluted earnings per share from continuing operations

$

0.82

$

(0.04

)

$

0.86

$

1.29

(36.4

)%

(33.3

)%

As adjusted:2

Net sales

$

4,760,364

$

(127,076

)

$

4,887,440

$

5,048,891

(5.7

)%

(3.2

)%

Gross profit

1,733,264

(60,211

)

1,793,475

1,988,570

(12.8

)

(9.8

)

Operating profit

496,843

(16,890

)

513,733

709,315

(30.0

)

(27.6

)

Diluted earnings per share from continuing operations

$

0.91

$

(0.04

)

$

0.95

$

1.39

(34.5

)%

(31.7

)%

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 nine months ended October 1, 2022 and October 2, 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

Nine Months Ended

October 1,

2022

October 2,

2021

% Change

October 1,

2022

October 2,

2021

% Change

Segment net sales:

Innerwear

$

625,082

$

702,617

(11.0

)%

$

1,889,807

$

2,053,702

(8.0

)%

Activewear

461,043

462,499

(0.3

)

1,178,380

1,230,691

(4.3

)

International

502,066

536,483

(6.4

)

1,436,384

1,521,667

(5.6

)

Other

82,550

87,952

(6.1

)

255,793

242,831

5.3

Total net sales

$

1,670,741

$

1,789,551

(6.6

)%

$

4,760,364

$

5,048,891

(5.7

)%

Segment operating profit:

Innerwear

$

99,797

$

147,651

(32.4

)%

$

343,602

$

461,237

(25.5

)%

Activewear

53,491

76,172

(29.8

)

125,332

177,813

(29.5

)

International

69,890

86,371

(19.1

)

215,281

235,451

(8.6

)

Other

4,839

11,288

(57.1

)

9,501

22,394

(57.6

)

General corporate expenses/other

(60,122

)

(57,740

)

4.1

(196,873

)

(187,580

)

5.0

Total operating profit before restructuring and other action-related charges

167,895

263,742

(36.3

)

496,843

709,315

(30.0

)

Restructuring and other action-related charges

(26,451

)

(29,096

)

(9.1

)

(37,633

)

(67,153

)

(44.0

)

Total operating profit

$

141,444

$

234,646

(39.7

)%

$

459,210

$

642,162

(28.5

)%

Quarters Ended

Nine Months Ended

October 1,

2022

October 2,

2021

Basis

Points Change

October 1,

2022

October 2,

2021

Basis

Points Change

Segment operating margin:

Innerwear

16.0

%

21.0

%

(505

)

18.2

%

22.5

%

(428

)

Activewear

11.6

16.5

(487

)

10.6

14.4

(381

)

International

13.9

16.1

(218

)

15.0

15.5

(49

)

Other

5.9

12.8

(697

)

3.7

9.2

(551

)

General corporate expenses/other

(3.6

)

(3.2

)

(37

)

(4.1

)

(3.7

)

(42

)

Total operating margin before restructuring and other action-related charges

10.0

14.7

(469

)

10.4

14.0

(361

)

Restructuring and other action-related charges

(1.6

)

(1.6

)

4

(0.8

)

(1.3

)

54

Total operating margin

8.5

%

13.1

%

(465

)

9.6

%

12.7

%

(307

)

TABLE 4

HANESBRANDS INC.
Condensed Consolidated Balance Sheets
(in thousands)
(Unaudited)

October 1,

2022

January 1,

2022

Assets

Cash and cash equivalents

$

253,131

$

536,277

Trade accounts receivable, net

926,666

894,151

Inventories

2,136,314

1,584,015

Other current assets

223,741

186,503

Current assets held for sale

14,906

327,157

Total current assets

3,554,758

3,528,103

Property, net

443,166

441,401

Right-of-use assets

335,473

363,854

Trademarks and other identifiable intangibles, net

1,210,581

1,220,170

Goodwill

1,084,581

1,133,095

Deferred tax assets

328,778

327,804

Other noncurrent assets

141,944

57,009

Total assets

$

7,099,281

$

7,071,436

Liabilities

Accounts payable

$

1,130,649

$

1,214,847

Accrued liabilities

594,333

660,778

Lease liabilities

99,405

109,526

Accounts Receivable Securitization Facility

211,500

Current portion of long-term debt

31,250

25,000

Current liabilities held for sale

14,906

316,902

Total current liabilities

2,082,043

2,327,053

Long-term debt

3,655,889

3,326,091

Lease liabilities - noncurrent

260,349

281,852

Pension and postretirement benefits

230,087

248,518

Other noncurrent liabilities

196,029

185,429

Total liabilities

6,424,397

6,368,943

Stockholders’ equity

Preferred stock

Common stock

3,489

3,499

Additional paid-in capital

328,072

315,337

Retained earnings

1,043,246

935,260

Accumulated other comprehensive loss

(699,923

)

(551,603

)

Total stockholders’ equity

674,884

702,493

Total liabilities and stockholders’ equity

$

7,099,281

$

7,071,436

TABLE 5

HANESBRANDS INC.
Condensed Consolidated Statements of Cash Flows1
(in thousands)
(Unaudited)

Quarters Ended

Nine Months Ended

October 1,

2022

October 2,

2021

October 1,

2022

October 2,

2021

Operating Activities:

Net income

$

80,101

$

151,777

$

290,904

$

17,191

Adjustments to reconcile net income to net cash from operating activities:

Depreciation

19,585

19,618

56,140

63,183

Amortization of acquisition intangibles

4,558

4,718

14,045

15,696

Other amortization

2,925

2,796

8,121

8,610

Impairment of intangible assets and goodwill

163,047

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

4,310

30,562

(6,185

)

266,742

Amortization of debt issuance costs

1,727

2,581

5,483

10,250

Other

5,276

12,336

11,717

(1,888

)

Changes in assets and liabilities:

Accounts receivable

(23,919

)

(1,819

)

(63,003

)

(201,925

)

Inventories

(72,529

)

(117,316

)

(612,544

)

(292,465

)

Other assets

(22,080

)

2,591

(71,613

)

7,042

Accounts payable

(74,052

)

90,716

(22,289

)

391,034

Accrued pension and postretirement benefits

(571

)

(1,292

)

(1,066

)

(40,468

)

Accrued liabilities and other

24,061

117,852

(101,392

)

121,327

Net cash from operating activities

(50,608

)

315,120

(491,682

)

527,376

Investing Activities:

Capital expenditures

(33,009

)

(29,989

)

(70,955

)

(55,320

)

Purchase of trademarks

(103,000

)

Proceeds from sales of assets

37

24

259

2,479

Other

1,500

(5,640

)

8,437

Net cash from investing activities

(32,972

)

(28,465

)

(179,336

)

(44,404

)

Financing Activities:

Repayments on Term Loan Facilities

(6,250

)

(9,375

)

(18,750

)

(315,625

)

Borrowings on Accounts Receivable Securitization Facility

565,800

1,303,589

Repayments on Accounts Receivable Securitization Facility

(459,000

)

(1,092,089

)

Borrowings on Revolving Loan Facilities

610,000

1,337,500

Repayments on Revolving Loan Facilities

(539,000

)

(908,500

)

Borrowings on notes payable

66,759

21,454

109,397

Repayments on notes payable

(66,531

)

(21,713

)

(109,597

)

Share repurchases

(25,018

)

Cash dividends paid

(52,341

)

(52,380

)

(156,962

)

(157,099

)

Other

(267

)

(476

)

(4,263

)

(3,000

)

Net cash from financing activities

118,942

(62,003

)

435,248

(475,924

)

Effect of changes in foreign exchange rates on cash

(30,153

)

(10,427

)

(71,728

)

(27,207

)

Change in cash and cash equivalents

5,209

214,225

(307,498

)

(20,159

)

Cash and cash equivalents at beginning of period

247,922

676,219

560,629

910,603

Cash and cash equivalents at end of period

$

253,131

$

890,444

$

253,131

$

890,444

Balances included in the Condensed Consolidated Balance Sheets:

Cash and cash equivalents

$

253,131

$

873,628

$

253,131

$

873,628

Cash and cash equivalents included in current assets held for sale

16,816

16,816

Cash and cash equivalents at end of period

$

253,131

$

890,444

$

253,131

$

890,444

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 October 1, 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

$

562,852

$

(421,408

)

$

141,444

$

96,511

$

(16,410

)

$

80,101

$

0.23

As a percentage of net sales

33.7

%

25.2

%

8.5

%

Restructuring and other action-related charges:

Full Potential Plan:

Professional services

6,020

6,020

6,020

6,020

0.02

Supply chain segmentation

13,298

13,298

13,298

13,298

0.04

Technology

2,622

2,622

2,622

2,622

0.01

Operating model

(196

)

178

(18

)

(18

)

(18

)

0.00

Loss on classification of assets held for sale

4,310

4,310

4,310

4,310

0.01

Other

219

219

219

219

0.00

Tax effect on actions

(4,493

)

(4,493

)

(0.01

)

Total restructuring and other action-related charges

13,102

13,349

26,451

26,451

(4,493

)

21,958

0.06

As adjusted

$

575,954

$

(408,059

)

$

167,895

$

122,962

$

(20,903

)

$

102,059

$

0.29

As a percentage of net sales

34.5

%

24.4

%

10.0

%

Nine Months Ended October 1, 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

$

1,719,131

$

(1,259,921

)

$

459,210

$

345,714

$

(58,775

)

$

286,939

$

0.82

As a percentage of net sales

36.1

%

26.5

%

9.6

%

Restructuring and other action-related charges:

Full Potential Plan:

Professional services

21,014

21,014

21,014

21,014

0.06

Supply chain segmentation

14,587

14,587

14,587

14,587

0.04

Technology

9,052

9,052

9,052

9,052

0.03

Operating model

(196

)

(916

)

(1,112

)

(1,112

)

(1,112

)

0.00

Gain on classification of assets held for sale

(6,558

)

(6,558

)

(6,558

)

(6,558

)

(0.02

)

Other

(258

)

908

650

650

650

0.00

Tax effect on actions

(6,394

)

(6,394

)

(0.02

)

Total restructuring and other action-related charges

14,133

23,500

37,633

37,633

(6,394

)

31,239

0.09

As adjusted

$

1,733,264

$

(1,236,421

)

$

496,843

$

383,347

$

(65,169

)

$

318,178

$

0.91

As a percentage of net sales

36.4

%

26.0

%

10.4

%

1

Amounts may not be additive due to rounding.

Including the unfavorable foreign currency impact of $35 million, global Champion sales excluding C9 Champion decreased approximately 14% in the third quarter of 2022 compared to the third quarter of 2021. On a constant currency basis, global Champion sales excluding C9 Champion decreased approximately 9% in the third quarter of 2022 compared to the third quarter of 2021.

TABLE 6-B

Quarter Ended October 2, 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

$

699,661

$

(465,015

)

$

234,646

$

191,975

$

(15,228

)

$

176,747

$

0.50

As a percentage of net sales

39.1

%

26.0

%

13.1

%

Restructuring and other action-related charges:

Full Potential Plan:

Professional services

11,283

11,283

11,283

11,283

0.03

Operating model

16,000

16,000

16,000

16,000

0.05

Other

(108

)

1,921

1,813

1,813

1,813

0.01

Discrete tax benefits

(11,802

)

(11,802

)

(0.03

)

Tax effect on actions

(6,131

)

(6,131

)

(0.02

)

Total restructuring and other action-related charges

(108

)

29,204

29,096

29,096

(17,933

)

11,163

0.03

As adjusted

$

699,553

$

(435,811

)

$

263,742

$

221,071

$

(33,161

)

$

187,910

$

0.53

As a percentage of net sales

39.1

%

24.4

%

14.7

%

Nine Months Ended October 2, 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

$

1,983,971

$

(1,341,809

)

$

642,162

$

508,175

$

(55,161

)

$

453,014

$

1.29

As a percentage of net sales

39.3

%

26.6

%

12.7

%

Restructuring and other action-related charges:

Full Potential Plan:

Professional services

36,793

36,793

36,793

36,793

0.10

Operating model

17,600

17,600

17,600

17,600

0.05

Impairment of intangible assets

7,302

7,302

7,302

7,302

0.02

Other

4,599

859

5,458

5,458

5,458

0.02

Discrete tax benefits

(19,097

)

(19,097

)

(0.05

)

Tax effect on actions

(12,041

)

(12,041

)

(0.03

)

Total restructuring and other action-related charges

4,599

62,554

67,153

67,153

(31,138

)

36,015

0.10

As adjusted

$

1,988,570

$

(1,279,255

)

$

709,315

$

575,328

$

(86,299

)

$

489,029

$

1.39

As a percentage of net sales

39.4

%

25.3

%

14.0

%

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

October 1,

2022

October 2,

2021

Leverage Ratio1:

EBITDA2:

Income from continuing operations

$

354,893

$

160,816

Interest expense, net

142,715

171,396

Income tax expense (benefit)

63,721

(97,787

)

Depreciation and amortization

105,015

116,145

Total EBITDA

666,344

350,570

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

147,889

692,489

Other losses, charges and expenses3

117,923

54,822

Total EBITDA, as adjusted

$

932,156

$

1,097,881

Net debt:

Debt (current and long-term debt and Accounts Receivable Securitization Facility excluding long term debt issuance costs of $13,211 and $24,971, respectively)

$

3,911,850

$

3,689,018

Other debt and cash adjustments4

10,973

34,555

(Less) Cash and cash equivalents

(253,131

)

(873,628

)

Net debt

$

3,669,692

$

2,849,945

Net debt/EBITDA, as adjusted

3.9

2.6

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, as amended, 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, other compensation related items and charges related to the Company’s ransomware attack.

4

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

Quarters Ended

Nine Months Ended

October 1,

2022

October 2,

2021

October 1,

2022

October 2,

2021

Free cash flow1:

Net cash from operating activities

$

(50,608

)

$

315,120

$

(491,682

)

$

527,376

Capital expenditures

(33,009

)

(29,989

)

(70,955

)

(55,320

)

Free cash flow

$

(83,617

)

$

285,131

$

(562,637

)

$

472,056

1

Free cash flow includes the results from continuing and discontinued operations in the periods prior the sale of the European Innerwear business on March 5, 2022.

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

December 31,
2022

December 31,
2022

Operating profit outlook, as calculated under GAAP

$53,000 to $83,000

$512,000 to $542,000

Restructuring and other action-related charges

$17,000

$55,000

Operating profit outlook, as adjusted

$70,000 to $100,000

$567,000 to $597,000

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

$0.00 to $0.07

$0.82 to $0.89

Restructuring and other action-related charges

$0.04

$0.13

Diluted earnings per share from continuing operations, as adjusted

$0.04 to $0.11

$0.95 to $1.02

1

The company expects approximately 350 million diluted weighted average shares outstanding for the quarter ended December 31, 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