Upgrade to SI Premium - Free Trial

HanesBrands Announces Fourth-Quarter and Full-Year 2023 Results

February 15, 2024 7:00 AM

WINSTON-SALEM, N.C.--(BUSINESS WIRE)-- HanesBrands Inc. (NYSE: HBI), a global leader in iconic apparel brands, today announced results for fourth-quarter and full-year 2023.

“Our fourth quarter performance did not meet our expectations as the sales environment proved to be more challenging than expected. However, we saw several positive indicators that give us confidence margins and leverage have reached a positive inflection point and demonstrate progress on our strategy to simplify our business, reduce inventory, cut costs, and reignite Innerwear,” said Steve Bratspies, CEO. “Importantly, we exceeded our year-end goals in all four key 2023 performance metrics, including gross margin, inventory, operating cash flow and debt reduction. During the quarter, new products and permanent retail space gains drove increased market share in U.S. Innerwear, which we expect to build upon as we rollout another record year of innovation and increase our brand marketing investments. For 2024, we believe we’re well positioned for continued margin improvement, another year of strong cash generation and continued debt reduction.”

Highlights

Fourth-Quarter 2023 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 transformation plan and global Champion performance plan charges.

Fourth-Quarter 2023 Business Segment Summary

Cash Flow, Balance Sheet and Liquidity

First-Quarter and Full-Year 2024 Financial Outlook

The Company is providing guidance on tax expense due to the expected fluctuation of its quarterly tax rate, stemming from the deferred tax reserve matter previously disclosed in the fourth quarter of 2022. Importantly, the reserve does not impact cash taxes. Some portion of the reserve may reverse in future periods.

The Company closed the sale of its U.S. Sheer Hosiery business on September 29, 2023. For the full year 2023, its U.S. Sheer Hosiery business generated $50 million of net sales and an operating loss of $(2)million. For first-quarter 2023, its U.S. Sheer Hosiery business generated $20 million of net sales and $1 million of operating profit.

For fiscal year 2024, which ends on December 28, 2024, the Company currently expects:

For first-quarter 2024, which ends on March 30, 2024, 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 (loss) from continuing operations, adjusted income tax expense, adjusted income (loss) from continuing operations before income tax expense, adjusted operating profit (and margin), adjusted SG&A, adjusted gross profit (and margin), EBITDA, adjusted EBITDA, adjusted effective tax rate, adjusted interest and other expense, net debt, leverage ratio and free cash flow.

Adjusted EPS from continuing operations is defined as diluted EPS from continuing operations excluding actions and the tax effect on actions. Adjusted income (loss) from continuing operations is defined as income (loss) 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 (loss) from continuing operations before income tax is defined as income (loss) 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. Adjusted interest and other expenses is defined as interest and other expenses excluding actions and adjusted effective tax rate is defined as adjusted income tax expense divided by adjusted income (loss) from continuing operations before income tax.

Charges for actions taken in 2023 and 2022, as applicable, include the global Champion performance plan, supply chain segmentation, headcount actions and related severance charges, technology charges, gain/loss on classification of assets held for sale, professional services, loss on extinguishment of debt, gain on final settlement of cross currency swap contracts and the tax effects thereof. The global Champion performance plan includes actions and related charges regarding the Company’s accelerated and enhanced strategic initiatives to further streamline the operations and position the brand for long term profitable growth and the evaluation of strategic alternatives for the global Champion business.

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 transformation plan, the global Champion performance plan and other actions that are deemed to be material stand-alone initiatives apart from the Company’s core operations. 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 net income (loss) before the impacts of discontinued operations, interest, taxes, depreciation and amortization. Adjusted EBITDA is defined as EBITDA excluding (x) restructuring charges related to the Full Potential transformation plan, the global Champion performance plan, and other action-related charges described in more detail in Table 6-A and (y) certain 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 (the “Credit Agreement”) described in more detail in Table 6-B. 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.

Net debt is defined as the total of current debt, long-term debt, and borrowings under the accounts receivable securitization facility (excluding long-term debt issuance costs and debt discount and borrowings of unrestricted subsidiaries under the accounts receivable securitization facility) less (x) other debt and cash adjustments and (y) cash and cash equivalents. Leverage ratio is the ratio of net debt to adjusted EBITDA as it is defined in our Credit Agreement.

The Company defines free cash flow as net cash from operating activities less capital expenditures. Management believes that free cash flow, which measures our ability to generate additional cash from our business operations, is an important financial measure for use in evaluating the Company's financial performance. The Company defines organic net sales as net sales excluding those derived from businesses acquired or divested within the previous 12 months of the reporting date.

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. The company defines organic constant currency sales as net sales excluding those derived from businesses acquired or divested within the previous 12 months of the reporting date and also excluding the impact of translating foreign currencies into U.S. dollars as discussed above.

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 plans, expectations, 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 ability to successfully execute our Full Potential transformation plan, global Champion performance plan, and other strategic actions to achieve the desired results; statements made in the Fourth-Quarter and Full-Year 2023 Financial Outlook section of this release; and statements regarding our future capital allocation strategy, are forward-looking statements. These forward-looking statements are based on our current intentions, beliefs, plans and expectations. Readers are cautioned not to place undue reliance on any forward-looking statements. Forward-looking statements inherently 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, but are not limited to, such things as: trends associated with our business, our ability to identify, execute, and realize the benefits from, any potential strategic transaction involving Champion; our ability to successfully execute our Full Potential transformation plan, global Champion performance plan, or any modifications thereto to achieve the desired results; 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; our ability to deleverage on the anticipated time frame or at all, which could negatively impact our ability to satisfy the financial covenants in our Credit Agreement or other contractual arrangements; any inadequacy, interruption, integration failure or security failure with respect to our information technology; 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; future intangible assets or goodwill impairment due to changes in our business, market conditions, or other factors, including any sale of the Champion business; 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, including regional and global military conflicts; our ability to effectively manage our complex multinational tax structure; public health emergencies or severe global health crises, including effects on consumer spending, global supply chains, critical supply routes and the financial markets; our future financial performance; 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; Maidenform, America’s number one shapewear brand; Bali, America’s number one bra brand; and Bonds, which is setting new standards for design and sustainability. HBI employs 48,000 associates in 29 countries and has built a strong reputation for workplace quality and ethical business practices. The company, a longtime leader in sustainability, has set 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.

Consolidated Statements of Operations

(in thousands, except per share data)

(Unaudited)

Quarters Ended

Years Ended

December 30,
2023

December 31,
2022

% Change

December 30,
2023

December 31,
2022

% Change

Net sales

$

1,296,827

$

1,473,286

(12.0

) %

$

5,636,523

$

6,233,650

(9.6

) %

Cost of sales

803,158

971,309

3,740,113

4,012,542

Gross profit

493,669

501,977

(1.7

) %

1,896,410

2,221,108

(14.6

) %

As a % of net sales

38.1

%

34.1

%

33.6

%

35.6

%

Selling, general and administrative expenses

397,572

441,642

(10.0

) %

1,607,628

1,701,563

(5.5

) %

As a % of net sales

30.7

%

30.0

%

28.5

%

27.3

%

Operating profit

96,097

60,335

59.3

%

288,782

519,545

(44.4

) %

As a % of net sales

7.4

%

4.1

%

5.1

%

8.3

%

Other expenses

7,375

3,646

38,520

9,734

Interest expense, net

69,688

49,665

275,354

157,073

Income (loss) from continuing operations before income taxes

19,034

7,024

(25,092

)

352,738

Income tax expense (benefit)

(58,907

)

425,132

(7,366

)

483,907

Income (loss) from continuing operations

77,941

(418,108

)

(118.6

) %

(17,726

)

(131,169

)

(86.5

) %

Income from discontinued operations, net of tax

3,965

Net income (loss)

$

77,941

$

(418,108

)

$

(17,726

)

$

(127,204

)

Earnings (loss) per share - basic:

Continuing operations

$

0.22

$

(1.19

)

$

(0.05

)

$

(0.37

)

Discontinued operations

0.01

Net income (loss)

$

0.22

$

(1.19

)

$

(0.05

)

$

(0.36

)

Earnings (loss) per share - diluted:

Continuing operations

$

0.22

$

(1.19

)

$

(0.05

)

$

(0.37

)

Discontinued operations

0.01

Net income (loss)

$

0.22

$

(1.19

)

$

(0.05

)

$

(0.36

)

Weighted average shares outstanding:

Basic

350,765

349,974

350,592

349,970

Diluted

351,566

349,974

350,592

349,970

TABLE 2-A

HANESBRANDS INC.

Supplemental Financial Information

Impact of Foreign Currency

(in thousands, except per share data)

(Unaudited)

The following tables present a reconciliation of reported results on a constant currency basis for the quarter and year ended December 30, 2023 and a comparison to prior year:

Quarter Ended December 30, 2023

As Reported

Impact from Foreign Currency1

Constant Currency

Quarter Ended December 31,
2022

% Change,

As Reported

% Change,

Constant Currency

As reported under GAAP:

Net sales

$

1,296,827

$

(5,619

)

$

1,302,446

$

1,473,286

(12.0

) %

(11.6

) %

Gross profit

493,669

(4,602

)

498,271

501,977

(1.7

)

(0.7

)

Operating profit

96,097

(3,197

)

99,294

60,335

59.3

64.6

Diluted earnings (loss) per share from continuing operations3

$

0.22

$

(0.01

)

$

0.23

$

(1.19

)

(118.5

) %

(119.3

) %

As adjusted:2

Net sales

$

1,296,827

$

(5,619

)

$

1,302,446

$

1,473,286

(12.0

) %

(11.6

) %

Gross profit

495,400

(4,602

)

500,002

504,869

(1.9

)

(1.0

)

Operating profit

110,748

(3,197

)

113,945

82,560

34.1

38.0

Diluted earnings per share from continuing operations3

$

0.03

$

(0.01

)

$

0.04

$

0.07

(57.1

) %

(42.9

) %

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 ended December 30, 2023 and December 31, 2022 reflect adjustments for restructuring and other action-related charges. See "Reconciliation of Select GAAP Measures to Non-GAAP Measures" in Table 6-A.

3

Amounts may not be additive due to rounding.

Year Ended December 30, 2023

As Reported

Impact from Foreign Currency1

Constant Currency

Year Ended December 31,
2022

% Change,

As Reported

% Change,

Constant Currency

As reported under GAAP:

Net sales

$

5,636,523

$

(58,642

)

$

5,695,165

$

6,233,650

(9.6

) %

(8.6

) %

Gross profit

1,896,410

(32,803

)

1,929,213

2,221,108

(14.6

)

(13.1

)

Operating profit

288,782

(10,814

)

299,596

519,545

(44.4

)

(42.3

)

Diluted loss per share from continuing operations3

$

(0.05

)

$

(0.02

)

$

(0.03

)

$

(0.37

)

(86.5

) %

(91.9

) %

As adjusted:2

Net sales

$

5,636,523

$

(58,642

)

$

5,695,165

$

6,233,650

(9.6

) %

(8.6

) %

Gross profit

1,968,550

(32,803

)

2,001,353

2,238,133

(12.0

)

(10.6

)

Operating profit

404,686

(10,814

)

415,500

579,403

(30.2

)

(28.3

)

Diluted earnings per share from continuing operations 3

$

0.06

$

(0.02

)

$

0.08

$

0.98

(93.9

) %

(91.8

) %

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 years ended December 30, 2023 and December 31, 2022 reflect adjustments for restructuring and other action-related charges. See "Reconciliation of Select GAAP Measures to Non-GAAP Measures" in Table 6-A.

3

Amounts may not be additive due to rounding.

TABLE 2-B

HANESBRANDS INC.

Supplemental Financial Information

Organic Constant Currency

(in thousands, except per share data)

(Unaudited)

The following tables present a reconciliation of reported results on an organic constant currency basis for the quarter and year ended December 30, 2023 and a comparison to prior year:

Quarter Ended December 30, 2023

Quarter Ended December 31, 2022

As Reported

Impact from Foreign Currency1

Less U.S. Hosiery Divestiture2

Organic Constant Currency

As Reported

Less U.S. Hosiery Divestiture2

Organic

% Change,

As Reported

% Change,

Organic Constant Currency

Net sales

$

1,296,827

$

(5,619

)

$

$

1,302,446

$

1,473,286

$

19,202

$

1,454,084

(12.0

) %

(10.4

) %

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

The Company sold its U.S. Sheer Hosiery business on September 29, 2023.

Year Ended December 30, 2023

Year Ended December 31, 2022

As Reported

Impact from Foreign Currency1

Less U.S. Hosiery Divestiture2

Organic Constant Currency

As Reported

Less U.S. Hosiery Divestiture2

Organic

% Change,

As Reported

% Change,

Organic Constant Currency

Net sales

$

5,636,523

$

(58,642

)

$

50,358

$

5,644,807

$

6,233,650

$

55,162

$

6,178,488

(9.6

) %

(8.6

) %

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

The Company sold its U.S. Sheer Hosiery business on September 29, 2023.

TABLE 3

HANESBRANDS INC.

Supplemental Financial Information

By Business Segment

(in thousands)

(Unaudited)

Quarters Ended

Years Ended

December 30,
2023

December 31,
2022

% Change

December 30,
2023

December 31,
2022

% Change

Segment net sales:

Innerwear

$

533,580

$

540,159

(1.2

) %

$

2,415,032

$

2,429,966

(0.6

) %

Activewear

285,824

376,682

(24.1

)

1,251,913

1,555,062

(19.5

)

International

436,919

477,884

(8.6

)

1,748,428

1,914,268

(8.7

)

Other

40,504

78,561

(48.4

)

221,150

334,354

(33.9

)

Total net sales

$

1,296,827

$

1,473,286

(12.0

) %

$

5,636,523

$

6,233,650

(9.6

) %

Segment operating profit:

Innerwear

$

112,680

$

44,984

150.5

%

$

418,226

$

388,586

7.6

%

Activewear

(11,223

)

28,378

(139.5

)

20,517

153,710

(86.7

)

International

70,591

67,755

4.2

210,651

283,036

(25.6

)

Other

(2,423

)

7,518

(132.2

)

(7,902

)

17,019

(146.4

)

General corporate expenses/other

(58,877

)

(66,075

)

(10.9

)

(236,806

)

(262,948

)

(9.9

)

Total operating profit before restructuring and other action-related charges

110,748

82,560

34.1

404,686

579,403

(30.2

)

Restructuring and other action-related charges

(14,651

)

(22,225

)

(34.1

)

(115,904

)

(59,858

)

93.6

Total operating profit

$

96,097

$

60,335

59.3

%

$

288,782

$

519,545

(44.4

) %

Quarters Ended

Years Ended

December 30,
2023

December 31,
2022

Basis Points Change

December 30,
2023

December 31,
2022

Basis Points Change

Segment operating margin:

Innerwear

21.1

%

8.3

%

1,279

17.3

%

16.0

%

133

Activewear

(3.9

)

7.5

(1,146

)

1.6

9.9

(825

)

International

16.2

14.2

198

12.0

14.8

(274

)

Other

(6.0

)

9.6

(1,555

)

(3.6

)

5.1

(866

)

General corporate expenses/other

(4.5

)

(4.5

)

(6

)

(4.2

)

(4.2

)

2

Total operating margin before restructuring and other action-related charges

8.5

5.6

294

7.2

9.3

(212

)

Restructuring and other action-related charges

(1.1

)

(1.5

)

38

(2.1

)

(1.0

)

(110

)

Total operating margin

7.4

%

4.1

%

331

5.1

%

8.3

%

(321

)

TABLE 4

HANESBRANDS INC.

Condensed Consolidated Balance Sheets

(in thousands)

(Unaudited)

December 30,
2023

December 31,
2022

Assets

Cash and cash equivalents

$

205,501

$

238,413

Trade accounts receivable, net

557,729

721,396

Inventories

1,368,018

1,979,672

Other current assets

144,967

178,946

Current assets held for sale

13,327

Total current assets

2,276,215

3,131,754

Property, net

414,366

442,404

Right-of-use assets

428,918

414,894

Trademarks and other identifiable intangibles, net

1,235,704

1,255,693

Goodwill

1,112,744

1,108,907

Deferred tax assets

21,954

20,162

Other noncurrent assets

150,413

130,062

Total assets

$

5,640,314

$

6,503,876

Liabilities

Accounts payable

$

736,252

$

917,481

Accrued liabilities

478,676

498,028

Lease liabilities

110,640

114,794

Accounts Receivable Securitization Facility

6,000

209,500

Current portion of long-term debt

59,000

37,500

Current liabilities held for sale

13,327

Total current liabilities

1,390,568

1,790,630

Long-term debt

3,235,640

3,612,077

Lease liabilities - noncurrent

354,015

326,644

Pension and postretirement benefits

104,255

116,167

Other noncurrent liabilities

136,483

260,094

Total liabilities

5,220,961

6,105,612

Stockholders’ equity

Preferred stock

Common stock

3,501

3,490

Additional paid-in capital

353,367

334,676

Retained earnings

554,796

572,106

Accumulated other comprehensive loss

(492,311

)

(512,008

)

Total stockholders’ equity

419,353

398,264

Total liabilities and stockholders’ equity

$

5,640,314

$

6,503,876

TABLE 5

HANESBRANDS INC.

Condensed Consolidated Statements of Cash Flows1

(in thousands)

(Unaudited)

Quarters Ended

Years Ended

December 30,
2023

December 31,
2022

December 30,
2023

December 31,
2022

Operating activities:

Net income (loss)

$

77,941

$

(418,108

)

$

(17,726

)

$

(127,204

)

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

Depreciation

19,022

20,154

75,268

76,294

Amortization of acquisition intangibles

4,091

4,159

16,569

18,204

Other amortization

3,344

3,648

13,200

11,769

Loss on extinguishment of debt

8,466

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

3,023

3,641

(3,162

)

Amortization of debt issuance costs and debt discount

2,362

1,817

8,939

7,300

Stock compensation expense

4,527

6,271

20,546

23,457

Deferred taxes

(85,595

)

387,287

(84,745

)

388,607

Other

8,495

14,300

610

7,511

Changes in assets and liabilities:

Accounts receivable

162,080

217,148

174,249

154,145

Inventories

155,390

174,903

599,982

(437,641

)

Other assets

103,505

(36,129

)

82,672

(107,742

)

Accounts payable

(69,191

)

(219,268

)

(194,602

)

(241,557

)

Accrued pension and postretirement benefits

2,618

(957

)

6,799

(2,023

)

Accrued liabilities and other

(114,184

)

(25,368

)

(152,119

)

(126,760

)

Net cash from operating activities

274,405

132,880

561,749

(358,802

)

Investing activities:

Capital expenditures

(8,266

)

(41,167

)

(44,056

)

(112,122

)

Purchase of trademarks

(103,000

)

Proceeds from sales of assets

159

(102

)

331

157

Other

1

4,177

20,242

(1,463

)

Net cash from investing activities

(8,106

)

(37,092

)

(23,483

)

(216,428

)

Financing Activities:

Borrowings on Term Loan Facilities

891,000

Repayments on Term Loan Facilities

(14,750

)

(6,250

)

(44,250

)

(25,000

)

Borrowings on Accounts Receivable Securitization Facility

541,500

536,800

2,270,000

1,840,389

Repayments on Accounts Receivable Securitization Facility

(736,000

)

(538,800

)

(2,473,500

)

(1,630,889

)

Borrowings on Revolving Loan Facilities

306,500

454,500

1,923,000

1,792,000

Repayments on Revolving Loan Facilities

(367,000

)

(531,000

)

(2,275,500

)

(1,439,500

)

Borrowings on Senior Notes

600,000

Repayments on Senior Notes

(1,436,884

)

Borrowings on notes payable

21,454

Repayments on notes payable

(21,713

)

Share repurchases

(25,018

)

Cash dividends paid

(52,350

)

(209,312

)

Payments to amend and refinance credit facilities

(2,517

)

(2,526

)

(31,020

)

(3,159

)

Other

(37

)

207

(2,921

)

(3,423

)

Net cash from financing activities

(272,304

)

(139,419

)

(580,075

)

295,829

Effect of changes in foreign exchange rates on cash

20,415

28,913

8,897

(42,815

)

Change in cash and cash equivalents

14,410

(14,718

)

(32,912

)

(322,216

)

Cash and cash equivalents at beginning of period

191,091

253,131

238,413

560,629

Cash and cash equivalents at end of period

$

205,501

$

238,413

$

205,501

$

238,413

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 to 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)

The following tables present a reconciliation of results as reported under GAAP to the results as adjusted for the quarter and year ended December 30, 2023 and a comparison to prior year. The Company has chosen to present the following 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 global Champion performance plan, the Full Potential transformation plan and other actions that are deemed to be material stand-alone initiatives apart from the Company’s core operations. 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.

Restructuring and other action-related charges in 2023 and 2022 include the following:

Global Champion performance plan

The global Champion performance plan includes actions and related charges regarding the Company’s accelerated and enhanced strategic initiatives to further streamline the operations and position the brand for long term profitable growth and the evaluation of strategic alternatives for the global Champion business, which includes over $59 million of inventory write-downs related to the execution of its channel, mix and product segmentation strategy including the exit of discontinued programs, which are reflected in gross profit, and approximately $29 million of charges related to professional fees, supply chain segmentation, store closures, severance and other costs of which approximately $8 million are reflected in gross profit and approximately $21 million are reflected in selling, general and administrative expenses.

Supply chain segmentation

Represents charges related to the supply chain segmentation to restructure and position the Company’s manufacturing network to align with its Full Potential transformation plan demand trends.

Headcount actions and related severance

Represents charges related to operating model initiatives primarily headcount actions and related severance charges and adjustments as a result of the implementation of the Company’s Full Potential transformation plan.

Technology

Represents technology charges related to the implementation of the Company’s technology modernization initiative which includes a global enterprise resource planning platform under its Full Potential transformation plan.

Professional services

Represents professional fees, primarily including consulting and advisory services, related to the implementation of the Company’s Full Potential transformation plan.

Gain/loss on sale of business and classification of assets held for sale

Represents the gain/loss associated with the sale of the Company’s U.S. Sheer Hosiery business and adjustments to the related valuation allowance prior to the sale, primarily from the changes in carrying value due to changes in working capital.

Loss on extinguishment of debt

Represents charges related to the redemption of the Company’s 4.625% Senior Notes and 3.5% Senior Notes in the first quarter of 2023.

Gain on final settlement of cross currency swap contracts

Primarily represents the remaining gain related to cross-currency swap contracts previously designated as cash flow hedges in AOCI which was released into earnings as the Company unwound the cross-currency swap contracts in connection with the redemption of the 3.5% Senior Notes at the time of settlement in the first quarter of 2023.

Discrete tax benefits

Represents an adjustment to non-cash reserves established at December 31, 2022 related to deferred taxes established for Swiss statutory impairments, which are not indicative of the Company’s core business operations.

Tax effect on actions

Represents the applicable effective tax rate on the restructuring and other action-related charges based on the jurisdiction of where the charges were incurred.

Quarters Ended

Years Ended

December 30,
2023

December 31,
2022

December 30,
2023

December 31,
2022

Gross profit, as reported under GAAP

$

493,669

$

501,977

$

1,896,410

$

2,221,108

As a % of net sales

38.1

%

34.1

%

33.6

%

35.6

%

Restructuring and other action-related charges:

Global Champion performance plan

2,859

66,964

Full Potential transformation plan:

Supply chain segmentation

(1,284

)

3,395

4,151

17,982

Headcount actions and related severance

156

(516

)

1,025

(712

)

Other

13

(245

)

Gross profit, as adjusted

$

495,400

$

504,869

$

1,968,550

$

2,238,133

As a % of net sales

38.2

%

34.3

%

34.9

%

35.9

%

Quarters Ended

Years Ended

December 30,
2023

December 31,
2022

December 30,
2023

December 31,
2022

Selling, general and administrative expenses, as reported under GAAP

$

397,572

$

441,642

$

1,607,628

$

1,701,563

As a % of net sales

30.7

%

30.0

%

28.5

%

27.3

%

Restructuring and other action-related charges:

Global Champion performance plan

(11,451

)

(21,081

)

Full Potential transformation plan:

Technology

(657

)

(2,870

)

(8,953

)

(11,922

)

Headcount actions and related severance

(573

)

(9,849

)

(5,080

)

(8,933

)

Professional services

(6

)

(2,980

)

(3,819

)

(23,994

)

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

(3,023

)

(3,641

)

3,535

Other

(233

)

(611

)

(1,190

)

(1,519

)

Selling, general and administrative expenses, as adjusted

$

384,652

$

422,309

$

1,563,864

$

1,658,730

As a % of net sales

29.7

%

28.7

%

27.7

%

26.6

%

Quarters Ended

Years Ended

December 30,
2023

December 31,
2022

December 30,
2023

December 31,
2022

Operating profit, as reported under GAAP

$

96,097

$

60,335

$

288,782

$

519,545

As a % of net sales

7.4

%

4.1

%

5.1

%

8.3

%

Restructuring and other action-related charges:

Global Champion performance plan

14,310

88,045

Full Potential transformation plan:

Technology

657

2,870

8,953

11,922

Headcount actions and related severance

729

9,333

6,105

8,221

Supply chain segmentation

(1,284

)

3,395

4,151

17,982

Professional services

6

2,980

3,819

23,994

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

3,023

3,641

(3,535

)

Other

233

624

1,190

1,274

Operating profit, as adjusted

$

110,748

$

82,560

$

404,686

$

579,403

As a % of net sales

8.5

%

5.6

%

7.2

%

9.3

%

Quarters Ended

Years Ended

December 30,
2023

December 31,
2022

December 30,
2023

December 31,
2022

Interest expense, net and other expenses, as reported under GAAP

$

77,063

$

53,311

$

313,874

$

166,807

Restructuring and other action-related charges:

Loss on extinguishment of debt

(8,466

)

Gain on final settlement of cross currency swaps

1,370

Interest expense, net and other expenses, as adjusted

$

77,063

$

53,311

$

306,778

$

166,807

Quarters Ended

Years Ended

December 30,
2023

December 31,
2022

December 30,
2023

December 31,
2022

Income (loss) from continuing operations before income taxes, as reported under GAAP

$

19,034

$

7,024

$

(25,092

)

$

352,738

Restructuring and other action-related charges:

Global Champion performance plan

14,310

88,045

Full Potential transformation plan:

Technology

657

2,870

8,953

11,922

Headcount actions and related severance

729

9,333

6,105

8,221

Supply chain segmentation

(1,284

)

3,395

4,151

17,982

Professional services

6

2,980

3,819

23,994

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

3,023

3,641

(3,535

)

Other

233

624

1,190

1,274

Loss on extinguishment of debt

8,466

Gain on final settlement of cross currency swaps

(1,370

)

Income from continuing operations before income taxes, as adjusted

$

33,685

$

29,249

$

97,908

$

412,596

Quarters Ended

Years Ended

December 30,
2023

December 31,
2022

December 30,
2023

December 31,
2022

Income tax expense (benefit), as reported under GAAP

$

(58,907

)

$

425,132

$

(7,366

)

$

483,907

Restructuring and other action-related charges:

Discrete tax (expense) benefit

80,859

(422,918

)

85,122

(422,918

)

Tax effect on actions

2,758

9,152

Income tax expense, as adjusted

$

21,952

$

4,972

$

77,756

$

70,141

Quarters Ended

Years Ended

December 30,
2023

December 31,
2022

December 30,
2023

December 31,
2022

Income (loss) from continuing operations, as reported under GAAP

$

77,941

$

(418,108

)

$

(17,726

)

$

(131,169

)

Restructuring and other action-related charges:

Global Champion performance plan

14,310

88,045

Full Potential transformation plan:

Technology

657

2,870

8,953

11,922

Headcount actions and related severance

729

9,333

6,105

8,221

Supply chain segmentation

(1,284

)

3,395

4,151

17,982

Professional services

6

2,980

3,819

23,994

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

3,023

3,641

(3,535

)

Other

233

624

1,190

1,274

Loss on extinguishment of debt

8,466

Gain on final settlement of cross currency swaps

(1,370

)

Discrete tax expense (benefit)

(80,859

)

422,918

(85,122

)

422,918

Tax effect on actions

(2,758

)

(9,152

)

Income from continuing operations, as adjusted

$

11,733

$

24,277

$

20,152

$

342,455

Quarters Ended

Years Ended

December 30,
2023

December 31,
2022

December 30,
2023

December 31,
2022

Diluted earnings (loss) per share from continuing operations, as reported under GAAP1

$

0.22

$

(1.19

)

$

(0.05

)

$

(0.37

)

Restructuring and other action-related charges:

Global Champion performance plan

0.04

0.25

Full Potential transformation plan:

Technology

0.00

0.01

0.03

0.03

Headcount actions and related severance

0.00

0.03

0.02

0.02

Supply chain segmentation

0.00

0.01

0.01

0.05

Professional services

0.01

0.01

0.07

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

0.00

0.01

0.01

(0.01

)

Other

0.00

0.00

0.00

0.00

Loss on extinguishment of debt

0.02

Gain on final settlement of cross currency swaps

0.00

Discrete tax expense (benefit)

(0.23

)

1.21

(0.24

)

1.21

Tax effect on actions

(0.01

)

(0.03

)

Diluted earnings per share from continuing operations, as adjusted

$

0.03

$

0.07

$

0.06

$

0.98

1

Amounts may not be additive due to rounding.

Including the favorable foreign currency impact of $2 million, global Champion sales excluding C9 Champion decreased approximately 23% in the fourth quarter of 2023 compared to the fourth quarter of 2022. On a constant currency basis, global Champion sales excluding C9 Champion decreased approximately 24% in the fourth quarter of 2023 compared to the fourth quarter of 2022.

TABLE 6-B

HANESBRANDS INC.

Supplemental Financial Information

Reconciliation of Select GAAP Measures to Non-GAAP Measures

(in thousands, except per share data)

(Unaudited)

Last Twelve Months

December 30,
2023

December 31,
2022

Leverage Ratio:

EBITDA1:

Loss from continuing operations

$

(17,726

)

$

(131,169

)

Interest expense, net

275,354

157,073

Income tax expense (benefit)

(7,366

)

483,907

Depreciation and amortization

105,037

106,267

Total EBITDA

355,299

616,078

Total restructuring and other action-related charges (excluding tax effect on actions)2

123,000

59,858

Other net losses, charges and expenses3

123,856

118,240

Total EBITDA, as adjusted

$

602,155

$

794,176

Net debt:

Debt (current and long-term debt and Accounts Receivable Securitization Facility excluding long term debt issuance costs and debt discount of $36,110 and $13,198, respectively)

$

3,336,750

$

3,872,275

(Less) debt related to an unrestricted subsidiary4

(6,000

)

Other debt and cash adjustments5

4,185

4,955

(Less) Cash and cash equivalents

(205,501

)

(238,413

)

Net debt

$

3,129,434

$

3,638,817

Debt/Income (loss) from continuing operations6

(188.2

)

(29.5

)

Net debt/EBITDA, as adjusted7

5.2

4.6

1

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

2

The last twelve months ended December 30, 2023 includes $88 million of global Champion performance plan charges, $9 million of technology charges, $8 million of a loss on extinguishment of debt, $6 million of headcount actions and related severance charges, $4 million of supply chain segmentation charges, $4 million of professional services, $4 million of a loss on the sale of business and classification of assets held for sale, $1 million related to other restructuring and other action-related charges and $(1) million of a gain on the final settlement of cross currency swap contracts. The last twelve months ended December 31, 2022 includes $24 million of professional services, $18 million of supply chain segmentation charges, $12 million of technology charges, $8 million of headcount actions and related severance charges, approximately $2 million related to other restructuring and other action-related charges and $(4) million of a gain on classification of assets held for sale. The items included in restructuring and other action-related charges are described in more detail in Table 6-A.

3

Represents other net losses, charges and expenses that can be excluded from the Company’s leverage ratio as defined under its Fifth Amended and Restated Credit Agreement, dated November 19, 2021, as amended. The last twelve months ended December 30, 2023, primarily includes $72 million of excess and obsolete inventory write-offs, $21 million in other compensation related items primarily stock compensation expense, $17 million of pension non-cash expense, $13 million in charges related to sales incentive amortization, $8 million of non-cash cloud computing expense, $3 million of bad debt expense, $2 million in charges related to the ransomware attack and extraordinary events, $(7) million of net unrealized gains due to hedging activities and $(5) million of interest expense on debt and amortization of debt issuance costs related to an unrestricted subsidiary. The last twelve months ended December 31, 2022, primarily includes $32 million of excess and obsolete inventory write-offs, $31 million in charges related to the ransomware attack and extraordinary events, $25 million in other compensation related items primarily stock compensation expense, $21 million of pension non-cash expense, $7 million of bad debt expense and $2 million of non-cash cloud computing expense.

4

Represents amounts outstanding under an existing accounts receivable securitization facility entered into by an unrestricted subsidiary of the Company.

5

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

6

Represents Debt divided by Income (loss) from continuing operations which is the most comparable GAAP financial measure to Net debt/EBITDA, as adjusted.

7

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 net other losses, charges and expenses in addition to restructuring and other action-related charges.

Quarters Ended

Years Ended

December 30,
2023

December 31,
2022

December 30,
2023

December 31,
2022

Free cash flow1:

Net cash from operating activities

$

274,405

$

132,880

$

561,749

$

(358,802

)

Capital expenditures

(8,266

)

(41,167

)

(44,056

)

(112,122

)

Free cash flow

$

266,139

$

91,713

$

517,693

$

(470,924

)

1

Free cash flow includes the results from continuing and discontinued operations in the periods prior to 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

March 30,
2024

December 28,
2024

Operating profit outlook, as calculated under GAAP

$45,000 to $65,000

$430,000 to $450,000

Restructuring and other action-related charges

15,000

70,000

Operating profit outlook, as adjusted

$60,000 to $80,000

$500,000 to $520,000

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

$(0.14) to $(0.08)

$0.22 to $0.28

Restructuring and other action-related charges

0.04

0.20

Diluted earnings (loss) per share from continuing operations, as adjusted

$(0.10) to $(0.04)

$0.42 to $0.48

Cash flow from operations outlook, as calculated under GAAP

$400,000

Capital expenditures outlook

65,000

Free cash flow outlook

$335,000

1

The company expects approximately 353 million diluted weighted average shares outstanding for the quarter ended March 30, 2024 and approximately 354 million diluted weighted average shares outstanding for the year ended December 28, 2024.

The Company is unable to reconcile projections of financial performance beyond 2024 without unreasonable efforts, because the Company cannot predict, with a reasonable degree of certainty, the type and extent of certain items that would be expected to impact these figures in 2024 and beyond, such as net sales, operating profit, tax rates and action related charges.

News Media contact: Nicole Ducouer (336) 986-7090

Analysts and Investors contact: T.C. Robillard (336) 519-2115

Source: HanesBrands

Categories

Business Wire Press Releases

Next Articles