HanesBrands Announces First-Quarter 2022 Results, Exceeding Expectations for Sales and EPS as Company Continues to Execute Full Potential Plan

  • Net sales from continuing operations of $1.58 billion increase 5% over prior year; increase 7% on a constant currency basis
  • GAAP EPS from continuing operations of $0.32; Adjusted EPS from continuing operations of $0.34
  • Global Champion brand sales increase 6% over prior year in constant currency; growth on a two-year stack basis accelerates for second consecutive quarter to 28%
  • U.S. Innerwear sales increase 1.5% over prior year and 37% on a two-year stack basis, driven by retail space gains, price increases and product mix
  • Repurchased $25 million, or approximately 1.6 million shares, of stock in the quarter
  • Provides second-quarter 2022 guidance. Constant currency net sales consistent with prior year as underlying business fundamentals position Company to anniversary last year’s substantial 88% growth, excluding PPE sales; GAAP EPS of $0.28 to $0.32; Adjusted EPS of $0.32 to $0.36
  • Reaffirms full-year 2022 guidance ranges for sales, operating profit and EPS. Expects sales near the midpoint of its range. Increased challenges in the global operating environment have resulted in an incremental $65 million of net cost headwinds; expects operating profit and EPS near the low-end of its guidance range
  • For reconciliations of select GAAP and Non-GAAP measures, see Table 6 of this release

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

“I’m very proud of our team for delivering another strong quarter in an incredibly challenging time as we exceeded expectations for sales and earnings per share,” said Steve Bratspies, CEO. “We saw continued strong demand for our brands in the quarter, with global Champion and innerwear growth accelerating on a two-year basis.”

Bratspies continued, “At the same time, the global operating environment has deteriorated significantly over the past three months, with accelerating inflation, continued COVID-19 disruptions and logistical challenges. In this environment, we are highly focused on executing in the areas we control. We are unwavering in our commitment to investing in our people, brands and technology, and I remain confident that we will deliver on our Full Potential plan.”

First-Quarter Highlights

  • HanesBrands exceeded guidance for sales, operating profit, operating margin and earnings per share despite an increasingly challenging global operating environment. The better-than-expected performance was driven by continued strong consumer demand for its brands and increased SG&A efficiency as the Company benefits from its Full Potential initiatives.
  • The Company positively comped substantial prior-year growth rates. Revenue growth accelerated on a two-year stack basis for the global Champion brand, both domestically and internationally, as well as for each of its business segments; Innerwear, Activewear and International. Sales in all segments as well as for the global Champion brand remain meaningfully above pre-pandemic levels.
  • Champion launched its ‘Win with Women’ campaign, continuing to expand product offerings for younger female consumers. The campaign celebrates women in sports and fuels confidence for women to feel comfortable in their own skin. The campaign is centered on Champion’s Soft Touch sports bras and leggings and is supported by a fully integrated marketing campaign.
  • The Hanes Total Support Pouch innovation platform continued to drive increased engagement with younger male consumers. HanesBrands built upon this successful innovation by launching a new platform that includes its X-Temp technology, providing cooling and wicking benefits. In April, the Company leveraged its global operating capabilities to simultaneously launch Total Support Pouch with X-Temp in the U.S. and Australia, supported by marketing campaigns tailored to regional audiences.
  • New retail space gains in U.S. Innerwear business. The Company gained retail space in its Hanes brand across all product categories and in multiple channels. The Company also gained retail space with its Maidenform shapewear products and smart-size bras in the mass channel as the brand continues to innovate, attract younger consumers and diversify its distribution.
  • Robust product and innovation pipeline developed in both its Innerwear and Champion businesses as the Company is seeing the benefits of its global design initiatives under the Full Potential plan. Innovation and design are moving at a faster pace and the product pipeline is the broadest it has been in decades, positioning the Company for continued growth in 2023, 2024 and beyond.
  • Returned $77 million to shareholders, including $52 million from its regular quarterly dividend and $25 million in share repurchases in the quarter.

First-Quarter 2022 Results

  • Net sales from continuing operations of $1.58 billion increased $68 million, or 5%, over prior year. Excluding the $30 million unfavorable impact from foreign exchange rates, net sales increased 7%.
    • Consumer demand for the Company’s brands drove growth in the U.S., Americas and Europe.
    • Global Champion brand sales increased 6% over prior year in constant currency, or 3% on a reported basis. By geography, Champion sales internationally increased 10% in constant currency, or 4% on a reported basis, and increased 2% in the U.S. Strong consumer demand for the Champion brand continued in the first quarter. However, product supply challenges to the U.S. market did not improve as expected in the quarter resulting in approximately $40 million of in-hand orders in the U.S. that were unfulfilled. Had product arrived in time, Champion sales in the U.S. would have increased at a high-teens rate and global Champion constant currency sales would have increased 14% for the first quarter.
    • U.S. Innerwear sales increased 1.5% over prior year, exceeding the Company’s outlook, driven by retail space gains, higher prices and positive mix. The strong performance resulted in positive comps above last year’s rapid growth.
  • Gross Profit of $584 million declined 3% as compared to prior year. Gross margin was 37.1%, down from 40.0% in the prior year. Adjusted Gross Profit, which excludes certain costs related to the Company’s Full Potential plan, was $585 million compared to $605 million last year. Adjusted Gross Margin of 37.1% declined approximately 305 basis points compared to prior year. The margin decline was driven by the expected impact from higher inflation and the higher-than-planned strategic investment in expedited freight to service new retail space gains and new product innovation. These expected headwinds more than offset efficiency improvements in manufacturing, cost savings from initiatives such as its SKU reduction program and the partial-quarter benefit from the price increase in its Innerwear business.
  • Selling, General and Administrative (SG&A) expenses were $414 million, consistent with $413 million in the first quarter last year. Adjusted SG&A expenses, which exclude certain costs related to its Full Potential plan, were $409 million compared to $396 million last year. As a percent of net sales, adjusted SG&A expense of 26.0% declined 30 basis points compared to prior year. The year-over-year improvement was driven by improved expense efficiencies from Full Potential initiatives, which more than offset planned investments in brand marketing and technology.
  • Operating Profit and Operating Margin in the first quarter of 2022 were $171 million and 10.8%, respectively, which compared to $190 million and 12.6%, respectively, in the prior year. Adjusted Operating Profit of $175 million declined $34 million as compared to the first quarter 2021. Adjusted Operating Margin of 11.1% was ahead of the Company’s expectation. As compared to prior year, adjusted operating margin declined approximately 280 basis points as SG&A leverage was more than offset by the pressure from inflation and expedited freight costs on gross margin.
  • The GAAP and Adjusted Effective Tax Rates for the first quarter were both 17.0%. For the first-quarter of 2021, GAAP and adjusted effective tax rates were 10.3% and 16.0%, respectively.
  • Income from continuing operations totaled $114 million, or $0.32 per diluted share. This compares to income from continuing operations of $128 million, or $0.37 per diluted share, last year. Adjusted income from continuing operations totaled $118 million, or $0.34 per diluted share. This compares to adjusted income from continuing operations of $136 million, or $0.39 per diluted share, in first-quarter 2021.

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

First-Quarter 2022 Business Segment Summary

  • Innerwear sales increased 1.5% over last year, positively comping last year’s significant 35% growth. The growth in the first-quarter 2022 was driven by retail space gains, a positive mix benefit and the partial-quarter benefit of price increases. This more than overcame last year’s one-time sales benefits from retailer restocking and government stimulus. For the quarter, sales grew in its Women’s, Men’s, and Socks product categories.
     
    Segment operating margin of 17.6% decreased approximately 470 basis points compared to prior year. The partial-quarter impact from the price increase and the benefits from volume and mix were more than offset by the expected impact from higher inflation, the higher-than-planned strategic investment in expedited freight to service new retail space gains and new product innovation, as well as increased investments in brand marketing.
  • Activewear sales grew $23 million, or 6% over prior year. By brand, Champion sales were consistent with prior year. Champion was able to comp last year’s strong growth in the segment as the result of strong growth in the collegiate channel. However, product delays resulted in approximately $40 million of in-hand orders going unfulfilled in the quarter. Had the product arrived in time, Champion sales in the U.S. would have increased at a high-teens rate, and constant currency sales for global Champion would have grown 14% for the quarter. In the quarter, sales of other Activewear brands increased mid-teens over prior year.
     
    Operating margin for the segment of 12.7% decreased approximately 400 basis points compared to prior period as volume benefits were more than offset by the expected impact from higher inflation, merchandise mix and increased investments in brand marketing. Activewear price increases are expected to be in effect in the third quarter.
  • International sales, on a constant currency basis, increased 7% compared to prior year driven by growth in Europe, the Americas and China. Constant currency sales declined in Japan due to ongoing COVID-related pressures and in Australia due to product delays. Including the $30 million impact from unfavorable foreign exchange rates, International sales increased 1% on a reported basis.
     
    Operating margin for the segment of 17.5% increased approximately 30 basis points over prior year driven by fixed-cost leverage from higher sales, benefits from business mix and disciplined SG&A expense management.

Cash Flow, Balance Sheet and Shareholder Capital Returns

  • Total liquidity position at the end of first-quarter 2022 was more than $1.4 billion, consisting of $369 million of cash and equivalents and approximately $1.05 billion of available capacity under its credit facilities.
  • Leverage ratio at the end of first-quarter 2022 was 3.1 times on a net debt-to-adjusted EBITDA basis, consistent with 3.1 times at the end of first-quarter 2021.
  • Inventory at the end of first-quarter 2022 was $1.82 billion, an increase of 22% over the same period prior year. The increase was driven by the combination of higher in-transit levels, the impact of inflation on input and transportation costs, as well as investments, particularly in Innerwear, to rebuild safety stock as the Company takes action to continue improving service levels on its high-demand SKUs.
  • Cash flow from operations was a use of $231 million in the first-quarter 2022 driven primarily by working capital needs in inventory.
  • Consistent with its comments upon announcing its $600 million share repurchase program in February, the Company began repurchasing shares in the first quarter 2022. Share repurchases totaled $25 million, or approximately 1.6 million shares, in the quarter.

Second Quarter and Full-Year 2022 Financial Outlook

For second-quarter 2022, which ends on July 2, 2022, the Company currently expects:

  • Net sales from continuing operations of approximately $1.68 billion to $1.73 billion, which includes a projected headwind of approximately $40 million from changes in foreign currency exchange rates. At the midpoint, this represents net sales consistent with prior year on a constant currency basis, or down 3% on a reported basis.
  • GAAP operating profit from continuing operations to range from approximately $155 million to $175 million.
  • Adjusted operating profit from continuing operations to range from approximately $170 million to $190 million and includes a projected headwind of approximately $5 million from changes in foreign currency exchange rates. The midpoint of adjusted operating profit represents an operating margin of approximately 10.5%.
  • Charges for actions related to Full Potential of approximately $15 million.
  • Interest and other expenses of approximately $37 million.
  • An effective tax rate of approximately 17% on both a GAAP and adjusted basis.
  • GAAP earnings per share from continuing operations to range from approximately $0.28 to $0.32.
  • Adjusted earnings per share from continuing operations to range from approximately $0.32 to $0.36.
  • Fully diluted shares outstanding of approximately 351 million.
  • Earnings per share and fully diluted share count guidance exclude any potential impact from future share repurchases.

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

  • Net sales from continuing operations of approximately $7.0 billion to $7.15 billion, which includes a projected headwind of approximately $125 million from changes in foreign currency exchange rates. At the midpoint, this represents approximately 6% growth over prior year on a constant currency basis and 4% growth on a reported basis.
  • Over the past three months, increased challenges in the global operating environment have resulted in an additional $65 million of net cost headwinds relative to the Company's prior full-year outlook. As a result, the Company currently expects full-year results to be near the midpoint of its full-year guidance range for sales and near the low-end of its operating profit and earnings per share guidance ranges.
  • GAAP operating profit from continuing operations to range from approximately $780 million to $850 million.
  • Adjusted operating profit from continuing operations to range from approximately $840 million to $910 million, which includes a projected headwind of approximately $17 million from changes in foreign currency exchange rates.
  • Charges for actions related to Full Potential of approximately $60 million.
  • Interest and other expenses of approximately $148 million.
  • An effective tax rate of approximately 17% on both a GAAP and adjusted basis.
  • GAAP earnings per share from continuing operations to range from approximately $1.50 to $1.67.
  • Adjusted earnings per share from continuing operations to range from approximately $1.64 to $1.81.
  • Cash flow from operations of approximately $400 million.
  • Capital expenditures of approximately $150 million to $175 million.
  • Fully diluted shares outstanding of approximately 351 million.
  • Earnings per share and fully diluted share count guidance exclude any potential impact from future share repurchases.

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

Note on Adjusted Measures and Reconciliation to GAAP Measures

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

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 stock compensation expense. 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 and statements made in the Second Quarter and Full-year 2022 Financial Outlook section of this news release 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 effects of the COVID-19 pandemic, including global supply chain disruptions; inflation and its impact on the costs of materials, consumer spending and margins; the highly competitive and evolving nature of the industry in which we compete; the rapidly changing retail environment; 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; the impact of significant fluctuations and volatility in various input costs, such as cotton and oil-related materials, utilities, freight and wages; our ability to attract and retain a senior management team with the core competencies needed to support growth in global markets; 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

 

 

 

April 2,
2022

 

April 3,
2021

 

% Change

Net sales

$

1,576,156

 

 

$

1,508,029

 

 

4.5

%

Cost of sales

 

991,978

 

 

 

905,348

 

 

 

Gross profit

 

584,178

 

 

 

602,681

 

 

(3.1

)%

As a % of net sales

 

37.1

%

 

 

40.0

%

 

 

Selling, general and administrative expenses

 

413,666

 

 

 

412,559

 

 

 

As a % of net sales

 

26.2

%

 

 

27.4

%

 

 

Operating profit

 

170,512

 

 

 

190,122

 

 

(10.3

)%

As a % of net sales

 

10.8

%

 

 

12.6

%

 

 

Other expenses

 

987

 

 

 

2,561

 

 

 

Interest expense, net

 

31,963

 

 

 

44,460

 

 

 

Income from continuing operations before income tax expense

 

137,562

 

 

 

143,101

 

 

 

Income tax expense

 

23,385

 

 

 

14,697

 

 

 

Income from continuing operations

 

114,177

 

 

 

128,404

 

 

(11.1

)%

Income (loss) from discontinued operations, net of tax

 

4,525

 

 

 

(391,666

)

 

 

Net income (loss)

$

118,702

 

 

$

(263,262

)

 

 

 

 

 

 

 

 

Earnings (loss) per share - basic:

 

 

 

 

 

Continuing operations

$

0.33

 

 

$

0.37

 

 

 

Discontinued operations

 

0.01

 

 

 

(1.12

)

 

 

Net income (loss)

$

0.34

 

 

$

(0.75

)

 

 

 

 

 

 

 

 

Earnings (loss) per share - diluted:

 

 

 

 

 

Continuing operations

$

0.32

 

 

$

0.37

 

 

 

Discontinued operations

 

0.01

 

 

 

(1.11

)

 

 

Net income (loss)

$

0.34

 

 

$

(0.75

)

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

Basic

 

350,251

 

 

 

351,003

 

 

 

Diluted

 

351,453

 

 

 

351,686

 

 

 

TABLE 2

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

 

Quarter Ended April 2, 2022

 

 

 

 

 

 

 

As Reported

 

Impact from
Foreign
Currency1

 

Constant
Currency

 

Quarter
Ended April 3,
2021

 

% Change,
As Reported

 

% Change,
Constant
Currency

As reported under GAAP:

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

1,576,156

 

$

(30,460

)

 

$

1,606,616

 

$

1,508,029

 

4.5

%

 

6.5

%

Gross profit

 

584,178

 

 

(15,361

)

 

 

599,539

 

 

602,681

 

(3.1

)

 

(0.5

)

Operating profit

 

170,512

 

 

(4,551

)

 

 

175,063

 

 

190,122

 

(10.3

)

 

(7.9

)

Diluted earnings per share from continuing operations

$

0.32

 

$

(0.01

)

 

$

0.34

 

$

0.37

 

(13.5

)%

 

(8.1

)%

 

 

 

 

 

 

 

 

 

 

 

 

As adjusted:2

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

1,576,156

 

$

(30,460

)

 

$

1,606,616

 

$

1,508,029

 

4.5

%

 

6.5

%

Gross profit

 

584,677

 

 

(15,361

)

 

 

600,038

 

 

605,488

 

(3.4

)

 

(0.9

)

Operating profit

 

175,314

 

 

(4,551

)

 

 

179,865

 

 

209,515

 

(16.3

)

 

(14.2

)

Diluted earnings per share from continuing operations

$

0.34

 

$

(0.01

)

 

$

0.35

 

$

0.39

 

(12.8

)%

 

(10.3

)%

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 April 2, 2022 and April 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

 

 

 

April 2,
2022

 

April 3,
2021

 

% Change

Segment net sales:

 

 

 

 

 

Innerwear

$

578,947

 

 

$

570,435

 

 

1.5

%

Activewear

 

386,937

 

 

 

364,003

 

 

6.3

 

International

 

510,129

 

 

 

506,261

 

 

0.8

 

Other

 

100,143

 

 

 

67,330

 

 

48.7

 

Total net sales

$

1,576,156

 

 

$

1,508,029

 

 

4.5

%

 

 

 

 

 

 

Segment operating profit:

 

 

 

 

 

Innerwear

$

102,146

 

 

$

127,417

 

 

(19.8

)%

Activewear

 

48,984

 

 

 

60,594

 

 

(19.2

)

International

 

89,438

 

 

 

87,180

 

 

2.6

 

Other

 

(671

)

 

 

1,886

 

 

(135.6

)

General corporate expenses/other

 

(64,583

)

 

 

(67,562

)

 

(4.4

)

Total operating profit before restructuring and other action-related charges

 

175,314

 

 

 

209,515

 

 

(16.3

)

Restructuring and other action-related charges

 

(4,802

)

 

 

(19,393

)

 

(75.2

)

Total operating profit

$

170,512

 

 

$

190,122

 

 

(10.3

)%

 

 

Quarters Ended

 

 

 

April 2,
2022

 

April 3,
2021

 

Basis
Points Change

Segment operating margin:

 

 

 

 

 

Innerwear

 

17.6

%

 

 

22.3

%

 

(469

)

Activewear

 

12.7

 

 

 

16.6

 

 

(399

)

International

 

17.5

 

 

 

17.2

 

 

31

 

Other

 

(0.7

)

 

 

2.8

 

 

(347

)

General corporate expenses/other

 

(4.1

)

 

 

(4.5

)

 

38

 

Total operating margin before restructuring and other action-related charges

 

11.1

 

 

 

13.9

 

 

(277

)

Restructuring and other action-related charges

 

(0.3

)

 

 

(1.3

)

 

98

 

Total operating margin

 

10.8

%

 

 

12.6

%

 

(179

)

TABLE 4

HANESBRANDS INC.

Condensed Consolidated Balance Sheets

(in thousands)

(Unaudited)

 

 

April 2,
2022

 

January 1,
2022

Assets

 

 

 

Cash and cash equivalents

$

369,210

 

 

$

536,277

 

Trade accounts receivable, net

 

898,420

 

 

 

894,151

 

Inventories

 

1,819,974

 

 

 

1,584,015

 

Other current assets

 

202,015

 

 

 

186,503

 

Current assets held for sale

 

7,959

 

 

 

327,157

 

Total current assets

 

3,297,578

 

 

 

3,528,103

 

Property, net

 

443,817

 

 

 

441,401

 

Right-of-use assets

 

350,174

 

 

 

363,854

 

Trademarks and other identifiable intangibles, net

 

1,235,276

 

 

 

1,220,170

 

Goodwill

 

1,138,667

 

 

 

1,133,095

 

Deferred tax assets

 

326,677

 

 

 

327,804

 

Other noncurrent assets

 

67,520

 

 

 

57,009

 

Total assets

$

6,859,709

 

 

$

7,071,436

 

 

 

 

 

Liabilities

 

 

 

Accounts payable

$

1,204,196

 

 

$

1,214,847

 

Accrued liabilities

 

575,911

 

 

 

660,778

 

Lease liabilities

 

117,465

 

 

 

109,526

 

Accounts Receivable Securitization Facility

 

135,500

 

 

 

 

Current portion of long-term debt

 

25,000

 

 

 

25,000

 

Current liabilities held for sale

 

7,959

 

 

 

316,902

 

Total current liabilities

 

2,066,031

 

 

 

2,327,053

 

Long-term debt

 

3,325,042

 

 

 

3,326,091

 

Lease liabilities - noncurrent

 

258,663

 

 

 

281,852

 

Pension and postretirement benefits

 

242,690

 

 

 

248,518

 

Other noncurrent liabilities

 

187,867

 

 

 

185,429

 

Total liabilities

 

6,080,293

 

 

 

6,368,943

 

 

 

 

 

Stockholders’ equity

 

 

 

Preferred stock

 

 

 

 

 

Common stock

 

3,488

 

 

 

3,499

 

Additional paid-in capital

 

315,675

 

 

 

315,337

 

Retained earnings

 

976,944

 

 

 

935,260

 

Accumulated other comprehensive loss

 

(516,691

)

 

 

(551,603

)

Total stockholders’ equity

 

779,416

 

 

 

702,493

 

Total liabilities and stockholders’ equity

$

6,859,709

 

 

$

7,071,436

 

TABLE 5

HANESBRANDS INC.

Condensed Consolidated Statements of Cash Flows1

(in thousands)

(Unaudited)

 

 

Quarters Ended

 

April 2,
2022

 

April 3,
2021

Operating Activities:

 

 

 

Net income (loss)

$

118,702

 

 

$

(263,262

)

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

 

 

 

Depreciation

 

18,931

 

 

 

24,142

 

Amortization of acquisition intangibles

 

4,847

 

 

 

6,179

 

Other amortization

 

2,508

 

 

 

3,020

 

Impairment of intangible assets and goodwill

 

 

 

 

163,047

 

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

 

(6,715

)

 

 

226,352

 

Amortization of debt issuance costs

 

1,887

 

 

 

4,580

 

Other

 

6,940

 

 

 

(5,835

)

Changes in assets and liabilities:

 

 

 

Accounts receivable

 

(6,090

)

 

 

(63,955

)

Inventories

 

(247,567

)

 

 

(122,781

)

Other assets

 

(489

)

 

 

9,606

 

Accounts payable

 

(310

)

 

 

109,197

 

Accrued pension and postretirement benefits

 

24

 

 

 

(38,757

)

Accrued liabilities and other

 

(123,857

)

 

 

(34,587

)

Net cash from operating activities

 

(231,189

)

 

 

16,946

 

 

 

 

 

Investing Activities:

 

 

 

Capital expenditures

 

(19,337

)

 

 

(17,804

)

Proceeds from sales of assets

 

19

 

 

 

2,406

 

Other

 

(10,272

)

 

 

1,794

 

Net cash from investing activities

 

(29,590

)

 

 

(13,604

)

 

 

 

 

Financing Activities:

 

 

 

Repayments on Term Loan Facilities

 

(6,250

)

 

 

(300,000

)

Borrowings on Accounts Receivable Securitization Facility

 

290,000

 

 

 

 

Repayments on Accounts Receivable Securitization Facility

 

(154,500

)

 

 

 

Borrowings on Revolving Loan Facilities

 

129,000

 

 

 

 

Repayments on Revolving Loan Facilities

 

(109,000

)

 

 

 

Borrowings on notes payable

 

21,454

 

 

 

21,106

 

Repayments on notes payable

 

(21,713

)

 

 

(20,276

)

Share repurchases

 

(25,018

)

 

 

 

Cash dividends paid

 

(52,297

)

 

 

(52,351

)

Other

 

(4,109

)

 

 

(2,902

)

Net cash from financing activities

 

67,567

 

 

 

(354,423

)

Effect of changes in foreign exchange rates on cash

 

1,793

 

 

 

(17,662

)

Change in cash, cash equivalents and restricted cash

 

(191,419

)

 

 

(368,743

)

Cash, cash equivalents and restricted cash at beginning of year

 

560,629

 

 

 

910,603

 

Cash, cash equivalents and restricted cash at end of period

 

369,210

 

 

 

541,860

 

Less restricted cash at end of period

 

 

 

 

1,153

 

Cash and cash equivalents at end of period

$

369,210

 

 

$

540,707

 

 

 

 

 

Balances included in the Condensed Consolidated Balance Sheets:

 

 

 

Cash and cash equivalents

$

369,210

 

 

$

530,403

 

Cash and cash equivalents included in current assets held for sale

 

 

 

 

10,304

 

Cash and cash equivalents at end of period

$

369,210

 

 

$

540,707

 

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 April 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

$

584,178

 

 

$

(413,666

)

 

$

170,512

 

 

$

137,562

 

 

$

(23,385

)

 

$

114,177

 

 

$

0.32

 

As a percentage of net sales

 

37.1

%

 

 

26.2

%

 

 

10.8

%

 

 

 

 

 

 

 

 

Restructuring and other action-related charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

Full Potential Plan:

 

 

 

 

 

 

 

 

 

 

 

 

 

Professional services

 

 

 

 

7,908

 

 

 

7,908

 

 

 

7,908

 

 

 

 

 

 

7,908

 

 

 

0.02

 

Gain on classification of assets held for sale

 

 

 

 

(6,528

)

 

 

(6,528

)

 

 

(6,528

)

 

 

 

 

 

(6,528

)

 

 

(0.02

)

Operating model

 

(265

)

 

 

(1,654

)

 

 

(1,919

)

 

 

(1,919

)

 

 

 

 

 

(1,919

)

 

 

(0.01

)

Supply chain segmentation

 

1,020

 

 

 

 

 

 

1,020

 

 

 

1,020

 

 

 

 

 

 

1,020

 

 

 

0.00

 

Technology

 

 

 

 

4,459

 

 

 

4,459

 

 

 

4,459

 

 

 

 

 

 

4,459

 

 

 

0.01

 

Other

 

(256

)

 

 

118

 

 

 

(138

)

 

 

(138

)

 

 

 

 

 

(138

)

 

 

0.00

 

Tax effect on actions

 

 

 

 

 

 

 

 

 

 

 

 

 

(816

)

 

 

(816

)

 

 

0.00

 

Total restructuring and other action-related charges

 

499

 

 

 

4,303

 

 

 

4,802

 

 

 

4,802

 

 

 

(816

)

 

 

3,986

 

 

 

0.01

 

As adjusted

$

584,677

 

 

$

(409,363

)

 

$

175,314

 

 

$

142,364

 

 

$

(24,201

)

 

$

118,163

 

 

$

0.34

 

As a percentage of net sales

 

37.1

%

 

 

26.0

%

 

 

11.1

%

 

 

 

 

 

 

 

 

 

TABLE 6-B

 

Quarter Ended April 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

$

602,681

 

 

$

(412,559

)

 

$

190,122

 

 

$

143,101

 

 

$

(14,697

)

 

$

128,404

 

 

$

0.37

 

As a percentage of net sales

 

40.0

%

 

 

27.4

%

 

 

12.6

%

 

 

 

 

 

 

 

 

Restructuring and other action-related charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

Full Potential Plan:

 

 

 

 

 

 

 

 

 

 

 

 

 

Professional services

 

 

 

 

11,706

 

 

 

11,706

 

 

 

11,706

 

 

 

 

 

 

11,706

 

 

 

0.03

 

Impairment of intangible assets

 

 

 

 

7,302

 

 

 

7,302

 

 

 

7,302

 

 

 

 

 

 

7,302

 

 

 

0.02

 

Other

 

2,807

 

 

 

(2,422

)

 

 

385

 

 

 

385

 

 

 

 

 

 

385

 

 

 

0.00

 

Discrete tax benefits

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,295

)

 

 

(7,295

)

 

 

(0.02

)

Tax effect on actions

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,007

)

 

 

(4,007

)

 

 

(0.01

)

Total restructuring and other action-related charges

 

2,807

 

 

 

16,586

 

 

 

19,393

 

 

 

19,393

 

 

 

(11,302

)

 

 

8,091

 

 

 

0.02

 

As adjusted

$

605,488

 

 

$

(395,973

)

 

$

209,515

 

 

$

162,494

 

 

$

(25,999

)

 

$

136,495

 

 

$

0.39

 

As a percentage of net sales

 

40.2

%

 

 

26.3

%

 

 

13.9

%

 

 

 

 

 

 

 

 

1

Amounts may not be additive due to rounding.

Including the unfavorable foreign currency impact of $14.3 million, global Champion sales excluding C9 Champion increased approximately 3% in the first quarter of 2022 compared to the first quarter of 2021. On a constant currency basis, global Champion sales excluding C9 Champion increased approximately 6% in the first quarter of 2022 compared to the first quarter of 2021.

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

 

April 2,
2022

 

April 3,
2021

EBITDA1:

 

 

 

Income from continuing operations

$

506,741

 

 

$

90,999

 

Interest expense, net

 

150,570

 

 

 

172,671

 

Income tax expense (benefit)

 

68,795

 

 

 

(95,950

)

Depreciation and amortization

 

107,143

 

 

 

116,816

 

Total EBITDA

 

833,249

 

 

 

284,536

 

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

 

162,818

 

 

 

729,265

 

Stock compensation expense

 

23,454

 

 

 

12,504

 

Total EBITDA, as adjusted

$

1,019,521

 

 

$

1,026,305

 

 

 

 

 

Net debt:

 

 

 

Debt (current and long-term debt and Accounts Receivable Securitization Facility)

$

3,485,542

 

 

$

3,684,006

 

(Less) Cash and cash equivalents

 

(369,210

)

 

 

(530,403

)

Net debt

$

3,116,332

 

 

$

3,153,603

 

 

 

 

 

Net debt/EBITDA, as adjusted

 

3.1

 

 

 

3.1

 

1

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

 

Quarters Ended

 

April 2,
2022

 

April 3,
2021

Free cash flow1:

 

 

 

Net cash from operating activities

$

(231,189

)

 

$

16,946

 

Capital expenditures

 

(19,337

)

 

 

(17,804

)

Free cash flow

$

(250,526

)

 

$

(858

)

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

 

July 2,
2022

 

December 31,
2022

Operating profit outlook, as calculated under GAAP

$155,000 to $175,000

 

$780,000 to $850,000

Restructuring and other action-related charges

$15,000

 

$60,000

Operating profit outlook, as adjusted

$170,000 to $190,000

 

$840,000 to $910,000

 

 

 

 

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

$0.28 to $0.32

 

$1.50 to $1.67

Restructuring and other action-related charges

$0.04

 

$0.14

Diluted earnings per share from continuing operations, as adjusted

$0.32 to $0.36

 

$1.64 to $1.81

1

The company expects approximately 351 million diluted weighted average shares outstanding for the quarter ended July 2, 2022 and the year ended December 31, 2022.

 

Contacts

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

Contacts

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