Company Reports 2011 Net Sales of $4.64 Billion and Earnings per
Share of $2.69 For 2012, Hanes Expects EPS of $2.50 to $2.60 and Free
Cash Flow of More Than $400 Million
WINSTON-SALEM, N.C.--(BUSINESS WIRE)--Feb. 15, 2012--
HanesBrands (NYSE: HBI), a leading marketer of everyday branded basic
apparel, today reported financial results for its fourth quarter and
fiscal year ended Dec. 31, 2011.
For fiscal 2011, net sales increased 7 percent to $4.64 billion versus a
year ago. Net income was $266.7 million, or $2.69 per diluted share, an
increase of 25 percent over 2010 EPS of $2.16. For the fourth quarter,
earnings and sales growth were affected by an unexpected and substantial
slowing of orders in December because of retailer inventory management.
Net sales in the quarter decreased slightly to $1.15 billion, and
earnings per diluted share were $0.41. Hanes also prepaid $200 million
of floating-rate notes in the fourth quarter, reducing long-term debt to
$1.8 billion.
For 2012, Hanes expects its core categories to deliver solid results
despite inflation and expects to generate record free cash flow. The
company expects the wholesale category of its Outerwear segment to lose
money because of hypercompetitive pricing and reduce EPS by
approximately $0.30, resulting in expected 2012 EPS of $2.50 to $2.60.
Net sales in 2012 are expected to increase approximately 2 percent to 4
percent, and free cash flow is expected to total between $400 million
and $500 million. The challenges of inflation and the Outerwear
wholesale category will primarily be first-half issues, and the company
expects to return to normalized profitability no later than the second
half.
“We achieved record earnings and sales in 2011 with strong performance
in several of our categories, including underwear and socks, although we
were disappointed with late fourth-quarter softness that yielded results
below our expectations,” Hanes Chairman and Chief Executive Officer
Richard A. Noll said. “For 2012, we expect to get through the challenges
of the inflation overhang and Outerwear wholesale issues while we focus
on core growth and delivering strong free cash flow that will be used to
reduce long-term debt.”
2012 Guidance and Macro Trend Discussion
Hanes expects net sales for 2012 to increase 2 percent to 4 percent over
2011. The company anticipates sales and profit growth in its Innerwear,
International and Direct to Consumer segments, offset by declines in
Outerwear, which includes the wholesale category of casualwear and
activewear products sold to the screen-print industry that the company
sometimes refers to as imagewear. Hanes expects 2012 EPS of $2.50 to
$2.60, including the approximate $0.30 loss in imagewear. This compares
to EPS of $2.69 in 2011.
Hanes expects growth in the majority of its business categories in 2012.
Products are priced appropriately for inflation, the company has added
net shelf-space gains for the year, and elasticity of retail unit sales
has been consistent with company expectations. Guidance for 2012 is
based on the following expectations:
-
The Innerwear segment is expected to be driven by continued strong
performance of the socks and male underwear categories. Product
innovation and brand strength have supported successful price
increases and have driven increased sales and profitability. Unit
elasticity has been consistent with expectations.
For 2012,
net sales growth from shelf-space gains, tight control of selling,
general and administrative expenses, and product pricing are expected
to exceed the negative effects of inflation for the year and lead to
operating profit growth.
-
The Outerwear segment’s retail activewear categories are performing
well and are well positioned for continued growth in 2012, although
total segment results will be negatively affected by imagewear issues
and a reduction in a Just My Size plus-size retail casualwear
program.
The company’s Gear For Sports category of licensed
logo activewear continues to perform well and is on track to achieve
planned synergies in 2012. The Champion retail activewear
category remains healthy and has captured additional net shelf-space
gains.
Outerwear’s imagewear category is being adversely
affected by hypercompetitive pricing in the wholesale screen-print
market. The company believes pricing in the market’s basic-product
promotional sector may remain problematic, and in response Hanes will
de-emphasize the promotional basic sector while maintaining its
presence in the more profitable premium-product and core-product
sectors where the company has a stronger position. Pricing, coupled
with historically high cotton costs, will make imagewear unprofitable
for the year, especially in the first quarter. As the company reduces
its exposure to the promotional sector, imagewear is expected to
become smaller but more profitable and less volatile.
First-quarter net sales are expected to be approximately $1 billion. Due
to the impact of Outerwear issues and cotton inflation, the company’s
gross margin percentage is expected to be in the mid-20s in the first
quarter, resulting in a loss per share of up to $0.35. Beyond the first
quarter, gross margin as a percent of sales is expected to reach the
high 20s in the second quarter with an operating profit margin in the
mid- to high single digits. In the second half, gross margins are
expected to improve to the low 30s and operating profit margins to the
low double digits.
Hanes expects free cash flow in 2012 of $400 million to $500 million,
which includes expected pension contributions of $30 million to $35
million and approximately $45 million of net capital expenditures (with
a maintenance run rate of $40 million expected for the next three to
five years after 2012).
The company’s near-term priority for use of free cash flow is to reduce
long-term debt and deleverage its balance sheet. After paying off $200
million in notes in the fourth quarter, Hanes ended 2011 with $1.8
billion of long-term debt. It expects to pay off approximately $300
million in floating-rate notes in 2012. In 2013, the company’s goal is
to pay off its $500 million of 8 percent notes, reducing bond debt to
approximately $1 billion.
Interest expense in 2012 is expected to be $15 million lower as a result
of debt reduction. The full-year tax rate is expected to be in the low
double digits, consistent with the average of the past three years.
2011 Financial Highlights and Business Segment
Summary
Key business segment highlights include:
-
Innerwear results in 2011 were led by strong performance of socks and
male underwear. The two cotton-intensive categories had elasticity
within expectations despite significant price gaps to competitors in
the fourth quarter. A significant pull back in inventory by retailers
in December negatively affected shipments and results.
Innerwear
sales increased 2 percent with strong single-digit percentage
increases for socks and male underwear that were partially offset by
declines in intimate apparel. Operating profit increased 5 percent.
In
the fourth quarter, segment sales decreased 1 percent, although sock
sales increased nearly double-digits with strong growth in both Hanes
and Champion branded socks. Operating profit increased 20
percent in the quarter as a result of strong expense control.
-
The Outerwear segment had significant sales and profit growth in 2011
with record performance by the company’s Gear For Sports licensed logo
apparel operation, strong Champion activewear performance,
solid Hanes casualwear performance and three quarters of
profitability in the wholesale category.
Outerwear
operating profit increased 54 percent for the year on sales growth of
16 percent. In the fourth quarter, operating profit decreased 35
percent on flat sales as a result of lower profitability in the retail
casualwear category, which lost a key program, and the wholesale
category, which was impacted by competitive pricing.
-
International segment net sales for the fourth quarter increased 1
percent and operating profit decreased 45 percent, while for the full
year net sales increased 14 percent and operating profit increased 6
percent.
-
The Direct to Consumer segment net sales decreased 2 percent in the
fourth quarter and decreased 1 percent for the full year, while
operating profit decreased 6 percent in the fourth quarter and
increased 10 percent for the year. The Hosiery segment’s sales
increased 1 percent in the fourth quarter and decreased 2 percent in
2011; operating profit decreased 16 percent in the fourth quarter and
decreased 13 percent for the year.
-
Regarding working capital, cash from operations increased 26 percent
to $168 million, which included $28 million in pension contributions.
After net capital expenditures, free cash flow of $91 million also
increased 26 percent. Year-end inventories increased 22 percent to
$1.6 billion as a result of inflation and additional units to support
International segment growth.
The company deleveraged its
balance sheet by paying off $200 million of floating-rate notes in the
fourth quarter. In the year-ago fourth quarter, the company incurred
expenses to refinance debt that reduced EPS by $0.14.
Note on Proprietary Information
Hanes believes that it has a competitive advantage in managing its
business during changing economic environments as a result of both its
supply chain visibility and its extensive knowledge of consumer
purchasing behavior. Therefore, the company plans to continue treating
certain data, such as future cotton cost positions and product pricing
details, as proprietary information until actual results are reported.
Note on Non-GAAP Terms and Definitions
Free cash flow and EBITDA are not generally accepted accounting
principle measures.
Free cash flow is defined as cash from operations less net capital
expenditures. Free cash flow may not be representative of the amount of
residual cash flow that is available to the company for discretionary
expenditures since it may not include deductions for mandatory
debt-service requirements and other nondiscretionary expenditures. The
company believes, however, that free cash flow is a useful measure of
the cash-generating ability of the business relative to capital
expenditures and financial performance. See Table 4 attached to this
press release to reconcile free cash flow to net cash provided by
operating activities, which is a GAAP measure.
EBITDA is defined as earnings before interest, taxes, depreciation, and
amortization. Although the company does not use EBITDA to manage its
business, it believes that EBITDA is another way that investors measure
financial performance. See Table 2 attached to this press release to
reconcile EBITDA to the GAAP measure of net income.
Hanes has chosen to provide these measures to investors to enable
additional analyses of past, present and future operating performance
and as a supplemental means of evaluating company operations. Non-GAAP
information should not be considered a substitute for financial
information presented in accordance with GAAP and may be different from
non-GAAP or other pro forma measures used by other companies.
Webcast Conference Call
Hanes will host a live Internet webcast of its quarterly investor
conference call at 4:30 p.m. EST today. The broadcast may be accessed on
the home page of the HanesBrands corporate website, www.hanesbrands.com.
The call is expected to conclude by 5:30 p.m.
An archived replay of the conference call webcast will be available in
the investors section of the HanesBrands website. A telephone playback
will be available from approximately midnight EST today through midnight
EST Feb. 22, 2012. The replay will be available by calling toll-free
(855) 859-2056, or by toll call at (404) 537-3406. The replay pass code
is 50778351.
Cautionary Statement Concerning Forward-Looking Statements
Statements in this press release that are not statements of historical
fact are forward-looking statements within the meaning of Section 27A of
the Securities Act of 1933 and Section 21E of the Securities Exchange
Act of 1934, including those regarding our long-term goals and trends
associated with our business, as well as guidance as to future
performance. Examples of such statements include the statements that
follow the heading “2012 Guidance and Macro Trend Discussion” above.
These and other forward-looking statements are made only as of the date
of this press release and are based on our current intent, beliefs,
plans and expectations. They involve risks and uncertainties that could
cause actual future results, performance or developments to differ
materially from those described in or implied by such forward-looking
statements. These risks and uncertainties include the following: current
economic conditions, including consumer spending levels and the price
elasticity of our products; the impact of significant fluctuations and
volatility in various input costs, such as cotton and oil-related
materials, utilities, freight and wages; the highly competitive and
evolving nature of the industry in which we compete; our ability to
successfully manage social, political, economic, legal and other
conditions affecting our domestic and foreign operations and
supply-chain sources, such as political instability and acts of war or
terrorism, natural disasters, disruption of markets, operational
disruptions, changes in import and export laws, currency restrictions
and currency exchange rate fluctuations; the impact of the loss of one
or more of our suppliers of finished goods or raw materials; our ability
to effectively manage our inventory and reduce inventory reserves; our
ability to optimize our global supply chain; our ability to continue to
effectively distribute our products through our distribution network;
financial difficulties experienced by, or loss of or reduction in sales
to, any of our top customers or groups of customers; gains and losses in
the shelf space that our customers devote to our products; our ability
to accurately forecast demand for our products; increasing pressure on
margins; our ability to keep pace with changing consumer preferences;
the impact of any inadequacy, interruption or failure with respect to
our information technology or any data security breach; our ability to
protect our reputation and brand images; our ability to protect our
trademarks, copyrights and patents; our debt and debt service
requirements that restrict our operating and financial flexibility and
impose interest and financing costs; the financial ratios that our debt
instruments require us to maintain; future financial performance,
including availability, terms and deployment of capital; our ability to
comply with environmental and occupational health and safety laws and
regulations; costs and adverse publicity from violations of labor or
environmental laws by us or our suppliers; 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, quarterly reports on
Form 10-Q and current reports on Form 8-K, registration statements,
press releases and other communications. Except as required by law, the
company undertakes no obligation to update or revise forward-looking
statements to reflect changed assumptions, the occurrence of
unanticipated events or changes to future operating results over time.
HanesBrands
HanesBrands is a socially responsible leading marketer of everyday basic
apparel under some of the world’s strongest apparel brands, including Hanes,
Champion, Playtex, Bali, JMS/Just My Size, barely
there, Wonderbra and Gear For Sports. The company
sells T-shirts, bras, panties, men’s underwear, children’s underwear,
socks, hosiery, casualwear and activewear produced in the company’s
low-cost global supply chain. Hanes has approximately 53,000 employees
in more than 25 countries and takes pride in its strong reputation for
ethical business practices. More information about the company and its
corporate social responsibility initiatives, including environmental,
social compliance and community improvement achievements, may be found
on the Hanes corporate website at www.hanesbrands.com.
Hanes is a U.S. Environmental Protection Agency Energy Star Partner of
the Year for 2010 and 2011 and ranks No. 150 on Newsweek magazine’s Top
500 greenest U.S. company rankings.
|
TABLE 1
|
|
HANESBRANDS INC.
|
|
Condensed Consolidated Statements of Income
|
|
(Amounts in thousands, except per-share amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
|
|
Year Ended
|
|
|
|
|
December 31, 2011
|
|
January 1, 2011
|
|
% Change
|
|
December 31, 2011
|
|
January 1, 2011
|
|
% Change
|
|
|
Net sales
|
$
|
1,145,315
|
|
|
|
$
|
1,149,659
|
|
|
|
-0.4
|
%
|
|
$
|
4,637,143
|
|
|
$
|
4,326,713
|
|
|
7.2
|
%
|
|
Cost of sales
|
|
812,152
|
|
|
|
|
801,001
|
|
|
|
|
|
|
3,096,772
|
|
|
|
2,911,944
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
333,163
|
|
|
|
|
348,658
|
|
|
|
-4.4
|
%
|
|
|
1,540,371
|
|
|
|
1,414,769
|
|
|
8.9
|
%
|
|
As a % of net sales
|
|
29.1
|
%
|
|
|
|
30.3
|
%
|
|
|
|
|
|
33.2
|
%
|
|
|
32.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
administrative expenses
|
|
257,875
|
|
|
|
|
267,047
|
|
|
|
|
|
|
1,062,090
|
|
|
|
1,010,581
|
|
|
|
|
As a % of net sales
|
|
22.5
|
%
|
|
|
|
23.2
|
%
|
|
|
|
|
|
22.9
|
%
|
|
|
23.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit
|
|
75,288
|
|
|
|
|
81,611
|
|
|
|
-7.7
|
%
|
|
|
478,281
|
|
|
|
404,188
|
|
|
18.3
|
%
|
|
As a % of net sales
|
|
6.6
|
%
|
|
|
|
7.1
|
%
|
|
|
|
|
|
10.3
|
%
|
|
|
9.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expenses
|
|
4,082
|
|
|
|
|
15,093
|
|
|
|
|
|
|
6,377
|
|
|
|
20,221
|
|
|
|
|
Interest expense, net
|
|
37,752
|
|
|
|
|
39,842
|
|
|
|
|
|
|
156,297
|
|
|
|
150,236
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
expense (benefit)
|
|
33,454
|
|
|
|
|
26,676
|
|
|
|
|
|
|
315,607
|
|
|
|
233,731
|
|
|
|
|
Income tax expense (benefit)
|
|
(7,511
|
)
|
|
|
|
(1,380
|
)
|
|
|
|
|
|
48,919
|
|
|
|
22,438
|
|
|
|
|
Net income
|
$
|
40,965
|
|
|
|
$
|
28,056
|
|
|
|
46.0
|
%
|
|
$
|
266,688
|
|
|
$
|
211,293
|
|
|
26.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.42
|
|
|
|
$
|
0.29
|
|
|
|
|
|
$
|
2.73
|
|
|
$
|
2.19
|
|
|
|
|
Diluted
|
$
|
0.41
|
|
|
|
$
|
0.29
|
|
|
|
41.4
|
%
|
|
$
|
2.69
|
|
|
$
|
2.16
|
|
|
24.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
98,157
|
|
|
|
|
96,722
|
|
|
|
|
|
|
97,710
|
|
|
|
96,500
|
|
|
|
|
Diluted
|
|
99,375
|
|
|
|
|
98,061
|
|
|
|
|
|
|
99,251
|
|
|
|
97,774
|
|
|
|
|
TABLE 2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HANESBRANDS INC.
|
|
Supplemental Financial Information
|
|
(Dollars in thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
|
Year Ended
|
|
|
|
|
December 31, 2011
|
|
January 1, 2011
|
|
% Change
|
|
|
December 31, 2011
|
|
January 1, 2011
|
|
% Change
|
|
|
Segment net sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Innerwear
|
|
$
|
486,740
|
|
|
$
|
490,369
|
|
|
|
-0.7
|
%
|
|
$
|
2,058,017
|
|
|
$
|
2,012,922
|
|
|
2.2
|
%
|
|
Outerwear
|
|
|
364,902
|
|
|
|
365,282
|
|
|
|
-0.1
|
%
|
|
|
1,459,790
|
|
|
|
1,259,935
|
|
|
15.9
|
%
|
|
Hosiery
|
|
|
49,909
|
|
|
|
49,507
|
|
|
|
0.8
|
%
|
|
|
162,960
|
|
|
|
166,780
|
|
|
-2.3
|
%
|
|
Direct to Consumer
|
|
|
97,621
|
|
|
|
99,167
|
|
|
|
-1.6
|
%
|
|
|
375,440
|
|
|
|
377,847
|
|
|
-0.6
|
%
|
|
International
|
|
|
146,143
|
|
|
|
145,334
|
|
|
|
0.6
|
%
|
|
|
580,936
|
|
|
|
509,229
|
|
|
14.1
|
%
|
|
Total net sales
|
|
$
|
1,145,315
|
|
|
$
|
1,149,659
|
|
|
|
-0.4
|
%
|
|
$
|
4,637,143
|
|
|
$
|
4,326,713
|
|
|
7.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment operating profit¹:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Innerwear
|
|
|
54,733
|
|
|
|
45,452
|
|
|
|
20.4
|
%
|
|
|
286,054
|
|
|
|
271,348
|
|
|
5.4
|
%
|
|
Outerwear
|
|
|
16,638
|
|
|
|
25,530
|
|
|
|
-34.8
|
%
|
|
|
133,663
|
|
|
|
86,564
|
|
|
54.4
|
%
|
|
Hosiery
|
|
|
13,237
|
|
|
|
15,766
|
|
|
|
-16.0
|
%
|
|
|
47,702
|
|
|
|
54,990
|
|
|
-13.3
|
%
|
|
Direct to Consumer
|
|
|
7,295
|
|
|
|
7,724
|
|
|
|
-5.6
|
%
|
|
|
29,365
|
|
|
|
26,622
|
|
|
10.3
|
%
|
|
International
|
|
|
9,496
|
|
|
|
17,213
|
|
|
|
-44.8
|
%
|
|
|
63,110
|
|
|
|
59,675
|
|
|
5.8
|
%
|
|
General corporate expenses/other
|
|
|
(26,111
|
)
|
|
|
(30,074
|
)
|
|
|
-13.2
|
%
|
|
|
(81,613
|
)
|
|
|
(95,011
|
)
|
|
-14.1
|
%
|
|
Total operating profit
|
|
$
|
75,288
|
|
|
$
|
81,611
|
|
|
|
-7.7
|
%
|
|
$
|
478,281
|
|
|
$
|
404,188
|
|
|
18.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA²:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
40,965
|
|
|
$
|
28,056
|
|
|
|
|
|
$
|
266,688
|
|
|
$
|
211,293
|
|
|
|
|
Interest expense, net
|
|
|
37,752
|
|
|
|
39,842
|
|
|
|
|
|
|
156,297
|
|
|
|
150,236
|
|
|
|
|
Income tax expense (benefit)
|
|
|
(7,511
|
)
|
|
|
(1,380
|
)
|
|
|
|
|
|
48,919
|
|
|
|
22,438
|
|
|
|
|
Depreciation and amortization
|
|
|
24,157
|
|
|
|
23,334
|
|
|
|
|
|
|
90,725
|
|
|
|
86,612
|
|
|
|
|
Total EBITDA
|
|
$
|
95,363
|
|
|
$
|
89,852
|
|
|
|
6.1
|
%
|
|
$
|
562,629
|
|
|
$
|
470,579
|
|
|
19.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
¹ During the first quarter of 2011, HanesBrands revised the manner
in which certain expenses, primarily compensation-related expenses,
are allocated to segments. As a result of this change, certain
prior-year segment operating profit results are revised to conform
to the current-year presentation.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
² Earnings before interest, taxes, depreciation and amortization is
a non-GAAP financial measure.
|
|
TABLE 3
|
|
|
|
|
|
|
|
|
HANESBRANDS INC.
|
|
Condensed Consolidated Balance Sheets
|
|
(Dollars in thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011
|
|
January 1, 2011
|
|
Assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
35,345
|
|
|
$
|
43,671
|
|
Trade accounts receivable, net
|
|
|
470,713
|
|
|
|
503,243
|
|
Inventories
|
|
|
1,607,555
|
|
|
|
1,322,719
|
|
Other current assets
|
|
|
217,178
|
|
|
|
278,038
|
|
Total current assets
|
|
|
2,330,791
|
|
|
|
2,147,671
|
|
|
|
|
|
|
|
|
|
|
Property, net
|
|
|
635,406
|
|
|
|
631,254
|
|
Intangible assets and goodwill
|
|
|
603,071
|
|
|
|
608,766
|
|
Other noncurrent assets
|
|
|
465,401
|
|
|
|
402,311
|
|
Total assets
|
|
$
|
4,034,669
|
|
|
$
|
3,790,002
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
703,711
|
|
|
$
|
688,672
|
|
Notes payable
|
|
|
63,075
|
|
|
|
50,678
|
|
Accounts Receivable Securitization Facility
|
|
|
166,933
|
|
|
|
90,000
|
|
Total current liabilities
|
|
|
933,719
|
|
|
|
829,350
|
|
Long-term debt
|
|
|
1,807,777
|
|
|
|
1,990,735
|
|
Other noncurrent liabilities
|
|
|
612,112
|
|
|
|
407,243
|
|
Total liabilities
|
|
|
3,353,608
|
|
|
|
3,227,328
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
681,061
|
|
|
|
562,674
|
|
Total liabilities and equity
|
|
$
|
4,034,669
|
|
|
$
|
3,790,002
|
|
TABLE 4
|
|
HANESBRANDS INC.
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(Dollars in thousands)
|
|
(Unaudited)
|
|
|
|
|
Year Ended
|
|
|
December 31, 2011
|
|
January 1, 2011
|
|
|
|
|
|
|
|
|
|
|
Operating Activities:
|
|
Net income
|
|
$
|
266,688
|
|
|
|
$
|
211,293
|
|
|
Depreciation and amortization
|
|
|
90,725
|
|
|
|
|
86,612
|
|
|
Other noncash items
|
|
|
44,738
|
|
|
|
|
78,935
|
|
|
Changes in assets and liabilities, net
|
|
|
(234,194
|
)
|
|
|
|
(243,786
|
)
|
|
Net cash provided by operating activities
|
|
|
167,957
|
|
|
|
|
133,054
|
|
|
|
|
|
|
|
|
|
|
|
Investing Activities:
|
|
|
|
|
|
|
|
|
Purchases/sales of property and equipment, net, and other
|
|
|
(85,633
|
)
|
|
|
|
(283,995
|
)
|
|
|
|
|
|
|
|
|
|
|
Financing Activities:
|
|
|
|
|
|
|
|
|
Net borrowings (repayments) on notes payable, debt and other
|
|
|
(89,519
|
)
|
|
|
|
155,685
|
|
|
|
|
|
|
|
|
|
|
|
Effect of changes in foreign currency exchange rates on cash
|
|
|
(1,131
|
)
|
|
|
|
(16
|
)
|
|
Increase (decrease) in cash and cash equivalents
|
|
|
(8,326
|
)
|
|
|
|
4,728
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of year
|
|
|
43,671
|
|
|
|
|
38,943
|
|
|
Cash and cash equivalents at end of year
|
|
$
|
35,345
|
|
|
|
$
|
43,671
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow information1:
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
167,957
|
|
|
|
$
|
133,054
|
|
|
Purchases of property, plant and equipment
|
|
|
(90,099
|
)
|
|
|
|
(106,240
|
)
|
|
Proceeds from sales of assets
|
|
|
13,620
|
|
|
|
|
45,642
|
|
|
Free cash flow
|
|
$
|
91,478
|
|
|
|
$
|
72,456
|
|
|
|
¹ For 2012 guidance, net cash provided by operating activities (GAAP) is
expected to be between $445 million and $545 million and net capital
expenditures are expected to be approximately $45 million, resulting in
expectations for free cash flow of $400 million to $500 million, which
is a non-GAAP measure.

Source: HanesBrands
HanesBrands News Media: Matt Hall, 336-519-3386 or Analysts
and Investors: Charlie Stack, 336-519-4710
|