Business Wire | Nov 5, 2020 06:30AM EST

HanesBrands Reports Third-Quarter 2020 Financial Results

Nov. 05, 2020

WINSTON-SALEM, N.C.--(BUSINESS WIRE)--Nov. 05, 2020--Hanesbrands Inc. (NYSE: HBI), a leading global marketer of branded everyday basic apparel, today announced third-quarter results, delivering strong sales, operating profit and cash flow on improving business trends, despite continued market disruption from the COVID-19 pandemic.

Net sales for the third quarter ended September 26, 2020, were $1.81 billion compared with $1.87 billion a year ago. The company sold $179 million in personal protective garments globally. The year-ago quarter included net sales of $119 million from the now exited C9 Champion mass program and the DKNY intimate apparel license. Excluding the exited programs and the effect of changes in foreign exchange rates, total constant-currency net sales for third-quarter 2020 increased 2.6%.

Third-quarter GAAP operating profit decreased 35% to $175 million, and the quarter's adjusted operating profit excluding actions decreased 9% to $227 million.

Third-quarter GAAP EPS decreased 43% to $0.29, and adjusted EPS excluding actions decreased 11% to $0.42. (See the Note on Reconciliation of Select GAAP Measures to Non-GAAP Measures later in this news release for additional discussion and details of actions, which include pandemic-related charges.)

"I want to thank our incredible team of more than 63,000 around the globe for their commitment and dedication during these challenging times," said Hanes Chief Executive Officer Steve Bratspies. "I'm pleased with our third-quarter results as we saw significant improvements across our business and exceeded our expectations for sales, profits and cash flow from operations. We saw particularly strong performance in our U.S. Innerwear and global Champion businesses, and I'm encouraged by our momentum even as we continue to operate in a challenging environment.

"Hanesbrands has iconic brands, a strong balance sheet, global reach, a deep commitment to sustainability and a passionate team. We have tremendous opportunities ahead of us, and we are committed to delivering long-term growth. We are conducting an in-depth review of our business as we build our growth strategy. Parts of our strategy will begin to unfold in the fourth quarter, and I look forward to reporting on our progress in the months ahead."

Callouts for Third-Quarter Results and Ongoing Operations

Momentum across the business: Apparel revenue trends improved sequentially in each business segment. Global sales of Champion grew nearly 130% over the previous quarter, and consumer demand remains strong.

Strong cash flow: The company delivered another strong cash flow quarter, generating $249 million of operating cash flow. The company expects to end the year with higher-than-anticipated inventory of personal protective garments, but continues to expect to generate positive operating cash flow in the second half and for the full year.

Digital progress: For the third quarter, online sales increased nearly 70% on a rebased basis through company e-commerce websites, retailer websites, large internet pure-plays, and business-to-business customers.

Improved liquidity: The company ended the third quarter with $2 billion of liquidity, up from $1.8 billion last quarter, while paying its regular dividend and reducing debt by approximately $130 million.

Sustainability goals: In the quarter, Hanesbrands announced 2030 global sustainability goals, including addressing the use of plastics and sustainable raw materials in products and packaging and improving the lives of 10 million people through initiatives that focus on health, education and wellness. In addition, the company launched a new sustainability website, www.hbisustains.com, designed to increase transparency on key metrics, including diversity, human rights benchmarks and risk assessments for investors.

COVID-related uncertainty: The company continues to operate in a highly uncertain environment due to increasing concerns of COVID-19 and increased restrictions by governments around the world.

Third-Quarter 2020 Business Segment Summaries

Innerwear Segment. U.S. Innerwear sales increased 8.4%, excluding protective garments, with growth in the basics and intimate apparel businesses. Overall, U.S. Innerwear sales increased 37% over prior year driven by sales of protective garments, continued positive point-of-sale trends and inventory restocking. When the year-ago quarter is rebased to reflect the exit of the C9 Champion mass program and the DKNY intimate apparel license, sales increased 11.5%, excluding protective garments, and 41% overall.

Activewear Segment. U.S. Activewear sales declined 41%, a significant improvement from the second quarter. When the year-ago quarter is rebased for the C9 Champion program exit, U.S Activewear sales declined 27%.

Excluding $103 million of C9 Champion sales in mass retail in the year-ago quarter, sales of the Champion brand, while down 27% over the prior year, showed an 85% increase over the second quarter, driven by strong point-of-sale trends and continued online growth.

The vast majority of these declines occurred in the segment's sports apparel business, which was significantly impacted by COVID-related issues, such as cancelled sporting events and the closure of college bookstores.

International Segment. As reported, third quarter International segment net sales declined 5% and operating profit declined 10%. On a constant currency basis, net sales decreased 7% and operating profit declined 12%.

Excluding sales of protective garments, core International sales declined 7% as compared to prior year, marking a significant improvement from the 44% decline in the second quarter.

Year over year constant currency sales growth in the company's Americas and Champion Europe businesses was more than offset by declines in the company's European innerwear, Asia and Australia businesses, where COVID-related challenges continued to slow the retail recovery.

Fourth-Quarter 2020 Financial Guidance

The company's outlook for the fourth quarter reflects continued uncertainty due to the COVID-19 pandemic and is based on the current business environment, including the recently implemented COVID-related restrictions in Europe, but does not reflect any potential impact to the consumer or operating environments should governments or businesses institute additional lockdowns and store closings.

For the fourth-quarter 2020, net sales are expected to be approximately $1.60 billion to $1.66 billion. Included in our sales outlook is approximately $50 million of protective garment sales and approximately $10 million of foreign exchange benefit.

As reported last quarter, the company continues to face second-half 2020 profitability headwinds. Negative manufacturing variances and higher SG&A expense are expected to pressure both gross and operating margins in the fourth quarter. GAAP operating profit is expected to range from $154 million to $174 million. Adjusted operating profit is expected to range from $160 million to $180 million. GAAP earnings per share is expected to range from $0.24 to $0.29 and adjusted EPS is expected to range from $0.25 to $0.30.

For the fourth-quarter 2020, the midpoint of guidance represents a net sales decline of 7% compared with 2019. When comparing the midpoint of fourth-quarter 2020 guidance to 2019 results rebased to account for the exits of the C9 Champion and DKNY programs, net sales are expected to decline approximately 2%, GAAP operating profit and adjusted operating profits are expected to decline approximately 33% and 30%, respectively, and GAAP and adjusted EPS are expected to decline approximately 47% and 39% respectively.

Full-year 2020 net cash from operations is expected to be $300 million to $400 million, which includes the impact from the higher-than-anticipated protective garment inventory. Based on year-to-date cash flow, this implies fourth quarter net cash from operations of approximately $70 million to $170 million.

The fiscal year ending January 2, 2021, includes a 53rd week in the fourth quarter, and the company's net sales outlook includes approximately $40 million from this week.

The tax rate for the quarter was 17.6%. The company expects its fourth-quarter tax rate to be approximately 17.5%.

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

Note on Adjusted Measures, Rebased 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, adjusted net income, adjusted operating profit (and margin), adjusted SG&A, adjusted gross profit (and margin), adjusted net sales, EBITDA and adjusted EBITDA.

Adjusted EPS is defined as diluted EPS excluding actions and the tax effect on actions. Adjusted net income is defined as net income excluding actions and the tax effect on 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 net sales are defined as net sales excluding actions.

Charges for actions taken in 2019 primarily represented supply chain network changes, program exit costs, and overhead reduction as well as completion of outstanding acquisition integration. Charges taken in 2020 include supply chain restructuring actions, program exit costs and COVID-19 related non-cash charges and supply chain re-startup charges. Acquisition and integration costs include legal fees, consulting fees, bank fees, severance costs, certain purchase accounting items, facility closures, inventory write-offs, information technology integration costs and similar charges. While these costs are not operational in nature and 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 acquisition activity.

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 acquisitions and other actions, as well as the COVID-19 pandemic. 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 and integration 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 earnings 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.

In addition, with respect to 2020 financial performance, Hanesbrands has chosen to present certain year-over-year comparisons with respect to the company's rebased 2019 business, which excludes the exited C9 Champion program at mass retail and DKNY intimate apparel license. Hanes believes this information is useful to management and investors to facilitate a more meaningful comparison of the results of the company's ongoing business between 2019 and 2020. The company has provided rebased 2019 quarterly income statements in Supplemental Table B dated February 7, 2020, which is available online at www.hanes.com/investors.

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, Hanes 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).

Hanes 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.

Webcast Conference Call

Hanes will host an internet webcast of its third-quarter investor conference call at 8:30 a.m. EST today, November 5, 2020. The webcast of the call, which will consist of prepared remarks followed by a question-and-answer session, may be accessed at www.Hanes.com/investors. The call is expected to conclude by 9:30 a.m.

An archived replay of the conference call webcast will be available in the investors section of the Hanes corporate website. A telephone playback will be available from noon EST today through midnight EST November 12, 2020. The replay will be available by calling toll-free (855) 859-2056 or by toll call at (404) 537-3406. The replay ID is 8793586.

Cautionary Statement Concerning Forward-Looking Statements

This press 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, statements regarding the potential impact of the COVID-19 outbreak on our business and financial performance; guidance and predictions regarding expected operating results, including related to our new business line for cotton face masks and other personal protection garments; our belief that we have sufficient liquidity to fund our ongoing business operations; and statements made in the Fourth-Quarter 2020 Financial Guidance 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: the potential effects of the COVID-19 outbreak, including on consumer spending, global supply chains and the financial markets; the highly competitive and evolving nature of the industry in which we compete; the rapidly changing retail environment; 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; our ability to properly manage strategic projects in order to achieve the desired results; significant fluctuations in foreign exchange rates; our reliance on a relatively small number of customers for a significant portion of our sales; legal, regulatory, political and economic risks related to our international operations; our ability to effectively manage our complex multinational tax structure; the existence of a material weakness in our internal control over financial reporting; 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, based in Winston-Salem, N.C., is a socially responsible leading marketer of everyday basic innerwear and activewear apparel in the Americas, Europe, Australia and Asia-Pacific. The company sells its products under some of the world's strongest apparel brands, including Hanes, Champion, Bonds, DIM,Maidenform, Bali, Playtex, Lovable, Bras NThings, Nur Die/Nur Der, Alternative, L'eggs, JMS/Just My Size, Wonderbra, Berlei, and Gear for Sports. The company sells T-shirts, bras, panties, shapewear, underwear, socks, hosiery, and activewear produced in the company's low-cost global supply chain. A Fortune 500 company and member of the S&P 500 stock index (NYSE: HBI), Hanes has approximately 63,000 employees in more than 40 countries. For more information, visit the company's corporate website at www.Hanes.com/corporate and newsroom at https://newsroom.hanesbrands.com/. Connect with the company via social media: Twitter (@hanesbrands), Facebook (www.facebook.com/hanesbrandsinc), Instagram (@hanesbrands_careers), and LinkedIn (@Hanesbrandsinc).

TABLE 1

HANESBRANDS INC.

Condensed Consolidated Statements of Income and Supplemental FinancialInformation

(in thousands, except per-share amounts)

(Unaudited)

Quarters Ended Nine Months Ended

September 26, September 28, % Change September 26, September 28, % Change 2020 2019 2020 2019

Net sales $ 1,808,266 $ 1,866,967 (3.1) % $ 4,863,507 $ 5,215,918 (6.8) %

Cost of sales 1,191,553 1,149,934 3,140,050 3,203,331

Gross profit 616,713 717,033 (14.0) % 1,723,457 2,012,587 (14.4) %

As a % of net 34.1 % 38.4 % 35.4 % 38.6 % sales

Selling,general and 442,142 449,962 1,273,220 1,366,272 administrativeexpenses

As a % of net 24.5 % 24.1 % 26.2 % 26.2 % sales

Operating 174,571 267,071 (34.6) % 450,237 646,315 (30.3) %profit

As a % of net 9.7 % 14.3 % 9.3 % 12.4 % sales

Other expenses 5,309 8,066 16,849 23,766

Interest 43,868 43,091 122,376 137,672 expense, net

Income beforeincome tax 125,394 215,914 311,012 484,877 expense

Income tax 22,116 30,823 54,427 69,143 expense

Net income $ 103,278 $ 185,091 (44.2) % $ 256,585 $ 415,734 (38.3) %



Earnings per share:

Basic $ 0.29 $ 0.51 $ 0.73 $ 1.14

Diluted $ 0.29 $ 0.51 $ 0.72 $ 1.14



Weightedaverage shares outstanding:

Basic 350,703 364,743 353,419 364,650

Diluted 351,604 365,597 353,956 365,478

The following tables present a reconciliation of reported results on a constant currency basis for the quarter and nine months ended September 26, 2020 and a comparison to prior year:

The following tables present a reconciliation of reported results on a constantcurrency basis for the quarter and nine months ended September 26, 2020 and acomparison to prior year:

Quarter Ended September 26, 2020

As Reported

Impact from Foreign Currency1

Constant Currency

Quarter EndedSeptember 28, 2019

% Change,As Reported

% Change,Constant Currency

As reported under GAAP:

Net sales

$

1,808,266

$

14,064

$

1,794,202

$

1,866,967

(3.1)

%

(3.9)

%

Gross profit

616,713

7,394

609,319

717,033

(14.0)

(15.0)

Operating profit

174,571

1,922

172,649

267,071

(34.6)

(35.4)

Diluted earnings per share

$

0.29

$

0.00

$

0.29

$

0.51

(43.1)

%

(43.1)

%

As adjusted:2

Net sales

$

1,808,266

$

14,064

$

1,794,202

$

1,748,269

3.4

%

2.6

%

Gross profit

664,349

7,394

656,955

690,167

(3.7)

(4.8)

Operating profit

227,140

1,922

225,218

249,736

(9.0)

(9.8)

Diluted earnings per share

$

0.42

$

0.00

$

0.41

$

0.47

(10.6)

%

(12.8)

%

Quarter Ended September 26, 2020

Impact Quarter Ended % % As Reported from Constant September 28, Change, Change, Foreign Currency 2019 As Constant Currency^1 Reported Currency

Asreported underGAAP:

Net sales $ 1,808,266 $ 14,064 $ 1,794,202 $ 1,866,967 (3.1) % (3.9) %

Gross 616,713 7,394 609,319 717,033 (14.0) (15.0) profit

Operating 174,571 1,922 172,649 267,071 (34.6) (35.4) profit

Dilutedearnings $ 0.29 $ 0.00 $ 0.29 $ 0.51 (43.1) % (43.1) %per share



Asadjusted:^ 2

Net sales $ 1,808,266 $ 14,064 $ 1,794,202 $ 1,748,269 3.4 % 2.6 %

Gross 664,349 7,394 656,955 690,167 (3.7) (4.8) profit

Operating 227,140 1,922 225,218 249,736 (9.0) (9.8) profit

Dilutedearnings $ 0.42 $ 0.00 $ 0.41 $ 0.47 (10.6) % (12.8) %per share

Nine Months Ended September 26, 2020

As Reported

Impact from Foreign Currency1

Constant Currency

Nine Months EndedSeptember 28, 2019

% Change,As Reported

% Change,Constant Currency

As reported under GAAP:

Net sales

$

4,863,507

$

(19,790)

$

4,883,297

$

5,215,918

(6.8)

%

(6.4)

%

Gross profit

1,723,457

(9,166)

1,732,623

2,012,587

(14.4)

(13.9)

Operating profit

450,237

1,148

449,089

646,315

(30.3)

(30.5)

Diluted earnings per share

$

0.72

$

0.00

$

0.72

$

1.14

(36.8)

%

(36.8)

%

As adjusted:2

Net sales

$

4,863,507

$

(19,790)

$

4,883,297

$

4,884,406

(0.4)

%

(0.0)

%

Gross profit

1,819,440

(9,166)

1,828,606

1,950,954

(6.7)

(6.3)

Operating profit

595,301

1,148

594,153

616,582

(3.5)

(3.6)

Diluted earnings per share

$

1.06

$

0.00

$

1.06

$

1.07

(0.9)

%

(0.9)

%

Nine Months Ended September 26, 2020

Impact from Nine Months % % As Reported Foreign Constant Ended Change, Change, Currency^1 Currency September 28, As Constant 2019 Reported Currency

Asreported underGAAP:

Net sales $ 4,863,507 $ (19,790) $ 4,883,297 $ 5,215,918 (6.8) % (6.4) %

Gross 1,723,457 (9,166) 1,732,623 2,012,587 (14.4) (13.9) profit

Operating 450,237 1,148 449,089 646,315 (30.3) (30.5) profit

Dilutedearnings $ 0.72 $ 0.00 $ 0.72 $ 1.14 (36.8) % (36.8) %per share



Asadjusted:^ 2

Net sales $ 4,863,507 $ (19,790) $ 4,883,297 $ 4,884,406 (0.4) % (0.0) %

Gross 1,819,440 (9,166) 1,828,606 1,950,954 (6.7) (6.3) profit

Operating 595,301 1,148 594,153 616,582 (3.5) (3.6) profit

Dilutedearnings $ 1.06 $ 0.00 $ 1.06 $ 1.07 (0.9) % (0.9) %per share

1

Effect of the change in foreign currency exchange rates year-over-year. Calculated by applying prior period exchange rates to the current year financial results.

2

Results for the quarters and nine months ended September 26, 2020 and September 28, 2019 reflect adjustments for restructuring and other action-related charges. Results for the quarter and nine months ended September 28, 2019 also reflect adjustments for the exited C9 Champion mass program and DKNY intimate apparel license. See "Reconciliation of Select GAAP Measures to Non-GAAP Measures" in Table 5.

^ Effect of the change in foreign currency exchange rates year-over-year.1 Calculated by applying prior period exchange rates to the current year financial results.

Results for the quarters and nine months ended September 26, 2020 and September 28, 2019 reflect adjustments for restructuring and other^ action-related charges. Results for the quarter and nine months ended2 September 28, 2019 also reflect adjustments for the exited C9 Champion mass program and DKNY intimate apparel license. See "Reconciliation of Select GAAP Measures to Non-GAAP Measures" in Table 5.

TABLE 2

HANESBRANDS INC.

Supplemental Financial Information

(in thousands)

(Unaudited)

Quarters Ended

Nine Months Ended

September 26,2020

September 28, 2019 Rebased1

% Change

September 26,2020

September 28, 2019 Rebased1

% Change

Segment net sales:

Innerwear

$

792,600

$

562,285

41.0

%

$

2,309,816

$

1,686,176

37.0

%

Activewear

324,921

445,587

(27.1)

781,300

1,117,048

(30.1)

International

632,117

663,525

(4.7)

1,644,893

1,878,568

(12.4)

Other

58,628

76,872

(23.7)

127,498

202,614

(37.1)

Total net sales

$

1,808,266

$

1,748,269

3.4

%

$

4,863,507

$

4,884,406

(0.4)

%

Segment operating profit:

Innerwear

$

172,000

$

117,771

46.0

%

$

558,075

$

367,894

51.7

%

Activewear

29,568

73,738

(59.9)

31,925

143,763

(77.8)

International

96,076

107,168

(10.4)

227,218

288,019

(21.1)

Other

1,006

9,643

(89.6)

(17,389)

16,429

(205.8)

General corporate expenses/other

(71,510)

(58,584)

22.1

(204,528)

(199,523)

2.5

Total operating profit before restructuring and other action-related charges

227,140

249,736

(9.0)

595,301

616,582

(3.5)

Restructuring and other action-related charges

(52,569)

(9,937)

429.0

(145,064)

(43,919)

230.3

Total operating profit

$

174,571

$

239,799

(27.2)

%

$

450,237

$

572,663

(21.4)

%

TABLE 2

HANESBRANDS INC.

Supplemental Financial Information

(in thousands)

(Unaudited)

Quarters Ended Nine Months Ended

September 26, September 28, September 26, September 28, 2020 2019 Rebased^ % Change 2020 2019 Rebased^ % Change 1 1

Segment net sales:

Innerwear $ 792,600 $ 562,285 41.0 % $ 2,309,816 $ 1,686,176 37.0 %

Activewear 324,921 445,587 (27.1) 781,300 1,117,048 (30.1)

International 632,117 663,525 (4.7) 1,644,893 1,878,568 (12.4)

Other 58,628 76,872 (23.7) 127,498 202,614 (37.1)

Total net $ 1,808,266 $ 1,748,269 3.4 % $ 4,863,507 $ 4,884,406 (0.4) %sales



Segmentoperating profit:

Innerwear $ 172,000 $ 117,771 46.0 % $ 558,075 $ 367,894 51.7 %

Activewear 29,568 73,738 (59.9) 31,925 143,763 (77.8)

International 96,076 107,168 (10.4) 227,218 288,019 (21.1)

Other 1,006 9,643 (89.6) (17,389) 16,429 (205.8)

Generalcorporate (71,510) (58,584) 22.1 (204,528) (199,523) 2.5 expenses/other

Totaloperatingprofit beforerestructuring 227,140 249,736 (9.0) 595,301 616,582 (3.5) and otheraction-relatedcharges

Restructuringand other (52,569) (9,937) 429.0 (145,064) (43,919) 230.3 action-relatedcharges

Totaloperating $ 174,571 $ 239,799 (27.2) % $ 450,237 $ 572,663 (21.4) %profit

1

Results for the quarter and nine months ended September 28, 2019 reflect adjustments for the exited C9 Champion mass program and DKNY intimate apparel license. See "Reconciliation of Select GAAP Measures to Non-GAAP Measures" in Table 5.

Results for the quarter and nine months ended September 28, 2019 reflect^ adjustments for the exited C9 Champion mass program and DKNY intimate1 apparel license. See "Reconciliation of Select GAAP Measures to Non-GAAP Measures" in Table 5.

The following table presents a reconciliation of reported net sales adjusted for personal protective equipment ("PPE") sales for the quarter and nine months ended September 26, 2020 and a comparison to prior year.

The following table presents a reconciliation of reported net sales adjustedfor personal protective equipment ("PPE") sales for the quarter and nine monthsended September 26, 2020 and a comparison to prior year.

Quarter Ended September 26, 2020

As Reported

% Change1

PPE

Adjusted for PPE

% Change1

Segment net sales:

Innerwear

$

792,600

41.0

%

$

165,518

$

627,082

11.5

%

Activewear

324,921

(27.1)

-

324,921

(27.1)

International

632,117

(4.7)

13,108

619,009

(6.7)

Other

58,628

(23.7)

-

58,628

(23.7)

Net sales

$

1,808,266

3.4

%

$

178,626

$

1,629,640

(6.8)

%

Quarter Ended September 26, 2020

As Reported PPE Adjusted for % Change PPE % Change ^1 ^1

Segment net sales:

Innerwear $ 792,600 41.0 % $ 165,518 $ 627,082 11.5 %

Activewear 324,921 (27.1) - 324,921 (27.1)

International 632,117 (4.7) 13,108 619,009 (6.7)

Other 58,628 (23.7) - 58,628 (23.7)

Net sales $ 1,808,266 3.4 % $ 178,626 $ 1,629,640 (6.8) %

Nine Months Ended September 26, 2020

As Reported

% Change1

PPE

Adjusted for PPE

% Change1

Segment net sales:

Innerwear

$

2,309,816

37.0

%

$

779,034

$

1,530,782

(9.2)

%

Activewear

781,300

(30.1)

-

781,300

(30.1)

International

1,644,893

(12.4)

151,815

1,493,078

(20.5)

Other

127,498

(37.1)

-

127,498

(37.1)

Net sales

$

4,863,507

(0.4)

%

$

930,849

$

3,932,658

(19.5)

%

Nine Months Ended September 26, 2020

As Reported PPE Adjusted for % Change PPE % Change ^1 ^1

Segment net sales:

Innerwear $ 2,309,816 37.0 % $ 779,034 $ 1,530,782 (9.2) %

Activewear 781,300 (30.1) - 781,300 (30.1)

International 1,644,893 (12.4) 151,815 1,493,078 (20.5)

Other 127,498 (37.1) - 127,498 (37.1)

Net sales $ 4,863,507 (0.4) % $ 930,849 $ 3,932,658 (19.5) %

1

The comparison to the quarter and nine months ended September 28, 2019 reflects adjustments for the exited C9 Champion mass program and DKNY intimate apparel license. See "Reconciliation of Select GAAP Measures to Non-GAAP Measures" in Table 5.

The comparison to the quarter and nine months ended September 28, 2019^ reflects adjustments for the exited C9 Champion mass program and DKNY1 intimate apparel license. See "Reconciliation of Select GAAP Measures to Non-GAAP Measures" in Table 5.

Including the favorable foreign currency impact of $8 million, global Champion sales outside the mass channel decreased approximately 9% in the third quarter of 2020 compared to the third quarter of 2019. On a constant currency basis, global Champion sales decreased approximately 10%.

Including the favorable foreign currency impact of $8 million, global Championsales outside the mass channel decreased approximately 9% in the third quarterof 2020 compared to the third quarter of 2019. On a constant currency basis,global Champion sales decreased approximately 10%.

TABLE 3

HANESBRANDS INC.

Condensed Consolidated Balance Sheets

(in thousands)

(Unaudited)

September 26,2020

December 28,2019

Assets

Cash and cash equivalents

$

731,481

$

328,876

Trade accounts receivable, net

984,571

815,210

Inventories

2,170,552

1,905,845

Other current assets

210,617

174,634

Total current assets

4,097,221

3,224,565

Property, net

553,748

587,896

Right-of-use assets

461,117

487,787

Trademarks and other identifiable intangibles, net

1,501,161

1,520,800

Goodwill

1,246,113

1,235,711

Deferred tax assets

200,877

203,331

Other noncurrent assets

99,447

93,896

Total assets

$

8,159,684

$

7,353,986

Liabilities

Accounts payable

$

1,144,190

$

959,006

Accrued liabilities

716,590

531,184

Lease liabilities

156,709

166,091

Notes payable

5,257

4,244

Accounts Receivable Securitization Facility

-

-

Current portion of long-term debt

-

110,914

Total current liabilities

2,022,746

1,771,439

Long-term debt

3,972,212

3,256,870

Lease liabilities - noncurrent

347,604

358,281

Pension and postretirement benefits

371,330

403,458

Other noncurrent liabilities

296,259

327,343

Total liabilities

7,010,151

6,117,391

Stockholders' equity

Preferred stock

-

-

Common stock

3,483

3,624

Additional paid-in capital

306,157

304,395

Retained earnings

1,454,676

1,546,224

Accumulated other comprehensive loss

(614,783)

(617,648)

Total stockholders' equity

1,149,533

1,236,595

Total liabilities and stockholders' equity

$

8,159,684

$

7,353,986

TABLE 3

HANESBRANDS INC.

Condensed Consolidated Balance Sheets

(in thousands)

(Unaudited)

September 26, December 28, 2020 2019

Assets

Cash and cash equivalents $ 731,481 $ 328,876

Trade accounts receivable, net 984,571 815,210

Inventories 2,170,552 1,905,845

Other current assets 210,617 174,634

Total current assets 4,097,221 3,224,565

Property, net 553,748 587,896

Right-of-use assets 461,117 487,787

Trademarks and other identifiable intangibles, 1,501,161 1,520,800 net

Goodwill 1,246,113 1,235,711

Deferred tax assets 200,877 203,331

Other noncurrent assets 99,447 93,896

Total assets $ 8,159,684 $ 7,353,986



Liabilities

Accounts payable $ 1,144,190 $ 959,006

Accrued liabilities 716,590 531,184

Lease liabilities 156,709 166,091

Notes payable 5,257 4,244

Accounts Receivable Securitization Facility - -

Current portion of long-term debt - 110,914

Total current liabilities 2,022,746 1,771,439

Long-term debt 3,972,212 3,256,870

Lease liabilities - noncurrent 347,604 358,281

Pension and postretirement benefits 371,330 403,458

Other noncurrent liabilities 296,259 327,343

Total liabilities 7,010,151 6,117,391



Stockholders' equity

Preferred stock - -

Common stock 3,483 3,624

Additional paid-in capital 306,157 304,395

Retained earnings 1,454,676 1,546,224

Accumulated other comprehensive loss (614,783) (617,648)

Total stockholders' equity 1,149,533 1,236,595

Total liabilities and stockholders' equity $ 8,159,684 $ 7,353,986

TABLE 4

HANESBRANDS INC.

Condensed Consolidated Statements of Cash Flows

(in thousands)

(Unaudited)

Quarters Ended

Nine Months Ended

September 26,2020

September 28,2019

September 26,2020

September 28,2019

Operating Activities:

Net income

$

103,278

$

185,091

$

256,585

$

415,734

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

Depreciation

22,277

24,723

67,676

71,612

Amortization of acquisition intangibles

6,304

6,172

18,503

18,709

Other amortization

2,984

2,458

8,091

7,521

Impairment of intangible assets

-

-

20,319

-

Amortization of debt issuance costs

3,184

2,263

8,303

7,021

Stock compensation expense

4,612

1,547

13,801

8,794

Deferred taxes

9,054

(1,079)

6,853

(3,661)

Other

(4,255)

(3,813)

5,004

1,662

Changes in assets and liabilities:

Accounts receivable

216,255

(32,903)

(175,879)

(170,348)

Inventories

(197,958)

109,042

(259,367)

(56,470)

Other assets

(11,789)

2,548

(43,359)

(26,031)

Accounts payable

(20,772)

(19,668)

189,566

(11,969)

Accrued pension and postretirement benefits

353

3,960

(18,965)

(14,361)

Accrued liabilities and other

115,488

21,722

134,091

(3,513)

Net cash from operating activities

249,015

302,063

231,222

244,700

Investing Activities:

Capital expenditures

(2,521)

(21,665)

(49,033)

(79,950)

Proceeds from sales of assets

265

3,012

331

3,530

Acquisition of business

-

(21,360)

-

(21,360)

Other

1,795

-

7,618

-

Net cash from investing activities

(461)

(40,013)

(41,084)

(97,780)

Financing Activities:

Borrowings on notes payable

49,889

88,120

166,558

250,712

Repayments on notes payable

(53,735)

(88,381)

(166,108)

(252,084)

Borrowings on Accounts Receivable Securitization Facility

-

83,293

227,061

207,105

Repayments on Accounts Receivable Securitization Facility

-

(65,000)

(227,061)

(160,110)

Borrowings on Revolving Loan Facilities

-

981,777

1,638,000

2,584,277

Repayments on Revolving Loan Facilities

(118,189)

(1,163,092)

(1,756,189)

(2,585,592)

Borrowings on Senior Notes

-

-

700,000

-

Repayments on Term Loan Facilities

-

(10,625)

-

(152,248)

Borrowings on International Debt

-

20,539

31,222

27,680

Repayments on International Debt

(36,383)

(13,483)

(36,383)

(41,424)

Share repurchases

-

-

(200,269)

-

Cash dividends paid

(52,236)

(54,240)

(158,132)

(162,689)

Payments of debt issuance costs

(104)

(330)

(14,938)

(1,098)

Taxes paid related to net shares settlement of equity awards

(1,535)

(366)

(1,615)

(1,523)

Other

416

393

1,295

1,378

Net cash from financing activities

(211,877)

(221,395)

203,441

(285,616)

Effect of changes in foreign exchange rates on cash

11,721

(3,274)

9,052

1,008

Change in cash, cash equivalents and restricted cash

48,398

37,381

402,631

(137,688)

Cash, cash equivalents and restricted cash at beginning of period

684,156

280,663

329,923

455,732

Cash, cash equivalents and restricted cash at end of period

732,554

318,044

732,554

318,044

Less restricted cash at end of period

1,073

1,020

1,073

1,020

Cash and cash equivalents per balance sheet at end of period

$

731,481

$

317,024

$

731,481

$

317,024

TABLE 4

HANESBRANDS INC.

Condensed Consolidated Statements of Cash Flows

(in thousands)

(Unaudited)

Quarters Ended Nine Months Ended

September September 28, September 26, September 28, 26, 2019 2020 2019 2020

Operating Activities:

Net income $ 103,278 $ 185,091 $ 256,585 $ 415,734

Adjustments toreconcile netincome to net cash from operatingactivities:

Depreciation 22,277 24,723 67,676 71,612

Amortization ofacquisition 6,304 6,172 18,503 18,709 intangibles

Other amortization 2,984 2,458 8,091 7,521

Impairment of - - 20,319 - intangible assets

Amortization of 3,184 2,263 8,303 7,021 debt issuance costs

Stock compensation 4,612 1,547 13,801 8,794 expense

Deferred taxes 9,054 (1,079) 6,853 (3,661)

Other (4,255) (3,813) 5,004 1,662

Changes in assets and liabilities:

Accounts receivable 216,255 (32,903) (175,879) (170,348)

Inventories (197,958) 109,042 (259,367) (56,470)

Other assets (11,789) 2,548 (43,359) (26,031)

Accounts payable (20,772) (19,668) 189,566 (11,969)

Accrued pension andpostretirement 353 3,960 (18,965) (14,361) benefits

Accrued liabilities 115,488 21,722 134,091 (3,513) and other

Net cash fromoperating 249,015 302,063 231,222 244,700 activities



Investing Activities:

Capital (2,521) (21,665) (49,033) (79,950) expenditures

Proceeds from sales 265 3,012 331 3,530 of assets

Acquisition of - (21,360) - (21,360) business

Other 1,795 - 7,618 -

Net cash frominvesting (461) (40,013) (41,084) (97,780) activities



Financing Activities:

Borrowings on notes 49,889 88,120 166,558 250,712 payable

Repayments on notes (53,735) (88,381) (166,108) (252,084) payable

Borrowings onAccounts Receivable - 83,293 227,061 207,105 SecuritizationFacility

Repayments onAccounts Receivable - (65,000) (227,061) (160,110) SecuritizationFacility

Borrowings onRevolving Loan - 981,777 1,638,000 2,584,277 Facilities

Repayments onRevolving Loan (118,189) (1,163,092) (1,756,189) (2,585,592) Facilities

Borrowings on - - 700,000 - Senior Notes

Repayments on Term - (10,625) - (152,248) Loan Facilities

Borrowings on - 20,539 31,222 27,680 International Debt

Repayments on (36,383) (13,483) (36,383) (41,424) International Debt

Share repurchases - - (200,269) -

Cash dividends paid (52,236) (54,240) (158,132) (162,689)

Payments of debt (104) (330) (14,938) (1,098) issuance costs

Taxes paid relatedto net shares (1,535) (366) (1,615) (1,523) settlement ofequity awards

Other 416 393 1,295 1,378

Net cash fromfinancing (211,877) (221,395) 203,441 (285,616) activities

Effect of changesin foreign exchange 11,721 (3,274) 9,052 1,008 rates on cash

Change in cash,cash equivalents 48,398 37,381 402,631 (137,688) and restricted cash

Cash, cashequivalents and 684,156 280,663 329,923 455,732 restricted cash atbeginning of period

Cash, cashequivalents and 732,554 318,044 732,554 318,044 restricted cash atend of period

Less restrictedcash at end of 1,073 1,020 1,073 1,020 period

Cash and cashequivalents per $ 731,481 $ 317,024 $ 731,481 $ 317,024 balance sheet atend of period

TABLE 5

HANESBRANDS INC.

Supplemental Financial Information

Reconciliation of Select GAAP Measures to Non-GAAP Measures

(in thousands, except per-share amounts)

(Unaudited)

Quarters Ended

Nine Months Ended

September 26, 2020

September 28, 2019

September 26, 2020

September 28, 2019

Net sales, as reported under GAAP

$

1,808,266

$

1,866,967

$

4,863,507

$

5,215,918

Net sales from exited programs

-

(118,698)

-

(331,512)

Net sales, rebased

$

1,808,266

$

1,748,269

$

4,863,507

$

4,884,406

Gross profit, as reported under GAAP

$

616,713

$

717,033

$

1,723,457

$

2,012,587

Restructuring and other action-related charges

47,636

9,424

95,983

39,714

Gross profit on exited programs

-

(36,290)

-

(101,347)

Adjusted gross profit, rebased

$

664,349

$

690,167

$

1,819,440

$

1,950,954

As a % of net sales, rebased

36.7

%

39.5

%

37.4

%

39.9

%

Selling, general and administrative expenses, as reported under GAAP

$

442,142

$

449,962

$

1,273,220

$

1,366,272

Restructuring and other action-related charges

(4,933)

(513)

(49,081)

(4,205)

Selling, general and administrative expenses related to exited programs

-

(9,018)

-

(27,695)

Adjusted selling, general and administrative expenses, rebased

$

437,209

$

440,431

$

1,224,139

$

1,334,372

As a % of net sales, rebased

24.2

%

25.2

%

25.2

%

27.3

%

Operating profit, as reported under GAAP

$

174,571

$

267,071

$

450,237

$

646,315

Restructuring and other action-related charges included in gross profit

47,636

9,424

95,983

39,714

Restructuring and other action-related charges included in SG&A

4,933

513

49,081

4,205

Gross profit on exited programs

-

(36,290)

-

(101,347)

Selling, general and administrative expenses related to exited programs

-

9,018

-

27,695

Adjusted operating profit, rebased

$

227,140

$

249,736

$

595,301

$

616,582

As a % of net sales, rebased

12.6

%

14.3

%

12.2

%

12.6

%

Net income, as reported under GAAP

$

103,278

$

185,091

$

256,585

$

415,734

Restructuring and other action-related charges included in gross profit

47,636

9,424

95,983

39,714

Restructuring and other action-related charges included in SG&A

4,933

513

49,081

4,205

Gross profit on exited programs

-

(36,290)

-

(101,347)

Selling, general and administrative expenses related to exited programs

-

9,018

-

27,695

Tax effect on actions

(8,737)

2,446

(25,386)

4,195

Adjusted net income, rebased

$

147,110

$

170,202

$

376,263

$

390,196

Diluted earnings per share, as reported under GAAP1

$

0.29

$

0.51

$

0.72

$

1.14

Restructuring and other action-related charges

0.12

0.02

0.34

0.10

Exited programs

-

(0.06)

-

(0.17)

Adjusted diluted earnings per share, rebased

$

0.42

$

0.47

$

1.06

$

1.07

TABLE 5

HANESBRANDS INC.

Supplemental Financial Information

Reconciliation of Select GAAP Measures to Non-GAAP Measures

(in thousands, except per-share amounts)

(Unaudited)

Quarters Ended Nine Months Ended

September 26, September 28, September 26, September 28, 2020 2019 2020 2019

Net sales, asreported under $ 1,808,266 $ 1,866,967 $ 4,863,507 $ 5,215,918 GAAP

Net sales from - (118,698) - (331,512) exited programs

Net sales, $ 1,808,266 $ 1,748,269 $ 4,863,507 $ 4,884,406 rebased



Gross profit, asreported under $ 616,713 $ 717,033 $ 1,723,457 $ 2,012,587 GAAP

Restructuring andother 47,636 9,424 95,983 39,714 action-relatedcharges

Gross profit on - (36,290) - (101,347) exited programs

Adjusted gross $ 664,349 $ 690,167 $ 1,819,440 $ 1,950,954 profit, rebased

As a % of net 36.7 % 39.5 % 37.4 % 39.9 %sales, rebased



Selling, generalandadministrative $ 442,142 $ 449,962 $ 1,273,220 $ 1,366,272 expenses, asreported underGAAP

Restructuring andother (4,933) (513) (49,081) (4,205) action-relatedcharges

Selling, generalandadministrative - (9,018) - (27,695) expenses relatedto exitedprograms

Adjusted selling,general and $ 437,209 $ 440,431 $ 1,224,139 $ 1,334,372 administrativeexpenses, rebased

As a % of net 24.2 % 25.2 % 25.2 % 27.3 %sales, rebased



Operating profit,as reported under $ 174,571 $ 267,071 $ 450,237 $ 646,315 GAAP

Restructuring andotheraction-related 47,636 9,424 95,983 39,714 charges includedin gross profit

Restructuring andotheraction-related 4,933 513 49,081 4,205 charges includedin SG&A

Gross profit on - (36,290) - (101,347) exited programs

Selling, generalandadministrative - 9,018 - 27,695 expenses relatedto exitedprograms

Adjustedoperating profit, $ 227,140 $ 249,736 $ 595,301 $ 616,582 rebased

As a % of net 12.6 % 14.3 % 12.2 % 12.6 %sales, rebased



Net income, asreported under $ 103,278 $ 185,091 $ 256,585 $ 415,734 GAAP

Restructuring andotheraction-related 47,636 9,424 95,983 39,714 charges includedin gross profit

Restructuring andotheraction-related 4,933 513 49,081 4,205 charges includedin SG&A

Gross profit on - (36,290) - (101,347) exited programs

Selling, generalandadministrative - 9,018 - 27,695 expenses relatedto exitedprograms

Tax effect on (8,737) 2,446 (25,386) 4,195 actions

Adjusted net $ 147,110 $ 170,202 $ 376,263 $ 390,196 income, rebased



Diluted earningsper share, as $ 0.29 $ 0.51 $ 0.72 $ 1.14 reported underGAAP^1

Restructuring andother 0.12 0.02 0.34 0.10 action-relatedcharges

Exited programs - (0.06) - (0.17)

Adjusted dilutedearnings per $ 0.42 $ 0.47 $ 1.06 $ 1.07 share, rebased

1

Amounts may not be additive due to rounding.

^1 Amounts may not be additive due to rounding.

Quarter Ended September 28, 2019

As Reported

Less: Exited Programs

Adjusted for Exited Programs

Less: Restructuring and other action-related charges

Rebased

Segment net sales:

Innerwear

$

578,453

$

16,168

$

562,285

$

-

$

562,285

Activewear

548,117

102,530

445,587

-

445,587

International

663,525

-

663,525

-

663,525

Other

76,872

-

76,872

-

76,872

Total net sales

$

1,866,967

$

118,698

$

1,748,269

$

-

$

1,748,269

Segment operating profit:

Innerwear

$

121,467

$

3,696

$

117,771

$

-

$

117,771

Activewear

97,314

23,576

73,738

-

73,738

International

107,168

-

107,168

-

107,168

Other

9,643

-

9,643

-

9,643

General corporate expenses/other

(58,584)

-

(58,584)

-

(58,584)

Restructuring and other action-related charges

(9,937)

-

(9,937)

(9,937)

-

Total operating profit

$

267,071

$

27,272

$

239,799

$

(9,937)

$

249,736

Quarter Ended September 28, 2019

Less: Less: Adjusted for Restructuring As Reported Exited Exited and other Rebased Programs Programs action-related charges

Segment net sales:

Innerwear $ 578,453 $ 16,168 $ 562,285 $ - $ 562,285

Activewear 548,117 102,530 445,587 - 445,587

International 663,525 - 663,525 - 663,525

Other 76,872 - 76,872 - 76,872

Total net $ 1,866,967 $ 118,698 $ 1,748,269 $ - $ 1,748,269 sales



Segmentoperating profit:

Innerwear $ 121,467 $ 3,696 $ 117,771 $ - $ 117,771

Activewear 97,314 23,576 73,738 - 73,738

International 107,168 - 107,168 - 107,168

Other 9,643 - 9,643 - 9,643

Generalcorporate (58,584) - (58,584) - (58,584) expenses/other

Restructuringand other (9,937) - (9,937) (9,937) - action-relatedcharges

Totaloperating $ 267,071 $ 27,272 $ 239,799 $ (9,937) $ 249,736 profit

Nine Months Ended September 28, 2019

As Reported

Less: Exited Programs

Adjusted for Exited Programs

Less: Restructuring and other action-related

charges

Rebased

Segment net sales:

Innerwear

$

1,733,002

$

46,826

$

1,686,176

$

-

$

1,686,176

Activewear

1,401,734

284,686

1,117,048

-

1,117,048

International

1,878,568

-

1,878,568

-

1,878,568

Other

202,614

-

202,614

-

202,614

Total net sales

$

5,215,918

$

331,512

$

4,884,406

$

-

$

4,884,406

Segment operating profit:

Innerwear

$

375,623

$

7,729

$

367,894

$

-

$

367,894

Activewear

209,686

65,923

143,763

-

143,763

International

288,019

-

288,019

-

288,019

Other

16,429

-

16,429

-

16,429

General corporate expenses/other

(199,523)

-

(199,523)

-

(199,523)

Restructuring and other action-related charges

(43,919)

-

(43,919)

(43,919)

-

Total operating profit

$

646,315

$

73,652

$

572,663

$

(43,919)

$

616,582

Nine Months Ended September 28, 2019

Less: Less: Adjusted for Restructuring As Reported Exited Exited and other Rebased Programs Programs action-related

charges

Segment net sales:

Innerwear $ 1,733,002 $ 46,826 $ 1,686,176 $ - $ 1,686,176

Activewear 1,401,734 284,686 1,117,048 - 1,117,048

International 1,878,568 - 1,878,568 - 1,878,568

Other 202,614 - 202,614 - 202,614

Total net $ 5,215,918 $ 331,512 $ 4,884,406 $ - $ 4,884,406 sales



Segmentoperating profit:

Innerwear $ 375,623 $ 7,729 $ 367,894 $ - $ 367,894

Activewear 209,686 65,923 143,763 - 143,763

International 288,019 - 288,019 - 288,019

Other 16,429 - 16,429 - 16,429

Generalcorporate (199,523) - (199,523) - (199,523) expenses/other

Restructuringand other (43,919) - (43,919) (43,919) - action-relatedcharges

Totaloperating $ 646,315 $ 73,652 $ 572,663 $ (43,919) $ 616,582 profit

Quarters Ended

Nine Months Ended

September 26,2020

September 28,2019

September 26,2020

September 28,2019

Restructuring and other action-related charges by category:

Supply chain actions - 2019

$

934

$

9,424

$

6,632

$

39,714

Supply chain actions - 2020

1,201

-

14,705

-

Program exit costs

356

-

9,856

-

Other restructuring costs

1,185

513

12,799

4,205

COVID-19 related charges:

Supply chain re-startup1

48,893

-

48,893

-

Bad debt

-

-

11,375

-

Inventory

-

-

20,485

-

Intangible assets

-

-

20,319

-

Tax effect on actions

(8,737)

(1,402)

(25,386)

(6,193)

Total restructuring and other action-related charges

$

43,832

$

8,535

$

119,678

$

37,726

Quarters Ended Nine Months Ended

September September September September 26, 28, 26, 28, 2020 2019 2020 2019

Restructuring and otheraction-related charges by category:

Supply chain actions - 2019 $ 934 $ 9,424 $ 6,632 $ 39,714

Supply chain actions - 2020 1,201 - 14,705 -

Program exit costs 356 - 9,856 -

Other restructuring costs 1,185 513 12,799 4,205

COVID-19 related charges:

Supply chain re-startup^1 48,893 - 48,893 -

Bad debt - - 11,375 -

Inventory - - 20,485 -

Intangible assets - - 20,319 -

Tax effect on actions (8,737) (1,402) (25,386) (6,193)

Total restructuring and other $ 43,832 $ 8,535 $ 119,678 $ 37,726 action-related charges

1

Supply chain re-startup charges primarily relate to incremental costs incurred (freight, sourcing premiums, etc.) to expedite product to meet customer demand following the extended shut-down of parts of our manufacturing network.

Supply chain re-startup charges primarily relate to incremental costs^ incurred (freight, sourcing premiums, etc.) to expedite product to meet1 customer demand following the extended shut-down of parts of our manufacturing network.

Last Twelve Months

September 26,2020

September 28,2019

EBITDA1:

Net income

$

441,571

$

565,762

Interest expense, net

163,283

185,359

Income tax expense

64,291

108,772

Depreciation and amortization

127,395

130,324

Total EBITDA

796,540

990,217

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

164,631

58,603

Stock compensation expense

14,284

25,589

Total EBITDA, as adjusted

$

975,455

$

1,074,409

Net debt:

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

$

3,972,212

$

3,828,104

Notes payable

5,257

4,275

(Less) Cash and cash equivalents

(731,481)

(317,024)

Net debt

$

3,245,988

$

3,515,355

Net debt/EBITDA, as adjusted

3.3

3.3

Last Twelve Months

September 26, September 28, 2020 2019

EBITDA^1:

Net income $ 441,571 $ 565,762

Interest expense, net 163,283 185,359

Income tax expense 64,291 108,772

Depreciation and amortization 127,395 130,324

Total EBITDA 796,540 990,217

Total restructuring and other action-related 164,631 58,603 charges (excluding tax effect on actions)

Stock compensation expense 14,284 25,589

Total EBITDA, as adjusted $ 975,455 $ 1,074,409



Net debt:

Debt (current and long-term debt and Accounts $ 3,972,212 $ 3,828,104 Receivable Securitization Facility)

Notes payable 5,257 4,275

(Less) Cash and cash equivalents (731,481) (317,024)

Net debt $ 3,245,988 $ 3,515,355

Net debt/EBITDA, as adjusted 3.3 3.3

1

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

^ Earnings before interest, taxes, depreciation and amortization (EBITDA) is a1 non-GAAP financial measure.

Quarters Ended

Nine Months Ended

September 26,2020

September 28,2019

September 26,2020

September 28,2019

Free cash flow:

Net cash from operating activities

$

249,015

$

302,063

$

231,222

$

244,700

Capital expenditures

(2,521)

(21,665)

(49,033)

(79,950)

Free cash flow

$

246,494

$

280,398

$

182,189

$

164,750

Quarters Ended Nine Months Ended

September September September September 26, 28, 26, 28, 2020 2019 2020 2019

Free cash flow:

Net cash from operating $ 249,015 $ 302,063 $ 231,222 $ 244,700 activities

Capital expenditures (2,521) (21,665) (49,033) (79,950)

Free cash flow $ 246,494 $ 280,398 $ 182,189 $ 164,750

TABLE 6

HANESBRANDS INC.

Supplemental Financial Information

Reconciliation of GAAP Outlook to Adjusted Outlook

(in thousands, except per-share amounts)

(Unaudited)

Quarter Ended

January 2,2021

Operating profit outlook, as calculated under GAAP

$154,000 to $174,000

Restructuring and other action-related charges

$6,000

Operating profit outlook, as adjusted

$160,000 to $180,000

Diluted earnings per share, as calculated under GAAP1

$0.24 to $0.29

Restructuring and other action-related charges

$0.01

Diluted earnings per share, as adjusted

$0.25 to $0.30

TABLE 6

HANESBRANDS INC.

Supplemental Financial Information

Reconciliation of GAAP Outlook to Adjusted Outlook

(in thousands, except per-share amounts)

(Unaudited)

Quarter Ended

January 2, 2021

Operating profit outlook, as calculated under GAAP $154,000 to $174,000

Restructuring and other action-related charges $6,000

Operating profit outlook, as adjusted $160,000 to $180,000



Diluted earnings per share, as calculated under GAAP^1 $0.24 to $0.29

Restructuring and other action-related charges $0.01

Diluted earnings per share, as adjusted $0.25 to $0.30

1

The company expects approximately 352 million diluted weighted average shares outstanding for the quarter ended January 2, 2021.

View source version on businesswire.com: https://www.businesswire.com/news/home/20201105005149/en/

CONTACT: News Media contact: Kirk Saville (336) 519-6192

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