Consolidating Financial Information | Consolidating Financial Information In accordance with the indenture governing the Company’s $1,000,000 6.375% Senior Notes issued on November 9, 2010, as supplemented from time to time, certain of the Company’s subsidiaries have guaranteed the Company’s obligations under the 6.375% Senior Notes. The following presents the condensed consolidating financial information separately for: (i) Parent Company, the issuer of the guaranteed obligations. Parent Company includes Hanesbrands Inc. and its 100% owned operating divisions, which are not legal entities, and excludes its subsidiaries, which are legal entities; (ii) Guarantor subsidiaries, on a combined basis, as specified in the Indentures; (iii) Non-guarantor subsidiaries, on a combined basis; (iv) Consolidating entries and eliminations representing adjustments to (a) eliminate intercompany transactions between or among Parent Company, the guarantor subsidiaries and the non-guarantor subsidiaries, (b) eliminate intercompany profit in inventory, (c) eliminate the investments in the Company’s subsidiaries and (d) record consolidating entries; and (v) The Company, on a consolidated basis. The 6.375% Senior Notes are fully and unconditionally guaranteed on a joint and several basis by each guarantor subsidiary, each of which is 100% owned, directly or indirectly, by Hanesbrands Inc. A guarantor subsidiary’s guarantee can be released in certain customary circumstances. Each entity in the consolidating financial information follows the same accounting policies as described in the consolidated financial statements, except for the use by the Parent Company and guarantor subsidiaries of the equity method of accounting to reflect ownership interests in subsidiaries that are eliminated upon consolidation. Condensed Consolidating Statement of Comprehensive Income Parent Guarantor Non-Guarantor Consolidating Consolidated Net sales $ 1,205,550 $ 242,526 $ 756,240 $ (682,283 ) $ 1,522,033 Cost of sales 932,461 129,200 550,424 (658,277 ) 953,808 Gross profit 273,089 113,326 205,816 (24,006 ) 568,225 Selling, general and administrative expenses 243,596 52,772 133,428 (504 ) 429,292 Operating profit 29,493 60,554 72,388 (23,502 ) 138,933 Equity in earnings of subsidiaries 90,055 66,942 — (156,997 ) — Other expenses 830 — — — 830 Interest expense, net 21,578 — 7,634 (192 ) 29,020 Income before income tax expense 97,140 127,496 64,754 (180,307 ) 109,083 Income tax expense 2,238 11,297 646 14,181 Net income $ 94,902 $ 116,199 $ 64,108 $ (180,307 ) $ 94,902 Comprehensive income $ 94,396 $ 116,199 $ 70,011 $ (186,210 ) $ 94,396 Condensed Consolidating Statement of Comprehensive Income Parent Guarantor Non-Guarantor Consolidating Consolidated Net sales $ 1,186,489 $ 190,946 $ 607,973 $ (643,356 ) $ 1,342,052 Cost of sales 897,376 90,178 458,668 (608,524 ) 837,698 Gross profit 289,113 100,768 149,305 (34,832 ) 504,354 Selling, general and administrative expenses 215,474 53,922 29,619 (1,785 ) 297,230 Operating profit 73,639 46,846 119,686 (33,047 ) 207,124 Equity in earnings of subsidiaries 120,322 93,613 — (213,935 ) — Other expenses 660 — — — 660 Interest expense, net 19,058 (88 ) 1,979 170 21,119 Income before income tax expense 174,243 140,547 117,707 (247,152 ) 185,345 Income tax expense 19,665 8,070 3,032 — 30,767 Net income $ 154,578 $ 132,477 $ 114,675 $ (247,152 ) $ 154,578 Comprehensive income $ 158,546 $ 132,477 $ 117,159 $ (249,636 ) $ 158,546 Condensed Consolidating Statement of Comprehensive Income Parent Guarantor Non-Guarantor Consolidating Consolidated Net sales $ 2,156,640 $ 395,700 $ 1,548,252 $ (1,369,638 ) $ 2,730,954 Cost of sales 1,705,350 203,510 1,150,834 (1,343,196 ) 1,716,498 Gross profit 451,290 192,190 397,418 (26,442 ) 1,014,456 Selling, general and administrative expenses 468,278 105,636 213,882 (2,204 ) 785,592 Operating profit (16,988 ) 86,554 183,536 (24,238 ) 228,864 Equity in earnings of subsidiaries 221,221 175,112 — (396,333 ) — Other expenses 1,212 — — — 1,212 Interest expense, net 40,701 (4 ) 15,416 (206 ) 55,907 Income before income tax expense 162,320 261,670 168,120 (420,365 ) 171,745 Income tax expense 14,782 207 9,218 — 24,207 Net income $ 147,538 $ 261,463 $ 158,902 $ (420,365 ) $ 147,538 Comprehensive income $ 151,875 $ 261,463 $ 160,415 $ (421,878 ) $ 151,875 Condensed Consolidating Statement of Comprehensive Income Parent Guarantor Non-Guarantor Consolidating Consolidated Net sales $ 2,078,819 $ 410,896 $ 1,168,159 $ (1,256,452 ) $ 2,401,422 Cost of sales 1,618,522 223,659 889,218 (1,191,108 ) 1,540,291 Gross profit 460,297 187,237 278,941 (65,344 ) 861,131 Selling, general and administrative expenses 406,179 123,945 56,098 (4,003 ) 582,219 Operating profit 54,118 63,292 222,843 (61,341 ) 278,912 Equity in earnings of subsidiaries 205,387 168,473 — (373,860 ) — Other expenses 1,095 — — — 1,095 Interest expense, net 36,942 1,898 4,035 62 42,937 Income before income tax expense 221,468 229,867 218,808 (435,263 ) 234,880 Income tax expense 25,330 5,756 7,656 — 38,742 Net income $ 196,138 $ 224,111 $ 211,152 $ (435,263 ) $ 196,138 Comprehensive income $ 199,325 $ 224,111 $ 211,371 $ (435,482 ) $ 199,325 Condensed Consolidating Balance Sheet Parent Guarantor Non-Guarantor Consolidating Consolidated Assets Cash and cash equivalents $ 37,210 $ 12,541 $ 265,603 $ — $ 315,354 Trade accounts receivable, net 109,247 104,605 622,557 (1,110 ) 835,299 Inventories 1,105,921 179,184 651,750 (170,094 ) 1,766,761 Deferred tax assets 198,997 4,194 11,277 — 214,468 Other current assets 84,115 10,146 70,179 — 164,440 Total current assets 1,535,490 310,670 1,621,366 (171,204 ) 3,296,322 Property, net 94,661 39,827 524,301 — 658,789 Trademarks and other identifiable intangibles, net 3,817 135,849 574,117 — 713,783 Goodwill 232,882 244,640 357,505 — 835,027 Investments in subsidiaries 4,157,147 2,016,195 — (6,173,342 ) — Deferred tax assets 200,363 74,734 15,976 — 291,073 Receivables from related entities 4,905,444 4,711,239 2,203,829 (11,820,512 ) — Other noncurrent assets 61,515 426 15,446 — 77,387 Total assets $ 11,191,319 $ 7,533,580 $ 5,312,540 $ (18,165,058 ) $ 5,872,381 Liabilities and Stockholders’ Accounts payable $ 371,318 $ 30,282 $ 259,769 $ — $ 661,369 Accrued liabilities 184,331 50,106 239,456 (955 ) 472,938 Notes payable — — 112,818 — 112,818 Accounts Receivable Securitization Facility — — 232,134 — 232,134 Current portion of long-term debt 25,500 — 8,931 — 34,431 Total current liabilities 581,149 80,388 853,108 (955 ) 1,513,690 Long-term debt 1,818,125 — 399,635 — 2,217,760 Pension and postretirement benefits 299,136 — 65,297 — 364,433 Payables to related entities 6,902,814 3,488,083 1,421,260 (11,812,157 ) — Other noncurrent liabilities 138,323 31,423 154,980 — 324,726 Total liabilities 9,739,547 3,599,894 2,894,280 (11,813,112 ) 4,420,609 Stockholders’ equity 1,451,772 3,933,686 2,418,260 (6,351,946 ) 1,451,772 Total liabilities and stockholders’ equity $ 11,191,319 $ 7,533,580 $ 5,312,540 $ (18,165,058 ) $ 5,872,381 Condensed Consolidating Balance Sheet Parent Guarantor Non-Guarantor Consolidating Consolidated Assets Cash and cash equivalents $ 10,910 $ 10,796 $ 218,149 $ — $ 239,855 Trade accounts receivable, net 73,794 37,511 561,514 (771 ) 672,048 Inventories 958,376 120,341 607,356 (148,873 ) 1,537,200 Deferred tax assets 200,050 3,515 11,500 — 215,065 Other current assets 38,446 11,224 51,394 — 101,064 Total current assets 1,281,576 183,387 1,449,913 (149,644 ) 2,765,232 Property, net 88,599 46,221 539,559 — 674,379 Trademarks and other identifiable intangibles, net 4,102 79,393 607,706 — 691,201 Goodwill 232,881 124,247 365,992 — 723,120 Investments in subsidiaries 3,732,783 1,792,790 — (5,525,573 ) — Deferred tax assets 202,910 74,735 16,702 — 294,347 Receivables from related entities 4,585,755 4,471,644 2,087,280 (11,144,679 ) — Other noncurrent assets 55,540 428 17,534 — 73,502 Total assets $ 10,184,146 $ 6,772,845 $ 5,084,686 $ (16,819,896 ) $ 5,221,781 Liabilities and Stockholders’ Accounts payable $ 353,799 $ 11,925 $ 255,496 $ — $ 621,220 Accrued liabilities 190,739 61,339 242,437 1,112 495,627 Notes payable — — 144,438 — 144,438 Accounts Receivable Securitization Facility — — 210,963 — 210,963 Current portion of long-term debt — — 14,354 — 14,354 Total current liabilities 544,538 73,264 867,688 1,112 1,486,602 Long-term debt 1,176,500 — 437,497 — 1,613,997 Pension and postretirement benefits 399,931 — 72,072 — 472,003 Payables to related entities 6,544,095 3,270,513 1,330,071 (11,144,679 ) — Other noncurrent liabilities 132,310 12,609 118,287 (799 ) 262,407 Total liabilities 8,797,374 3,356,386 2,825,615 (11,144,366 ) 3,835,009 Stockholders’ equity 1,386,772 3,416,459 2,259,071 (5,675,530 ) 1,386,772 Total liabilities and stockholders’ equity $ 10,184,146 $ 6,772,845 $ 5,084,686 $ (16,819,896 ) $ 5,221,781 Condensed Consolidating Statement of Cash Flows Parent Guarantor Non-Guarantor Consolidating Consolidated Net cash from operating activities $ (62,363 ) $ 168,523 $ 67,285 $ (406,513 ) $ (233,068 ) Investing activities: Purchases of property, plant and equipment (10,280 ) (7,301 ) (38,657 ) — (56,238 ) Proceeds from sales of assets 18 4,330 797 — 5,145 Acquisition of business, net of cash acquired — (193,461 ) — — (193,461 ) Net cash from investing activities (10,262 ) (196,432 ) (37,860 ) — (244,554 ) Financing activities: Borrowings on notes payable — — 177,730 — 177,730 Repayments on notes payable — — (200,706 ) — (200,706 ) Borrowings on Accounts Receivable Securitization Facility — — 134,339 — 134,339 Repayments on Accounts Receivable Securitization Facility — — (113,168 ) — (113,168 ) Borrowings on Revolving Loan Facility 2,794,000 — — — 2,794,000 Repayments on Revolving Loan Facility (2,970,500 ) — — — (2,970,500 ) Repayments on Euro Term Loan Facility — — (2,004 ) — (2,004 ) Borrowings on Term Loan A Facility 425,000 — — — 425,000 Repayments on Term Loan A Facility (5,313 ) — — — (5,313 ) Borrowings on Term Loan B Facility 425,000 — — — 425,000 Repayments on Term Loan B Facility (1,063 ) — — — (1,063 ) Cash dividends paid (81,470 ) — — — (81,470 ) Taxes paid related to net shares settlement of equity awards (47,432 ) — — — (47,432 ) Excess tax benefit from stock-based compensation 34,127 — — — 34,127 Other 1,697 — (14,337 ) 801 (11,839 ) Net transactions with related entities (475,121 ) 29,654 39,755 405,712 — Net cash from financing activities 98,925 29,654 21,609 406,513 556,701 Effect of changes in foreign exchange rates on cash — — (3,580 ) — (3,580 ) Change in cash and cash equivalents 26,300 1,745 47,454 — 75,499 Cash and cash equivalents at beginning of year 10,910 10,796 218,149 — 239,855 Cash and cash equivalents at end of period $ 37,210 $ 12,541 $ 265,603 $ — $ 315,354 Condensed Consolidating Statement of Cash Flow Parent Guarantor Non-Guarantor Consolidating Consolidated Net cash from operating activities $ 210,832 $ 150,068 $ 18,064 $ (374,026 ) $ 4,938 Investing activities: Purchases of property, plant and equipment (6,995 ) (3,194 ) (14,396 ) — (24,585 ) Proceeds from sales of assets — — 4,918 — 4,918 Net cash from investing activities (6,995 ) (3,194 ) (9,478 ) — (19,667 ) Financing activities: Borrowings on notes payable — — 66,737 — 66,737 Repayments on notes payable — — (61,957 ) — (61,957 ) Borrowings on Accounts Receivable Securitization Facility — — 115,609 — 115,609 Repayments on Accounts Receivable Securitization Facility — — (72,399 ) — (72,399 ) Borrowings on Revolving Loan Facility 1,782,500 — — — 1,782,500 Repayments on Revolving Loan Facility (1,726,500 ) — — — (1,726,500 ) Cash dividends paid (59,731 ) — — — (59,731 ) Taxes paid related to net shares settlement of equity awards (10,342 ) — — — (10,342 ) Excess tax benefit from stock-based compensation 7,895 — — — 7,895 Other 1,146 — (486 ) 146 806 Net transactions with related entities (201,067 ) (149,787 ) (23,026 ) 373,880 — Net cash from financing activities (206,099 ) (149,787 ) 24,478 374,026 42,618 Effect of changes in foreign exchange rates on cash — — (135 ) — (135 ) Change in cash and cash equivalents (2,262 ) (2,913 ) 32,929 — 27,754 Cash and cash equivalents at beginning of year 5,695 7,811 102,357 — 115,863 Cash and cash equivalents at end of period $ 3,433 $ 4,898 $ 135,286 $ — $ 143,617 |