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 $ 876,884 $ 178,588 $ 865,234 $ (701,566 ) $ 1,219,140 Cost of sales 649,945 92,022 638,057 (618,140 ) 761,884 Gross profit 226,939 86,566 227,177 (83,426 ) 457,256 Selling, general and administrative expenses 189,432 44,619 103,279 (2,479 ) 334,851 Operating profit 37,507 41,947 123,898 (80,947 ) 122,405 Equity in earnings of subsidiaries 96,432 101,331 — (197,763 ) — Other expenses 649 — — — 649 Interest expense, net 27,088 1 4,527 (50 ) 31,566 Income before income tax expense 106,202 143,277 119,371 (278,660 ) 90,190 Income tax expense 25,933 (24,465 ) 8,453 — 9,921 Net income $ 80,269 $ 167,742 $ 110,918 $ (278,660 ) $ 80,269 Comprehensive income $ 90,485 $ 167,742 $ 118,621 $ (286,363 ) $ 90,485 Condensed Consolidating Statement of Comprehensive Income Parent Guarantor Non-Guarantor Consolidating Consolidated Net sales $ 951,090 $ 153,174 $ 792,012 $ (687,355 ) $ 1,208,921 Cost of sales 772,889 74,310 600,410 (684,919 ) 762,690 Gross profit 178,201 78,864 191,602 (2,436 ) 446,231 Selling, general and administrative expenses 224,682 52,864 80,454 (1,700 ) 356,300 Operating profit (46,481 ) 26,000 111,148 (736 ) 89,931 Equity in earnings of subsidiaries 131,166 108,170 — (239,336 ) — Other expenses 382 — — — 382 Interest expense, net 19,123 (4 ) 7,782 (14 ) 26,887 Income before income tax expense 65,180 134,174 103,366 (240,058 ) 62,662 Income tax expense 12,544 (11,090 ) 8,572 — 10,026 Net income $ 52,636 $ 145,264 $ 94,794 $ (240,058 ) $ 52,636 Comprehensive income $ 57,479 $ 145,264 $ 90,404 $ (235,668 ) $ 57,479 Condensed Consolidating Balance Sheet Parent Guarantor Non-Guarantor Consolidating Consolidated Assets Cash and cash equivalents $ 20,955 $ 5,826 $ 305,641 $ — $ 332,422 Trade accounts receivable, net 95,789 67,911 559,680 (1,277 ) 722,103 Inventories 1,302,946 167,467 692,236 (192,777 ) 1,969,872 Other current assets 35,966 9,933 47,384 — 93,283 Total current assets 1,455,656 251,137 1,604,941 (194,054 ) 3,117,680 Property, net 96,408 42,950 512,768 — 652,126 Trademarks and other identifiable intangibles, net 6,132 130,161 575,657 — 711,950 Goodwill 232,882 238,635 367,467 — 838,984 Investments in subsidiaries 4,681,675 2,335,565 — (7,017,240 ) — Deferred tax assets 365,965 75,999 10,745 — 452,709 Receivables from related entities 5,497,304 5,251,814 2,536,205 (13,285,323 ) — Other noncurrent assets 38,569 317 9,726 — 48,612 Total assets $ 12,374,591 $ 8,326,578 $ 5,617,509 $ (20,496,617 ) $ 5,822,061 Liabilities and Stockholders’ Accounts payable $ 189,512 $ 25,815 $ 315,109 $ — $ 530,436 Accrued liabilities 169,252 24,978 266,546 (262 ) 460,514 Notes payable — — 115,237 — 115,237 Accounts Receivable Securitization Facility — — 200,000 — 200,000 Current portion of long-term debt 58,625 — 3,700 — 62,325 Total current liabilities 417,389 50,793 900,592 (262 ) 1,368,512 Long-term debt 2,841,461 — 121,963 — 2,963,424 Pension and postretirement benefits 265,495 — 57,091 — 322,586 Payables to related entities 7,803,803 3,822,944 1,658,576 (13,285,323 ) — Other noncurrent liabilities 94,402 11,777 109,319 — 215,498 Total liabilities 11,422,550 3,885,514 2,847,541 (13,285,585 ) 4,870,020 Stockholders’ equity 952,041 4,441,064 2,769,968 (7,211,032 ) 952,041 Total liabilities and stockholders’ equity $ 12,374,591 $ 8,326,578 $ 5,617,509 $ (20,496,617 ) $ 5,822,061 Condensed Consolidating Balance Sheet Parent Guarantor Non-Guarantor Consolidating Consolidated Assets Cash and cash equivalents $ 6,348 $ 7,683 $ 305,138 $ — $ 319,169 Trade accounts receivable, net 92,287 68,710 520,697 (1,277 ) 680,417 Inventories 1,123,320 145,533 656,714 (110,965 ) 1,814,602 Other current assets 32,793 10,775 57,331 2,780 103,679 Total current assets 1,254,748 232,701 1,539,880 (109,462 ) 2,917,867 Property, net 96,223 42,619 511,620 — 650,462 Trademarks and other identifiable intangibles, net 4,166 130,296 566,053 — 700,515 Goodwill 232,882 242,186 359,247 — 834,315 Investments in subsidiaries 4,595,424 2,229,254 — (6,824,678 ) — Deferred tax assets 362,414 72,448 10,317 — 445,179 Receivables from related entities 5,145,108 5,099,420 2,366,888 (12,611,416 ) — Other noncurrent assets 38,938 319 9,995 — 49,252 Total assets $ 11,729,903 $ 8,049,243 $ 5,364,000 $ (19,545,556 ) $ 5,597,590 Liabilities and Stockholders’ Accounts payable $ 248,114 $ 21,733 $ 403,125 $ — $ 672,972 Accrued liabilities 168,440 51,766 240,528 (401 ) 460,333 Notes payable — — 117,785 — 117,785 Accounts Receivable Securitization Facility — — 195,163 — 195,163 Current portion of long-term debt 54,094 — 3,562 — 57,656 Total current liabilities 470,648 73,499 960,163 (401 ) 1,503,909 Long-term debt 2,115,081 — 117,631 — 2,232,712 Pension and postretirement benefits 307,738 — 54,528 — 362,266 Payables to related entities 7,462,706 3,691,969 1,456,741 (12,611,416 ) — Other noncurrent liabilities 97,839 11,659 113,314 — 222,812 Total liabilities 10,454,012 3,777,127 2,702,377 (12,611,817 ) 4,321,699 Stockholders’ equity 1,275,891 4,272,116 2,661,623 (6,933,739 ) 1,275,891 Total liabilities and stockholders’ equity $ 11,729,903 $ 8,049,243 $ 5,364,000 $ (19,545,556 ) $ 5,597,590 Condensed Consolidating Statement of Cash Flows Parent Guarantor Non-Guarantor Consolidating Consolidated Net cash from operating activities $ (173,346 ) $ 107,704 $ (26,118 ) $ (193,046 ) $ (284,806 ) Investing activities: Purchases of property, plant and equipment (9,008 ) (4,446 ) (14,405 ) — (27,859 ) Proceeds from sales of assets 15,338 — (52 ) — 15,286 Acquisition of business, net of cash acquired — — (7,062 ) — (7,062 ) Net cash from investing activities 6,330 (4,446 ) (21,519 ) — (19,635 ) Financing activities: Borrowings on notes payable — — 368,778 — 368,778 Repayments on notes payable — — (367,016 ) — (367,016 ) Borrowings on Accounts Receivable Securitization Facility — — 53,261 — 53,261 Repayments on Accounts Receivable Securitization Facility — — (48,424 ) — (48,424 ) Borrowings on Revolving Loan Facility 1,471,500 — — — 1,471,500 Repayments on Revolving Loan Facility (732,500 ) — — — (732,500 ) Repayments on Term Loan A Facility (9,063 ) — — — (9,063 ) Repayments on Term Loan B Facility (1,063 ) — — — (1,063 ) Borrowings on International Debt — — 2,895 — 2,895 Repayments on International Debt — — (1,728 ) — (1,728 ) Cash dividends paid (42,683 ) — — — (42,683 ) Share repurchases (379,901 ) — — — (379,901 ) Taxes paid related to net shares settlement of equity awards (837 ) — — — (837 ) Excess tax benefit from stock-based compensation 924 — — — 924 Debt issuance costs and other 980 — (439 ) — 541 Net transactions with related entities (125,734 ) (105,115 ) 37,803 193,046 — Net cash from financing activities 181,623 (105,115 ) 45,130 193,046 314,684 Effect of changes in foreign exchange rates on cash — — 3,010 — 3,010 Change in cash and cash equivalents 14,607 (1,857 ) 503 — 13,253 Cash and cash equivalents at beginning of year 6,348 7,683 305,138 — 319,169 Cash and cash equivalents at end of period $ 20,955 $ 5,826 $ 305,641 $ — $ 332,422 Condensed Consolidating Statement of Cash Flow Parent Guarantor Non-Guarantor Consolidating Consolidated Net cash from operating activities $ (115,241 ) $ 68,660 $ (391,119 ) $ 178,355 $ (259,345 ) Investing activities: Purchases of property, plant and equipment (8,864 ) (3,796 ) (23,708 ) — (36,368 ) Proceeds from sales of assets — 4,322 413 — 4,735 Net cash from investing activities (8,864 ) 526 (23,295 ) — (31,633 ) Financing activities: Borrowings on notes payable — — 43,828 — 43,828 Repayments on notes payable — — (61,137 ) — (61,137 ) Borrowings on Accounts Receivable Securitization Facility — — 79,039 — 79,039 Repayments on Accounts Receivable Securitization Facility — — (90,393 ) — (90,393 ) Borrowings on Revolving Loan Facility 1,327,500 — — — 1,327,500 Repayments on Revolving Loan Facility (921,000 ) — — — (921,000 ) Cash dividends paid (40,083 ) — — — (40,083 ) Repayments on Euro Term Loan Facility — — (974 ) — (974 ) Borrowings on International Debt — — 3,352 — 3,352 Repayments on International Debt — — (1,913 ) — (1,913 ) Taxes paid related to net shares settlement of equity awards (17,982 ) — — — (17,982 ) Excess tax benefit from stock-based compensation 12,833 — — — 12,833 Other 1,183 — (493 ) (6 ) 684 Net transactions with related entities (245,013 ) (67,871 ) 491,233 (178,349 ) — Net cash from financing activities 117,438 (67,871 ) 462,542 (178,355 ) 333,754 Effect of changes in foreign exchange rates on cash — — (5,564 ) — (5,564 ) Change in cash and cash equivalents (6,667 ) 1,315 42,564 — 37,212 Cash and cash equivalents at beginning of year 10,910 10,796 218,149 — 239,855 Cash and cash equivalents at end of period $ 4,243 $ 12,111 $ 260,713 $ — $ 277,067 |