-

HanesBrands Inc. Announces Better-Than-Expected Second-Quarter 2025 Results and Raises Full-Year Outlook

  • Net Sales increased 1.8% over prior year to $991 million.
  • Gross Margin increased 1,100 basis points over prior year to 41.6%. Adjusted Gross Margin increased 145 basis points to 41.2%.
  • Operating Profit increased 345% over prior year to $155 million and Operating Margin increased 2,210 basis points to 15.6%. Adjusted Operating Profit increased 22% to $153 million and Adjusted Operating Margin increased 255 basis points to 15.5%.
  • Earnings per share (EPS) increased 162% over prior year to $0.24. Adjusted EPS increased 60% to $0.24.
  • Balance sheet further strengthened as leverage decreased to 3.3 times net debt-to-adjusted EBITDA, an improvement of 1.3 times compared to prior year.
  • Raises full-year 2025 outlook for net sales, operating profit and EPS.

WINSTON-SALEM, N.C.--(BUSINESS WIRE)--HanesBrands Inc. (NYSE: HBI), a global leader in everyday iconic apparel, today announced results for the second-quarter 2025.

HanesBrands is seeing continued momentum from its strategy and transformation, driving growth in revenue, profit, and earnings per share.

Share

“For the third consecutive quarter, we delivered revenue, profit and earnings per share growth that exceeded our expectations as we continue to see the benefits of our growth strategy and prior transformation initiatives,” said Steve Bratspies, CEO. “With our strong performance to date and our visibility to cost savings and input costs, we raised our full-year outlook, which continues to reflect our expected impact from U.S. tariffs. Our strategy is delivering consistent results, and we’re confident it positions us for continued long-term success. We have multiple avenues to drive increased shareholder returns over the next several years through consistent sales growth, additional margin expansion, and continued debt reduction.”

Second-Quarter 2025 Results

Net Sales from continuing operations were $991 million.

  • Net Sales increased 1.8% compared to prior year.
  • On an organic constant currency basis, Net Sales were relatively consistent with prior year (Table 2-B).

Gross Profit and Gross Margin increased year-over-year driven by the benefits from cost savings and productivity initiatives, the benefits from assortment management, and lower input costs.

  • The Company continued its consolidation and other optimization actions in its supply chain to lower fixed costs, increase efficiencies, and further improve customer service and in-stocks with lower levels of inventory. The Company expects these actions to drive continued benefits in 2025.
  • Gross Profit increased 38% to $412 million and Gross Margin increased 1,100 basis points to 41.6% as compared to prior year.
  • Adjusted Gross Profit increased 6% to $408 million and Adjusted Gross Margin increased 145 basis points to 41.2% as compared to prior year.
  • Adjusted Gross Profit and Adjusted Gross Margin exclude certain costs related to restructuring and other action-related charges (Table 6-A).

Operating Profit and Operating Margin increased over prior year through the combination of gross margin improvement and lower SG&A expenses. SG&A expenses decreased compared to prior year both on an absolute basis and as a percent of net sales due to the benefits from cost savings initiatives and disciplined expense management.

  • Operating Profit increased 345% to $155 million and Operating Margin increased 2,210 basis points to 15.6% as compared to prior year.
  • Adjusted Operating Profit increased 22% to $153 million and Adjusted Operating Margin increased 255 basis points to 15.5% as compared to prior year.
  • Adjusted Operating Profit and Adjusted Operating Margin exclude certain costs related to restructuring and other action-related charges (Table 6-A).

Interest Expense and Other Expenses

  • Interest and Other Expenses decreased $4 million over prior year to $57 million driven primarily by lower debt balances.

Earnings Per Share

  • Income from continuing operations totaled $85 million, or $0.24 per diluted share, in the second quarter of 2025. This compares to a loss from continuing operations of ($136) million, or ($0.39) per diluted share, in second-quarter 2024.
  • Adjusted Income from continuing operations totaled $84 million, or $0.24 per diluted share, in the second quarter of 2025. This compares to income from continuing operations of $53 million, or $0.15 per diluted share, last year (Table 6-A).

See the Note on Adjusted Measures and Reconciliation to GAAP Measures later in this news release for additional discussion and details of actions, which include restructuring and other action-related charges.

Second-Quarter 2025 Business Segment Summary

U.S. net sales decreased slightly, or approximately $5 million, as compared to prior year. The Company continued to focus on its core growth fundamentals including innovation, brand investments, and incremental programming opportunities. These fundamentals delivered year-over-year growth in its Basics, Active, and New businesses. Similar to the overall innerwear market, this growth was more than offset by continued headwinds in its Intimate Apparel business.

Operating margin of 25.0% increased 360 basis points over prior year driven by benefits from cost savings and productivity initiatives as well as lower input costs.

International net sales decreased 3% on a reported basis, which included a $7 million headwind from unfavorable foreign exchange rates, and were consistent with prior year on a constant currency basis. By region, constant currency net sales increased in the Americas, were consistent with prior year in Australia, and decreased in Asia.

Operating margin of 10.7% decreased 225 basis points compared to prior year, driven primarily by increased promotional activity, unfavorable mix, increased brand investment and the impact from foreign exchange rates, which more than offset the benefits from cost savings initiatives and lower input costs.

Balance Sheet and Cash Flow

  • Based on the calculation as defined in the Company’s senior secured credit facility, the Leverage Ratio at the end of second-quarter 2025 was 3.3 times on a net debt-to-adjusted EBITDA basis, which was below prior year’s 4.6 times (Table 6-B).
  • Inventory at the end of second-quarter 2025 of $957 million increased 4%, or $40 million, year-over-year.
  • Cash Flow from Operations was $36 million in second-quarter 2025, which compared to $78 million last year. Free Cash Flow for the quarter was $27 million as compared to $71 million last year.

Third-Quarter and Full-Year 2025 Financial Outlook

The Company is providing guidance on tax expense due to the expected fluctuation of its quarterly tax rate, stemming from the deferred tax reserve matter previously disclosed in fourth-quarter 2022. Importantly, the reserve does not impact cash taxes. Some portion of the reserve may reverse in future periods.

The Company defines organic constant currency Net Sales as Net Sales excluding the ‘other’ segment and the year-over-year impact from foreign exchange rates.

The Company’s guidance reflects its expected impact from U.S. tariffs and is subject to change in the future.

For Fiscal year 2025, which ends January 3, 2026, and includes a 53rd week, the Company currently expects:

  • Net Sales from continuing operations of approximately $3.53 billion, which includes projected headwinds of approximately $35 million from changes in foreign currency exchange rates. Net Sales are expected to increase slightly over prior year on both a reported and organic constant currency basis.
  • GAAP Operating Profit from continuing operations of approximately $471 million.
  • Adjusted Operating Profit from continuing operations of approximately $485 million, which excludes pretax charges for restructuring and other action-related charges of approximately $14 million. The operating profit outlook includes a projected headwind of approximately $5 million from changes in foreign currency exchange rates.
  • Interest expense of approximately $180 million.
  • Other expenses of approximately $46 million, which includes approximately $10 million of one-time pretax charges related to first-quarter 2025 refinancing activities.
  • Tax expense of approximately $35 million.
  • GAAP Earnings Per Share from continuing operations of approximately $0.59.
  • Adjusted Earnings Per Share from continuing operations of approximately $0.66.
  • Cash Flow from Operations of approximately $350 million.
  • Capital investments of approximately $65 million, consisting of approximately $50 million of capital expenditures and approximately $15 million of cloud computing arrangements.
  • Free Cash Flow of approximately $300 million.
  • Fully diluted shares outstanding of approximately 357 million.

For third-quarter 2025, which ends on September 27, 2025, the Company currently expects:

  • Net Sales from continuing operations of approximately $900 million, which includes projected headwinds of approximately $7 million from changes in foreign currency exchange rates. Net Sales are expected to be relatively consistent with prior year on both a reported and organic constant currency basis.
  • GAAP Operating Profit from continuing operations of approximately $116 million.
  • Adjusted Operating Profit from continuing operations of approximately $122 million, which excludes pretax charges for restructuring and other action-related charges of approximately $6 million. The operating profit outlook includes a projected headwind of approximately $1 million from changes in foreign currency exchange rates.
  • Interest expense of approximately $46 million.
  • Other expenses of approximately $10 million.
  • Tax expense of approximately $10 million.
  • GAAP Earnings Per Share from continuing operations of approximately $0.14.
  • Adjusted Earnings Per Share from continuing operations of approximately $0.16.
  • Fully diluted shares outstanding of approximately 357 million.

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

Note on Adjusted Measures and Reconciliation to GAAP Measures

To supplement financial results prepared in accordance with generally accepted accounting principles, the Company provides quarterly and full-year results concerning certain non‐GAAP financial measures, including adjusted EPS from continuing operations, adjusted income (loss) from continuing operations, adjusted operating profit (and margin), adjusted gross profit (and margin), EBITDA, adjusted EBITDA, organic constant currency net sales, net debt, leverage ratio and free cash flow.

Adjusted EPS from continuing operations is defined as diluted EPS from continuing operations excluding actions and the tax effect on actions. Adjusted income (loss) from continuing operations is defined as income (loss) from continuing operations excluding actions and the tax effect on actions. Adjusted operating profit is defined as operating profit excluding actions. Adjusted gross profit is defined as gross profit excluding actions.

Charges for actions taken in 2025 and 2024, as applicable, include supply chain restructuring and consolidation, headcount actions and related severance charges, professional services, gain/loss on sale of business and classification of assets held for sale, loss on extinguishment of debt, corporate asset impairment charges, and the tax effects thereof.

While these costs are not expected to continue for any singular transaction on an ongoing basis, similar types of costs, expenses and charges have occurred in prior periods and may recur in future periods depending upon future business plans and circumstances.

HanesBrands has chosen to present these non‐GAAP measures to investors to enable additional analyses of past, present and future operating performance and as a supplemental means of evaluating operations absent the effect of our supply chain restructuring and consolidation and other actions that are deemed to be material stand-alone initiatives apart from the Company’s core operations. HanesBrands believes these non-GAAP measures provide management and investors with valuable supplemental information for analyzing the operating performance of the Company’s ongoing business during each period presented without giving effect to costs associated with the execution of any of the aforementioned actions taken.

The Company has also chosen to present EBITDA and adjusted EBITDA to investors because it considers these measures to be an important supplemental means of evaluating operating performance. EBITDA is defined as net income (loss) before the impacts of discontinued operations, interest, taxes, depreciation and amortization. Adjusted EBITDA is defined as EBITDA excluding (x) restructuring charges related to our supply chain restructuring and consolidation, and other action-related charges described in more detail in Table 6-A and (y) certain other losses, charges and expenses as defined in the Consolidated Net Total Leverage Ratio under its Sixth Amended and Restated Credit Agreement, dated March 7, 2025 (the “Credit Agreement”) described in more detail in Table 6-B. 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.

Net debt is defined as the total of current debt, long-term debt, and borrowings under the accounts receivable securitization facility (excluding long-term debt issuance costs and debt discount and borrowings of unrestricted subsidiaries under the accounts receivable securitization facility) less (x) other debt and cash adjustments and (y) cash and cash equivalents. Leverage ratio is the ratio of net debt to adjusted EBITDA as it is defined in our Credit Agreement. The Company defines free cash flow as net cash from operating activities less capital expenditures. Management believes that free cash flow, which measures our ability to generate additional cash from our business operations, is an important financial measure for use in evaluating the Company's financial performance. The Company defines organic net sales as net sales excluding the ‘other’ segment and excluding those derived from businesses acquired or divested within the previous 12 months of the reporting date.

HanesBrands is a global company that reports financial information in U.S. dollars in accordance with GAAP. As a supplement to the Company’s reported operating results, HanesBrands also presents constant-currency financial information, which is a non-GAAP financial measure that excludes the impact of translating foreign currencies into U.S. dollars. The Company uses constant currency information to provide a framework to assess how the business performed excluding the effects of changes in the rates used to calculate foreign currency translation. To calculate foreign currency translation on a constant currency basis, operating results for the current-year period for entities reporting in currencies other than the U.S. dollar are translated into U.S. dollars at the average exchange rates in effect during the comparable period of the prior year (rather than the actual exchange rates in effect during the current year period). HanesBrands believes constant currency information is useful to management and investors to facilitate comparison of operating results and better identify trends in the Company’s businesses. The Company defines organic constant currency sales as net sales excluding the ‘other’ segment and also excluding the impact of translating foreign currencies into U.S. dollars as discussed above.

Non‐GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as an alternative to, or substitute for, financial results prepared in accordance with GAAP. Further, the non-GAAP measures presented may be different from non-GAAP measures with similar or identical names presented by other companies.

Reconciliations of these non-GAAP measures to the most directly comparable GAAP financial measures are presented in the supplemental financial information included with this news release.

Cautionary Statement Concerning Forward-Looking Statements

This news release contains information that may constitute “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 (the “Exchange Act”). Forward-looking statements include all statements that do not relate solely to historical or current facts, and can generally be identified by the use of words such as “may,” “believe,” “could,” “will,” “expect,” “outlook,” “potential,” “project,” “estimate,” “future,” “intend,” “anticipate,” “plan,” “continue” or similar expressions. However, the absence of these words or similar expressions does not mean that a statement is not forward-looking. All statements regarding our intent, belief and current expectations about our strategic direction, prospects and future results are forward-looking statements and are inherently subject to risks and uncertainties that could cause actual results to differ materially from those implied or expressed by such statements. These risks and uncertainties include, but are not limited to, trends associated with our business; our ability to successfully implement our strategic plans, including our supply chain restructuring and consolidation and other cost savings initiatives; the rapidly changing retail environment and the level of consumer demand; the effects of any geopolitical conflicts (including the ongoing Russia-Ukraine conflict and Middle East conflicts) or public health emergencies or severe global health crises, including effects on consumer spending, global supply chains, critical supply routes and the financial markets; our ability to deleverage on the anticipated time frame or at all; any inadequacy, interruption, integration failure or security failure with respect to our information technology; future intangible assets or goodwill impairment due to changes in our business, market condition, or other factors; significant fluctuations in foreign exchange rates; legal, regulatory, political and economic risks related to our international operations, including the imposition of or changes in duties, taxes, tariffs and other charges impacting our products or supply chain, or the threat thereof; our ability to effectively manage our complex international tax structure; our future financial performance; 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. Management believes that these forward-looking statements are reasonable as and when made. However, caution should be taken not to place undue reliance on any such forward-looking statements. Such statements speak only as of the date when made, and we undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

About HanesBrands

HanesBrands (NYSE: HBI) is a socially responsible global leader in everyday iconic apparel with a mission to create a more comfortable world for every body. The company owns a portfolio of some of the world’s most recognized apparel brands including Hanes, the leading basic apparel brand in the U.S.; Bonds, an Australian staple since 1915 that is setting new standards for design and innovation; Maidenform, America’s number one shapewear brand; and Bali, America’s number one national bra brand. HanesBrands owns the majority of its worldwide manufacturing facilities and has built a strong reputation for workplace quality, ethical business practices, and reducing environmental impact.

TABLE 1

 

HANESBRANDS INC.

Condensed Consolidated Statements of Operations

(in thousands, except per share data)

(Unaudited)

 

 

Quarters Ended

 

 

 

Six Months Ended

 

 

 

June 28,
2025

 

June 29,
2024

 

% Change

 

June 28,
2025

 

June 29,
2024

 

 

Net sales

$

991,325

 

 

$

973,927

 

 

1.8

%

 

$

1,751,473

 

 

$

1,718,602

 

 

1.9

%

Cost of sales

 

579,400

 

 

 

675,584

 

 

 

 

 

1,022,848

 

 

 

1,122,826

 

 

 

Gross profit

 

411,925

 

 

 

298,343

 

 

38.1

%

 

 

728,625

 

 

 

595,776

 

 

22.3

%

As a % of net sales

 

41.6

%

 

 

30.6

%

 

 

 

 

41.6

%

 

 

34.7

%

 

 

Selling, general and administrative expenses

 

257,267

 

 

 

361,546

 

 

(28.8

)%

 

 

494,059

 

 

 

623,565

 

 

(20.8

)%

As a % of net sales

 

26.0

%

 

 

37.1

%

 

 

 

 

28.2

%

 

 

36.3

%

 

 

Operating profit (loss)

 

154,658

 

 

 

(63,203

)

 

344.7

%

 

 

234,566

 

 

 

(27,789

)

 

944.1

%

As a % of net sales

 

15.6

%

 

 

(6.5

)%

 

 

 

 

13.4

%

 

 

(1.6

)%

 

 

Other expenses

 

9,023

 

 

 

10,616

 

 

 

 

 

26,295

 

 

 

19,678

 

 

 

Interest expense, net

 

47,536

 

 

 

50,279

 

 

 

 

 

90,855

 

 

 

100,862

 

 

 

Income (loss) from continuing operations before income taxes

 

98,099

 

 

 

(124,098

)

 

 

 

 

117,416

 

 

 

(148,329

)

 

 

Income tax expense

 

12,606

 

 

 

11,485

 

 

 

 

 

17,777

 

 

 

20,056

 

 

 

Income (loss) from continuing operations

 

85,493

 

 

 

(135,583

)

 

 

 

 

99,639

 

 

 

(168,385

)

 

 

Loss from discontinued operations, net of tax

 

(3,882

)

 

 

(162,797

)

 

 

 

 

(27,484

)

 

 

(169,117

)

 

 

Net income (loss)

$

81,611

 

 

$

(298,380

)

 

 

 

$

72,155

 

 

$

(337,502

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share - basic:

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

0.24

 

 

$

(0.39

)

 

 

 

$

0.28

 

 

$

(0.48

)

 

 

Discontinued operations

 

(0.01

)

 

 

(0.46

)

 

 

 

 

(0.08

)

 

 

(0.48

)

 

 

Net income (loss)

$

0.23

 

 

$

(0.85

)

 

 

 

$

0.20

 

 

$

(0.96

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share - diluted:

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

0.24

 

 

$

(0.39

)

 

 

 

$

0.28

 

 

$

(0.48

)

 

 

Discontinued operations

 

(0.01

)

 

 

(0.46

)

 

 

 

 

(0.08

)

 

 

(0.48

)

 

 

Net income (loss)

$

0.23

 

 

$

(0.85

)

 

 

 

$

0.20

 

 

$

(0.96

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

354,091

 

 

 

351,990

 

 

 

 

 

353,779

 

 

 

351,783

 

 

 

Diluted

 

356,179

 

 

 

351,990

 

 

 

 

 

356,624

 

 

 

351,783

 

 

 

TABLE 2-A

HANESBRANDS INC.

Supplemental Financial Information

Impact of Foreign Currency

(in thousands, except per share data)

(Unaudited)

 

The following tables present a reconciliation of reported results on a constant currency basis for the quarter ended June 28, 2025 and a comparison to prior year:

 

Quarter Ended June 28, 2025

 

 

 

 

 

 

 

As Reported

 

Impact from
Foreign
Currency1

 

Constant
Currency

 

Quarter
Ended
J
une 29, 2024

 

% Change,
As Reported

 

% Change,
Constant
Currency

As reported under GAAP:

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

991,325

 

$

(7,119

)

 

$

998,444

 

$

973,927

 

 

1.8

%

 

2.5

%

Gross profit

 

411,925

 

 

(3,958

)

 

 

415,883

 

 

298,343

 

 

38.1

 

 

39.4

 

Operating profit (loss)

 

154,658

 

 

(574

)

 

 

155,232

 

 

(63,203

)

 

344.7

 

 

345.6

 

Diluted earnings (loss) per share from continuing operations3

$

0.24

 

$

0.00

 

 

$

0.24

 

$

(0.39

)

 

161.5

%

 

161.5

%

 

 

 

 

 

 

 

 

 

 

 

 

As adjusted:2

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

991,325

 

$

(7,119

)

 

$

998,444

 

$

973,927

 

 

1.8

%

 

2.5

%

Gross profit

 

408,450

 

 

(3,958

)

 

 

412,408

 

 

386,964

 

 

5.6

 

 

6.6

 

Operating profit

 

153,467

 

 

(574

)

 

 

154,041

 

 

125,831

 

 

22.0

 

 

22.4

 

Diluted earnings per share from continuing operations3

$

0.24

 

$

0.00

 

 

$

0.24

 

$

0.15

 

 

60.0

%

 

60.0

%

1

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

 

2

Results for the quarters ended June 28, 2025 and June 29, 2024 reflect adjustments for restructuring and other action-related charges. See "Reconciliation of Select GAAP Measures to Non-GAAP Measures" in Table 6-A.

3

Amounts may not be additive due to rounding.

 

Six Months Ended June 28, 2025

 

 

 

 

 

 

 

As Reported

 

Impact from
Foreign
Currency1

 

Constant
Currency

 

Six Months
Ended
June 29, 2024

 

% Change,
As Reported

 

% Change,
Constant
Currency

As reported under GAAP:

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

1,751,473

 

$

(19,227

)

 

$

1,770,700

 

$

1,718,602

 

 

1.9

%

 

3.0

%

Gross profit

 

728,625

 

 

(10,412

)

 

 

739,037

 

 

595,776

 

 

22.3

 

 

24.0

 

Operating profit (loss)

 

234,566

 

 

(1,683

)

 

 

236,249

 

 

(27,789

)

 

944.1

 

 

950.2

 

Diluted earnings (loss) per share from continuing operations3

$

0.28

 

$

0.00

 

 

$

0.28

 

$

(0.48

)

 

158.3

%

 

158.3

%

 

 

 

 

 

 

 

 

 

 

 

 

As adjusted:2

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

1,751,473

 

$

(19,227

)

 

$

1,770,700

 

$

1,718,602

 

 

1.9

%

 

3.0

%

Gross profit

 

724,850

 

 

(10,412

)

 

 

735,262

 

 

684,600

 

 

5.9

 

 

7.4

 

Operating profit

 

234,484

 

 

(1,683

)

 

 

236,167

 

 

176,214

 

 

33.1

 

 

34.0

 

Diluted earnings per share from continuing operations3

$

0.31

 

$

0.00

 

 

$

0.31

 

$

0.10

 

 

210.0

%

 

210.0

%

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 six months ended June 28, 2025 and June 29, 2024 reflect adjustments for restructuring and other action-related charges. See "Reconciliation of Select GAAP Measures to Non-GAAP Measures" in Table 6-A.

3

Amounts may not be additive due to rounding.

TABLE 2-B

HANESBRANDS INC.

Supplemental Financial Information

Organic Constant Currency

(in thousands, except per share data)

(Unaudited)

 

The following tables present a reconciliation of reported results on an organic constant currency basis for the quarter and six months ended June 28, 2025 and a comparison to prior year:

 

Quarter Ended June 28, 2025

 

Quarter Ended June 29, 2024

 

 

 

 

 

As
Reported

 

Impact from
Foreign
Currency1

 

Less
Other
Sales2

 

Organic
Constant
Currency

 

As
Reported

 

Less
Other
Sales2

 

Organic

 

% Change,
As
Reported

 

% Change,
Organic
Constant
Currency

Net sales

$

991,325

 

$

(7,119

)

 

$

29,889

 

$

968,555

 

$

973,927

 

$

700

 

$

973,227

 

1.8

%

 

(0.5

)%

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

Other sales in the second quarter of 2025 consist of sales from the Company’s supply chain and short term support/transition services agreements for disposed businesses. Other sales in the second quarter of 2024 primarily reflect the U.S. Sheer Hosiery business which was sold on September 29, 2023.

 

Six Months Ended June 28, 2025

 

Six Months Ended June 29, 2024

 

 

 

 

 

As Reported

 

Impact from Foreign Currency1

 

Less Other Sales2

 

Organic Constant Currency

 

As Reported

 

Less Other Sales2

 

Organic

 

% Change,

As Reported

 

% Change,

Organic Constant Currency

Net sales

$

1,751,473

 

$

(19,227

)

 

$

58,273

 

$

1,712,427

 

$

1,718,602

 

$

1,473

 

$

1,717,129

 

1.9

%

 

(0.3

)%

1

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

 

2

Other sales in the six months ended June 28, 2025 consist of sales from the Company’s supply chain and short term support/transition services agreements for disposed businesses. Other sales in the first six months of 2024 primarily reflect the U.S. Sheer Hosiery business which was sold on September 29, 2023.

TABLE 3

 

HANESBRANDS INC.

Supplemental Financial Information

By Business Segment

(in thousands)

(Unaudited)

 

 

Quarters Ended

 

 

 

Six Months Ended

 

 

 

June 28,
2025

 

June 29,
2024

 

% Change

 

June 28,
2025

 

June 29,
2024

 

% Change

Segment net sales:

 

 

 

 

 

 

 

 

 

 

 

U.S.

$

735,483

 

 

$

740,154

 

 

(0.6

)%

 

$

1,271,708

 

 

$

1,284,045

 

 

(1.0

)%

International

 

225,953

 

 

 

233,073

 

 

(3.1

)

 

 

421,492

 

 

 

433,084

 

 

(2.7

)

Total segment net sales

 

961,436

 

 

 

973,227

 

 

(1.2

)

 

 

1,693,200

 

 

 

1,717,129

 

 

(1.4

)

Other net sales

 

29,889

 

 

 

700

 

 

4,169.9

 

 

 

58,273

 

 

 

1,473

 

 

3,856.1

 

Total net sales

$

991,325

 

 

$

973,927

 

 

1.8

%

 

$

1,751,473

 

 

$

1,718,602

 

 

1.9

%

Segment operating profit:

 

 

 

 

 

 

 

 

 

 

 

U.S.

$

183,628

 

 

$

158,214

 

 

16.1

%

 

$

295,797

 

 

$

256,477

 

 

15.3

%

International

 

24,253

 

 

 

30,237

 

 

(19.8

)

 

 

46,746

 

 

 

47,038

 

 

(0.6

)

Total segment operating profit

 

207,881

 

 

 

188,451

 

 

10.3

 

 

 

342,543

 

 

 

303,515

 

 

12.9

 

Other profit (loss)

 

4,388

 

 

 

(130

)

 

3,475.4

 

 

 

6,817

 

 

 

551

 

 

1,137.2

 

General corporate expenses

 

(55,162

)

 

 

(58,212

)

 

(5.2

)

 

 

(107,600

)

 

 

(118,904

)

 

(9.5

)

Amortization of intangibles

 

(3,640

)

 

 

(4,278

)

 

(14.9

)

 

 

(7,276

)

 

 

(8,948

)

 

(18.7

)

Total operating profit before restructuring and other action-related charges

 

153,467

 

 

 

125,831

 

 

22.0

 

 

 

234,484

 

 

 

176,214

 

 

33.1

 

Restructuring and other action-related charges

 

1,191

 

 

 

(189,034

)

 

(100.6

)

 

 

82

 

 

 

(204,003

)

 

(100.0

)

Total operating profit (loss)

$

154,658

 

 

$

(63,203

)

 

344.7

%

 

$

234,566

 

 

$

(27,789

)

 

944.1

%

 

Quarters Ended

 

 

 

Six Months Ended

 

 

 

June 28,
2025

 

June 29,
2024

 

Basis Points Change

 

June 28,
2025

 

June 29,
2024

 

Basis Points Change

Segment operating margin:

 

 

 

 

 

 

 

 

 

 

 

U.S.

25.0

%

 

21.4

%

 

359

 

 

23.3

%

 

20.0

%

 

329

 

International

10.7

 

 

13.0

 

 

(224

)

 

11.1

 

 

10.9

 

 

23

 

Total segment operating profit

21.6

 

 

19.4

 

 

226

 

 

20.2

 

 

17.7

 

 

255

 

Other profit (loss)

14.7

 

 

(18.6

)

 

3,325

 

 

11.7

 

 

37.4

 

 

(2,571

)

General corporate expenses

(5.6

)

 

(6.0

)

 

41

 

 

(6.1

)

 

(6.9

)

 

78

 

Amortization of intangibles

(0.4

)

 

(0.4

)

 

7

 

 

(0.4

)

 

(0.5

)

 

11

 

Total operating margin before restructuring and other action-related charges

15.5

 

 

12.9

 

 

256

 

 

13.4

 

 

10.3

 

 

313

 

Restructuring and other action-related charges

0.1

 

 

(19.4

)

 

1,953

 

 

 

 

(11.9

)

 

1,187

 

Total operating margin

15.6

%

 

(6.5

)%

 

2,209

 

 

13.4

%

 

(1.6

)%

 

1,501

 

TABLE 4

 

HANESBRANDS INC.

Condensed Consolidated Balance Sheets

(in thousands)

(Unaudited)

 

 

June 28,
2025

 

December 28,
2024

 

June 29,
2024

Assets

 

 

 

 

 

Cash and cash equivalents

$

220,343

 

 

$

214,854

 

 

$

213,267

 

Trade accounts receivable, net

 

487,010

 

 

 

376,195

 

 

 

463,302

 

Inventories

 

957,048

 

 

 

871,044

 

 

 

916,683

 

Other current assets

 

139,838

 

 

 

152,853

 

 

 

181,653

 

Current assets held for sale

 

57,421

 

 

 

100,430

 

 

 

511,003

 

Total current assets

 

1,861,660

 

 

 

1,715,376

 

 

 

2,285,908

 

Property, net

 

190,358

 

 

 

188,259

 

 

 

208,374

 

Right-of-use assets

 

242,743

 

 

 

222,759

 

 

 

230,425

 

Trademarks and other identifiable intangibles, net

 

910,148

 

 

 

886,264

 

 

 

936,294

 

Goodwill

 

648,362

 

 

 

638,370

 

 

 

653,934

 

Deferred tax assets

 

16,466

 

 

 

13,591

 

 

 

17,029

 

Other noncurrent assets

 

126,169

 

 

 

116,729

 

 

 

122,727

 

Noncurrent assets held for sale

 

23,412

 

 

 

59,593

 

 

 

925,153

 

Total assets

$

4,019,318

 

 

$

3,840,941

 

 

$

5,379,844

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Accounts payable

$

589,723

 

 

$

593,377

 

 

$

693,492

 

Accrued liabilities

 

403,636

 

 

 

452,940

 

 

 

502,382

 

Lease liabilities

 

71,510

 

 

 

64,233

 

 

 

60,122

 

Accounts Receivable Securitization Facility

 

76,000

 

 

 

95,000

 

 

 

 

Current portion of long-term debt

 

26,250

 

 

 

 

 

 

44,250

 

Current liabilities held for sale

 

60,281

 

 

 

42,990

 

 

 

266,234

 

Total current liabilities

 

1,227,400

 

 

 

1,248,540

 

 

 

1,566,480

 

Long-term debt

 

2,265,394

 

 

 

2,186,057

 

 

 

3,224,155

 

Lease liabilities - noncurrent

 

222,509

 

 

 

206,124

 

 

 

212,706

 

Pension and postretirement benefits

 

57,570

 

 

 

66,171

 

 

 

90,367

 

Other noncurrent liabilities

 

66,502

 

 

 

67,452

 

 

 

90,768

 

Noncurrent liabilities held for sale

 

13,582

 

 

 

32,587

 

 

 

130,965

 

Total liabilities

 

3,852,957

 

 

 

3,806,931

 

 

 

5,315,441

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

Preferred stock

 

 

 

 

 

 

 

 

Common stock

 

3,537

 

 

 

3,525

 

 

 

3,516

 

Additional paid-in capital

 

380,692

 

 

 

373,213

 

 

 

363,078

 

Retained earnings

 

306,759

 

 

 

234,494

 

 

 

217,400

 

Accumulated other comprehensive loss

 

(524,627

)

 

 

(577,222

)

 

 

(519,591

)

Total stockholders’ equity

 

166,361

 

 

 

34,010

 

 

 

64,403

 

Total liabilities and stockholders’ equity

$

4,019,318

 

 

$

3,840,941

 

 

$

5,379,844

 

TABLE 5

 

HANESBRANDS INC.

Condensed Consolidated Statements of Cash Flows

(in thousands)

(Unaudited)

 

 

Quarters Ended

 

Six Months Ended

 

June 28,
2025(1)

 

June 29,
2024(1)

 

June 28,
2025(1)

 

June 29,
2024(1)

Operating Activities:

 

 

 

 

 

 

 

Net income (loss)

$

81,611

 

 

$

(298,380

)

 

$

72,155

 

 

$

(337,502

)

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

 

 

 

 

 

 

 

Depreciation

 

6,503

 

 

 

22,304

 

 

 

13,861

 

 

 

39,978

 

Amortization of acquisition intangibles

 

1,866

 

 

 

4,100

 

 

 

3,705

 

 

 

8,203

 

Other amortization

 

1,774

 

 

 

2,899

 

 

 

3,571

 

 

 

6,198

 

Impairment of long-lived assets and goodwill

 

 

 

 

76,604

 

 

 

 

 

 

76,604

 

Inventory write-down charges

 

 

 

 

117,663

 

 

 

 

 

 

117,663

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

9,293

 

 

 

 

Loss on sale of business and classification of assets held for sale

 

1,131

 

 

 

51,071

 

 

 

6,093

 

 

 

51,071

 

Amortization of debt issuance costs and debt discount

 

1,675

 

 

 

2,561

 

 

 

3,554

 

 

 

5,105

 

Other

 

3,582

 

 

 

16,103

 

 

 

15,535

 

 

 

13,722

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable

 

(135,960

)

 

 

(51,193

)

 

 

(103,347

)

 

 

(54,487

)

Inventories

 

33,923

 

 

 

17,529

 

 

 

(59,876

)

 

 

(41,850

)

Accounts payable

 

3,028

 

 

 

30,964

 

 

 

19,094

 

 

 

134,029

 

Other assets and liabilities

 

37,181

 

 

 

86,201

 

 

 

(55,507

)

 

 

85,863

 

Net cash from operating activities

 

36,314

 

 

 

78,426

 

 

 

(71,869

)

 

 

104,597

 

Investing Activities:

 

 

 

 

 

 

 

Capital expenditures

 

(9,066

)

 

 

(7,834

)

 

 

(20,311

)

 

 

(28,091

)

Proceeds from sales of assets

 

7

 

 

 

3,625

 

 

 

159

 

 

 

3,653

 

Proceeds (payments) from disposition of businesses

 

(2,342

)

 

 

 

 

 

26,327

 

 

 

 

Net cash from investing activities

 

(11,401

)

 

 

(4,209

)

 

 

6,175

 

 

 

(24,438

)

Financing Activities:

 

 

 

 

 

 

 

Borrowings on Term Loan Facilities

 

 

 

 

 

 

 

1,500,000

 

 

 

 

Repayments on Term Loan Facilities

 

 

 

 

(14,750

)

 

 

(703,267

)

 

 

(29,500

)

Borrowings on Accounts Receivable Securitization Facility

 

373,000

 

 

 

467,000

 

 

 

663,000

 

 

 

980,500

 

Repayments on Accounts Receivable Securitization Facility

 

(301,000

)

 

 

(484,500

)

 

 

(682,000

)

 

 

(986,500

)

Borrowings on Revolving Loan Facilities

 

1,212,500

 

 

 

293,000

 

 

 

2,143,500

 

 

 

609,000

 

Repayments on Revolving Loan Facilities

 

(1,265,000

)

 

 

(293,000

)

 

 

(1,926,500

)

 

 

(609,000

)

Repayments on Senior Notes

 

 

 

 

 

 

 

(900,000

)

 

 

 

Payments to amend and refinance credit facilities

 

(1,473

)

 

 

(501

)

 

 

(23,281

)

 

 

(679

)

Other

 

(1,893

)

 

 

214

 

 

 

(4,263

)

 

 

(3,817

)

Net cash from financing activities

 

16,134

 

 

 

(32,537

)

 

 

67,189

 

 

 

(39,996

)

Effect of changes in foreign exchange rates on cash

 

3,356

 

 

 

(195

)

 

 

3,994

 

 

 

(12,963

)

Change in cash and cash equivalents

 

44,403

 

 

 

41,485

 

 

 

5,489

 

 

 

27,200

 

Cash and cash equivalents at beginning of period

 

176,440

 

 

 

191,216

 

 

 

215,354

 

 

 

205,501

 

Cash and cash equivalents at end of period

$

220,843

 

 

$

232,701

 

 

$

220,843

 

 

$

232,701

 

 

 

 

 

 

 

 

 

Balances included in the Condensed Consolidated Balance Sheets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

220,343

 

 

$

213,267

 

 

$

220,343

 

 

$

213,267

 

Cash and cash equivalents included in current assets held for sale

 

500

 

 

 

19,434

 

 

 

500

 

 

 

19,434

 

Cash and cash equivalents at end of period

$

220,843

 

 

$

232,701

 

 

$

220,843

 

 

$

232,701

 

1

The cash flows related to discontinued operations have not been segregated and remain included in the major classes of assets and liabilities. Accordingly, the Condensed Consolidated Statements of Cash Flows include the results of continuing and discontinued operations.

TABLE 6-A

HANESBRANDS INC.

Supplemental Financial Information

Reconciliation of Select GAAP Measures to Non-GAAP Measures

(in thousands, except per share data)

(Unaudited)

 

The following tables present a reconciliation of results from continuing operations as reported under GAAP to the Non-GAAP results from continuing operations as adjusted for the quarter and six months ended June 28, 2025 and a comparison to prior year. The Company has chosen to present the following non-GAAP measures to investors to enable additional analyses of past, present and future operating performance and as a supplemental means of evaluating continuing operations absent the effect of restructuring and other actions that are deemed to be material stand-alone initiatives apart from the Company’s core operations. While these costs are not expected to continue for any individual transaction on an ongoing basis, similar types of costs, expenses and charges have occurred in prior periods and may recur in future periods depending upon future business plans and circumstances.

 

Restructuring and other action-related charges in 2025 and 2024 include the following:

Professional services

Represents professional fees, primarily consulting and advisory services, related to restructuring activities including the Company’s cost transformation and technology modernization initiatives.

Headcount actions and related severance

Represents charges related to operating model initiatives primarily headcount actions and related severance charges and adjustments related to restructuring activities.

Supply chain restructuring and consolidation

Represents charges as a result of the sale of the global Champion business and the completed exit of the U.S.-based outlet store business related to significant restructuring and consolidation efforts within the Company’s supply chain network, both manufacturing and distribution, to align the Company’s network to its continuing operations to drive stronger operating performance and margin expansion.

Loss on extinguishment of debt

Represents charges related to the redemption of the Company’s 4.875% Senior Notes and the refinancing of the Company’s Senior Secured Credit Facility in the first quarter of 2025.

Corporate asset impairment charges

Primarily represents charges related to a contract terminated in the second quarter of 2024 and impairment of the Company’s headquarters location that was classified as held for sale in the second quarter of 2024.

 

Quarters Ended

 

Six Months Ended

 

June 28,
2025

 

June 29,
2024

 

June 28,
2025

 

June 29,
2024

GAAP gross profit, as reported

$

411,925

 

 

$

298,343

 

 

$

728,625

 

 

$

595,776

 

As a % of net sales

 

41.6

%

 

 

30.6

%

 

 

41.6

%

 

 

34.7

%

Restructuring and other action-related charges:

 

 

 

 

 

 

 

Headcount actions and related severance

 

 

 

 

 

 

 

(121

)

 

 

36

 

Supply chain restructuring and consolidation

 

(3,475

)

 

 

78,226

 

 

 

(3,654

)

 

 

78,393

 

Corporate asset impairment charges

 

 

 

 

10,395

 

 

 

 

 

 

10,395

 

Non-GAAP gross profit, as adjusted

$

408,450

 

 

$

386,964

 

 

$

724,850

 

 

$

684,600

 

As a % of net sales

 

41.2

%

 

 

39.7

%

 

 

41.4

%

 

 

39.8

%

 

Quarters Ended

 

Six Months Ended

 

June 28,
2025

 

June 29,
2024

 

June 28,
2025

 

June 29,
2024

GAAP operating profit (loss), as reported

$

154,658

 

 

$

(63,203

)

 

$

234,566

 

 

$

(27,789

)

As a % of net sales

 

15.6

%

 

 

(6.5

)%

 

 

13.4

%

 

 

(1.6

)%

Restructuring and other action-related charges:

 

 

 

 

 

 

 

Professional services

 

2,909

 

 

 

3,762

 

 

 

3,366

 

 

 

4,433

 

Headcount actions and related severance

 

(1,028

)

 

 

6,911

 

 

 

(819

)

 

 

19,098

 

Supply chain restructuring and consolidation

 

(3,184

)

 

 

156,807

 

 

 

(3,244

)

 

 

158,914

 

Corporate asset impairment charges

 

 

 

 

20,107

 

 

 

 

 

 

20,107

 

Other

 

112

 

 

 

1,447

 

 

 

615

 

 

 

1,451

 

Non-GAAP operating profit, as adjusted

$

153,467

 

 

$

125,831

 

 

$

234,484

 

 

$

176,214

 

As a % of net sales

 

15.5

%

 

 

12.9

%

 

 

13.4

%

 

 

10.3

%

 

Quarters Ended

 

Six Months Ended

 

June 28,
2025

 

June 29,
2024

 

June 28,
2025

 

June 29,
2024

GAAP income (loss) from continuing operations, as reported

$

85,493

 

 

$

(135,583

)

 

$

99,639

 

 

$

(168,385

)

Restructuring and other action-related charges:

 

 

 

 

 

 

 

Professional services

 

2,909

 

 

 

3,762

 

 

 

3,366

 

 

 

4,433

 

Headcount actions and related severance

 

(1,028

)

 

 

6,911

 

 

 

(819

)

 

 

19,098

 

Supply chain restructuring and consolidation

 

(3,184

)

 

 

156,807

 

 

 

(3,244

)

 

 

158,914

 

Corporate asset impairment charges

 

 

 

 

20,107

 

 

 

 

 

 

20,107

 

Other

 

112

 

 

 

1,447

 

 

 

615

 

 

 

1,451

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

9,979

 

 

 

 

Non-GAAP income from continuing operations, as adjusted

$

84,302

 

 

$

53,451

 

 

$

109,536

 

 

$

35,618

 

 

Quarters Ended

 

Six Months Ended

 

June 28,
2025

 

June 29,
2024

 

June 28,
2025

 

June 29,
2024

GAAP diluted earnings (loss) per share from continuing operations, as reported

$

0.24

 

 

$

(0.39

)

 

$

0.28

 

 

$

(0.48

)

Restructuring and other action-related charges:

 

 

 

 

 

 

 

Professional services

 

0.01

 

 

 

0.01

 

 

 

0.01

 

 

 

0.01

 

Headcount actions and related severance

 

0.00

 

 

 

0.02

 

 

 

0.00

 

 

 

0.05

 

Supply chain restructuring and consolidation

 

(0.01

)

 

 

0.44

 

 

 

(0.01

)

 

 

0.45

 

Corporate asset impairment charges

 

 

 

 

0.06

 

 

 

 

 

 

0.06

 

Other

 

0.00

 

 

 

0.00

 

 

 

0.00

 

 

 

0.00

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

0.03

 

 

 

 

Non-GAAP diluted earnings per share from continuing operations, as adjusted1

$

0.24

 

 

$

0.15

 

 

$

0.31

 

 

$

0.10

 

1

Amounts may not be additive due to rounding.

TABLE 6-B

 

HANESBRANDS INC.

Supplemental Financial Information

Reconciliation of Select GAAP Measures to Non-GAAP Measures

(in thousands, except per share data)

(Unaudited)

 

 

Last Twelve Months

 

June 28,
2025

 

June 29,
2024

Leverage Ratio:

 

 

 

 

 

 

 

EBITDA1:

 

 

 

Net income (loss) from continuing operations

$

170,029

 

 

$

(78,912

)

Interest expense, net

 

185,894

 

 

 

211,161

 

Income tax expense (benefit)

 

38,322

 

 

 

(23,768

)

Depreciation and amortization

 

58,413

 

 

 

84,067

 

Total EBITDA

 

452,658

 

 

 

192,548

 

Total restructuring and other action-related charges (excluding tax effect on actions)2

 

44,529

 

 

 

207,098

 

Other net losses, charges and expenses3

 

133,407

 

 

 

95,700

 

Total EBITDA from discontinued operations, as adjusted4

 

6,490

 

 

 

176,975

 

Total EBITDA, as adjusted

$

637,084

 

 

$

672,321

 

 

 

 

 

Net debt:

 

 

 

Debt (current and long-term debt and Accounts Receivable Securitization Facility excluding long-term debt issuance costs and debt discount of $25,356 and $32,845, respectively)

$

2,393,000

 

 

$

3,301,250

 

(Less) debt related to an unrestricted subsidiary5

 

(76,000

)

 

 

 

Other debt and cash adjustments6

 

3,372

 

 

 

3,957

 

(Less) Cash and cash equivalents of continuing operations

 

(220,343

)

 

 

(213,267

)

(Less) Cash and cash equivalents of discontinued operations

 

(500

)

 

 

(19,434

)

Net debt

$

2,099,529

 

 

$

3,072,506

 

 

 

 

 

Debt/Income (loss) from continuing operations7

 

14.1

 

 

 

(41.8

)

 

 

 

 

Net debt/EBITDA, as adjusted8

 

3.3

 

 

 

4.6

 

1

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

2

The last twelve months ended June 28, 2025 includes $19 million on a loss of extinguishment of debt, $17 million of professional services, $9 million of supply chain restructuring and consolidation charges, $1 million related to other restructuring and other action-related charges, and $(3) million of adjustments to headcount actions and related severance charges. The last twelve months ended June 29, 2024 includes $158 million of supply chain restructuring and consolidation charges, $22 million of headcount actions and related severance charges, $20 million related to corporate asset impairment charges, $6 million of professional services, $2 million related to other restructuring and other action-related charges, and $(2) million related to an adjustment of a loss on sale of business and classification of assets held for sale. The items included in restructuring and other action-related charges are described in more detail in Table 6-A.

3

Represents other net losses, charges and expenses that can be excluded from the Company’s leverage ratio as defined under its Sixth Amended and Restated Credit Agreement, dated March 7, 2025, as amended. The last twelve months ended June 28, 2025, primarily includes $60 million of excess and obsolete inventory write-offs, $21 million in other compensation related items primarily stock compensation expense, $16 million in charges related to sales incentive amortization, $15 million of pension non-cash expense, $14 million of non-cash cloud computing expense, $8 million of other non-cash expenses, $2 million in charges related to unrealized losses due to hedging, $1 million related to extraordinary cash events, and $(4) million adjustment for interest expense on debt and amortization of debt issuance costs related to an unrestricted subsidiary. The last twelve months ended June 29, 2024, primarily includes $50 million of excess and obsolete inventory write-offs, $18 million in other compensation related items primarily stock compensation expense, $16 million of pension non-cash expense, $13 million in charges related to sales incentive amortization, $11 million of non-cash cloud computing expense, $(2) million in adjustments related to unrealized losses due to hedging, $(3) million adjustment to bad debt expense, and a $(7) million adjustment for interest expense on debt and amortization of debt issuance costs related to an unrestricted subsidiary.

4

Represents Total EBITDA from discontinued operations, as adjusted related to businesses still owned at period end, as adjusted for all items that can be excluded from the Company’s leverage ratio as defined under its Sixth Amended and Restated Credit Agreement, dated March 7, 2025, as amended. Total EBITDA from discontinued operations, as adjusted, excludes EBITDA related to the Initial and Deferred Close of the global Champion business and U.S. outlet stores business as the sale of these businesses were completed before the period end. Total EBITDA from discontinued operations, as adjusted, for the last twelve months ended June 29, 2024 includes $(114) million of Total EBITDA from discontinued operations and $291 million of certain discontinued operations restructuring and other action-related charges, other net losses, charges and expenses that can be excluded from the Company’s leverage ratio as defined under its Fifth Amended and Restated Credit Agreement, dated November 19, 2021, as amended.

5

Represents amounts outstanding under an existing accounts receivable securitization facility entered into by an unrestricted subsidiary of the Company.

6

Includes drawn and undrawn letters of credit, financing leases and cash balances in certain geographies.

7

Represents Debt divided by Income (loss) from continuing operations, which is the most comparable GAAP financial measure to Net debt/EBITDA, as adjusted.

8

Represents the Company’s leverage ratio defined as Consolidated Net Total Leverage Ratio under its Sixth Amended and Restated Credit Agreement, dated March 7, 2025, as amended, which excludes other net losses, charges and expenses in addition to restructuring and other action-related charges.

 

Quarters Ended

 

June 28,
2025

 

June 29,
2024

Free cash flow1:

 

 

 

Net cash from operating activities

$

36,314

 

 

$

78,426

 

Capital expenditures

 

(9,066

)

 

 

(7,834

)

Free cash flow

$

27,248

 

 

$

70,592

 

1

Free cash flow includes the results from continuing and discontinued operations for all periods presented.

TABLE 7

HANESBRANDS INC.

Supplemental Financial Information

Reconciliation of GAAP Outlook to Adjusted Outlook

(in thousands, except per share data)

(Unaudited)

 

Quarter Ended

 

Year Ended

 

September 27,
2025

 

January 3,
2026

Operating profit outlook, as calculated under GAAP

$116,000

 

$471,000

Restructuring and other action-related charges outlook

6,000

 

14,000

Operating profit outlook, as adjusted

$122,000

 

$485,000

 

 

 

 

Other expenses outlook, as calculated under GAAP

$10,000

 

$46,000

Restructuring and other action-related charges outlook

 

(10,000)

Other expenses outlook, as adjusted

$10,000

 

$36,000

 

 

 

 

Diluted earnings (loss) per share from continuing operations outlook, as calculated under GAAP1

$0.14

 

$0.59

Restructuring and other action-related charges outlook

0.02

 

0.07

Diluted earnings per share from continuing operations outlook, as adjusted

$0.16

 

$0.66

 

 

 

 

Cash flow from operations outlook, as calculated under GAAP

 

 

$350,000

Capital expenditures outlook

 

 

50,000

Free cash flow outlook

 

 

$300,000

1

The Company expects approximately 357 million diluted weighted average shares outstanding for the quarter ended September 27, 2025 and approximately 357 million diluted weighted average shares outstanding for the year ended January 3, 2026.

 

The Company is unable to reconcile projections of financial performance beyond 2025 without unreasonable efforts, because the Company cannot predict, with a reasonable degree of certainty, the type and extent of certain items that would be expected to impact these figures in 2025 and beyond, such as net sales, operating profit, diluted earnings per share and action related charges.

 

Contacts

Analysts and Investors Contact: T.C. Robillard (336) 519-2115
News Media Contact: Jonathan Binder (336) 682-9654, jonathan.binder@hanes.com

HanesBrands

NYSE:HBI

Release Versions

Contacts

Analysts and Investors Contact: T.C. Robillard (336) 519-2115
News Media Contact: Jonathan Binder (336) 682-9654, jonathan.binder@hanes.com

Social Media Profiles
More News From HanesBrands

HanesBrands Provides Details for Second-Quarter 2025 Earnings Announcement and Investor Conference Call

WINSTON-SALEM, N.C.--(BUSINESS WIRE)--HanesBrands Inc. (NYSE: HBI) today provided details for its second-quarter 2025 investor conference call at 8:30 a.m. ET Thursday, August 7, 2025. Prior to the conference call that day, HanesBrands will issue a news release disclosing financial results for the quarter ended June 28, 2025. Conference Call Details To participate via telephone, please register in advance by clicking here or using this link: https://register-conf.media-server.com/register/BI472...

HanesBrands Inc. Announces First-Quarter 2025 Results

WINSTON-SALEM, N.C.--(BUSINESS WIRE)--HanesBrands Inc. (NYSE: HBI), a global leader in everyday iconic apparel, today announced results for the first-quarter 2025. “We delivered another strong quarter, including revenue, operating profit and earnings per share that exceeded our expectations as we continue to see the benefits of our growth strategy and prior transformation initiatives,” said Steve Bratspies, CEO. “We also reiterated our full-year outlook, which now reflects our expected impact f...

HanesBrands Provides Details for First-Quarter 2025 Earnings Announcement and Investor Conference Call

WINSTON-SALEM, N.C.--(BUSINESS WIRE)--HanesBrands Inc. (NYSE: HBI) today provided details for its first-quarter 2025 investor conference call at 8:30 a.m. ET Thursday, May 8, 2025. Prior to the conference call that day, HanesBrands will issue a news release disclosing financial results for the quarter ended March 29, 2025. Conference Call Details To participate via telephone, please register in advance by clicking here or using this link: https://register-conf.media-server.com/register/BI1070bd...
Back to Newsroom