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 to41.2% . -
Operating Profit increased
345% over prior year to and Operating Margin increased 2,210 basis points to$155 million 15.6% . Adjusted Operating Profit increased22% to and Adjusted Operating Margin increased 255 basis points to$153 million 15.5% . -
Earnings per share (EPS) increased
162% over prior year to . Adjusted EPS increased$0.24 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.
“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
Second-Quarter 2025 Results
Net Sales from continuing operations were
-
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 and Gross Margin increased 1,100 basis points to$412 million 41.6% as compared to prior year. -
Adjusted Gross Profit increased
6% to and Adjusted Gross Margin increased 145 basis points to$408 million 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 and Operating Margin increased 2,210 basis points to$155 million 15.6% as compared to prior year. -
Adjusted Operating Profit increased
22% to and Adjusted Operating Margin increased 255 basis points to$153 million 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
over prior year to$4 million driven primarily by lower debt balances.$57 million
Earnings Per Share
-
Income from continuing operations totaled
, or$85 million per diluted share, in the second quarter of 2025. This compares to a loss from continuing operations of$0.24 ( , or ($136) million ) per diluted share, in second-quarter 2024.$0.39 -
Adjusted Income from continuing operations totaled
, or$84 million per diluted share, in the second quarter of 2025. This compares to income from continuing operations of$0.24 , or$53 million per diluted share, last year (Table 6-A).$0.15
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
Operating margin of
International net sales decreased
Operating margin of
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
increased$957 million 4% , or , year-over-year.$40 million -
Cash Flow from Operations was
in second-quarter 2025, which compared to$36 million last year. Free Cash Flow for the quarter was$78 million as compared to$27 million last year.$71 million
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
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
, which includes projected headwinds of approximately$3.53 billion 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.$35 million -
GAAP Operating Profit from continuing operations of approximately
.$471 million -
Adjusted Operating Profit from continuing operations of approximately
, which excludes pretax charges for restructuring and other action-related charges of approximately$485 million . The operating profit outlook includes a projected headwind of approximately$14 million from changes in foreign currency exchange rates.$5 million -
Interest expense of approximately
.$180 million -
Other expenses of approximately
, which includes approximately$46 million of one-time pretax charges related to first-quarter 2025 refinancing activities.$10 million -
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
, consisting of approximately$65 million of capital expenditures and approximately$50 million of cloud computing arrangements.$15 million -
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
, which includes projected headwinds of approximately$900 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.$7 million -
GAAP Operating Profit from continuing operations of approximately
.$116 million -
Adjusted Operating Profit from continuing operations of approximately
, which excludes pretax charges for restructuring and other action-related charges of approximately$122 million . The operating profit outlook includes a projected headwind of approximately$6 million from changes in foreign currency exchange rates.$1 million -
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 .
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
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
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
TABLE 1 |
|||||||||||||||||||||
HANESBRANDS INC. Condensed Consolidated Statements of Operations (in thousands, except per share data) (Unaudited) |
|||||||||||||||||||||
|
Quarters Ended |
|
|
|
Six Months Ended |
|
|
||||||||||||||
|
June 28,
|
|
June 29,
|
|
% Change |
|
June 28,
|
|
June 29,
|
|
|
||||||||||
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
|
|
Constant
|
|
Quarter
|
|
% Change,
|
|
% Change,
|
||||||||
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
|
|
Constant
|
|
Six Months
|
|
% Change,
|
|
% Change,
|
||||||||
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
|
|
Impact from
|
|
Less
|
|
Organic
|
|
As
|
|
Less
|
|
Organic |
|
% Change,
|
|
% Change,
|
||||||||||
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 |
|
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 |
TABLE 3 |
|||||||||||||||||||||
HANESBRANDS INC. Supplemental Financial Information By Business Segment (in thousands) (Unaudited) |
|||||||||||||||||||||
|
Quarters Ended |
|
|
|
Six Months Ended |
|
|
||||||||||||||
|
June 28,
|
|
June 29,
|
|
% Change |
|
June 28,
|
|
June 29,
|
|
% Change |
||||||||||
Segment net sales: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
$ |
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: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
$ |
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,
|
|
June 29,
|
|
Basis Points Change |
|
June 28,
|
|
June 29,
|
|
Basis Points Change |
||||||
Segment operating margin: |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
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,
|
|
December 28,
|
|
June 29,
|
||||||
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,
|
|
June 29,
|
|
June 28,
|
|
June 29,
|
||||||||
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 |
Loss on extinguishment of debt |
Represents charges related to the redemption of the Company’s |
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,
|
|
June 29,
|
|
June 28,
|
|
June 29,
|
||||||||
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,
|
|
June 29,
|
|
June 28,
|
|
June 29,
|
||||||||
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,
|
|
June 29,
|
|
June 28,
|
|
June 29,
|
||||||||
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,
|
|
June 29,
|
|
June 28,
|
|
June 29,
|
||||||||
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,
|
|
June 29,
|
||||
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 |
$ |
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 |
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 |
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 |
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,
|
|
June 29,
|
||||
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,
|
|
January 3,
|
Operating profit outlook, as calculated under GAAP |
|
|
|
Restructuring and other action-related charges outlook |
6,000 |
|
14,000 |
Operating profit outlook, as adjusted |
|
|
|
|
|
|
|
Other expenses outlook, as calculated under GAAP |
|
|
|
Restructuring and other action-related charges outlook |
� |
|
(10,000) |
Other expenses outlook, as adjusted |
|
|
|
|
|
|
|
Diluted earnings (loss) per share from continuing operations outlook, as calculated under GAAP1 |
|
|
|
Restructuring and other action-related charges outlook |
0.02 |
|
0.07 |
Diluted earnings per share from continuing operations outlook, as adjusted |
|
|
|
|
|
|
|
Cash flow from operations outlook, as calculated under GAAP |
|
|
|
Capital expenditures outlook |
|
|
50,000 |
Free cash flow outlook |
|
|
|
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. |
View source version on businesswire.com:
Analysts and Investors Contact: T.C. Robillard (336) 519-2115
News Media Contact: Jonathan Binder (336) 682-9654, [email protected]
Source: HanesBrands