HBI Hanesbrands Inc

• Reports better-than-expected fourth-quarter and full-year 2024 results.
• Announced agreement to exit Champion Japan license and moved business to discontinued operations in fourth-quarter 2024. Results not directly comparable to prior guidance--see earnings handout for additional information.
• Net sales for the quarter of $888 million increased 4.5% over prior year, or 3.8% on an organic constant currency basis.
• GAAP and Adjusted operating margins for the quarter were 13.5% and 14.2%, respectively, an increase of 240 and 300 basis points, respectively, compared to prior year.
• GAAP earnings per share (EPS) of $0.13 and Adjusted EPS of $0.17.
• Generated full-year cash flow from operations of $264 million and paid down more than $1 billion of debt. Year-end leverage of 3.4 times net debt-to-adjusted EBITDA decreased nearly 2 turns as compared to prior year.
• Provides first-quarter and full-year 2025 guidance, including net sales growth, continued margin expansion, strong EPS growth, and further debt reduction. Company expects to refinance all of its 2026 maturities in first-quarter 2025, subject to market conditions.

HanesBrands Inc. (NYSE: HBI), a global leader in iconic apparel brands, today announced results for fourth-quarter and full-year 2024.

“We delivered a strong quarter and full-year with results across all key metrics exceeding our expectations as the benefits of our transformation strategy are clearly working,” said Steve Bratspies, CEO. “We enter 2025 as a new Company. We are a more simplified, focused business with a powerful asset base and significant competitive advantages. We believe we are well positioned to build on fourth quarter’s momentum and deliver positive sales growth, additional margin expansion, strong cash generation and continued debt reduction, providing us multiple levers to create additional shareholder value in 2025 and beyond.”

Fourth-Quarter 2024 Results

Net Sales from continuing operations were $888 million.

• Net sales increased 4.5% compared to the prior year.
• On an organic constant currency basis, net sales increased 3.8% over prior year (Table 2-B).

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

• The Company continued its consolidation and other optimization actions in its supply chain to lower fixed cost, 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 and Adjusted Gross Profit were $390 million and $392 million, respectively, an increase over prior year of 14% and 15%, respectively.
• Gross Margin and Adjusted Gross Margin increased 380 and 400 basis points, respectively, to 43.9% and 44.1%, respectively.
• Adjusted Gross Profit and Adjusted Gross Margin exclude certain costs related to restructuring and other action-related charges (Table 6-A).

Selling, General and Administrative (SG&A) Expenses, as a percentage of net sales, increased over prior year as planned, strategic increased brand investments drove a 125 basis point increase in SG&A, which was partially offset by benefits from cost savings initiatives and disciplined expense management.

• The Company continued its strategic actions to improve its processes and lower fixed cost and expects the savings from these actions to continue to build over the next several quarters.
• SG&A Expenses were $271 million, or 30.5% of net sales, which represents an increase over prior year of 9% and 140 basis points, respectively.
• Adjusted SG&A Expenses were $266 million, or 29.9% of net sales, which represents an increase of 8% and 100 basis points, respectively.
• Adjusted SG&A Expenses exclude certain costs related to restructuring and other action-related charges (Table 6-A).

Operating Profit and Operating Margin increased over prior year driven by gross margin improvement and SG&A savings initiatives, which supported a 125 basis point increase in brand investments.

• Operating Profit increased 27% to $120 million and Operating Margin increased 240 basis points to 13.5% as compared to prior year.
• Adjusted Operating Profit increased 33% to $126 million and Adjusted Operating Margin increased 300 basis points to 14.2% 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 expense of $46 million decreased 13% compared to prior year driven by lower debt balances.
• Other expenses of $18 million included $9 million of an expected write-off of debt issuance costs related to debt pay down in the quarter. Adjusted Other expenses of $9 million increased $2 million over prior year (Table 6-A).

Tax Expense

• Tax expense was $9 million as compared to a tax benefit of $(65) million in the prior year. Effective Tax Rate for fourth-quarter 2024 was 16.6%.
• Adjusted Tax Expense was $9 million as compared to $16 million in fourth-quarter 2023. Adjusted Tax Rate was 12.9% as compared to 46.3% last year (Table 6-A).
• The Company's effective tax rate for 2024 and 2023 is not reflective of the U.S. statutory rate due to valuation allowances against certain net deferred tax assets.

Earnings Per Share

• Income from continuing operations totaled $46 million, or $0.13 per diluted share, in fourth-quarter 2024. This compares to income from continuing operations of $99 million, or $0.28 per diluted share, in fourth-quarter 2023.
• Adjusted Income from continuing operations totaled $61 million, or $0.17 per diluted share. This compares to adjusted income from continuing operations of $18 million, or $0.05 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.

Fourth-Quarter 2024 Business Segment Summary

• U.S. net sales increased 3% over prior year driven primarily by innerwear innovation, including Hanes Absolute Socks, Hanes Moves, Hanes Supersoft and Bali Breathe, as well as incremental holiday programming, and new category growth. Operating margin of 23.1% increased approximately 525 basis points over prior year. The increase was driven primarily by the benefits from cost savings initiatives and lower input costs, which helped fund a 30% increase in brand investments to drive consumer demand behind new product innovation in both Men’s and Women’s.

• International net sales increased 2% on a reported basis, which included a $9 million headwind from unfavorable foreign exchange rates. International sales increased 6% on a constant currency basis compared to prior year as sales grew in Australia, the Americas, and Asia. Operating margin of 12.6% decreased approximately 550 basis points compared to prior year driven primarily by transactional foreign exchange headwinds, business mix, and brand investments, which was partially offset by lower input costs and the benefits from cost savings initiatives.

Cash Flow, Balance Sheet and Liquidity

• Total liquidity position at the end of fourth-quarter 2024 was more than $1.2 billion, consisting of $215 million of cash and equivalents and approximately $1.0 billion of available capacity under the Company’s credit facilities.
• Based on the calculation as defined in the Company’s senior secured credit facility, the Leverage Ratio at the end of fourth-quarter 2024 was 3.4 times on a net debt-to-adjusted EBITDA basis, which was below its fourth-quarter 2024 covenant of 6.38 times and below prior year’s 5.2 times (See Table 6-B). The Company paid down more than $1.0 billion of debt in 2024.
• Inventory at the end of fourth-quarter 2024 of $871 million decreased 9%, or $85 million, year-over-year. The year-over-year decrease was driven predominantly by the benefits of the Company’s inventory management capabilities, including SKU discipline and lifecycle management, lower input costs as the Company continued to anniversary the impact from peak inflation, and improving sales trends.
• Cash Flow from Operations for the full-year was $264 million as compared to $562 million last year. Free Cash Flow for the full-year was $226 million as compared to $518 million last year.

Announces Exit of Champion Japan License

At the time of closing for the sale of its global Champion business on September 30, 2024, the Company indicated it would continue to operate the Champion Japan business as a licensee for a temporary period of time until it was ultimately transitioned to Authentic Brands Group, in accordance with the terms of the definitive agreement. In the fourth-quarter 2024, the Company notified Authentic Brands Group of its plan to exit the license by the end of 2025 and transition the business ahead of schedule. As a result, the Champion Japan business was reclassified to discontinued operations in the fourth-quarter 2024. For the full-year 2024, the Champion Japan business generated approximately $124 million of net sales and an adjusted operating profit of approximately $12 million.

First-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 the fourth quarter of 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.

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

• Net sales from continuing operations of approximately $3.47 billion to $3.52 billion, which includes projected headwinds of approximately $60 million from changes in foreign currency exchange rates. At the midpoint, net sales are expected to be relatively consistent with prior year on a reported basis and increase approximately 1% on an organic constant currency basis.
• GAAP operating profit from continuing operations of approximately $420 million to $440 million.
• Adjusted operating profit from continuing operations of approximately $450 million to $465 million, which excludes pretax charges for restructuring and other action-related charges of approximately $25 million to $30 million. The operating profit outlook includes a projected headwind of approximately $8 million from changes in foreign currency exchange rates.
• GAAP and Adjusted Interest expense of approximately $190 million.
• GAAP Other expenses of approximately $49 million. Adjusted Other expenses of approximately $36 million, which excludes approximately $13 million of estimated pretax refinancing charges.
• GAAP and Adjusted Tax expense of approximately $40 million.
• GAAP earnings per share from continuing operations of approximately $0.39 to $0.45.
• Adjusted earnings per share from continuing operations of approximately $0.51 to $0.55.
• 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 361 million.

For first-quarter 2025, which ends on March 29, 2025, the Company currently expects:

• Net sales from continuing operations of approximately $750 million, which includes projected headwinds of approximately $15 million from changes in foreign currency exchange rates. This represents an approximate 1% increase as compared to prior year on a reported basis and on an organic constant currency basis net sales are expected to be consistent with prior year.
• GAAP operating profit from continuing operations of approximately $55 million.
• Adjusted operating profit from continuing operations of approximately $65 million, which excludes pretax charges for restructuring and other action-related charges of approximately $10 million. The operating profit outlook includes a projected headwind of approximately $1 million from changes in foreign currency exchange rates.
• GAAP and Adjusted Interest expense of approximately $47 million.
• GAAP Other expenses of approximately $21 million. Adjusted Other expenses of approximately $8 million, which excludes approximately $13 million of estimated pretax refinancing charges.
• GAAP and Adjusted Tax expense of approximately $3 million.
• GAAP loss per share from continuing operations of approximately $(0.05) based on 354 million diluted shares outstanding, as calculated under GAAP (no dilution due to GAAP loss from continuing operations)
• Adjusted earnings per share from continuing operations of approximately $0.02 based on fully diluted shares outstanding of approximately 360 million.

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

HanesBrands Announces Leadership Succession

In a separate press release issued today, HanesBrands announced that Steve Bratspies will depart as Chief Executive Officer of the Company at the end of 2025, or upon the appointment of his successor. Bratspies will also step down from the Board of Directors concurrent with the end of his tenure as CEO. The HanesBrands Board has begun a comprehensive search to identify the Company’s next CEO as part of the Company’s leadership succession planning process and has retained Spencer Stuart, a leading executive search firm, to support its work. Bratspies will stay on in an advisory role once a new CEO is named to support a smooth transition.

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 income tax expense, adjusted income (loss) from continuing operations before income taxes, adjusted operating profit (and margin), adjusted SG&A, adjusted gross profit (and margin), EBITDA, adjusted EBITDA, organic constant currency net sales, adjusted effective tax rate, adjusted interest expense, adjusted other expenses, 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 income tax expense is defined as income tax expense excluding actions. Adjusted income (loss) from continuing operations before income taxes is defined as income (loss) from continuing operations before income tax excluding actions. Adjusted operating profit is defined as operating profit excluding actions. Adjusted SG&A is defined as selling, general and administrative expenses excluding actions. Adjusted gross profit is defined as gross profit excluding actions. Adjusted interest expense is defined as interest expense excluding actions. Adjusted other expenses is defined as other expenses excluding actions and adjusted effective tax rate is defined as adjusted tax expense divided by adjusted income (loss) from continuing operations before income tax.

Charges for actions taken in 2024 and 2023, as applicable, include supply chain restructuring and consolidation, corporate asset impairment, headcount actions and related severance charges, professional services, technology charges, gain/loss on sale of business and classification of assets held for sale, loss on extinguishment of debt, gain on final settlement of cross currency swap contracts 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 Fifth Amended and Restated Credit Agreement, dated November 19, 2021, as amended (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. 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 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; trends associated with our business; 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; 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. Because it is not possible to predict or identify all of the risks, uncertainties and other factors that may affect future results, the above list should not be considered a complete list. Any forward-looking statement speaks only as of the date on which such statement is made, and HanesBrands undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by law.

HanesBrands

HanesBrands (NYSE: HBI) is a global leader in manufacturing basics and Innerwear brands that are synonymous with comfort, quality, and value, and have been trusted by consumers around the world for generations. Among the Company’s iconic brands are 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, Americas number one national bra brand in the U.S. HanesBrands owns the majority of its worldwide manufacturing facilities and has built a strong reputation for workplace quality and ethical business practices.

TABLE 1

HANESBRANDS INC.

Consolidated Statements of Operations

(in thousands, except per share data)

(Unaudited)

 

 

Quarters Ended

 

 

 

Years Ended

 

 

 

December 28, 2024

 

December 30, 2023

 

% Change

 

December 28, 2024

 

December 30, 2023

 

% Change

Net sales

$

888,469

 

 

$

850,283

 

 

4.5

%

 

$

3,507,438

 

 

$

3,639,386

 

 

(3.6

)%

Cost of sales

 

498,198

 

 

 

508,690

 

 

 

 

 

2,147,914

 

 

 

2,347,496

 

 

 

Gross profit

 

390,271

 

 

 

341,593

 

 

14.3

%

 

 

1,359,524

 

 

 

1,291,890

 

 

5.2

%

As a % of net sales

 

43.9

%

 

 

40.2

%

 

 

 

 

38.8

%

 

 

35.5

%

 

 

Selling, general and administrative expenses

 

270,571

 

 

 

247,154

 

 

9.5

%

 

 

1,173,576

 

 

 

1,025,612

 

 

14.4

%

As a % of net sales

 

30.5

%

 

 

29.1

%

 

 

 

 

33.5

%

 

 

28.2

%

 

 

Operating profit

 

119,700

 

 

 

94,439

 

 

26.7

%

 

 

185,948

 

 

 

266,278

 

 

(30.2

)%

As a % of net sales

 

13.5

%

 

 

11.1

%

 

 

 

 

5.3

%

 

 

7.3

%

 

 

Other expenses

 

18,420

 

 

 

7,095

 

 

 

 

 

47,441

 

 

 

37,761

 

 

 

Interest expense, net

 

46,497

 

 

 

53,685

 

 

 

 

 

195,901

 

 

 

214,187

 

 

 

Income (loss) from continuing operations before income taxes

 

54,783

 

 

 

33,659

 

 

 

 

 

(57,394

)

 

 

14,330

 

 

 

Income tax expense (benefit)

 

9,115

 

 

 

(65,104

)

 

 

 

 

40,601

 

 

 

(14,818

)

 

 

Income (loss) from continuing operations

 

45,668

 

 

 

98,763

 

 

(53.8

)%

 

 

(97,995

)

 

 

29,148

 

 

(436.2

)%

Loss from discontinued operations, net of tax

 

(58,548

)

 

 

(20,822

)

 

 

 

 

(222,436

)

 

 

(46,874

)

 

 

Net income (loss)

$

(12,880

)

 

$

77,941

 

 

 

 

$

(320,431

)

 

$

(17,726

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share - basic:

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

0.13

 

 

$

0.28

 

 

 

 

$

(0.28

)

 

$

0.08

 

 

 

Discontinued operations

 

(0.17

)

 

 

(0.06

)

 

 

 

 

(0.63

)

 

 

(0.13

)

 

 

Net income (loss)

$

(0.04

)

 

$

0.22

 

 

 

 

$

(0.91

)

 

$

(0.05

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share - diluted:

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

0.13

 

 

$

0.28

 

 

 

 

$

(0.28

)

 

$

0.08

 

 

 

Discontinued operations

 

(0.16

)

 

 

(0.06

)

 

 

 

 

(0.63

)

 

 

(0.13

)

 

 

Net income (loss)

$

(0.04

)

 

$

0.22

 

 

 

 

$

(0.91

)

 

$

(0.05

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

352,881

 

 

 

350,765

 

 

 

 

 

352,139

 

 

 

350,592

 

 

 

Diluted

 

356,851

 

 

 

351,566

 

 

 

 

 

352,139

 

 

 

351,057

 

 

 

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 and year ended December 28, 2024 and a comparison to prior year:

 

Quarter Ended December 28, 2024

 

 

 

 

 

 

 

As Reported

 

Impact from Foreign Currency1

 

Constant Currency

 

Quarter Ended December 30, 2023

 

% Change, As Reported

 

% Change, Constant Currency

As reported under GAAP:

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

888,469

 

$

(9,241

)

 

$

897,710

 

$

850,283

 

 

4.5

%

 

5.6

%

Gross profit

 

390,271

 

 

(3,078

)

 

 

393,349

 

 

341,593

 

 

14.3

 

 

15.2

 

Operating profit

 

119,700

 

 

(558

)

 

 

120,258

 

 

94,439

 

 

26.7

 

 

27.3

 

Diluted earnings (loss) per share from continuing operations3

$

0.13

 

$

0.00

 

 

$

0.13

 

$

(0.28

)

 

146.4

%

 

146.4

%

 

 

 

 

 

 

 

 

 

 

 

 

As adjusted:2

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

888,469

 

$

(9,241

)

 

$

897,710

 

$

850,283

 

 

4.5

%

 

5.6

%

Gross profit

 

391,509

 

 

(3,078

)

 

 

394,587

 

 

340,465

 

 

15.0

 

 

15.9

 

Operating profit

 

125,975

 

 

(558

)

 

 

126,533

 

 

94,824

 

 

32.9

 

 

33.4

 

Diluted earnings per share from continuing operations3

$

0.17

 

$

0.00

 

 

$

0.17

 

$

0.05

 

 

240.0

%

 

240.0

%

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 December 28, 2024 and December 30, 2023 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.

 

Year Ended December 28, 2024

 

 

 

 

 

 

 

As Reported

 

Impact from Foreign Currency1

 

Constant Currency

 

Year Ended December 30, 2023

 

% Change, As Reported

 

% Change, Constant Currency

As reported under GAAP:

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

3,507,438

 

 

$

(39,532

)

 

$

3,546,970

 

 

$

3,639,386

 

 

(3.6

)%

 

(2.5

)%

Gross profit

 

1,359,524

 

 

 

(19,858

)

 

 

1,379,382

 

 

 

1,291,890

 

 

5.2

 

 

6.8

 

Operating profit

 

185,948

 

 

 

(7,077

)

 

 

193,025

 

 

 

266,278

 

 

(30.2

)

 

(27.5

)

Diluted earnings (loss) per share from continuing operations3

$

(0.28

)

 

$

(0.01

)

 

$

(0.27

)

 

$

0.08

 

 

(450.0

)%

 

(437.5

)%

 

 

 

 

 

 

 

 

 

 

 

 

As adjusted:2

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

3,507,438

 

 

$

(39,532

)

 

$

3,546,970

 

 

$

3,639,386

 

 

(3.6

)%

 

(2.5

)%

Gross profit

 

1,450,703

 

 

 

(19,858

)

 

 

1,470,561

 

 

 

1,294,043

 

 

12.1

 

 

13.6

 

Operating profit

 

415,171

 

 

 

(7,077

)

 

 

422,248

 

 

 

289,077

 

 

43.6

 

 

46.1

 

Diluted earnings (loss) per share from continuing operations 3

$

0.40

 

 

$

(0.01

)

 

$

0.41

 

 

$

(0.07

)

 

(671.4

)%

 

(685.7

)%

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 years ended December 28, 2024 and December 30, 2023 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 year ended December 28, 2024 and a comparison to prior year:

 

Quarter Ended December 28, 2024

 

Quarter Ended December 30, 2023

 

 

 

 

 

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

$

888,469

 

$

(9,241

)

 

$

16,783

 

$

880,927

 

$

850,283

 

$

1,787

 

$

848,496

 

4.5

%

 

3.8

%

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 consist of the Company’s U.S. Sheer Hosiery business (prior to the September 29, 2023 sale) as well as certain sales from the Company’s supply chain and short term support/transition services agreements for disposed businesses.

 

Year Ended December 28, 2024

 

Year Ended December 30, 2023

 

 

 

 

 

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

$

3,507,438

 

$

(39,532

)

 

$

17,868

 

$

3,529,102

 

$

3,639,386

 

$

69,663

 

$

3,569,723

 

(3.6

)%

 

(1.1

)%

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 consist of the Company’s U.S. Sheer Hosiery business (prior to the September 29, 2023 sale) as well as certain sales from the Company’s supply chain and short term support/transition services agreements for disposed businesses.

TABLE 3

HANESBRANDS INC.

Supplemental Financial Information

By Business Segment

(in thousands)

(Unaudited)

 

 

Quarters Ended

 

 

 

Years Ended

 

 

 

December 28, 2024

 

December 30, 2023

 

% Change

 

December 28, 2024

 

December 30, 2023

 

% Change

Segment net sales:

 

 

 

 

 

 

 

 

 

 

 

U.S.

$

618,747

 

 

$

600,733

 

 

3.0

%

 

$

2,581,137

 

 

$

2,636,656

 

 

(2.1

)%

International

 

252,939

 

 

 

247,763

 

 

2.1

 

 

 

908,433

 

 

 

933,067

 

 

(2.6

)

Total segment net sales

 

871,686

 

 

 

848,496

 

 

2.7

 

 

 

3,489,570

 

 

 

3,569,723

 

 

(2.2

)

Other net sales

 

16,783

 

 

 

1,787

 

 

839.2

 

 

 

17,868

 

 

 

69,663

 

 

(74.4

)

Total net sales

$

888,469

 

 

$

850,283

 

 

4.5

%

 

$

3,507,438

 

 

$

3,639,386

 

 

(3.6

)%

 

 

 

 

 

 

 

 

 

 

 

 

Segment operating profit:

 

 

 

 

 

 

 

 

 

 

 

U.S.

$

142,738

 

 

$

106,933

 

 

33.5

%

 

$

548,852

 

 

$

404,273

 

 

35.8

%

International

 

31,764

 

 

 

44,699

 

 

(28.9

)

 

 

106,506

 

 

 

108,833

 

 

(2.1

)

Total segment operating profit

 

174,502

 

 

 

151,632

 

 

15.1

 

 

 

655,358

 

 

 

513,106

 

 

27.7

 

Other profit (loss)

 

3,988

 

 

 

(1,319

)

 

(402.4

)

 

 

2,550

 

 

 

(1,189

)

 

(314.5

)

General corporate expenses

 

(48,644

)

 

 

(50,781

)

 

(4.2

)

 

 

(225,997

)

 

 

(204,019

)

 

10.8

 

Amortization of intangibles

 

(3,871

)

 

 

(4,708

)

 

(17.8

)

 

 

(16,740

)

 

 

(18,821

)

 

(11.1

)

Total operating profit before restructuring and other action-related charges

 

125,975

 

 

 

94,824

 

 

32.9

 

 

 

415,171

 

 

 

289,077

 

 

43.6

 

Restructuring and other action-related charges

 

(6,275

)

 

 

(385

)

 

1,529.9

 

 

 

(229,223

)

 

 

(22,799

)

 

905.4

 

Total operating profit

$

119,700

 

 

$

94,439

 

 

26.7

%

 

$

185,948

 

 

$

266,278

 

 

(30.2

)%

 

Quarters Ended

 

 

 

Years Ended

 

 

 

December 28, 2024

 

December 30, 2023

 

Basis Points Change

 

December 28, 2024

 

December 30, 2023

 

Basis Points Change

Segment operating margin:

 

 

 

 

 

 

 

 

 

 

 

U.S.

23.1

%

 

17.8

%

 

527

 

 

21.3

%

 

15.3

%

 

593

 

International

12.6

 

 

18.0

 

 

(548

)

 

11.7

 

 

11.7

 

 

6

 

Total segment operating profit

20.0

 

 

17.9

 

 

215

 

 

18.8

 

 

14.4

 

 

441

 

Other profit (loss)

23.8

 

 

(73.8

)

 

9,757

 

 

14.3

 

 

(1.7

)

 

1,598

 

General corporate expenses

(5.5

)

 

(6.0

)

 

50

 

 

(6.4

)

 

(5.6

)

 

(84

)

Amortization of intangibles

(0.4

)

 

(0.6

)

 

12

 

 

(0.5

)

 

(0.5

)

 

4

 

Total operating margin before restructuring and other action-related charges

14.2

 

 

11.2

 

 

303

 

 

11.8

 

 

7.9

 

 

389

 

Restructuring and other action-related charges

(0.7

)

 

—

 

 

(66

)

 

(6.5

)

 

(0.6

)

 

(591

)

Total operating margin

13.5

%

 

11.1

%

 

237

 

 

5.3

%

 

7.3

%

 

(202

)

TABLE 4

HANESBRANDS INC.

Condensed Consolidated Balance Sheets

(in thousands)

(Unaudited)

 

 

December 28, 2024

 

December 30, 2023

Assets

 

 

 

Cash and cash equivalents

$

214,854

 

 

$

185,217

 

Trade accounts receivable, net

 

376,195

 

 

 

423,682

 

Inventories

 

871,044

 

 

 

956,430

 

Other current assets

 

152,853

 

 

 

113,281

 

Current assets held for sale

 

100,430

 

 

 

597,605

 

Total current assets

 

1,715,376

 

 

 

2,276,215

 

Property, net

 

188,259

 

 

 

353,035

 

Right-of-use assets

 

222,759

 

 

 

271,751

 

Trademarks and other identifiable intangibles, net

 

886,264

 

 

 

959,851

 

Goodwill

 

638,370

 

 

 

659,361

 

Deferred tax assets

 

13,591

 

 

 

18,176

 

Other noncurrent assets

 

116,729

 

 

 

135,247

 

Noncurrent assets held for sale

 

59,593

 

 

 

966,678

 

Total assets

$

3,840,941

 

 

$

5,640,314

 

 

 

 

 

Liabilities

 

 

 

Accounts payable

$

593,377

 

 

$

538,782

 

Accrued liabilities

 

452,940

 

 

 

410,152

 

Lease liabilities

 

64,233

 

 

 

64,547

 

Accounts Receivable Securitization Facility

 

95,000

 

 

 

6,000

 

Current portion of long-term debt

 

—

 

 

 

59,000

 

Current liabilities held for sale

 

42,990

 

 

 

312,087

 

Total current liabilities

 

1,248,540

 

 

 

1,390,568

 

Long-term debt

 

2,186,057

 

 

 

3,235,640

 

Lease liabilities - noncurrent

 

206,124

 

 

 

235,453

 

Pension and postretirement benefits

 

66,171

 

 

 

98,170

 

Other noncurrent liabilities

 

67,452

 

 

 

121,150

 

Noncurrent liabilities held for sale

 

32,587

 

 

 

139,980

 

Total liabilities

 

3,806,931

 

 

 

5,220,961

 

 

 

 

 

Stockholders’ equity

 

 

 

Preferred stock

 

—

 

 

 

—

 

Common stock

 

3,525

 

 

 

3,501

 

Additional paid-in capital

 

373,213

 

 

 

353,367

 

Retained earnings

 

234,494

 

 

 

554,796

 

Accumulated other comprehensive loss

 

(577,222

)

 

 

(492,311

)

Total stockholders’ equity

 

34,010

 

 

 

419,353

 

Total liabilities and stockholders’ equity

$

3,840,941

 

 

$

5,640,314

 

TABLE 5

HANESBRANDS INC.

Condensed Consolidated Statements of Cash Flows1

(in thousands)

(Unaudited)

 

 

Quarters Ended

 

Years Ended

 

December 28, 2024

 

December 30, 2023

 

December 28, 2024

 

December 30, 2023

Operating activities:

 

 

 

 

 

 

 

Net income (loss)

$

(12,880

)

 

$

77,941

 

 

$

(320,431

)

 

$

(17,726

)

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

 

 

 

 

 

 

 

Depreciation

 

11,355

 

 

 

19,022

 

 

 

69,861

 

 

 

75,268

 

Amortization of acquisition intangibles

 

1,893

 

 

 

4,091

 

 

 

12,020

 

 

 

16,569

 

Other amortization

 

1,979

 

 

 

3,344

 

 

 

10,174

 

 

 

13,200

 

Impairment of long-lived assets and goodwill

 

—

 

 

 

—

 

 

 

76,746

 

 

 

—

 

Inventory write-down charges, net of recoveries

 

6,220

 

 

 

—

 

 

 

119,748

 

 

 

—

 

Loss on extinguishment of debt

 

9,412

 

 

 

—

 

 

 

9,412

 

 

 

8,466

 

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

 

63,831

 

 

 

—

 

 

 

114,161

 

 

 

3,641

 

Amortization of debt issuance costs and debt discount

 

4,887

 

 

 

2,362

 

 

 

12,535

 

 

 

8,939

 

Stock compensation expense

 

4,711

 

 

 

4,527

 

 

 

25,845

 

 

 

20,546

 

Deferred taxes

 

(11,895

)

 

 

(85,595

)

 

 

(11,974

)

 

 

(84,745

)

Other

 

(3,317

)

 

 

8,495

 

 

 

909

 

 

 

610

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable

 

84,821

 

 

 

162,080

 

 

 

(1,785

)

 

 

174,249

 

Inventories

 

59,095

 

 

 

155,390

 

 

 

114,931

 

 

 

599,982

 

Other assets

 

30,441

 

 

 

103,505

 

 

 

17,555

 

 

 

82,672

 

Accounts payable

 

(67,408

)

 

 

(69,191

)

 

 

17,649

 

 

 

(194,602

)

Accrued pension and postretirement benefits

 

(2,045

)

 

 

2,618

 

 

 

(4,662

)

 

 

6,799

 

Accrued liabilities and other

 

(113,669

)

 

 

(114,184

)

 

 

1,549

 

 

 

(152,119

)

Net cash from operating activities

 

67,431

 

 

 

274,405

 

 

 

264,243

 

 

 

561,749

 

Investing activities:

 

 

 

 

 

 

 

Capital expenditures

 

(5,710

)

 

 

(8,266

)

 

 

(37,889

)

 

 

(44,056

)

Proceeds from sales of assets

 

26

 

 

 

159

 

 

 

12,362

 

 

 

331

 

Proceeds from (payments for) disposition of businesses

 

850,560

 

 

 

—

 

 

 

838,560

 

 

 

1,300

 

Other

 

—

 

 

 

1

 

 

 

—

 

 

 

18,942

 

Net cash from investing activities

 

844,876

 

 

 

(8,106

)

 

 

813,033

 

 

 

(23,483

)

Financing Activities:

 

 

 

 

 

 

 

Borrowings on Term Loan Facilities

 

—

 

 

 

—

 

 

 

—

 

 

 

891,000

 

Repayments on Term Loan Facilities

 

(1,097,983

)

 

 

(14,750

)

 

 

(1,127,483

)

 

 

(44,250

)

Borrowings on Accounts Receivable Securitization Facility

 

220,000

 

 

 

541,500

 

 

 

1,831,000

 

 

 

2,270,000

 

Repayments on Accounts Receivable Securitization Facility

 

(125,000

)

 

 

(736,000

)

 

 

(1,742,000

)

 

 

(2,473,500

)

Borrowings on Revolving Loan Facilities

 

—

 

 

 

306,500

 

 

 

613,500

 

 

 

1,923,000

 

Repayments on Revolving Loan Facilities

 

—

 

 

 

(367,000

)

 

 

(613,500

)

 

 

(2,275,500

)

Borrowings on Senior Notes

 

—

 

 

 

—

 

 

 

—

 

 

 

600,000

 

Repayments on Senior Notes

 

—

 

 

 

—

 

 

 

—

 

 

 

(1,436,884

)

Payments to amend and refinance credit facilities

 

(71

)

 

 

(2,517

)

 

 

(783

)

 

 

(31,020

)

Other

 

(3,505

)

 

 

(37

)

 

 

(7,454

)

 

 

(2,921

)

Net cash from financing activities

 

(1,006,559

)

 

 

(272,304

)

 

 

(1,046,720

)

 

 

(580,075

)

Effect of changes in foreign exchange rates on cash

 

(17,305

)

 

 

20,415

 

 

 

(20,703

)

 

 

8,897

 

Change in cash and cash equivalents

 

(111,557

)

 

 

14,410

 

 

 

9,853

 

 

 

(32,912

)

Cash and cash equivalents at beginning of period

 

326,911

 

 

 

191,091

 

 

 

205,501

 

 

 

238,413

 

Cash and cash equivalents at end of period

$

215,354

 

 

$

205,501

 

 

$

215,354

 

 

$

205,501

 

 

 

 

 

 

 

 

 

Balances included in the Consolidated Balance Sheets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

214,854

 

 

$

185,217

 

 

$

214,854

 

 

$

185,217

 

Cash and cash equivalents included in current assets held for sale

$

500

 

 

$

20,284

 

 

$

500

 

 

$

20,284

 

Cash and cash equivalents at end of year

$

215,354

 

 

$

205,501

 

 

$

215,354

 

 

$

205,501

 

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 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 results from continuing operations as adjusted for the quarter and year ended December 28, 2024 and a comparison to prior year. The results of continuing operations exclude the results of the global Champion business, the Champion Japan business and the U.S.-based outlet store business, which have been reclassified to discontinued operations for all periods presented. 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 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.

Restructuring and other action-related charges in 2024 and 2023 include the following:

Supply chain restructuring and consolidation

In 2024, represents charges as a result of the sale of the global Champion business, which was completed in the fourth quarter of 2024 on September 30, 2024, and the completed exit of the U.S.-based outlet store business in July 2024 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. In 2023, represents charges related to supply chain segmentation to restructure and position the Company’s distribution and manufacturing network to align with its demand trends, simplify operations and improve efficiencies.

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.

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.

Professional services

Represents professional fees, primarily including consulting and advisory services, related to restructuring activities.

Technology

Represents technology charges related to the implementation of the Company’s technology modernization initiative which includes a global enterprise resource planning platform.

Gain/loss on sale of business and classification of assets held for sale

Represents the gain/loss associated with the sale of the Company’s U.S. Sheer Hosiery business and adjustments to the related valuation allowance prior to the sale on September 29, 2023, primarily from the changes in carrying value due to changes in working capital.

Loss on extinguishment of debt

Represents charges for the write-off of unamortized debt issuance costs related to the requirement to pay down a portion of the Company’s outstanding term debt under the Senior Secured Credit Facility with the net proceeds from the sale of the global Champion business in the fourth quarter of 2024 and charges related to the redemption of the Company’s 4.625% Senior Notes and 3.5% Senior Notes in the first quarter of 2023.

Gain on final settlement of cross currency swap contracts

Primarily represents the remaining gain related to cross-currency swap contracts previously designated as cash flow hedges in accumulated other comprehensive loss which was released into earnings as the Company unwound the cross-currency swap contracts in connection with the redemption of the 3.5% Senior Notes at the time of settlement in the first quarter of 2023.

Discrete tax benefit

In 2023, represents an adjustment to non-cash reserves established at December 31, 2022 related to deferred taxes established for Swiss statutory impairments, which are not indicative of the Company’s core business operations. In 2022, represents non-cash reserves established relating to deferred taxes.

Tax effect on actions

Represents the applicable effective tax rate on the restructuring and other action-related charges based on the jurisdiction of where the charges were incurred.

 

Quarters Ended

 

Years Ended

 

December 28, 2024

 

December 30, 2023

 

December 28, 2024

 

December 30, 2023

Gross profit, as reported under GAAP

$

390,271

 

 

$

341,593

 

 

$

1,359,524

 

 

$

1,291,890

 

As a % of net sales

 

43.9

%

 

 

40.2

%

 

 

38.8

%

 

 

35.5

%

Restructuring and other action-related charges:

 

 

 

 

 

 

 

Supply chain restructuring and consolidation

 

1,238

 

 

 

(1,284

)

 

 

80,748

 

 

 

1,128

 

Corporate asset impairment charges

 

—

 

 

 

—

 

 

 

10,395

 

 

 

—

 

Headcount actions and related severance

 

—

 

 

 

156

 

 

 

36

 

 

 

1,025

 

Gross profit, as adjusted

$

391,509

 

 

$

340,465

 

 

$

1,450,703

 

 

$

1,294,043

 

As a % of net sales

 

44.1

%

 

 

40.0

%

 

 

41.4

%

 

 

35.6

%

 

Quarters Ended

 

Years Ended

 

December 28, 2024

 

December 30, 2023

 

December 28, 2024

 

December 30, 2023

Selling, general and administrative expenses, as reported under GAAP

$

270,571

 

 

$

247,154

 

 

$

1,173,576

 

 

$

1,025,612

 

As a % of net sales

 

30.5

%

 

 

29.1

%

 

 

33.5

%

 

 

28.2

%

Restructuring and other action-related charges:

 

 

 

 

 

 

 

Supply chain restructuring and consolidation

 

(667

)

 

 

—

 

 

 

(90,781

)

 

 

—

 

Corporate asset impairment charges

 

—

 

 

 

—

 

 

 

(9,712

)

 

 

—

 

Headcount actions and related severance

 

860

 

 

 

(573

)

 

 

(16,957

)

 

 

(4,124

)

Professional services

 

(4,611

)

 

 

(6

)

 

 

(16,488

)

 

 

(3,819

)

Technology

 

(1,032

)

 

 

(657

)

 

 

(1,859

)

 

 

(8,347

)

(Loss) gain on sale of business and classification of assets held for sale

 

—

 

 

 

—

 

 

 

—

 

 

 

(3,641

)

Other

 

413

 

 

 

(277

)

 

 

(2,247

)

 

 

(715

)

Selling, general and administrative expenses, as adjusted

$

265,534

 

 

$

245,641

 

 

$

1,035,532

 

 

$

1,004,966

 

As a % of net sales

 

29.9

%

 

 

28.9

%

 

 

29.5

%

 

 

27.6

%

 

Quarters Ended

 

Years Ended

 

December 28, 2024

 

December 30, 2023

 

December 28, 2024

 

December 30, 2023

Operating profit, as reported under GAAP

$

119,700

 

 

$

94,439

 

 

$

185,948

 

 

$

266,278

 

As a % of net sales

 

13.5

%

 

 

11.1

%

 

 

5.3

%

 

 

7.3

%

Restructuring and other action-related charges:

 

 

 

 

 

 

 

Supply chain restructuring and consolidation

 

1,905

 

 

 

(1,284

)

 

 

171,529

 

 

 

1,128

 

Corporate asset impairment charges

 

—

 

 

 

—

 

 

 

20,107

 

 

 

—

 

Headcount actions and related severance

 

(860

)

 

 

729

 

 

 

16,993

 

 

 

5,149

 

Professional services

 

4,611

 

 

 

6

 

 

 

16,488

 

 

 

3,819

 

Technology

 

1,032

 

 

 

657

 

 

 

1,859

 

 

 

8,347

 

Loss (gain) on sale of business and classification of assets held for sale

 

—

 

 

 

—

 

 

 

—

 

 

 

3,641

 

Other

 

(413

)

 

 

277

 

 

 

2,247

 

 

 

715

 

Operating profit, as adjusted

$

125,975

 

 

$

94,824

 

 

$

415,171

 

 

$

289,077

 

As a % of net sales

 

14.2

%

 

 

11.2

%

 

 

11.8

%

 

 

7.9

%

 

Quarters Ended

 

Years Ended

 

December 28, 2024

 

December 30, 2023

 

December 28, 2024

 

December 30, 2023

Interest expense, net and other expenses, as reported under GAAP

$

64,917

 

 

$

60,780

 

$

243,342

 

 

$

251,948

 

Restructuring and other action-related charges:

 

 

 

 

 

 

 

Loss on extinguishment of debt

 

(9,412

)

 

 

—

 

 

(9,412

)

 

 

(8,466

)

Gain on final settlement of cross currency swaps

 

—

 

 

 

—

 

 

—

 

 

 

1,370

 

Interest expense, net and other expenses, as adjusted

$

55,505

 

 

$

60,780

 

$

233,930

 

 

$

244,852

 

 

Quarters Ended

 

Years Ended

 

December 28, 2024

 

December 30, 2023

 

December 28, 2024

 

December 30, 2023

Income (loss) from continuing operations before income taxes, as reported under GAAP

$

54,783

 

 

$

33,659

 

 

$

(57,394

)

 

$

14,330

 

Restructuring and other action-related charges:

 

 

 

 

 

 

 

Supply chain restructuring and consolidation

 

1,905

 

 

 

(1,284

)

 

 

171,529

 

 

 

1,128

 

Corporate asset impairment charges

 

—

 

 

 

—

 

 

 

20,107

 

 

 

—

 

Headcount actions and related severance

 

(860

)

 

 

729

 

 

 

16,993

 

 

 

5,149

 

Professional services

 

4,611

 

 

 

6

 

 

 

16,488

 

 

 

3,819

 

Technology

 

1,032

 

 

 

657

 

 

 

1,859

 

 

 

8,347

 

Loss (gain) on sale of business and classification of assets held for sale

 

—

 

 

 

—

 

 

 

—

 

 

 

3,641

 

Other

 

(413

)

 

 

277

 

 

 

2,247

 

 

 

715

 

Loss on extinguishment of debt

 

9,412

 

 

 

—

 

 

 

9,412

 

 

 

8,466

 

Gain on final settlement of cross currency swaps

 

—

 

 

 

—

 

 

 

—

 

 

 

(1,370

)

Income from continuing operations before income taxes, as adjusted

$

70,470

 

 

$

34,044

 

 

$

181,241

 

 

$

44,225

 

 

Quarters Ended

 

Years Ended

 

December 28, 2024

 

December 30, 2023

 

December 28, 2024

 

December 30, 2023

Income tax expense (benefit), as reported under GAAP

$

9,115

 

$

(65,104

)

 

$

40,601

 

$

(14,818

)

Restructuring and other action-related charges:

 

 

 

 

 

 

 

Discrete tax (expense) benefit

 

—

 

 

80,859

 

 

 

—

 

 

85,122

 

Tax effect on actions

 

—

 

 

—

 

 

 

—

 

 

—

 

Income tax expense, as adjusted

$

9,115

 

$

15,755

 

 

$

40,601

 

$

70,304

 

 

Quarters Ended

 

Years Ended

 

December 28, 2024

 

December 30, 2023

 

December 28, 2024

 

December 30, 2023

Income (loss) from continuing operations, as reported under GAAP

$

45,668

 

 

$

98,763

 

 

$

(97,995

)

 

$

29,148

 

Restructuring and other action-related charges:

 

 

 

 

 

 

 

Supply chain restructuring and consolidation

 

1,905

 

 

 

(1,284

)

 

 

171,529

 

 

 

1,128

 

Corporate asset impairment charges

 

—

 

 

 

—

 

 

 

20,107

 

 

 

—

 

Headcount actions and related severance

 

(860

)

 

 

729

 

 

 

16,993

 

 

 

5,149

 

Professional services

 

4,611

 

 

 

6

 

 

 

16,488

 

 

 

3,819

 

Technology

 

1,032

 

 

 

657

 

 

 

1,859

 

 

 

8,347

 

Loss (gain) on sale of business and classification of assets held for sale

 

—

 

 

 

—

 

 

 

—

 

 

 

3,641

 

Other

 

(413

)

 

 

277

 

 

 

2,247

 

 

 

715

 

Loss on extinguishment of debt

 

9,412

 

 

 

—

 

 

 

9,412

 

 

 

8,466

 

Gain on final settlement of cross currency swaps

 

—

 

 

 

—

 

 

 

—

 

 

 

(1,370

)

Discrete tax expense (benefit)

 

—

 

 

 

(80,859

)

 

 

—

 

 

 

(85,122

)

Tax effect on actions

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Income (loss) from continuing operations, as adjusted

$

61,355

 

 

$

18,289

 

 

$

140,640

 

 

$

(26,079

)

 

Quarters Ended

 

Years Ended

 

December 28, 2024

 

December 30, 2023

 

December 28, 2024

 

December 30, 2023

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

$

0.13

 

$

0.28

 

 

$

(0.28

)

 

$

0.08

 

Restructuring and other action-related charges:

 

 

 

 

 

 

 

Supply chain restructuring and consolidation

 

0.01

 

 

0.00

 

 

 

0.48

 

 

 

0.00

 

Corporate asset impairment charges

 

—

 

 

—

 

 

 

0.06

 

 

 

—

 

Headcount actions and related severance

 

0.00

 

 

0.00

 

 

 

0.05

 

 

 

0.01

 

Professional services

 

0.01

 

 

0.00

 

 

 

0.05

 

 

 

0.01

 

Technology

 

0.00

 

 

0.00

 

 

 

0.01

 

 

 

0.02

 

Loss (gain) on sale of business and classification of assets held for sale

 

—

 

 

—

 

 

 

—

 

 

 

0.01

 

Other

 

0.00

 

 

0.00

 

 

 

0.01

 

 

 

0.00

 

Loss on extinguishment of debt

 

0.03

 

 

—

 

 

 

0.03

 

 

 

0.02

 

Gain on final settlement of cross currency swaps

 

—

 

 

—

 

 

 

—

 

 

 

0.00

 

Discrete tax expense (benefit)

 

—

 

 

(0.23

)

 

 

—

 

 

 

(0.24

)

Tax effect on actions

 

—

 

 

—

 

 

 

—

 

 

 

—

 

Diluted earnings (loss) per share from continuing operations, as adjusted

$

0.17

 

$

0.05

 

 

$

0.40

 

 

$

(0.07

)

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

 

December 28, 2024

 

December 30, 2023

Leverage Ratio:

 

 

 

 

 

 

 

EBITDA1:

 

 

 

Income (loss) from continuing operations

$

(97,995

)

 

$

29,148

 

Interest expense, net

 

195,901

 

 

 

214,187

 

Income tax expense (benefit)

 

40,601

 

 

 

(14,818

)

Depreciation and amortization

 

79,080

 

 

 

79,954

 

Total EBITDA

 

217,587

 

 

 

308,471

 

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

 

238,635

 

 

 

29,895

 

Other net losses, charges and expenses3

 

123,499

 

 

 

93,774

 

Total EBITDA from discontinued operations, as adjusted4

 

10,420

 

 

 

170,013

 

Total EBITDA, as adjusted

$

590,141

 

 

$

602,153

 

 

 

 

 

Net debt:

 

 

 

Debt (current and long-term debt and Accounts Receivable Securitization Facility excluding long term debt issuance costs and debt discount of $17,210 and $36,110, respectively)

$

2,298,267

 

 

$

3,336,750

 

(Less) debt related to an unrestricted subsidiary5

 

(95,000

)

 

 

(6,000

)

Other debt and cash adjustments6

 

3,549

 

 

 

24,469

 

(Less) Cash and cash equivalents of continuing operations

 

(214,854

)

 

 

(205,501

)

(Less) Cash and cash equivalents of discontinued operations

 

(500

)

 

 

(20,284

)

Net debt

$

1,991,462

 

 

$

3,129,434

 

 

 

 

 

Debt/Income (loss) from continuing operations7

 

(23.5

)

 

 

114.5

 

 

 

 

 

Net debt/EBITDA, as adjusted8

 

3.4

 

 

 

5.2

 

1

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

2

The last twelve months ended December 28, 2024 includes $172 million of supply chain restructuring and consolidation charges, $20 million of corporate asset impairment charges, $17 million of headcount actions and related severance charges, $16 million of professional services, $9 million of a loss on extinguishment of debt, $2 million related to other restructuring and other action-related charges and $2 million of technology charges. The last twelve months ended December 30, 2023 includes $8 million of a loss on extinguishment of debt, $8 million of technology charges, $5 million of headcount actions and related severance charges, $4 million of professional services, $4 million of a loss on the classification of assets held for sale, $1 million of supply chain restructuring and consolidation charges, approximately $1 million related to other restructuring and other action-related charges, and $(1) million of a gain on the final settlement of cross currency swap contracts. 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 Fifth Amended and Restated Credit Agreement, dated November 19, 2021, as amended. The last twelve months ended December 28, 2024, primarily includes $58 million of excess and obsolete inventory write-offs, $19 million in other compensation related items primarily stock compensation expense, $16 million of pension non-cash expense, $15 million in charges related to sales incentive amortization, $12 million of non-cash cloud computing expense, $6 million of charges related to the net unrealized losses due to hedging activities, $5 million of other non-cash related charges, $(3) million of bad debt expense and $(4) million of interest expense on debt and amortization of debt issuance costs related to an unrestricted subsidiary. The last twelve months ended December 30, 2023, primarily includes $41 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, $12 million in charges related to sales incentive amortization, $8 million of non-cash cloud computing expense and $2 million in charges related to the ransomware attack and extraordinary events, approximately $1 million of bad debt expense and $(5) million of 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 Fifth Amended and Restated Credit Agreement, dated November 19, 2021, as amended. In 2024, EBITDA from discontinued operations, as adjusted excludes EBITDA related to the Initial Close of the global Champion business and U.S. outlet stores business as the sale of these businesses were completed before the period end.

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 Fifth Amended and Restated Credit Agreement, dated November 19, 2021, as amended, which excludes net other losses, charges and expenses in addition to restructuring and other action-related charges.

 

Quarters Ended

 

Years Ended

 

December 28, 2024

 

December 30, 2023

 

December 28, 2024

 

December 30, 2023

Free cash flow1:

 

 

 

 

 

 

 

Net cash from operating activities

$

67,431

 

 

$

274,405

 

 

$

264,243

 

 

$

561,749

 

Capital expenditures

 

(5,710

)

 

 

(8,266

)

 

 

(37,889

)

 

 

(44,056

)

Free cash flow

$

61,721

 

 

$

266,139

 

 

$

226,354

 

 

$

517,693

 

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

 

March 29, 2025

 

January 3, 2026

Operating profit outlook, as calculated under GAAP

$55,000

 

$420,000 to $440,000

Restructuring and other action-related charges

10,000

 

$25,000 to $30,000

Operating profit outlook, as adjusted

$65,000

 

$450,000 to $465,000

 

 

 

 

Other expenses outlook, as calculated under GAAP

$21,000

 

$49,000

Restructuring and other action-related charges

(13,000)

 

(13,000)

Other expenses outlook, as adjusted

$8,000

 

$36,000

 

 

 

 

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

$(0.05)

 

$0.39 to 0.45

Restructuring and other action-related charges

0.07

 

0.10 to 0.12

Diluted earnings (loss) per share from continuing operations, as adjusted

$0.02

 

$0.51 to $0.55

 

 

 

 

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 354 million diluted weighted average shares outstanding, as calculated under GAAP (no dilution due to GAAP loss from continuing operations) and approximately 359 million diluted weighted average shares outstanding, as adjusted, for the quarter ended March 29, 2025. The company expects approximately 361 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, tax rates and action related charges.

View source version on businesswire.com: https://www.businesswire.com/news/home/20250213774231/en/

News Media contact: Jonathan Binder (336) 682-9654 Analysts and Investors contact: T.C. Robillard (336) 519-2115