
Hanesbrands (HBI) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
760.1M
Gross Profit
316.7M
41.66%
Operating Income
79.9M
10.51%
Net Income
-9.5M
-1.24%
EPS (Diluted)
$-0.03
Balance Sheet Metrics
Total Assets
3.8B
Total Liabilities
3.8B
Shareholders Equity
43.4M
Debt to Equity
86.95
Cash Flow Metrics
Operating Cash Flow
-122.4M
Free Cash Flow
-119.4M
Revenue & Profitability Trend
Hanesbrands Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.5B | 5.6B | 6.2B | 6.8B | 6.1B |
Cost of Goods Sold | 2.1B | 3.7B | 4.0B | 4.1B | 4.5B |
Gross Profit | 1.4B | 1.9B | 2.2B | 2.7B | 1.6B |
Gross Margin % | 38.8% | 33.6% | 35.6% | 39.0% | 26.2% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 1.2B | 1.6B | 1.7B | 1.9B | 1.6B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.2B | 1.6B | 1.7B | 1.9B | 1.6B |
Operating Income | 185.9M | 288.8M | 519.5M | 797.7M | 42.7M |
Operating Margin % | 5.3% | 5.1% | 8.3% | 11.7% | 0.7% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 195.9M | 275.4M | 157.1M | 163.1M | 164.2M |
Other Non-Operating Income | -47.4M | -38.5M | -9.7M | -53.6M | -20.7M |
Pre-tax Income | -57.4M | -25.1M | 352.7M | 581.1M | -142.2M |
Income Tax | 40.6M | -7.4M | 483.9M | 60.1M | -109.9M |
Effective Tax Rate % | 0.0% | 0.0% | 137.2% | 10.3% | 0.0% |
Net Income | -320.4M | -17.7M | -127.2M | 77.2M | -75.6M |
Net Margin % | -9.1% | -0.3% | -2.0% | 1.1% | -1.2% |
Key Metrics | |||||
EBITDA | 230.6M | 355.3M | 616.1M | 858.3M | 154.5M |
EPS (Basic) | $-0.91 | $-0.05 | $-0.36 | $0.22 | $-0.21 |
EPS (Diluted) | $-0.91 | $-0.05 | $-0.36 | $0.22 | $-0.21 |
Basic Shares Outstanding | 352139000 | 350592000 | 349970000 | 351028000 | 352766000 |
Diluted Shares Outstanding | 352139000 | 350592000 | 349970000 | 351028000 | 352766000 |
Income Statement Trend
Hanesbrands Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 214.9M | 205.5M | 238.4M | 536.3M | 900.6M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 376.2M | 557.7M | 721.4M | 894.2M | 768.2M |
Inventory | 871.0M | 1.4B | 2.0B | 1.6B | 1.4B |
Other Current Assets | 152.9M | 145.0M | 178.9M | 186.5M | 158.7M |
Total Current Assets | 1.7B | 2.3B | 3.1B | 3.5B | 3.4B |
Non-Current Assets | |||||
Property, Plant & Equipment | 222.8M | 428.9M | 414.9M | 363.9M | 432.6M |
Goodwill | 2.2B | 3.5B | 3.5B | 3.5B | 3.6B |
Intangible Assets | 886.3M | 1.2B | 1.3B | 1.2B | 1.3B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 189.9M | 172.4M | 150.2M | 384.8M | 927.2M |
Total Non-Current Assets | 2.1B | 3.4B | 3.4B | 3.5B | 4.3B |
Total Assets | 3.8B | 5.6B | 6.5B | 7.1B | 7.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 593.4M | 736.3M | 917.5M | 1.2B | 891.9M |
Short-term Debt | 159.2M | 175.6M | 361.8M | 134.5M | 400.4M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 43.0M | - | 13.3M | 316.9M | 222.2M |
Total Current Liabilities | 1.2B | 1.4B | 1.8B | 2.3B | 2.1B |
Non-Current Liabilities | |||||
Long-term Debt | 2.4B | 3.6B | 3.9B | 3.6B | 4.1B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 67.5M | 136.5M | 260.1M | 185.4M | 216.1M |
Total Non-Current Liabilities | 2.6B | 3.8B | 4.3B | 4.0B | 4.8B |
Total Liabilities | 3.8B | 5.2B | 6.1B | 6.4B | 6.9B |
Equity | |||||
Common Stock | 3.5M | 3.5M | 3.5M | 3.5M | 3.5M |
Retained Earnings | 234.5M | 554.8M | 572.1M | 935.3M | 1.1B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 34.0M | 419.4M | 398.3M | 702.5M | 814.0M |
Key Metrics | |||||
Total Debt | 2.6B | 3.8B | 4.3B | 3.7B | 4.5B |
Working Capital | 466.8M | 885.6M | 1.3B | 1.2B | 1.3B |
Balance Sheet Composition
Hanesbrands Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -320.4M | -17.7M | -127.2M | 77.2M | -75.6M |
Depreciation & Amortization | 92.1M | 105.0M | 106.3M | 114.2M | 132.4M |
Stock-Based Compensation | 25.8M | 20.5M | 23.5M | 16.6M | 19.0M |
Working Capital Changes | 143.7M | 669.1M | -634.8M | -187.3M | -195.6M |
Operating Cash Flow | -57.4M | 701.8M | -228.9M | 34.9M | -260.9M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | 838.6M | - | - | 0 | 0 |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | 850.9M | 20.6M | -1.3M | 16.8M | 12.7M |
Financing Activities | |||||
Share Repurchases | 0 | 0 | -25.0M | 0 | -200.3M |
Dividends Paid | 0 | 0 | -209.3M | -209.5M | -210.4M |
Debt Issuance | 613.5M | 3.4B | 1.8B | 1.1B | 2.6B |
Debt Repayment | -3.5B | -6.3B | -3.1B | -1.8B | -2.3B |
Financing Cash Flow | -2.8B | -3.1B | -1.3B | -888.0M | -84.9M |
Free Cash Flow | 226.4M | 517.7M | -573.9M | 554.1M | 394.7M |
Net Change in Cash | -2.0B | -2.3B | -1.6B | -836.3M | -333.2M |
Cash Flow Trend
Hanesbrands Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
12.90
Forward P/E
10.49
Price to Book
13.17
Price to Sales
0.62
PEG Ratio
-0.10
Profitability Ratios
Profit Margin
2.52%
Operating Margin
15.12%
Return on Equity
147.36%
Return on Assets
6.10%
Financial Health
Current Ratio
1.52
Debt to Equity
1,599.93
Beta
1.40
Per Share Data
EPS (TTM)
$0.48
Book Value per Share
$0.47
Revenue per Share
$10.03
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
hbi | 2.2B | 12.90 | 13.17 | 147.36% | 2.52% | 1,599.93 |
Ralph Lauren | 17.3B | 22.78 | 6.88 | 32.55% | 10.91% | 128.78 |
Gildan Activewear | 8.1B | 17.38 | 5.71 | 29.70% | 14.55% | 139.45 |
Levi Strauss | 8.4B | 20.30 | 4.03 | 20.93% | 6.25% | 107.42 |
V.F | 5.1B | 48.56 | 3.96 | 7.83% | -0.50% | 439.15 |
Kontoor Brands | 4.0B | 16.11 | 8.03 | 58.07% | 9.48% | 306.66 |
Financial data is updated regularly. All figures are in the company's reporting currency.