HanesBrands Inc
NYSE:HBI
Income Statement
Earnings Waterfall
HanesBrands Inc
Revenue
|
5.6B
USD
|
Cost of Revenue
|
-3.7B
USD
|
Gross Profit
|
2B
USD
|
Operating Expenses
|
-1.6B
USD
|
Operating Income
|
404.7m
USD
|
Other Expenses
|
-422.4m
USD
|
Net Income
|
-17.7m
USD
|
Income Statement
HanesBrands Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
4 628
N/A
|
4 742
+2%
|
4 885
+3%
|
5 088
+4%
|
5 325
+5%
|
5 474
+3%
|
5 654
+3%
|
5 845
+3%
|
5 732
-2%
|
5 742
+0%
|
5 692
-1%
|
5 862
+3%
|
6 028
+3%
|
6 189
+3%
|
6 363
+3%
|
6 402
+1%
|
6 471
+1%
|
6 563
+1%
|
6 631
+1%
|
6 681
+1%
|
6 804
+2%
|
6 920
+2%
|
6 966
+1%
|
6 984
+0%
|
6 426
-8%
|
6 041
-6%
|
5 823
-4%
|
5 648
-3%
|
6 127
+8%
|
6 432
+5%
|
6 640
+3%
|
6 738
+1%
|
6 801
+1%
|
6 869
+1%
|
6 632
-3%
|
6 513
-2%
|
6 234
-4%
|
6 047
-3%
|
5 972
-1%
|
5 813
-3%
|
5 637
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 016)
|
(3 101)
|
(3 175)
|
(3 302)
|
(3 420)
|
(3 480)
|
(3 597)
|
(3 704)
|
(3 595)
|
(3 594)
|
(3 556)
|
(3 657)
|
(3 752)
|
(3 816)
|
(3 897)
|
(3 904)
|
(3 784)
|
(3 839)
|
(3 887)
|
(3 893)
|
(4 112)
|
(4 181)
|
(4 209)
|
(4 226)
|
(3 940)
|
(3 752)
|
(3 690)
|
(3 623)
|
(3 854)
|
(3 993)
|
(4 050)
|
(4 068)
|
(4 139)
|
(4 228)
|
(4 101)
|
(4 106)
|
(3 996)
|
(3 939)
|
(3 954)
|
(3 835)
|
(3 668)
|
|
Gross Profit |
1 612
N/A
|
1 641
+2%
|
1 710
+4%
|
1 786
+4%
|
1 904
+7%
|
1 994
+5%
|
2 058
+3%
|
2 141
+4%
|
2 136
0%
|
2 147
+1%
|
2 137
-1%
|
2 205
+3%
|
2 276
+3%
|
2 374
+4%
|
2 467
+4%
|
2 498
+1%
|
2 687
+8%
|
2 723
+1%
|
2 744
+1%
|
2 788
+2%
|
2 692
-3%
|
2 740
+2%
|
2 757
+1%
|
2 759
+0%
|
2 486
-10%
|
2 288
-8%
|
2 133
-7%
|
2 025
-5%
|
2 273
+12%
|
2 439
+7%
|
2 590
+6%
|
2 671
+3%
|
2 662
0%
|
2 641
-1%
|
2 530
-4%
|
2 407
-5%
|
2 238
-7%
|
2 108
-6%
|
2 018
-4%
|
1 978
-2%
|
1 969
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 096)
|
(1 141)
|
(1 181)
|
(1 280)
|
(1 342)
|
(1 410)
|
(1 537)
|
(1 562)
|
(1 532)
|
(1 505)
|
(1 419)
|
(1 479)
|
(1 488)
|
(1 547)
|
(1 598)
|
(1 577)
|
(1 617)
|
(1 648)
|
(1 684)
|
(1 723)
|
(1 747)
|
(1 789)
|
(1 809)
|
(1 812)
|
(1 573)
|
(1 474)
|
(1 326)
|
(1 254)
|
(1 497)
|
(1 518)
|
(1 667)
|
(1 725)
|
(1 725)
|
(1 746)
|
(1 717)
|
(1 689)
|
(1 659)
|
(1 640)
|
(1 617)
|
(1 602)
|
(1 564)
|
|
Selling, General & Administrative |
(1 045)
|
(1 089)
|
(1 130)
|
(1 229)
|
(1 278)
|
(1 410)
|
(1 537)
|
(1 562)
|
(1 470)
|
(1 505)
|
(1 419)
|
(1 479)
|
(1 418)
|
(1 547)
|
(1 598)
|
(1 577)
|
(1 552)
|
(1 648)
|
(1 684)
|
(1 723)
|
(1 688)
|
(1 789)
|
(1 809)
|
(1 812)
|
(1 531)
|
(1 474)
|
(1 326)
|
(1 254)
|
(1 459)
|
(1 518)
|
(1 667)
|
(1 725)
|
(1 686)
|
(1 746)
|
(1 717)
|
(1 690)
|
(1 620)
|
(1 640)
|
(1 617)
|
(1 602)
|
(1 528)
|
|
Research & Development |
(51)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(36)
|
|
Other Operating Expenses |
0
|
(51)
|
(51)
|
(51)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
516
N/A
|
501
-3%
|
529
+6%
|
506
-4%
|
563
+11%
|
584
+4%
|
521
-11%
|
579
+11%
|
604
+4%
|
643
+6%
|
717
+12%
|
726
+1%
|
788
+9%
|
827
+5%
|
869
+5%
|
922
+6%
|
1 070
+16%
|
1 075
+1%
|
1 060
-1%
|
1 065
+0%
|
944
-11%
|
950
+1%
|
948
0%
|
947
0%
|
913
-4%
|
815
-11%
|
807
-1%
|
771
-4%
|
777
+1%
|
921
+19%
|
923
+0%
|
945
+2%
|
937
-1%
|
895
-4%
|
813
-9%
|
717
-12%
|
579
-19%
|
468
-19%
|
401
-14%
|
377
-6%
|
405
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(102)
|
(97)
|
(95)
|
(94)
|
(95)
|
(104)
|
(116)
|
(128)
|
(127)
|
(138)
|
(138)
|
(138)
|
(165)
|
(177)
|
(188)
|
(200)
|
(174)
|
(184)
|
(187)
|
(193)
|
(194)
|
(197)
|
(196)
|
(185)
|
(177)
|
(165)
|
(160)
|
(160)
|
(164)
|
(173)
|
(174)
|
(171)
|
(163)
|
(151)
|
(142)
|
(143)
|
(157)
|
(182)
|
(223)
|
(254)
|
(274)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(38)
|
(65)
|
(81)
|
(327)
|
(317)
|
(316)
|
(320)
|
(80)
|
(82)
|
(69)
|
(59)
|
(63)
|
(65)
|
(85)
|
(128)
|
(734)
|
(737)
|
(723)
|
(700)
|
(185)
|
(117)
|
(105)
|
(102)
|
(60)
|
(54)
|
(66)
|
(116)
|
(134)
|
|
Total Other Income |
(18)
|
(18)
|
(17)
|
(17)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(51)
|
(52)
|
(52)
|
(53)
|
(11)
|
(11)
|
(40)
|
(21)
|
(21)
|
(26)
|
(26)
|
(28)
|
(30)
|
(31)
|
(30)
|
(29)
|
(25)
|
(22)
|
(21)
|
(17)
|
(14)
|
(11)
|
(8)
|
(52)
|
(52)
|
(54)
|
(10)
|
(32)
|
(37)
|
(43)
|
(22)
|
|
Pre-Tax Income |
396
N/A
|
386
-2%
|
416
+8%
|
395
-5%
|
465
+18%
|
478
+3%
|
402
-16%
|
449
+12%
|
474
+6%
|
502
+6%
|
529
+5%
|
536
+1%
|
571
+7%
|
559
-2%
|
606
+8%
|
630
+4%
|
529
-16%
|
554
+5%
|
536
-3%
|
525
-2%
|
644
+23%
|
643
0%
|
653
+2%
|
672
+3%
|
644
-4%
|
555
-14%
|
537
-3%
|
462
-14%
|
(142)
N/A
|
(5)
+97%
|
12
N/A
|
63
+435%
|
581
+821%
|
576
-1%
|
514
-11%
|
419
-19%
|
353
-16%
|
199
-44%
|
75
-62%
|
(37)
N/A
|
(25)
+33%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(65)
|
(66)
|
(63)
|
(47)
|
(60)
|
(63)
|
(46)
|
(49)
|
(45)
|
(45)
|
(39)
|
(35)
|
(34)
|
(29)
|
(32)
|
(26)
|
(453)
|
(23)
|
(36)
|
(60)
|
(107)
|
(108)
|
(110)
|
(112)
|
(70)
|
(58)
|
(52)
|
(44)
|
72
|
58
|
52
|
60
|
(65)
|
(73)
|
(67)
|
(68)
|
(484)
|
(479)
|
(470)
|
(477)
|
7
|
|
Income from Continuing Operations |
331
|
321
|
354
|
347
|
405
|
416
|
356
|
399
|
429
|
457
|
490
|
500
|
537
|
530
|
574
|
604
|
76
|
531
|
500
|
465
|
537
|
535
|
543
|
560
|
573
|
497
|
484
|
418
|
(71)
|
53
|
64
|
123
|
516
|
502
|
447
|
350
|
(131)
|
(280)
|
(395)
|
(514)
|
(18)
|
|
Net Income (Common) |
331
N/A
|
321
-3%
|
354
+10%
|
347
-2%
|
405
+16%
|
416
+3%
|
356
-14%
|
399
+12%
|
429
+7%
|
457
+6%
|
490
+7%
|
502
+2%
|
539
+8%
|
530
-2%
|
574
+8%
|
604
+5%
|
74
-88%
|
71
-4%
|
39
-45%
|
7
-82%
|
540
+7 837%
|
541
+0%
|
550
+2%
|
564
+2%
|
601
+7%
|
512
-15%
|
523
+2%
|
442
-16%
|
(76)
N/A
|
(331)
-338%
|
(364)
-10%
|
(315)
+13%
|
77
N/A
|
459
+495%
|
423
-8%
|
351
-17%
|
(127)
N/A
|
(280)
-120%
|
(395)
-41%
|
(514)
-30%
|
(18)
+97%
|
|
EPS (Diluted) |
0.82
N/A
|
0.79
-4%
|
0.87
+10%
|
0.85
-2%
|
0.99
+16%
|
1.02
+3%
|
0.87
-15%
|
0.98
+13%
|
1.06
+8%
|
1.17
+10%
|
1.28
+9%
|
1.3
+2%
|
1.4
+8%
|
1.41
+1%
|
1.56
+11%
|
1.62
+4%
|
0.21
-87%
|
0.19
-10%
|
0.1
-47%
|
0.01
-90%
|
1.47
+14 600%
|
1.47
N/A
|
1.49
+1%
|
1.54
+3%
|
1.64
+6%
|
1.42
-13%
|
1.49
+5%
|
1.25
-16%
|
-0.2
N/A
|
-0.94
-370%
|
-1.03
-10%
|
-0.89
+14%
|
0.21
N/A
|
1.3
+519%
|
1.2
-8%
|
0.99
-18%
|
-0.37
N/A
|
-0.8
-116%
|
-1.12
-40%
|
-1.46
-30%
|
-0.05
+97%
|