Hanesbrands Inc. - FORM 10-K - EX-12.1

Exhibit 12.1

Hanesbrands Inc.
Ratio of Earnings to Fixed Charges
(Dollars in thousands)
(Unaudited)


										Six Months
	Years Ended									Ended			Years Ended
	January 2,			January 3,			December 29,			December 30,			July 1,			July 2,
	2010			2009			2007			2006			2006			2005
Earnings, as defined:
Income from continuing operations before income tax expense, noncontrolling interest and income/loss from equity investees	$	52,456		$	163,195		$	185,321		$	112,830		$	417,543		$	343,099
Fixed charges		191,442			179,003			223,395			90,168			44,366			52,596
Amortization of capitalized interest		3,722			3,632			3,676			2,024			4,227			5,000
Distributed income of equity investees		—			—			—			—			—			3,030
Interest capitalized		(6,559	)		(4,047	)		(2,184	)		(1,904	)		(4,656	)		(1,694	)
Noncontrolling interest in pre-tax income		(1,173	)		(158	)		(1,195	)		(910	)		(1,224	)		(55	)

Total earnings, as defined	$	239,888		$	341,625		$	409,013		$	202,208		$	460,256		$	401,976


Fixed charges, as defined:
Interest expense	$	159,222		$	155,280		$	201,131		$	78,692		$	26,075		$	35,244
Amortized premiums, discounts and capitalized expenses related to indebtedness		10,967			6,032			6,475			2,279			—			—
Interest factor in rental expenses		21,253			17,691			15,789			9,197			18,291			17,352

Total fixed charges, as defined	$	191,442		$	179,003		$	223,395		$	90,168		$	44,366		$	52,596


Ratio of earnings to fixed charges		1.25			1.91			1.83			2.24			10.37			7.64


Note:		The Ratio of Earnings to Fixed Charges should be read in conjunction with the Consolidated Financial Statements and Management’s Discussion and Analysis of Financial Condition and Results of Operations in this Form 10-K. The interest expense included in the fixed charges calculation above excludes interest expense relating to the Company’s uncertain tax positions. The percentage of rent included in the calculation is a reasonable approximation of the interest factor.

Hanesbrands Inc. - FORM 10-K - EX-12.1 - February 9, 2010