Bath & Body Works, Inc. (BMV:BBWI)

Bath & Body Works Income Statement

Financials in millions USD. Fiscal year is March - February.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb 1, 2025	Feb 3, 2024	Jan 28, 2023	Jan 29, 2022	Jan 30, 2021
Revenue	7,307	7,429	7,560	7,882	6,434
Revenue Growth (YoY)	-1.64%	-1.73%	-4.08%	22.50%	19.04%
Cost of Revenue	4,073	4,193	4,305	4,027	3,338
Gross Profit	3,234	3,236	3,255	3,855	3,096
Selling, General & Admin	1,968	1,951	1,879	1,846	1,492
Operating Income	1,266	1,285	1,376	2,009	1,604
Interest Expense	-312	-345	-348	-388	-432
Other Non-Operating Income (Expense)	74	81	17	-198	-50
Total Non-Operating Income (Expense)	-238	-264	-331	-586	-482
Pretax Income	1,028	1,021	1,045	1,423	1,122
Provision for Income Taxes	230	143	251	348	257
Net Income	798	878	800	1,333	844
Earnings From Discontinued Operations	-	-	6	258	-21
Net Income to Common	798	878	800	1,333	844
Net Income Growth	-9.11%	9.75%	-39.98%	57.94%	-
Shares Outstanding (Basic)	220	228	232	269	278
Shares Outstanding (Diluted)	221	229	233	273	281
Shares Change (YoY)	-3.49%	-1.72%	-14.65%	-2.85%	1.08%
EPS (Basic)	3.62	3.86	3.45	4.96	3.11
EPS (Diluted)	3.61	3.84	3.43	4.88	3.07
EPS Growth	-5.99%	11.95%	-29.71%	58.96%	-
Free Cash Flow	660	656	816	1,222	1,811
Free Cash Flow Growth	0.61%	-19.61%	-33.22%	-32.52%	132.78%
Free Cash Flow Per Share	2.99	2.86	3.50	4.48	6.44
Dividends Per Share	0.800	0.800	0.800	0.450	0.300
Dividend Growth	-	-	77.78%	50.00%	-75.00%
Gross Margin	44.26%	43.56%	43.06%	48.91%	48.12%
Operating Margin	17.33%	17.30%	18.20%	25.49%	24.93%
Profit Margin	10.92%	11.82%	10.50%	13.64%	13.44%
FCF Margin	9.03%	8.83%	10.79%	15.50%	28.15%
EBITDA	1,548	1,554	1,597	2,372	2,125
EBITDA Margin	21.19%	20.92%	21.12%	30.09%	33.03%
EBIT	1,266	1,285	1,376	2,009	1,604
EBIT Margin	17.33%	17.30%	18.20%	25.49%	24.93%
Effective Tax Rate	22.37%	14.01%	24.02%	24.46%	22.91%

Updated Feb 1, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.