Bath & Body Works, Inc. (ETR:LTD0)

Bath & Body Works Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan 31, 2026	Feb 1, 2025	Feb 3, 2024	Jan 28, 2023	Jan 29, 2022
Revenue	7,291	7,307	7,429	7,560	7,882
Revenue Growth (YoY)	-0.22%	-1.64%	-1.73%	-4.08%	22.50%
Cost of Revenue	4,102	4,073	4,193	4,305	4,027
Gross Profit	3,189	3,234	3,236	3,255	3,855
Selling, General & Admin	2,063	1,968	1,951	1,879	1,846
Operating Income	1,126	1,266	1,285	1,376	2,009
Interest Expense	-276	-312	-345	-348	-388
Other Non-Operating Income (Expense)	32	74	81	17	-198
Total Non-Operating Income (Expense)	-244	-238	-264	-331	-586
Pretax Income	882	1,028	1,021	1,045	1,423
Provision for Income Taxes	-233	-230	-143	251	348
Net Income	649	798	878	800	1,333
Earnings From Discontinued Operations	-	-	-	6	258
Net Income to Common	649	798	878	800	1,333
Net Income Growth	-18.67%	-9.11%	9.75%	-39.98%	57.94%
Shares Outstanding (Basic)	208	220	228	232	269
Shares Outstanding (Diluted)	209	221	229	233	273
Shares Change (YoY)	-5.43%	-3.49%	-1.72%	-14.65%	-2.85%
EPS (Basic)	3.12	3.62	3.86	3.45	4.96
EPS (Diluted)	3.11	3.61	3.84	3.43	4.88
EPS Growth	-13.85%	-5.99%	11.95%	-29.71%	58.96%
Shares Outstanding	201	216	225	229	254
Free Cash Flow	865	660	656	816	1,222
Free Cash Flow Growth	31.06%	0.61%	-19.61%	-33.22%	-32.52%
Free Cash Flow Per Share	4.14	2.99	2.86	3.50	4.48
Dividends Per Share	0.800	0.800	0.800	0.800	0.450
Dividend Growth	-	-	-	77.78%	50.00%
Gross Margin	43.74%	44.26%	43.56%	43.06%	48.91%
Operating Margin	15.44%	17.33%	17.30%	18.20%	25.49%
Profit Margin	15.29%	17.22%	15.67%	10.50%	13.64%
FCF Margin	11.86%	9.03%	8.83%	10.79%	15.50%
EBITDA	1,380	1,548	1,554	1,597	2,372
EBITDA Margin	18.93%	21.19%	20.92%	21.12%	30.09%
EBIT	1,126	1,266	1,285	1,376	2,009
EBIT Margin	15.44%	17.33%	17.30%	18.20%	25.49%
Effective Tax Rate	-26.42%	-22.37%	-14.01%	24.02%	24.46%

Updated Jan 31, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.