Bath & Body Works, Inc. (FRA:LTD0)
Germany · Delayed Price · Currency is EUR 19.00
-0.27 (-1.39%)
At close: Jan 23, 2026
Bath & Body Works Income Statement
Financials in millions USD. Fiscal year is March - February.
Millions USD. Fiscal year is Mar - Feb.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 1, 2025 | Feb '25 Feb 1, 2025 | Feb '24 Feb 3, 2024 | Jan '23 Jan 28, 2023 | Jan '22 Jan 29, 2022 | Jan '21 Jan 30, 2021 |
| 7,354 | 7,307 | 7,429 | 7,560 | 7,882 | 6,434 | |
Revenue Growth (YoY) | -1.05% | -1.64% | -1.73% | -4.08% | 22.50% | 19.04% |
Cost of Revenue | 4,108 | 4,073 | 4,193 | 4,305 | 4,027 | 3,084 |
Gross Profit | 3,246 | 3,234 | 3,236 | 3,255 | 3,855 | 3,350 |
Selling, General & Admin | 2,026 | 1,968 | 1,951 | 1,879 | 1,846 | 1,492 |
Operating Expenses | 2,026 | 1,968 | 1,951 | 1,879 | 1,846 | 1,492 |
Operating Income | 1,220 | 1,266 | 1,285 | 1,376 | 2,009 | 1,858 |
Interest Expense | -284 | -312 | -345 | -348 | -388 | -432 |
Interest & Investment Income | 45 | 45 | 55 | 17 | - | - |
Other Non Operating Income (Expenses) | -12 | - | - | - | -3 | 3 |
EBT Excluding Unusual Items | 969 | 999 | 995 | 1,045 | 1,618 | 1,429 |
Gain (Loss) on Sale of Investments | - | 39 | -8 | - | - | - |
Gain (Loss) on Sale of Assets | 8 | - | - | - | - | - |
Asset Writedown | - | - | - | - | - | -254 |
Other Unusual Items | -22 | -10 | 34 | - | -195 | -53 |
Pretax Income | 955 | 1,028 | 1,021 | 1,045 | 1,423 | 1,122 |
Income Tax Expense | 256 | 230 | 143 | 251 | 348 | 257 |
Earnings From Continuing Operations | 699 | 798 | 878 | 794 | 1,075 | 865 |
Earnings From Discontinued Operations | - | - | - | 6 | 258 | -21 |
Net Income | 699 | 798 | 878 | 800 | 1,333 | 844 |
Net Income to Common | 699 | 798 | 878 | 800 | 1,333 | 844 |
Net Income Growth | -24.35% | -9.11% | 9.75% | -39.98% | 57.94% | - |
Shares Outstanding (Basic) | 211 | 220 | 228 | 232 | 269 | 278 |
Shares Outstanding (Diluted) | 212 | 221 | 229 | 233 | 273 | 281 |
Shares Change (YoY) | -5.57% | -3.49% | -1.72% | -14.65% | -2.85% | 1.08% |
EPS (Basic) | 3.31 | 3.63 | 3.85 | 3.45 | 4.96 | 3.04 |
EPS (Diluted) | 3.30 | 3.61 | 3.84 | 3.43 | 4.89 | 3.00 |
EPS Growth | -19.98% | -5.99% | 12.09% | -29.87% | 63.09% | - |
Free Cash Flow | 946 | 660 | 656 | 816 | 1,222 | 1,811 |
Free Cash Flow Per Share | 4.46 | 2.99 | 2.87 | 3.50 | 4.48 | 6.45 |
Dividend Per Share | 0.800 | 0.800 | 0.800 | 0.800 | 0.450 | 0.300 |
Dividend Growth | - | - | - | 77.78% | 50.00% | -75.00% |
Gross Margin | 44.14% | 44.26% | 43.56% | 43.06% | 48.91% | 52.07% |
Operating Margin | 16.59% | 17.33% | 17.30% | 18.20% | 25.49% | 28.88% |
Profit Margin | 9.50% | 10.92% | 11.82% | 10.58% | 16.91% | 13.12% |
Free Cash Flow Margin | 12.86% | 9.03% | 8.83% | 10.79% | 15.50% | 28.15% |
EBITDA | 1,482 | 1,548 | 1,554 | 1,597 | 2,214 | 2,053 |
EBITDA Margin | 20.15% | 21.19% | 20.92% | 21.12% | 28.09% | 31.91% |
D&A For EBITDA | 262 | 282 | 269 | 221 | 205 | 195 |
EBIT | 1,220 | 1,266 | 1,285 | 1,376 | 2,009 | 1,858 |
EBIT Margin | 16.59% | 17.33% | 17.30% | 18.20% | 25.49% | 28.88% |
Effective Tax Rate | 26.81% | 22.37% | 14.01% | 24.02% | 24.45% | 22.91% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.