Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

Bath & Body Works, Inc. BBWI

· Consumer · Retail-Retail Stores, NEC

FY2025 10-K, filed 2026-03-12
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Operating margin changed -1.9 percentage points from the prior annual period.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • Operating margin compressed

    Operating margin changed -1.9 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2026-01-31.

  • Shareholders' equity was non-positive

    Debt/equity is shown as not meaningful rather than as a negative leverage ratio.

    Why this surfaced

    Same-period reported shareholders' equity was zero or negative; review the balance sheet and capital structure. Period end 2026-01-31.

  • 1 filing risk check flagged

    Flagged areas: Solvency & liquidity.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Revenue was broadly stable

    Latest reported annual revenue changed -0.2% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2026-01-31.

  • Free cash flow was positive

    Latest reported free cash flow was $865M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2026-01-31.

Core trend metrics

Latest annual revenue growth
-0.2%
as of 2026-01-31
Latest annual operating margin
15.4%
as of 2026-01-31
Free cash flow
$865M
as of 2026-01-31
Debt / equity
N/M
as of 2026-01-31
ROIC snapshot
38.5%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

1of 11 rule-based checks flagged
  • Solvency & liquidity

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2026-01-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2026-01-3110-K filed 2026-03-12prior period 2025-01-31 from the same filingView filing
By business segment
Revenue
  • Reportable Segment$7.29B
    100.0%
    -0.2% yoy

Members sum to the consolidated $7.29B for this period.

Operating income
  • Reportable Segment$1.13B
    100.0%
    -11.1% yoy

Members sum to the consolidated $1.13B for this period.

By geography
Revenue
  • International$707M
    100.0%
    +2.3% yoy

Members sum to $707M against $7.29B consolidated (residual $6.58B) - eliminations or corporate lines the filer did not tag on this axis.

Latest quarter
Quarter ending 2026-04-3010-Q filed 2026-05-27prior period 2025-04-30 from the same filingView filing
  • Reportable Segment$1.38B
    100.0%
    -3.2% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2026-01-31 · among 4,058 US-listed filers · 480 in Consumer
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$7.3B
85thof 3,301
top third
74thof 465
top third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
-0.2%
29thof 3,137
bottom third
31stof 452
bottom third
Gross margin
gross profit ÷ revenue
43.7%
58thof 1,603
middle third
73rdof 330
top third
Operating margin
operating income ÷ revenue
15.4%
78thof 2,819
top third
87thof 434
top third
Net margin
net income ÷ revenue
8.9%
68thof 3,263
top third
81stof 461
top third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
11.9%
70thof 2,679
top third
85thof 418
top third
Interest coverage
operating income ÷ interest expense (interest expense > 0)
4.1×
68thof 819
top third
56thof 134
middle third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
0.4%
88thof 2,895
top third
68thof 416
top third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
9 days
91stof 2,398
top third
74thof 384
top third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
2.7×
44thof 1,547
middle third
44thof 242
middle third
Cash conversion
operating cash flow ÷ net income (net income > 0)
1.7×
56thof 1,954
middle third
50thof 275
middle third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-9.1%
76thof 2,770
top third
81stof 331
top third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2026-01-31 · accruals and cash conversion as filed
Cash conversion
1.70×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-9.1%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
-
change in net operating assets ÷ average net operating assets
Cash-backed years
5 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
1.29×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 38 changed periods, 30 largest shown
Line itemPeriodFirst reportedLatest filingChangeFilings
Operating income
OperatingIncomeLoss
quarter 2020-08-01$44M
10-Q 2020-09-03
$263M
10-K 2022-03-18
+497.7%first · latest · 4 filings carry it
Operating income
OperatingIncomeLoss
fiscal year 2020-02-01$258M
10-K 2020-03-30
$1.04B
10-K 2022-03-18
+303.1%first · latest · 3 filings carry it
Operating income
OperatingIncomeLoss
quarter 2020-05-02-$318M
10-Q 2020-06-03
$36M
10-K 2022-03-18
+111.3%first · latest · 4 filings carry it
Deferred revenue (current)
ContractWithCustomerLiabilityCurrent
balance at 2021-01-30$361M
10-K 2021-03-19
$115M
10-K 2022-03-18
-68.1%first · latest
Revenue
RevenueFromContractWithCustomerExcludingAssessedTax
fiscal year 2020-02-01$12.9B
10-K 2020-03-30
$5.41B
10-K 2022-03-18
-58.1%first · latest · 3 filings carry it
Revenue
RevenueFromContractWithCustomerExcludingAssessedTax
quarter 2020-05-02$1.65B
10-Q 2020-06-03
$760M
10-K 2022-03-18
-54.0%first · latest · 4 filings carry it
Revenue
RevenueFromContractWithCustomerExcludingAssessedTax
quarter 2021-05-01$3.02B
10-Q 2021-06-03
$1.47B
10-K 2023-03-17
-51.4%first · latest · 4 filings carry it
Receivables
AccountsReceivableNetCurrent
balance at 2021-05-01$221M
10-Q 2021-06-03
$110M
10-Q 2022-06-02
-50.2%first · latest
Revenue
RevenueFromContractWithCustomerExcludingAssessedTax
quarter 2021-07-31$3.32B
10-Q 2021-09-02
$1.7B
10-K 2023-03-17
-48.6%first · latest · 4 filings carry it
Gross profit
GrossProfit
quarter 2021-05-01$1.41B
10-Q 2021-06-03
$742M
10-K 2023-03-17
-47.5%first · latest · 4 filings carry it
Gross profit
GrossProfit
fiscal year 2020-02-01$4.45B
10-K 2020-03-30
$2.39B
10-K 2022-03-18
-46.4%first · latest · 3 filings carry it
Revenue
RevenueFromContractWithCustomerExcludingAssessedTax
quarter 2020-08-01$2.32B
10-Q 2020-09-03
$1.25B
10-K 2022-03-18
-46.0%first · latest · 4 filings carry it
Receivables
AccountsReceivableNetCurrent
balance at 2020-10-31$297M
10-Q 2020-12-04
$161M
10-Q 2021-12-03
-45.8%first · latest
Revenue
RevenueFromContractWithCustomerExcludingAssessedTax
fiscal year 2021-01-30$11.8B
10-K 2021-03-19
$6.43B
10-K 2023-03-17
-45.7%first · latest · 3 filings carry it
Receivables
AccountsReceivableNetCurrent
balance at 2021-01-30$269M
10-K 2021-03-19
$148M
10-K 2022-03-18
-45.0%first · latest · 5 filings carry it
Gross profit
GrossProfit
quarter 2021-07-31$1.5B
10-Q 2021-09-02
$828M
10-K 2023-03-17
-44.7%first · latest · 4 filings carry it
Revenue
RevenueFromContractWithCustomerExcludingAssessedTax
quarter 2020-10-31$3.06B
10-Q 2020-12-04
$1.7B
10-K 2022-03-18
-44.3%first · latest · 4 filings carry it
Revenue
RevenueFromContractWithCustomerExcludingAssessedTax
quarter 2021-01-30$4.82B
10-K 2021-03-19
$2.72B
10-K 2022-03-18
-43.6%first · latest
Receivables
AccountsReceivableNetCurrent
balance at 2021-07-31$230M
10-Q 2021-09-02
$131M
10-Q 2022-09-02
-43.0%first · latest
Operating income
OperatingIncomeLoss
quarter 2021-05-01$572M
10-Q 2021-06-03
$337M
10-K 2023-03-17
-41.1%first · latest · 4 filings carry it
Gross profit
GrossProfit
quarter 2021-01-30$2.31B
10-K 2021-03-19
$1.41B
10-K 2022-03-18
-39.1%first · latest
Gross profit
GrossProfit
quarter 2020-10-31$1.36B
10-Q 2020-12-04
$863M
10-K 2022-03-18
-36.5%first · latest · 4 filings carry it
Operating income
OperatingIncomeLoss
quarter 2021-07-31$599M
10-Q 2021-09-02
$384M
10-K 2023-03-17
-35.9%first · latest · 4 filings carry it
Gross profit
GrossProfit
fiscal year 2021-01-30$4.67B
10-K 2021-03-19
$3.1B
10-K 2023-03-17
-33.7%first · latest · 3 filings carry it
Operating income
OperatingIncomeLoss
quarter 2021-01-30$1.27B
10-K 2021-03-19
$870M
10-K 2022-03-18
-31.7%first · latest
Operating income
OperatingIncomeLoss
quarter 2020-10-31$581M
10-Q 2020-12-04
$436M
10-K 2022-03-18
-25.0%first · latest · 4 filings carry it
Gross profit
GrossProfit
quarter 2020-08-01$711M
10-Q 2020-09-03
$559M
10-K 2022-03-18
-21.4%first · latest · 4 filings carry it
Cash
CashAndCashEquivalentsAtCarryingValue
balance at 2021-07-31$1.99B
10-Q 2021-09-02
$1.7B
10-Q 2022-09-02
-14.7%first · latest
Cash
CashAndCashEquivalentsAtCarryingValue
balance at 2021-05-01$2.81B
10-Q 2021-06-03
$2.48B
10-Q 2022-06-02
-11.8%first · latest
Cash
CashAndCashEquivalentsAtCarryingValue
balance at 2021-01-30$3.9B
10-K 2021-03-19
$3.57B
10-K 2022-03-18
-8.6%first · latest · 5 filings carry it

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest annual report10-K FY2025 · filed 20260312View filing
Commitments and contingencies · 1,274 characters as filed

Commitments and Contingencies The Company is subject to various claims and contingencies related to lawsuits, taxes, insurance, regulatory and other matters arising in the ordinary course of business. Actions filed against the Company from time to time may include commercial, tort, intellectual property, tax, customer, employment, wage and hour, data privacy, securities, anti-corruption and other claims, including purported class action lawsuits. Management believes that the ultimate liability arising from such claims and contingencies, if any, is not likely to have a material adverse effect on the Companys results of operations, financial condition or cash flows. Lease Guarantees In connection with the spin-off of Victorias Secret & Co., the Company had remaining contingent obligations of $215 million as of January 31, 2026 related to lease payments under the current terms of noncancelable leases, primarily related to office space, expiring at various dates through 2037. These obligations include minimum rent and additional payments covering taxes, common area costs and certain other expenses and relate to leases that commenced prior to the spin-off. The Companys reserves related to these obligations were not significant for any period presented.

CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing

Revenue disaggregation · 445 characters as filed

The following table provides a disaggregation of Net Sales for 2025, 2024 and 2023: 2025 2024 2023 (in millions) Stores - U.S. and Canada (a) $ 5,582 $ 5,534 $ 5,507 Direct - U.S. and Canada 1,395 1,474 1,582 International (b) 314 299 340 Total Net Sales $ 7,291 $ 7,307 $ 7,429 _______________ (a) Results include fulfilled buy online pick up in store orders. (b) Results include royalties associated with franchised stores and wholesale sales.

DisaggregationOfRevenueTableTextBlock

Share-based compensation · 3,217 characters as filed

Share-based Compensation Plan Summary In 2020, the Companys stockholders approved the 2020 Stock Option and Performance Incentive Plan (2020 Plan). The 2020 Plan replaced the 2015 Stock Option and Performance Incentive Plan (together with the 2020 Plan, the Plans). The Plans provide for the grant of incentive stock options, non-qualified stock options, stock appreciation rights, restricted stock units, restricted stock, performance share units and unrestricted shares. Historically, the Company granted stock options at a price equal to the fair market value of the stock on the date of grant. Stock options have a maximum term of 10 years. Stock options and restricted stock units generally vest over three -to-five-years. Performance share units generally cliff vest at the end of a three-year performance period based upon the Companys achievement of pre-established goals over the performance period. Under the Plans, 206 million options, restricted and unrestricted shares have been authorized to be granted to associates and directors. There were 10 million shares of common stock available for future issuance under the Plans as of January 31, 2026. Income Statement Impacts The following table provides Share-based Compensation Expense included in the Consolidated Statements of Income for 2025, 2024 and 2023: 2025 2024 2023 (in millions) Costs of Goods Sold, Buying and Occupancy $ 9 $ 11 $ 13 General, Administrative and Store Operating Expenses 22 29 30 Total Share-based Compensation

DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing

Fair value · 820 characters as filed

Fair Value Measurements The following table provides a summary of the principal value and estimated fair value of the Companys outstanding debt as of January 31, 2026 and February 1, 2025: January 31, 2026 February 1, 2025 (in millions) Principal Value $ 3,916 $ 3,916 Fair Value, Estimated (a) 3,964 3,986 ________________ (a) The estimated fair value of the Companys debt is based on reported transaction prices, which are considered Level 2 inputs in accordance with ASC 820. The estimates presented are not necessarily indicative of the amounts that the Company could realize in a current market exchange. Management believes that the carrying values of the Companys Accounts Receivable, Accounts Payable and Accrued Expenses approximate their fair values as of January 31, 2026 because of their short maturities.

FairValueDisclosuresTextBlock · excerpt; the full note is in the filing

Goodwill and intangibles · 728 characters as filed

Intangible Assets Goodwill The Companys Goodwill was $628 million as of January 31, 2026 and February 1, 2025. The Company performed its qualitative goodwill impairment assessments as of January 31, 2026 and February 1, 2025 and determined that it was not more likely than not that fair value was less than carrying value (including goodwill) as of both dates. Trade Name The Companys Trade Name was $165 million as of January 31, 2026 and February 1, 2025. The Company performed its impairment assessments of the Trade Name as of January 31, 2026 and February 1, 2025, utilizing the relief from royalty method under the income approach, and determined that its fair value was greater than its carrying value as of both dates.

GoodwillAndIntangibleAssetsDisclosureTextBlock · excerpt; the full note is in the filing

Income taxes · 7,146 characters as filed

Income Taxes Current income tax expense represents the amounts expected to be reported on the Companys income tax returns, and deferred tax expense or benefit represents the change in net deferred tax assets and liabilities. Deferred tax assets and liabilities are determined based on the difference between the financial statement and tax bases of assets and liabilities as measured by the enacted tax rates that will be in effect when these differences reverse. Valuation allowances are recorded as appropriate to reduce deferred tax assets to the amount considered likely to be realized. The following table provides the components of the Companys Income Before Income Taxes for 2025, 2024 and 2023: 2025 2024 2023 (in millions) U.S. $ 817 $ 962 $ 937 Non-U.S. 65 66 84 Income Before Income Taxes $ 882 $ 1,028 $ 1,021 The following table provides the components of the Companys Provision for Income Taxes for 2025, 2024 and 2023: 2025 2024 2023 (in millions) Current: U.S. Federal $ 127 $ 281 $ 214 U.S. State 35 54 49 Non-U.S. 8 8 7 Total 170 343 270 Deferred: U.S. Federal 41 (121) (19) U.S. State 2 (6) (2) Non-U.S. 20 14 (106) Total 63 (113) (127) Provision for Income Taxes $ 233 $ 230 $ 143 The following table provides the reconciliation between the statutory federal income tax rate and the effective tax rate for 2025: 2025 (in millions) % Provision for Income Taxes at U.S. Federal Statutory Tax Rate $ 185 21.0 % State and Local Income Taxes, Net of Federal Income Tax Effect (a) 34 3.

IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing

Leases · 2,406 characters as filed

Leases The following table provides the components of lease cost for operating leases for 2025, 2024 and 2023: 2025 2024 2023 (in millions) Operating Lease Costs $ 280 $ 267 $ 254 Variable Lease Costs 108 108 107 Short-term Lease Costs 49 43 41 Total Lease Cost $ 437 $ 418 $ 402 The following table provides future maturities of operating lease liabilities as of January 31, 2026: Fiscal Year (in millions) 2026 $ 250 2027 228 2028 191 2029 158 2030 126 Thereafter 317 Total Lease Payments 1,270 Less: Interest (208) Present Value of Operating Lease Liabilities $ 1,062 The Company accounts for all fixed consideration in a lease as a single lease component. Therefore, the payments used to measure the lease liability include fixed minimum rentals along with fixed operating costs such as common area maintenance and utilities. As of January 31, 2026, the Company had additional operating lease commitments that have not yet commenced of $43 million. The following table provides the weighted-average remaining lease term and discount rate for operating lease liabilities as of January 31, 2026 and February 1, 2025: January 31, 2026 February 1, 2025 Weighted-average Remaining Lease Term (years) 6.2 6.1 Weighted-average Discount Rate 5.7 % 5.8 % The following table provides supplemental cash flow information related to the Companys operating leases for 2025, 2024 and 2023: 2025 2024 2023 (in millions) Cash paid for Operating Lease Liabilities (a) $ 287 $ 279 $ 280 Lease Assets obtained as a

LesseeOperatingLeasesTextBlock · excerpt; the full note is in the filing

Long-term debt · 5,136 characters as filed

Long-term Debt and Borrowing Facility The following table provides the Companys outstanding debt balances, net of unamortized debt issuance costs and discounts, as of January 31, 2026 and February 1, 2025: January 31, 2026 February 1, 2025 (in millions) Senior Debt with Subsidiary Guarantee $284 million, 6.694% Fixed Interest Rate Notes due January 2027 (2027 Notes) $ 280 $ 277 $444 million, 5.250% Fixed Interest Rate Notes due February 2028 (2028 Notes) 444 443 $482 million, 7.500% Fixed Interest Rate Notes due June 2029 (2029 Notes) 477 476 $844 million, 6.625% Fixed Interest Rate Notes due October 2030 (2030 Notes) 839 838 $802 million, 6.875% Fixed Interest Rate Notes due November 2035 (2035 Notes) 797 796 $575 million, 6.750% Fixed Interest Rate Notes due July 2036 (2036 Notes) 571 571 Total Senior Debt with Subsidiary Guarantee 3,408 3,401 Senior Debt $284 million, 6.950% Fixed Interest Rate Debentures due March 2033 (2033 Notes) 284 283 $201 million, 7.600% Fixed Interest Rate Notes due July 2037 (2037 Notes) 200 200 Total Senior Debt 484 483 Total Debt 3,892 3,884 Current Debt (280) Total Long-term Debt, Net of Current Portion $ 3,612 $ 3,884 The following table provides principal payments due on outstanding debt in the next five fiscal years and the remaining years thereafter: Fiscal Year (in millions) 2026 $ 284 2027 2028 444 2029 482 2030 844 Thereafter 1,862 Cash paid for interest was $263 million in 2025, $289 million in 2024 and $346 million in 2023. Repurchases

LongTermDebtTextBlock · excerpt; the full note is in the filing

New accounting pronouncements · 1,952 characters as filed

Recently Issued Accounting Pronouncements In December 2023, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2023-09, Improvements to Income Tax Disclosures, which requires enhanced income tax disclosures, primarily related to standardization and disaggregation of rate reconciliation categories and income taxes paid by jurisdiction. This standard is effective for fiscal years beginning after December 15, 2024, with early adoption permitted, and may be applied either prospectively or retrospectively. The Company adopted this standard prospectively in the fourth quarter of 2025. Refer to Note 9 for the required disclosures. In November 2024, the FASB issued ASU 2024-03, Disaggregation of Income Statement Expenses , which requires disclosures of disaggregated information about certain prescribed expense categories within relevant income statement expense captions. This standard is effective for annual reporting of fiscal years beginning after December 15, 2026, and for interim periods in the following year, with early adoption permitted. This standard should be applied prospectively, with retrospective application permitted. The Company is currently evaluating the impact of adopting this standard on its disclosures. In September 2025, the FASB issued ASU 2025-06, Targeted Improvements to the Accounting for Internal-Use Software , which is intended to modernize the accounting for software costs by removing project stages from capitalization

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Revenue recognition · 1,852 characters as filed

Revenue Recognition Accounts receivable, net from revenue-generating activities were $66 million as of January 31, 2026 and $81 million as of February 1, 2025. These accounts receivable primarily relate to amounts due from the Companys franchise, license and wholesale partners. Under these arrangements, payment terms are typically 45 to 75 days. The Company records deferred revenue when cash payments are received in advance of transfer of control of goods or services. Deferred revenue primarily relates to gift cards, loyalty points and rewards, and direct channel shipments not received by the customer, which are all impacted by seasonal and holiday-related sales patterns. Deferred revenue, which is recorded within Accrued Expenses and Other on the Consolidated Balance Sheets, was $223 million as of January 31, 2026 and $197 million as of February 1, 2025. The Company recognized $125 million as revenue in 2025 from amounts recorded as deferred revenue at the beginning of the Companys fiscal year. The following table provides a disaggregation of Net Sales for 2025, 2024 and 2023: 2025 2024 2023 (in millions) Stores - U.S. and Canada (a) $ 5,582 $ 5,534 $ 5,507 Direct - U.S. and Canada 1,395 1,474 1,582 International (b) 314 299 340 Total Net Sales $ 7,291 $ 7,307 $ 7,429 _______________ (a) Results include fulfilled buy online pick up in store orders. (b) Results include royalties associated with franchised stores and wholesale sales. The Companys Net Sales outside of the U.S.

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 2,256 characters as filed

Segment Reporting The Company is managed at the consolidated level and therefore operates and reports as a single segment. The Companys Chief Executive Officer is its Chief Operating Decision Maker (CODM), and the measure of profitability included in the financial information regularly provided to the CODM is total Company Adjusted Operating Income, or Operating Income in periods where there are no adjustments. The Companys CODM assesses Adjusted Operating Income performance in comparison to forecasts and historical results to make decisions on the reinvestment of profits into the business and capital allocation strategies. The following table illustrates significant segment expenses that were regularly provided to the CODM in 2025, 2024, and 2023: 2025 2024 2023 (in millions) Net Sales $ 7,291 $ 7,307 $ 7,429 Adjusted Costs of Goods Sold (2,930) (2,880) (2,970) Buying and Occupancy (1,171) (1,193) (1,223) Selling Expenses (1,238) (1,191) (1,177) Marketing Expenses (255) (242) (189) Adjusted General and Administrative Expenses (541) (535) (585) Adjusted Operating Income 1,156 1,266 1,285 Business Transformation Activities (a) (15) Leadership Transition Costs (b) (15) Reported Operating Income $ 1,126 $ 1,266 $ 1,285 ________________ (a) In 2025, the Company recognized aggregate pre-tax costs of $15 million, resulting from business transformation activities, and primarily related to severance benefits, in connection with the Consumer First Formula, of which $1 million and $14

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Stockholders' equity · 2,030 characters as filed

Shareholders Equity (Deficit) Common Stock Repurchases and Retirements Under the authority of the Companys Board, the Company repurchased shares of its common stock under the following repurchase programs during 2025 and 2024: Repurchase Program Amount Authorized Shares Repurchased Amount Repurchased Average Stock Price 2025 2024 2025 2024 2025 2024 (in millions) (in thousands) (in millions) February 2022 $ 1,500 NA 842 NA $ 39 NA $ 46.08 January 2024 500 460 9,583 $ 17 361 $ 37.67 37.70 January 2025 500 14,612 NA 383 NA 26.19 NA Total 15,072 10,425 $ 400 $ 400 There were share repurchases of $1 million reflected in Accounts Payable on the Consolidated Balance Sheet as of February 1, 2025. On February 27, 2025, the Company cancelled the remaining $121 million authorization available under the January 2024 Program and began repurchasing shares under the January 2025 Program. The January 2025 Program had $117 million and $500 million of remaining authority as of January 31, 2026 and February 1, 2025, respectively. There were no share repurchases reflected in Accounts Payable on the Consolidated Balance Sheet as of January 31, 2026. Shares repurchased under these programs are retired and cancelled upon repurchase. As a result, the Company retired the 15.072 million and 10.425 million shares repurchased during 2025 and 2024, respectively. Dividends The Company paid the following dividends during 2025, 2024 and 2023: Ordinary Dividends Total Paid (per share) (in millions) 2025 Fir

StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing

Subsequent events · 688 characters as filed

Subsequent Events Subsequent to January 31, 2026, the Company received cash proceeds of $88 million, net of legal fees, related to the favorable settlement of payment card interchange fee litigation. Subsequent to January 31, 2026, the Company issued notice of redemption for any and all outstanding of its 6.694% Senior Notes due January 2027. The Company expects the aggregate redemption price to be approximately $289 million, and to recognize a pre-tax loss of approximately $9 million in the first quarter of fiscal 2026 as a result of this redemption. Subsequent to January 31, 2026, the Company recognized a tax benefit of $62 million, due to the resolution of certain tax matters.

SubsequentEventsTextBlock

Latest quarterly report10-Q FY2025 Q3 · filed 20251120View filing
Commitments and contingencies · 1,274 characters as filed

Commitments and Contingencies The Company is subject to various claims and contingencies related to lawsuits, taxes, insurance, regulatory and other matters arising in the ordinary course of business. Actions filed against the Company from time to time may include commercial, tort, intellectual property, tax, customer, employment, wage and hour, data privacy, securities, anti-corruption and other claims, including purported class action lawsuits. Management believes that the ultimate liability arising from such claims and contingencies, if any, is not likely to have a material adverse effect on the Companys results of operations, financial condition or cash flows. Lease Guarantees In connection with the spin-off of Victorias Secret & Co., the Company had remaining contingent obligations of $220 million as of November 1, 2025 related to lease payments under the current terms of noncancelable leases, primarily related to office space, expiring at various dates through 2037. These obligations include minimum rent and additional payments covering taxes, common area costs and certain other expenses and relate to leases that commenced prior to the spin-off. The Companys reserves related to these obligations were not significant for any period presented.

CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing

Revenue disaggregation · 526 characters as filed

The following table provides a disaggregation of Net Sales for the third quarters of and year-to-date 2025 and 2024: Third Quarter Year-to-Date 2025 2024 2025 2024 (in millions) Stores - U.S. and Canada (a) $ 1,222 $ 1,220 $ 3,529 $ 3,425 Direct - U.S. and Canada 299 321 815 879 International (b) 73 69 223 216 Total Net Sales $ 1,594 $ 1,610 $ 4,567 $ 4,520 _______________ (a) Results include fulfilled buy online pick up in store orders. (b) Results include royalties associated with franchised stores and wholesale sales.

DisaggregationOfRevenueTableTextBlock

Fair value · 1,262 characters as filed

Fair Value Measurements Cash and Cash Equivalents include cash on hand, deposits with financial institutions and highly liquid investments with original maturities of less than 90 days. The Companys Cash and Cash Equivalents are considered Level 1 fair value measurements as they are valued using unadjusted quoted prices in active markets for identical assets. The following table provides a summary of the principal value and estimated fair value of the Companys outstanding debt as of November 1, 2025, February 1, 2025 and November 2, 2024: November 1, 2025 February 1, 2025 November 2, 2024 (in millions) Principal Value $ 3,916 $ 3,916 $ 4,230 Fair Value, Estimated (a) 4,037 3,986 4,273 _______________ (a) The estimated fair value of the Companys debt is based on reported transaction prices, which are considered Level 2 inputs in accordance with Accounting Standards Codification 820, Fair Value Measurement . The estimates presented are not necessarily indicative of the amounts that the Company could realize in a current market exchange. Management believes that the carrying values of the Companys Accounts Receivable, Accounts Payable and Accrued Expenses approximate their fair values as of November 1, 2025 because of their short maturities.

FairValueDisclosuresTextBlock · excerpt; the full note is in the filing

Income taxes · 1,703 characters as filed

Income Taxes The provision for income taxes is based on the current estimate of the annual effective tax rate and is adjusted as necessary for quarterly events. For the third quarter of 2025, the Companys effective tax rate was 25.3% compared to 26.7% in the third quarter of 2024. The 2025 third quarter rate was consistent with the Companys combined estimated federal and state statutory rates. The 2024 third quarter rate was higher than the Companys combined estimated federal and state statutory rates primarily due to accrued interest expense related to unrecognized tax benefits. For year-to-date 2025, the Companys effective tax rate was 28.5% compared to 17.2% for year-to-date 2024. The 2025 year-to-date rate was higher than the Companys combined estimated federal and state statutory rates largely due to accrued interest expense related to unrecognized tax benefits. The 2024 year-to-date rate was lower than the Companys combined estimated federal and state statutory rates primarily due to the sales of Easton investments during the period, which resulted in the release of a valuation allowance on a deferred tax asset. Income taxes paid were $214 million and $285 million for year-to-date 2025 and 2024, respectively. On July 4, 2025, H.R.1 was enacted in the U.S., which includes various tax reform provisions, including extending and modifying certain key Tax Cuts and Jobs Act provisions, and provisions allowing accelerated tax deductions for qualified property and research expe

IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing

Long-term debt · 4,930 characters as filed

Long-term Debt and Borrowing Facility The following table provides the Companys outstanding Long-term Debt balances, net of unamortized debt issuance costs and discounts, as of November 1, 2025, February 1, 2025 and November 2, 2024: November 1, 2025 February 1, 2025 November 2, 2024 (in millions) Senior Debt with Subsidiary Guarantee $500 million, 9.375% Fixed Interest Rate Notes due July 2025 (2025 Notes) $ $ $ 314 $284 million, 6.694% Fixed Interest Rate Notes due January 2027 (2027 Notes) 279 277 276 $444 million, 5.250% Fixed Interest Rate Notes due February 2028 (2028 Notes) 444 443 443 $482 million, 7.500% Fixed Interest Rate Notes due June 2029 (2029 Notes) 477 476 476 $844 million, 6.625% Fixed Interest Rate Notes due October 2030 (2030 Notes) 839 838 838 $802 million, 6.875% Fixed Interest Rate Notes due November 2035 (2035 Notes) 797 796 796 $575 million, 6.750% Fixed Interest Rate Notes due July 2036 (2036 Notes) 571 571 571 Total Senior Debt with Subsidiary Guarantee 3,407 3,401 3,714 Senior Debt $284 million, 6.950% Fixed Interest Rate Debentures due March 2033 (2033 Notes) 283 283 283 $201 million, 7.600% Fixed Interest Rate Notes due July 2037 (2037 Notes) 200 200 200 Total Senior Debt 483 483 483 Total Debt 3,890 3,884 4,197 Current Debt (314) Total Long-term Debt, Net of Current Portion $ 3,890 $ 3,884 $ 3,883 Cash paid for interest was $181 million and $217 million for year-to-date 2025 and 2024, respectively. Repurchases of Notes The Company did not repurc

LongTermDebtTextBlock · excerpt; the full note is in the filing

New accounting pronouncements · 1,920 characters as filed

Recently Issued Accounting Pronouncements In December 2023, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2023-09, Improvements to Income Tax Disclosures , which requires enhanced income tax disclosures, primarily related to standardization and disaggregation of rate reconciliation categories and income taxes paid by jurisdiction. This standard is effective for fiscal years beginning after December 15, 2024, with early adoption permitted, and may be applied either prospectively or retrospectively. The Company is currently evaluating the impact of adopting this standard on its disclosures. In November 2024, the FASB issued ASU 2024-03, Disaggregation of Income Statement Expenses , which requires disclosures of disaggregated information about certain prescribed expense categories within relevant income statement expense captions. This standard is effective for annual reporting of fiscal years beginning after December 15, 2026, and for interim periods in the following year, with early adoption permitted. This standard should be applied prospectively, with retrospective application permitted. The Company is currently evaluating the impact of adopting this standard on its disclosures. In September 2025, the FASB issued ASU 2025-06, Targeted Improvements to the Accounting for Internal-Use Software, which is intended to modernize the accounting for software costs by removing project stages from capitalization criteria and further clarifies

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Revenue recognition · 2,111 characters as filed

Revenue Recognition Accounts receivable, net from revenue-generating activities were $71 million as of November 1, 2025, $81 million as of February 1, 2025 and $94 million as of November 2, 2024. These accounts receivable primarily relate to amounts due from the Companys franchise, license and wholesale partners. Under these arrangements, payment terms are typically 45 to 75 days. The Company records deferred revenue when cash payments are received in advance of transfer of control of goods or services. Deferred revenue primarily relates to gift cards, loyalty points and rewards, and direct channel shipments not received by the customer, which are all impacted by seasonal and holiday-related sales patterns. Deferred revenue, which is recorded within Accrued Expenses and Other on the Consolidated Balance Sheets, was $182 million as of November 1, 2025, $197 million as of February 1, 2025 and $170 million as of November 2, 2024. The Company recognized $104 million as revenue year-to-date 2025 from amounts recorded as deferred revenue at the beginning of the Companys fiscal year. The following table provides a disaggregation of Net Sales for the third quarters of and year-to-date 2025 and 2024: Third Quarter Year-to-Date 2025 2024 2025 2024 (in millions) Stores - U.S. and Canada (a) $ 1,222 $ 1,220 $ 3,529 $ 3,425 Direct - U.S. and Canada 299 321 815 879 International (b) 73 69 223 216 Total Net Sales $ 1,594 $ 1,610 $ 4,567 $ 4,520 _______________ (a) Results include fulfilled

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 1,946 characters as filed

Segment Reporting The Company is managed at the consolidated level and therefore operates and reports as a single segment. During the third quarter of 2025, the Companys Chief Executive Officer was its Chief Operating Decision Maker (CODM), and the measure of profitability included in the financial information regularly provided to the CODM was total Company Adjusted Operating Income, or Operating Income in periods where there are no adjustments. The Companys CODM assesses Adjusted Operating Income performance in comparison to forecasts and historical results to make decisions on the reinvestment of profits into the business and capital allocation strategies. The following table illustrates significant segment expenses that were regularly provided to the CODM for the third quarters of and year-to-date 2025 and 2024: Third Quarter Year-to-Date 2025 2024 2025 2024 (in millions) Net Sales $ 1,594 $ 1,610 $ 4,567 $ 4,520 Cost of Goods Sold (639) (603) (1,779) (1,734) Buying and Occupancy (297) (307) (843) (853) Gross Profit 658 700 1,945 1,933 Selling Expenses (305) (295) (843) (803) Marketing Expenses (65) (62) (168) (157) Adjusted General and Administrative Expenses (127) (125) (392) (385) Adjusted Operating Income 161 218 542 588 Leadership Transition Costs (a) (15) Reported Operating Income $ 161 $ 218 $ 527 $ 588 ________________ (a) For year-to-date 2025, the Company recognized pre-tax costs of $15 million due to the transition of certain members of the leadership team, pri

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.