Bath & Body Works Inc. (BBWI)
34.25
-1.08 (-3.06%)
At close: Mar 04, 2025, 3:59 PM
34.25
0.00%
After-hours: Mar 04, 2025, 04:11 PM EST
Bath & Body Works Income Statement
| Year | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY08 | FY07 | FY06 | FY05 | FY04 | FY03 | FY02 | FY01 | FY00 | FY99 | FY98 | FY97 | FY96 | FY95 | FY94 | FY93 | FY92 | FY91 | FY90 | FY89 | FY88 | FY87 | FY86 | FY85 |
| Revenue | 7.43B | 7.56B | 7.88B | 6.43B | 5.41B | 13.24B | 12.63B | 12.57B | 12.15B | 11.45B | 10.77B | 10.46B | 10.36B | 9.61B | 8.63B | 9.04B | 10.13B | 10.67B | 9.7B | 9.41B | 8.93B | 8.45B | 8.42B | 9.08B | 9.77B | 9.36B | 9.19B | 8.64B | 7.88B | 7.32B | 7.25B | 6.94B | 6.15B | 5.25B | 4.65B | 4.07B | 3.53B | 3.14B | 2.39B |
| Cost of Revenue | 4.19B | 4.3B | 4.03B | 3.34B | 3.02B | 8.34B | 7.67B | 7.45B | 6.95B | 6.65B | 6.34B | 6.07B | 6.31B | 5.98B | 5.6B | 6.04B | 6.63B | 6.66B | 6.22B | 6.03B | 5.68B | 5.35B | 5.41B | 5.89B | 6.17B | 6.14B | 6.06B | 5.86B | 5.51B | 4.94B | 5.01B | 4.71B | 4.13B | 3.44B | 3.04B | 2.71B | 2.43B | 2.08B | 1.59B |
| Gross Profit | 3.24B | 3.25B | 3.85B | 3.1B | 2.39B | 4.9B | 4.96B | 5.13B | 5.2B | 4.81B | 4.43B | 4.39B | 4.06B | 3.63B | 3.03B | 3.01B | 3.51B | 4.01B | 3.48B | 3.38B | 3.25B | 3.09B | 3.02B | 3.19B | 3.6B | 3.23B | 3.13B | 2.79B | 2.37B | 2.38B | 2.23B | 2.24B | 2.02B | 1.81B | 1.61B | 1.36B | 1.1B | 1.06B | 799M |
| Operating Income | 1.28B | 1.38B | 2.01B | 1.6B | 1.04B | 1.24B | 1.73B | 2B | 2.19B | 1.95B | 1.74B | 1.57B | 1.24B | 1.28B | 868M | 589M | 1.11B | 1.18B | 986M | 1.03B | 963M | 838M | 896M | 832M | 907M | 683.8M | 693.3M | 648.1M | 612M | 799M | 698.9M | 788.7M | 712.7M | 697.5M | 625.2M | 467.4M | 408.8M | 438.3M | 276.3M |
| Interest Income | n/a | 348M | 388M | 432M | 370M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 2.26M | 2.37M | 18M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Pretax Income | 1.02B | 1.04B | 1.42B | 1.12B | 608M | 857M | 1.31B | 1.7B | 1.93B | 1.64B | 1.45B | 1.28B | 1.23B | 1.25B | 650M | 449M | 1.13B | 1.1B | 957M | 1.12B | 1.17B | 837M | 882M | 725M | 832M | 2.35B | 400.4M | 675.2M | 1.18B | 744.3M | 645M | 745.5M | 660.3M | 653.4M | 573.9M | 396.1M | 378.2M | 394.8M | 239.3M |
| Net Income | 878M | 800M | 1.33B | 844M | -366M | 644M | 983M | 1.16B | 1.25B | 1.04B | 903M | 753M | 850M | 805M | 448M | 220M | 718M | 676M | 683M | 705M | 717M | 502M | 519M | 428M | 461M | 2.05B | 217.4M | 434.2M | 961.5M | 448.3M | 391M | 455.5M | 403.3M | 398.4M | 346.9M | 245.1M | 235.2M | 227.8M | 145.3M |
| Selling & General & Admin | 1.95B | 1.88B | 1.85B | 1.49B | 1.35B | 3.56B | 3.23B | 3.12B | 3.01B | 2.85B | 2.69B | 2.72B | 2.7B | 2.34B | 2.17B | 2.31B | 2.62B | 2.84B | 2.49B | 2.35B | 2.29B | 2.22B | 2.29B | 2.34B | 2.42B | 2.26B | 2.12B | 1.85B | 1.48B | 1.32B | 1.26B | 1.2B | 1.08B | 932.9M | 821.4M | 747.3M | 583.9M | 523.6M | 442.6M |
| Research & Development | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Other Expenses | n/a | 17M | -198M | -50M | -62M | 5M | -10M | 87M | 76M | 7M | 17M | 24M | 235M | 175M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating Expenses | 1.95B | 1.88B | 1.85B | 1.49B | 1.35B | 3.56B | 3.23B | 3.12B | 3.01B | 2.85B | 2.69B | 2.72B | 2.7B | 2.34B | 2.16B | 2.2B | 2.63B | 2.84B | 2.49B | 2.35B | 2.29B | 2.26B | 2.12B | 2.35B | 2.69B | 2.54B | 2.44B | 2.14B | 1.76B | 1.58B | 1.53B | 1.45B | 1.3B | 1.12B | 986.1M | 889.8M | 693.3M | 621M | 522.7M |
| Interest Expense | 345M | 348M | 388M | 432M | 370M | 385M | 406M | 394M | 334M | 324M | 314M | 316M | 246M | 208M | 237M | 181M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Selling & Marketing Expenses | 1.36B | 166M | 166M | 112M | 122M | 476M | 383M | 325M | 414M | 436M | 452M | 460M | n/a | n/a | n/a | n/a | 10.31B | 2.83B | 127M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Cost & Expenses | 6.14B | 6.18B | 5.87B | 4.83B | 4.37B | 11.9B | 10.9B | 10.57B | 9.96B | 9.5B | 9.03B | 8.79B | 9.01B | 8.32B | 7.76B | 8.24B | 9.25B | 9.49B | 8.71B | 8.38B | 7.97B | 7.61B | 7.53B | 8.25B | 8.86B | 8.68B | 8.5B | 8B | 7.27B | 6.52B | 6.55B | 6.16B | 5.44B | 4.56B | 4.02B | 3.6B | 3.12B | 2.7B | 2.11B |
| Income Tax | 143M | 251M | 348M | 257M | 148M | 213M | 329M | 538M | 681M | 594M | 543M | 528M | 377M | 446M | 202M | 233M | 411M | 422M | 291M | 411M | 449M | 341M | 376M | 318M | 371M | 305M | 183M | 241M | 223M | 296M | 254M | 290M | 257M | 255M | 227M | 151M | 143M | 167M | 94M |
| Shares Outstanding (Basic) | 225.94M | 232M | 269M | 278M | 276M | 276M | 287.06M | 286M | 290M | 292M | 296.06M | 296.46M | 295M | 321M | 322M | 335M | 375M | 395.32M | 401.76M | 470M | 519.57M | 510M | 439.83M | 450.53M | 470.41M | 481.53M | 557.44M | 556.67M | 712.22M | 717.28M | 710.91M | 723.02M | 720.18M | 711.43M | 707.96M | 720.88M | 735M | 734.84M | 726.5M |
| Shares Outstanding (Diluted) | 229M | 233M | 273M | 281M | 276M | 276.16M | 287.42M | 291.06M | 296.79M | 297.96M | 296.07M | 296.77M | 314.31M | 332.87M | 326.76M | 337M | 380M | 402.38M | 411.45M | 479M | 527.21M | 522M | 447.41M | 470.33M | 495.7M | 493.13M | 557.44M | 563.9M | 717.54M | 717.39M | 724.07M | 723.02M | 720.18M | 724.36M | 722.71M | 720.88M | 735M | 734.84M | 726.5M |
| EPS (Basic) | 3.89 | 3.45 | 4.96 | 3.04 | -1.33 | 2.33 | 3.42 | 4.05 | 4.32 | 3.57 | 3.05 | 2.54 | 2.88 | 2.51 | 1.24 | 0.66 | 1.91 | 1.71 | 1.70 | 1.50 | 1.38 | 0.98 | 1.18 | 0.95 | 0.98 | 4.25 | 0.39 | 0.78 | 1.35 | 0.63 | 0.55 | 0.63 | 0.56 | 0.56 | 0.49 | 0.34 | 0.32 | 0.31 | 0.20 |
| EPS (Diluted) | 3.83 | 3.43 | 4.88 | 3.00 | -1.33 | 2.33 | 3.42 | 3.98 | 4.22 | 3.50 | 3.05 | 2.54 | 2.70 | 2.42 | 1.23 | 0.65 | 1.89 | 1.68 | 1.66 | 1.47 | 1.36 | 0.96 | 1.16 | 0.91 | 0.93 | 4.15 | 0.39 | 0.77 | 1.34 | 0.63 | 0.54 | 0.63 | 0.56 | 0.55 | 0.48 | 0.34 | 0.32 | 0.31 | 0.20 |
| EBITDA | 1.55B | 1.61B | 2.17B | 2.08B | 2.64B | 2.05B | 2.29B | 2.61B | 2.73B | 2.4B | 2.17B | 1.99B | 1.86B | 1.83B | 1.26B | 1.01B | 1.61B | 1.49B | 1.28B | 1.36B | 1.25B | 1.15B | 1.17B | 1.1B | 1.18B | 969.8M | 1.01B | 937.7M | 897.9M | 1.07B | 970.3M | 1.04B | 935.4M | 881.9M | 789.9M | 609.9M | 518.2M | 535.7M | 356.4M |
| Depreciation & Amortization | 269M | 221M | 363M | 521M | 588M | 590M | 571M | 518M | 457M | 438M | 407M | 389M | 391M | 394M | 393M | 377M | 352M | 316M | 299M | 333M | 288M | 310M | 277M | 271M | 272M | 286M | 313.3M | 289.6M | 285.9M | 267.8M | 271.4M | 247M | 222.7M | 184.4M | 164.7M | 142.5M | 109.4M | 97.4M | 80.1M |