Name: BBWI Income Statement - Bath & Body Works Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

BBWI - Bath & Body Works, Inc.

USD | NYSE | Consumer Cyclical

BBWI Income Statement - Bath & Body Works Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q2 FY 27	Q4 FY 26	Q3 FY 26	Q2 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q3 FY 22	Q2 FY 22	Q3 FY 21	Q2 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q3 FY 16	Q2 FY 16	Q4 FY 15	Q3 FY 15	Q2 FY 15	Q4 FY 14	Q3 FY 14	Q2 FY 14	Q3 FY 13
Revenues
Revenues	1,378.0	1,594.0	1,549.0	1,424.0	1,610.0	1,526.0	1,384.0	1,562.0	1,559.0	1,396.0	2,888.0	1,604.0	1,618.0	1,450.0	1,681.0	1,704.0

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2026	FY2025	FY2023	FY2022	FY2021	FY2020	FY2019	FY2017	FY2016	FY2015	FY2014	FY2012	FY2011	FY2010	FY2009
Revenues
Revenues	5,945.0	7,307.0	7,429.0	7,560.0	7,882.0	6,434.0	13,237.0	12,632.0	12,574.0	12,154.0	11,454.0	10,459.0	10,364.0	9,613.0	8,632.0	9,043.0
Cost of Revenue	3,414.0	4,073.0	4,193.0	4,305.0	4,027.0	3,338.0	8,338.0	7,673.0	7,449.0	6,950.0	6,646.0	6,073.0	6,307.0	5,982.0	5,604.0	6,037.0
Gross Profit	2,531.0	3,234.0	3,236.0	3,255.0	3,855.0	3,096.0	4,899.0	4,959.0	5,125.0	5,204.0	4,808.0	4,386.0	4,057.0	3,631.0	3,028.0	3,006.0
Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Income
Operating Income	758.0	1,266.0	1,285.0	1,376.0	2,009.0	1,604.0	1,237.0	1,728.0	2,003.0	2,192.0	1,953.0	1,573.0	1,238.0	1,284.0
Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	2.0	2.0	18.0
Tax & Net
Income Tax Expense	81.0	230.0	143.0	251.0	348.0	257.0	213.0	329.0	538.0	681.0	594.0	528.0	377.0	446.0	202.0
Per Share
EPS Basic	2.13	3.62	3.86	3.45	4.96	3.04	2.33	3.46	4.04	4.30	3.57	2.60	2.80	2.49	1.39	0.66
Supplementary Data
EBITDA	1,010.0	1,548.0	1,554.0	1,597.0	2,372.0	2,125.0	1,784.0	2,252.0	2,475.0	2,607.0	2,351.0	1,927.0	1,594.0	1,643.0	1,225.0	966.0

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	356.0	497.0	483.0	437.0	482.0	443.0	419.0	461.0	434.0	415.0	596.0	476.0	418.0	389.0	430.0	444.0
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization	61.0	63.0	64.0	64.0	69.0	71.0	71.0	70.0	66.0	63.0	59.0	56.0	53.0	53.0	-	129.0
Amortization of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Operating Income
Operating Income	231.0	161.0	157.0	209.0	218.0	183.0	187.0	221.0	188.0	181.0	652.0	202.0	242.0	280.0	409.0	384.0	436.0	(318.0)	(151.0)	175.0	153.0	54.0	228.0	155.0	232.0	301.0	209.0	988.0	284.0	408.0	323.0	339.0	372.0	284.0	376.0	336.0	211.0	358.0	311.0	187.0

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	69.0	68.0	68.0	71.0	77.0	77.0	82.0	84.0	86.0	89.0	87.0	86.0	86.0	89.0	91.0	97.0	119.0	97.0
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	4.0	10.0	6.0	8.0	4.0	47.0	13.0	22.0	25.0	20.0	11.0	3.0	2.0	1.0	(91.0)	0.0	(52.0)
Pre-Tax Income	166.0	103.0	95.0	146.0	145.0	153.0	118.0	159.0	127.0	112.0	576.0	119.0	158.0	192.0	227.0	287.0

Tax & Net
Income Tax Expense	(17.0)	26.0	31.0	41.0	39.0	1.0	31.0	40.0	28.0	31.0	148.0	28.0	38.0	37.0	50.0	72.0	69.0	(115.0)	(25.0)	4.0	20.0	2.0	30.0	11.0	49.0	78.0	24.0	261.0	68.0	128.0	81.0	96.0	119.0	73.0	108.0	98.0	50.0	104.0	92.0	54.0
Net Income From Continuing Ops	183.0	77.0	64.0	105.0	106.0	152.0	87.0	119.0	99.0	81.0	428.0	91.0	120.0	155.0	177.0	215.0	196.0
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	183.0	77.0	64.0	105.0	106.0	152.0	87.0	119.0	99.0	81.0	434.0	91.0	120.0	155.0	88.0	374.0	331.0
Net Income Attributable To Parent	183.0	77.0	64.0	105.0	106.0	152.0	87.0	119.0	99.0	81.0	434.0	91.0	120.0	155.0	88.0	374.0
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	183.0	77.0	64.0	105.0	106.0	152.0	87.0	119.0	99.0	81.0	434.0	91.0	120.0	155.0	88.0

Per Share
EPS Basic	0.91	0.38	0.31	0.49	0.49	0.68	0.39	0.52	0.43	0.36	-	0.40	0.52	0.65	0.33	1.36	1.19	(1.07)	(0.91)	0.14	0.15	(0.16)	0.36	0.17	0.30	0.48	0.33	-	0.43	0.88	0.53	0.56	0.86	0.45	0.65	540,000.00	320,000.00	620,000.00	490,000.00	260,000.00
EPS Diluted	0.90	0.37	0.30	0.49	0.49	0.68	0.38	0.52	0.43	0.35	-	0.40	0.52	0.64	0.33	1.34	1.17	(1.07)
Shares Basic	201.0	205.0	210.0	214.0	218.0	222.0	225.0	227.0	228.0	229.0	-	228.0	230.0	240.0	263.0	275.0	279.0	277.0
Shares Diluted	202.0	206.0	211.0	215.0	219.0	223.0	226.0	228.0	229.0	230.0	-	229.0	231.0	243.0	267.0	280.0	283.0	277.0

Supplementary Data
EBITDA	292.0	224.0	221.0	273.0	287.0	254.0	258.0	291.0	254.0	244.0	711.0	258.0	295.0	333.0	-	513.0	563.0	(179.0)	(3.0)	325.0	298.0	202.0	376.0	303.0	376.0	441.0	351.0	1,082.0	417.0	532.0	444.0	450.0	483.0	392.0	485.0	446.0	307.0	460.0	411.0	282.0
EBIT	231.0	161.0	157.0	209.0	218.0	183.0	187.0	221.0	188.0	181.0	652.0	202.0	242.0	280.0	409.0	384.0	436.0	(318.0)	(151.0)