Bath & Body Works, Inc. Income Statement

BBWI / Consumer Discretionary|15 years of annual SEC 10-K data (FY2011-FY2025)

Line items include revenue, cost of goods sold, gross profit, operating expenses, interest, taxes, and net income with per-share data across 15 fiscal years. All figures from audited SEC 10-K filings.

Bath & Body Works, Inc. reported $7.3B in revenue and $649M in net income for FY2025. Revenue has declined at a 1.2% compound annual rate over the past 14 years.

Based on SEC 10-K filings.

Key Data Points

High earnings quality (cash-backed earnings)

Data sourced from SEC EDGAR filings. Not investment advice.

Item	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011
Revenue	$7.3B	$7.3B	$7.9B	$6.4B	$5.4B	$13.2B	$5.4B	$13.2B	$12.6B	$11.5B	$10.8B	$11.5B	$10.8B	$9.6B	$8.6B
Cost of Revenue	$4.1B	$4.1B	$4.0B	$3.3B	$3.0B	$8.3B	$3.0B	$8.3B	$7.7B	$6.6B	$6.3B	$6.6B	$6.3B	$6.0B	$5.6B
Gross Profit	$3.2B	$3.2B	$3.9B	$3.1B	$2.4B	$4.9B	$2.4B	$4.9B	$5.0B	$4.8B	$4.4B	$4.8B	$4.4B	$3.6B	$3.0B
SG&A Expense	$2.1B	$2.0B	$1.8B	$1.5B	$1.3B	$3.6B	$1.3B	$3.6B	$3.2B	$2.9B	$2.7B	$2.9B	$2.7B	$2.3B	$2.2B
Operating Income	$1.1B	$1.3B	$2.0B	$1.6B	$1.0B	$1.2B	$1.0B	$1.2B	$1.7B	$2.0B	$1.7B	$2.0B	$1.7B	$1.3B	$868.0M
Interest Expense	$276.0M	$312.0M	$388.0M	$432.0M	$370.0M	$385.0M	$370.0M	$385.0M	$406.0M	$324.0M	$314.0M	$324.0M	$314.0M	$208.0M	$237.0M
Income Tax	$233.0M	$230.0M	$348.0M	$257.0M	$148.0M	$213.0M	$148.0M	$213.0M	$329.0M	$594.0M	$543.0M	$594.0M	$543.0M	$446.0M	$202.0M
Net Income	$649.0M	$798.0M	$1.3B	$844.0M	-$366.0M	$644.0M	-$366.0M	$644.0M	$983.0M	$1.0B	$903.0M	$1.0B	$903.0M	$805.0M	$448.0M
EPS (Basic)	$3.86	$3.45	$4.96	$3.04	-$1.33	$2.33	-$1.33	$4.04	$4.30	$3.57	$3.12	$2.60	$2.80	$2.49	$1.39
EPS (Diluted)	$3.84	$3.43	$4.88	$3.00	-$1.32	$2.31	-$1.32	$3.98	$4.22	$3.50	$3.05	$2.54	$2.70	$2.42	$1.37
Shares Outstanding	216.0M	225.0M	229.0M	254.0M	278.0M	277.0M	275.0M	280.0M	286.0M	290.0M	292.0M	291.0M	289.0M	295.0M	321.0M
Gross Margin	43.7%	44.3%	48.9%	48.1%	44.2%	37.0%	44.2%	37.0%	39.3%	42.0%	41.1%	42.0%	41.1%	37.8%	35.1%
Operating Margin	15.4%	17.3%	25.5%	24.9%	19.2%	9.3%	19.2%	9.3%	13.7%	17.1%	16.2%	17.1%	16.2%	13.4%	10.1%
Profit Margin	8.9%	10.9%	16.9%	13.1%	-6.8%	4.9%	-6.8%	4.9%	7.8%	9.1%	8.4%	9.1%	8.4%	8.4%	5.2%

Other Financial Statements

Balance Sheet Cash Flow Statement All Financial Data

Scores & Analysis

Piotroski F-Score Altman Z-Score Financial Ratios

Bath & Body Works, Inc. Profile All Financial Data

Item

FY2025

FY2024

FY2023

FY2022

FY2021

FY2020

FY2019

FY2018

FY2017

FY2016

FY2015

FY2014

FY2013

FY2012

FY2011

Revenue

$7.3B

$7.9B

$6.4B

$5.4B

$13.2B

$5.4B

$13.2B

$12.6B

$11.5B

$10.8B

$11.5B

$10.8B

$9.6B

$8.6B

Cost of Revenue

$4.1B

$4.0B

$3.3B

$3.0B

$8.3B

$3.0B

$8.3B

$7.7B

$6.6B

$6.3B

$6.6B

$6.3B

$6.0B

$5.6B

Gross Profit

$3.2B

$3.9B

$3.1B

$2.4B

$4.9B

$2.4B

$4.9B

$5.0B

$4.8B

$4.4B

$4.8B

$4.4B

$3.6B

$3.0B

SG&A Expense

$2.1B

$2.0B

$1.8B

$1.5B

$1.3B

$3.6B

$1.3B

$3.6B

$3.2B

$2.9B

$2.7B

$2.9B

$2.7B

$2.3B

$2.2B

Operating Income

$1.1B

$1.3B

$2.0B

$1.6B

$1.0B

$1.2B

$1.0B

$1.2B

$1.7B

$2.0B

$1.7B

$2.0B

$1.7B

$1.3B

$868.0M

Interest Expense

$276.0M

$312.0M

$388.0M

$432.0M

$370.0M

$385.0M

$370.0M

$385.0M

$406.0M

$324.0M

$314.0M

$324.0M

$314.0M

$208.0M

$237.0M

Income Tax

$233.0M

$230.0M

$348.0M

$257.0M

$148.0M

$213.0M

$148.0M

$213.0M

$329.0M

$594.0M

$543.0M

$594.0M

$543.0M

$446.0M

$202.0M

Net Income

$649.0M

$798.0M

$1.3B

$844.0M

-$366.0M

$644.0M

-$366.0M

$644.0M

$983.0M

$1.0B

$903.0M

$1.0B

$903.0M

$805.0M

$448.0M

EPS (Basic)

$3.86

$3.45

$4.96

$3.04

-$1.33

$2.33

-$1.33

$4.04

$4.30

$3.57

$3.12

$2.60

$2.80

$2.49

$1.39

EPS (Diluted)

$3.84

$3.43

$4.88

$3.00

-$1.32

$2.31

-$1.32

$3.98

$4.22

$3.50

$3.05

$2.54

$2.70

$2.42

$1.37

Shares Outstanding

216.0M

225.0M

229.0M

254.0M

278.0M

277.0M

275.0M

280.0M

286.0M

290.0M

292.0M

291.0M

289.0M

295.0M

321.0M

Gross Margin

43.7%

44.3%

48.9%

48.1%

44.2%

37.0%

44.2%

37.0%

39.3%

42.0%

41.1%

42.0%

41.1%

37.8%

35.1%

Operating Margin

15.4%

17.3%

25.5%

24.9%

19.2%

9.3%

19.2%

9.3%

13.7%

17.1%

16.2%

17.1%

16.2%

13.4%

10.1%

Profit Margin

8.9%

10.9%

16.9%

13.1%

-6.8%

4.9%

-6.8%

4.9%

7.8%

9.1%

8.4%

9.1%

8.4%

5.2%