2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Revenue | $6.4B | $7.9B | $7.6B | $7.4B | $7.3B |
Cost of Revenue | $3.3B | $4B | $4.3B | $4.2B | $4.1B |
Gross Profit | $3.1B | $3.9B | $3.3B | $3.2B | $3.2B |
Gross Profit % | 48% | 49% | 43% | 44% | 44% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Net Income | $844M | $1.3B | $800M | $878M | $798M |
Dep. & Amort. | $521M | $363M | $221M | $269M | $282M |
Def. Tax | $33M | $45M | $17M | -$128M | -$112M |
Stock Comp. | $50M | $46M | $38M | $43M | $40M |
Chg. in WC | $377M | -$490M | $68M | -$82M | -$93M |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Cash | $3.9B | $2B | $1.2B | $1.1B | $674M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $3.9B | $2B | $1.2B | $1.1B | $674M |
Receivables | $148M | $240M | $226M | $224M | $205M |
Inventory | $1.3B | $709M | $709M | $710M | $734M |
Bath & Body Works reported Q4 net sales of $2.8 billion, exceeding guidance, with earnings per diluted share of $2.09, also above expectations. Full-year 2024 net sales showed sequential improvement when normalized for calendar shifts.
The company highlighted key growth drivers, including product innovation, marketing, and technology, as well as adjacencies like men's products and laundry, which represented 10% of the business in 2024. Everyday Luxuries and collaborations like Disney are expected to drive further growth in 2025.
For fiscal 2025, BBWI expects net sales growth of 1%-3% year-over-year and diluted EPS of $3.25 to $3.60. International sales are projected to return to growth, and North American square footage is expected to grow by 2%-3%.
The loyalty program grew 6% year-over-year to 39 million active members, with approximately 80% of sales flowing through the program. Enhancements to the program are planned for 2025 to further drive customer engagement and retention.
The company achieved $155 million in cost savings in 2024 through its Fuel for Growth program, bringing the two-year total to over $300 million. For 2025, BBWI plans capital expenditures of $250-$270 million and expects free cash flow of $750-$850 million.