0000701985 2025-02-02 2025-08-02 0000701985 2025-08-22 0000701985 2025-05-04 2025-08-02 0000701985 2024-05-05 2024-08-03 0000701985 2024-02-04 2024-08-03 0000701985 2025-08-02 0000701985 2025-02-01 0000701985 2024-08-03 0000701985 us-gaap:CommonStockMember 2025-05-03 0000701985 us-gaap:AdditionalPaidInCapitalMember 2025-05-03 0000701985 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2025-05-03 0000701985 us-gaap:RetainedEarningsMember 2025-05-03 0000701985 us-gaap:TreasuryStockCommonMember 2025-05-03 0000701985 us-gaap:NoncontrollingInterestMember 2025-05-03 0000701985 2025-05-03 0000701985 us-gaap:RetainedEarningsMember 2025-05-04 2025-08-02 0000701985 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2025-05-04 2025-08-02 0000701985 bbwi:OtherShareRepurchaseProgramMember us-gaap:CommonStockMember 2025-05-04 2025-08-02 0000701985 bbwi:OtherShareRepurchaseProgramMember us-gaap:TreasuryStockCommonMember 2025-05-04 2025-08-02 0000701985 bbwi:OtherShareRepurchaseProgramMember 2025-05-04 2025-08-02 0000701985 us-gaap:CommonStockMember 2025-05-04 2025-08-02 0000701985 us-gaap:AdditionalPaidInCapitalMember 2025-05-04 2025-08-02 0000701985 us-gaap:TreasuryStockCommonMember 2025-05-04 2025-08-02 0000701985 us-gaap:NoncontrollingInterestMember 2025-05-04 2025-08-02 0000701985 us-gaap:CommonStockMember 2025-08-02 0000701985 us-gaap:AdditionalPaidInCapitalMember 2025-08-02 0000701985 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2025-08-02 0000701985 us-gaap:RetainedEarningsMember 2025-08-02 0000701985 us-gaap:TreasuryStockCommonMember 2025-08-02 0000701985 us-gaap:NoncontrollingInterestMember 2025-08-02 0000701985 us-gaap:CommonStockMember 2024-05-04 0000701985 us-gaap:AdditionalPaidInCapitalMember 2024-05-04 0000701985 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-05-04 0000701985 us-gaap:RetainedEarningsMember 2024-05-04 0000701985 us-gaap:TreasuryStockCommonMember 2024-05-04 0000701985 us-gaap:NoncontrollingInterestMember 2024-05-04 0000701985 2024-05-04 0000701985 us-gaap:RetainedEarningsMember 2024-05-05 2024-08-03 0000701985 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-05-05 2024-08-03 0000701985 bbwi:OtherShareRepurchaseProgramMember us-gaap:CommonStockMember 2024-05-05 2024-08-03 0000701985 bbwi:OtherShareRepurchaseProgramMember us-gaap:TreasuryStockCommonMember 2024-05-05 2024-08-03 0000701985 bbwi:OtherShareRepurchaseProgramMember 2024-05-05 2024-08-03 0000701985 us-gaap:CommonStockMember 2024-05-05 2024-08-03 0000701985 us-gaap:AdditionalPaidInCapitalMember 2024-05-05 2024-08-03 0000701985 us-gaap:TreasuryStockCommonMember 2024-05-05 2024-08-03 0000701985 us-gaap:CommonStockMember 2024-08-03 0000701985 us-gaap:AdditionalPaidInCapitalMember 2024-08-03 0000701985 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-08-03 0000701985 us-gaap:RetainedEarningsMember 2024-08-03 0000701985 us-gaap:TreasuryStockCommonMember 2024-08-03 0000701985 us-gaap:NoncontrollingInterestMember 2024-08-03 0000701985 us-gaap:CommonStockMember 2025-02-01 0000701985 us-gaap:AdditionalPaidInCapitalMember 2025-02-01 0000701985 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2025-02-01 0000701985 us-gaap:RetainedEarningsMember 2025-02-01 0000701985 us-gaap:TreasuryStockCommonMember 2025-02-01 0000701985 us-gaap:NoncontrollingInterestMember 2025-02-01 0000701985 us-gaap:RetainedEarningsMember 2025-02-02 2025-08-02 0000701985 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2025-02-02 2025-08-02 0000701985 bbwi:OtherShareRepurchaseProgramMember us-gaap:CommonStockMember 2025-02-02 2025-08-02 0000701985 bbwi:OtherShareRepurchaseProgramMember us-gaap:TreasuryStockCommonMember 2025-02-02 2025-08-02 0000701985 bbwi:OtherShareRepurchaseProgramMember 2025-02-02 2025-08-02 0000701985 us-gaap:CommonStockMember 2025-02-02 2025-08-02 0000701985 us-gaap:AdditionalPaidInCapitalMember 2025-02-02 2025-08-02 0000701985 us-gaap:TreasuryStockCommonMember 2025-02-02 2025-08-02 0000701985 us-gaap:NoncontrollingInterestMember 2025-02-02 2025-08-02 0000701985 us-gaap:CommonStockMember 2024-02-03 0000701985 us-gaap:AdditionalPaidInCapitalMember 2024-02-03 0000701985 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-02-03 0000701985 us-gaap:RetainedEarningsMember 2024-02-03 0000701985 us-gaap:TreasuryStockCommonMember 2024-02-03 0000701985 us-gaap:NoncontrollingInterestMember 2024-02-03 0000701985 2024-02-03 0000701985 us-gaap:RetainedEarningsMember 2024-02-04 2024-08-03 0000701985 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-02-04 2024-08-03 0000701985 bbwi:OtherShareRepurchaseProgramMember us-gaap:CommonStockMember 2024-02-04 2024-08-03 0000701985 bbwi:OtherShareRepurchaseProgramMember us-gaap:TreasuryStockCommonMember 2024-02-04 2024-08-03 0000701985 bbwi:OtherShareRepurchaseProgramMember 2024-02-04 2024-08-03 0000701985 us-gaap:CommonStockMember 2024-02-04 2024-08-03 0000701985 us-gaap:AdditionalPaidInCapitalMember 2024-02-04 2024-08-03 0000701985 us-gaap:TreasuryStockCommonMember 2024-02-04 2024-08-03 0000701985 us-gaap:ScenarioAdjustmentMember 2025-08-02 0000701985 srt:MinimumMember 2025-02-02 2025-08-02 0000701985 srt:MaximumMember 2025-02-02 2025-08-02 0000701985 bbwi:BathBodyWorksStoresMember 2025-05-04 2025-08-02 0000701985 bbwi:BathBodyWorksStoresMember 2024-05-05 2024-08-03 0000701985 bbwi:BathBodyWorksStoresMember 2025-02-02 2025-08-02 0000701985 bbwi:BathBodyWorksStoresMember 2024-02-04 2024-08-03 0000701985 bbwi:BathBodyWorksDirectMember 2025-05-04 2025-08-02 0000701985 bbwi:BathBodyWorksDirectMember 2024-05-05 2024-08-03 0000701985 bbwi:BathBodyWorksDirectMember 2025-02-02 2025-08-02 0000701985 bbwi:BathBodyWorksDirectMember 2024-02-04 2024-08-03 0000701985 bbwi:BathBodyWorksInternationalMember 2025-05-04 2025-08-02 0000701985 bbwi:BathBodyWorksInternationalMember 2024-05-05 2024-08-03 0000701985 bbwi:BathBodyWorksInternationalMember 2025-02-02 2025-08-02 0000701985 bbwi:BathBodyWorksInternationalMember 2024-02-04 2024-08-03 0000701985 bbwi:InternationalMember 2025-05-04 2025-08-02 0000701985 bbwi:InternationalMember 2024-05-05 2024-08-03 0000701985 bbwi:InternationalMember 2025-02-02 2025-08-02 0000701985 bbwi:InternationalMember 2024-02-04 2024-08-03 0000701985 bbwi:February2022RepurchaseProgramMember 2022-02-02 0000701985 bbwi:February2022RepurchaseProgramMember 2024-02-04 2024-08-03 0000701985 bbwi:January2024ProgramMember 2024-01-31 0000701985 bbwi:January2024ProgramMember 2025-02-02 2025-08-02 0000701985 bbwi:January2024ProgramMember 2024-02-04 2024-08-03 0000701985 bbwi:January2025ProgramMember 2025-01-31 0000701985 bbwi:January2025ProgramMember 2025-02-02 2025-08-02 0000701985 bbwi:January2024ProgramMember 2025-02-01 0000701985 bbwi:January2024ProgramMember us-gaap:AccountsPayableMember 2025-02-01 0000701985 bbwi:January2024ProgramMember us-gaap:AccountsPayableMember 2024-08-03 0000701985 bbwi:January2025ProgramMember 2025-02-27 0000701985 bbwi:January2025ProgramMember us-gaap:AccountsPayableMember 2025-08-02 0000701985 bbwi:January2025ProgramMember 2025-08-02 0000701985 2025-02-02 2025-05-03 0000701985 2024-02-04 2024-05-04 0000701985 us-gaap:SubsequentEventMember 2025-08-01 2025-08-28 0000701985 2024-02-04 2025-02-01 0000701985 bbwi:FixedRate9375NotesDueJuly2025Member bbwi:WithSubsidiaryGuaranteeMember 2025-08-02 0000701985 bbwi:FixedRate9375NotesDueJuly2025Member bbwi:WithSubsidiaryGuaranteeMember 2025-02-01 0000701985 bbwi:FixedRate9375NotesDueJuly2025Member bbwi:WithSubsidiaryGuaranteeMember 2024-08-03 0000701985 bbwi:FixedRate6.694NotesDueJanuary2027Member bbwi:WithSubsidiaryGuaranteeMember 2025-08-02 0000701985 bbwi:FixedRate6.694NotesDueJanuary2027Member bbwi:WithSubsidiaryGuaranteeMember 2025-02-01 0000701985 bbwi:FixedRate6.694NotesDueJanuary2027Member bbwi:WithSubsidiaryGuaranteeMember 2024-08-03 0000701985 bbwi:FixedRate5.25NotesDueFebruary2028Member bbwi:WithSubsidiaryGuaranteeMember 2025-08-02 0000701985 bbwi:FixedRate5.25NotesDueFebruary2028Member bbwi:WithSubsidiaryGuaranteeMember 2025-02-01 0000701985 bbwi:FixedRate5.25NotesDueFebruary2028Member bbwi:WithSubsidiaryGuaranteeMember 2024-08-03 0000701985 bbwi:FixedRate7.5NotesDueJune2029Member bbwi:WithSubsidiaryGuaranteeMember 2025-08-02 0000701985 bbwi:FixedRate7.5NotesDueJune2029Member bbwi:WithSubsidiaryGuaranteeMember 2025-02-01 0000701985 bbwi:FixedRate7.5NotesDueJune2029Member bbwi:WithSubsidiaryGuaranteeMember 2024-08-03 0000701985 bbwi:FixedRate6625NotesDueOctober2030Member bbwi:WithSubsidiaryGuaranteeMember 2025-08-02 0000701985 bbwi:FixedRate6625NotesDueOctober2030Member bbwi:WithSubsidiaryGuaranteeMember 2025-02-01 0000701985 bbwi:FixedRate6625NotesDueOctober2030Member bbwi:WithSubsidiaryGuaranteeMember 2024-08-03 0000701985 bbwi:FixedRate6.875NotesDueNovember2035Member bbwi:WithSubsidiaryGuaranteeMember 2025-08-02 0000701985 bbwi:FixedRate6.875NotesDueNovember2035Member bbwi:WithSubsidiaryGuaranteeMember 2025-02-01 0000701985 bbwi:FixedRate6.875NotesDueNovember2035Member bbwi:WithSubsidiaryGuaranteeMember 2024-08-03 0000701985 bbwi:FixedRate6.75NotesDueJuly2036Member bbwi:WithSubsidiaryGuaranteeMember 2025-08-02 0000701985 bbwi:FixedRate6.75NotesDueJuly2036Member bbwi:WithSubsidiaryGuaranteeMember 2025-02-01 0000701985 bbwi:FixedRate6.75NotesDueJuly2036Member bbwi:WithSubsidiaryGuaranteeMember 2024-08-03 0000701985 us-gaap:SeniorDebtObligationsMember bbwi:WithSubsidiaryGuaranteeMember 2025-08-02 0000701985 us-gaap:SeniorDebtObligationsMember bbwi:WithSubsidiaryGuaranteeMember 2025-02-01 0000701985 us-gaap:SeniorDebtObligationsMember bbwi:WithSubsidiaryGuaranteeMember 2024-08-03 0000701985 bbwi:FixedRate695DebenturesDueMarch2033Member bbwi:WithoutSubsidiaryGuaranteeMember 2025-08-02 0000701985 bbwi:FixedRate695DebenturesDueMarch2033Member bbwi:WithoutSubsidiaryGuaranteeMember 2025-02-01 0000701985 bbwi:FixedRate695DebenturesDueMarch2033Member bbwi:WithoutSubsidiaryGuaranteeMember 2024-08-03 0000701985 bbwi:FixedRate760NotesDueJuly2037Member bbwi:WithoutSubsidiaryGuaranteeMember 2025-08-02 0000701985 bbwi:FixedRate760NotesDueJuly2037Member bbwi:WithoutSubsidiaryGuaranteeMember 2025-02-01 0000701985 bbwi:FixedRate760NotesDueJuly2037Member bbwi:WithoutSubsidiaryGuaranteeMember 2024-08-03 0000701985 bbwi:WithoutSubsidiaryGuaranteeMember 2025-08-02 0000701985 bbwi:WithoutSubsidiaryGuaranteeMember 2025-02-01 0000701985 bbwi:WithoutSubsidiaryGuaranteeMember 2024-08-03 0000701985 bbwi:FixedRate9375NotesDueJuly2025Member 2024-05-05 2024-08-03 0000701985 bbwi:FixedRate9375NotesDueJuly2025Member 2024-02-04 2024-08-03 0000701985 bbwi:FixedRate9375NotesDueJuly2025Member 2024-02-04 2025-02-01 0000701985 bbwi:FixedRate6.694NotesDueJanuary2027Member 2024-05-05 2024-08-03 0000701985 bbwi:FixedRate6.694NotesDueJanuary2027Member 2024-02-04 2024-08-03 0000701985 bbwi:FixedRate6.694NotesDueJanuary2027Member 2024-02-04 2025-02-01 0000701985 bbwi:FixedRate5.25NotesDueFebruary2028Member 2024-05-05 2024-08-03 0000701985 bbwi:FixedRate5.25NotesDueFebruary2028Member 2024-02-04 2024-08-03 0000701985 bbwi:FixedRate5.25NotesDueFebruary2028Member 2024-02-04 2025-02-01 0000701985 bbwi:FixedRate7.5NotesDueJune2029Member 2024-05-05 2024-08-03 0000701985 bbwi:FixedRate7.5NotesDueJune2029Member 2024-02-04 2024-08-03 0000701985 bbwi:FixedRate7.5NotesDueJune2029Member 2024-02-04 2025-02-01 0000701985 bbwi:FixedRate6625NotesDueOctober2030Member 2024-05-05 2024-08-03 0000701985 bbwi:FixedRate6625NotesDueOctober2030Member 2024-02-04 2024-08-03 0000701985 bbwi:FixedRate6625NotesDueOctober2030Member 2024-02-04 2025-02-01 0000701985 bbwi:FixedRate695DebenturesDueMarch2033Member 2024-05-05 2024-08-03 0000701985 bbwi:FixedRate695DebenturesDueMarch2033Member 2024-02-04 2024-08-03 0000701985 bbwi:FixedRate695DebenturesDueMarch2033Member 2024-02-04 2025-02-01 0000701985 bbwi:FixedRate6.875NotesDueNovember2035Member 2024-05-05 2024-08-03 0000701985 bbwi:FixedRate6.875NotesDueNovember2035Member 2024-02-04 2024-08-03 0000701985 bbwi:FixedRate6.875NotesDueNovember2035Member 2024-02-04 2025-02-01 0000701985 bbwi:FixedRate6.75NotesDueJuly2036Member 2024-05-05 2024-08-03 0000701985 bbwi:FixedRate6.75NotesDueJuly2036Member 2024-02-04 2024-08-03 0000701985 bbwi:FixedRate6.75NotesDueJuly2036Member 2024-02-04 2025-02-01 0000701985 bbwi:CertainCompanyOwnedSubsidiariesMember 2025-08-02 0000701985 us-gaap:RevolvingCreditFacilityMember bbwi:RevolvingCreditFacilityExpiringMay2030Member 2025-08-02 0000701985 us-gaap:RevolvingCreditFacilityMember bbwi:RevolvingCreditFacilityExpiringAugust2026Member 2025-05-01 2025-05-31 0000701985 us-gaap:LetterOfCreditMember 2025-08-02 0000701985 us-gaap:RevolvingCreditFacilityMember bbwi:RevolvingCreditFacilityExpiringMay2030Member 2025-02-02 2025-08-02 0000701985 us-gaap:RevolvingCreditFacilityMember bbwi:RevolvingCreditFacilityExpiringMay2030Member us-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMember 2025-02-02 2025-08-02 0000701985 us-gaap:RevolvingCreditFacilityMember bbwi:RevolvingCreditFacilityExpiringMay2030Member bbwi:CanadianDollarDenominatedBorrowingsWasTheCanadianOvernightRepoRateAverageMember 2025-02-02 2025-08-02 0000701985 us-gaap:CarryingReportedAmountFairValueDisclosureMember 2025-08-02 0000701985 us-gaap:CarryingReportedAmountFairValueDisclosureMember 2025-02-01 0000701985 us-gaap:CarryingReportedAmountFairValueDisclosureMember 2024-08-03 0000701985 us-gaap:EstimateOfFairValueFairValueDisclosureMember 2025-08-02 0000701985 us-gaap:EstimateOfFairValueFairValueDisclosureMember 2025-02-01 0000701985 us-gaap:EstimateOfFairValueFairValueDisclosureMember 2024-08-03 0000701985 us-gaap:LeaseAgreementsMember 2025-08-02 0000701985 bbwi:ReportableSegmentMember 2025-05-04 2025-08-02 0000701985 bbwi:ReportableSegmentMember 2024-05-05 2024-08-03 0000701985 bbwi:ReportableSegmentMember 2025-02-02 2025-08-02 0000701985 bbwi:ReportableSegmentMember 2024-02-04 2024-08-03 shares iso4217:USD iso4217:USD shares bbwi:season pure bbwi:segment false 2025 Q2 0000701985 --01-31 1 1 10-Q true 2025-08-02 false 1-8344 BATH & BODY WORKS, INC. DE 31-1029810 Three Limited Parkway Columbus, OH 43230 (614) 415-7000 Not Applicable Yes Yes Large Accelerated Filer false false false Common Stock, $0.50 Par Value BBWI NYSE 206187576 1549000000 1526000000 2974000000 2910000000 909000000 900000000 1687000000 1677000000 640000000 626000000 1287000000 1233000000 483000000 443000000 920000000 863000000 157000000 183000000 367000000 370000000 68000000 77000000 139000000 159000000 6000000 47000000 13000000 61000000 95000000 153000000 241000000 272000000 31000000 1000000 72000000 33000000 64000000 152000000 169000000 239000000 0.31 0.68 0.80 1.07 0.30 0.68 0.79 1.06 64000000 152000000 169000000 239000000 0 -1000000 6000000 -3000000 0 1000000 -3000000 2000000 0 0 1000000 0 0 0 2000000 -1000000 64000000 152000000 171000000 238000000 364000000 674000000 514000000 131000000 205000000 146000000 977000000 734000000 863000000 81000000 96000000 0 153000000 114000000 143000000 1706000000 1823000000 1666000000 1124000000 1127000000 1166000000 984000000 949000000 1043000000 628000000 628000000 628000000 165000000 165000000 165000000 133000000 130000000 143000000 74000000 50000000 137000000 4814000000 4872000000 4948000000 567000000 338000000 411000000 541000000 584000000 526000000 0 0 313000000 194000000 192000000 186000000 1000000 117000000 61000000 1303000000 1231000000 1497000000 23000000 24000000 45000000 3888000000 3884000000 3881000000 912000000 883000000 984000000 235000000 233000000 259000000 1.00 1.00 1.00 10000000 10000000 10000000 0 0 0 0 0 0 0.50 0.50 0.50 1000000000 1000000000 1000000000 223000000 231000000 235000000 208000000 216000000 220000000 111000000 115000000 117000000 806000000 829000000 830000000 73000000 71000000 74000000 -1716000000 -1578000000 -1918000000 15000000 15000000 15000000 822000000 822000000 822000000 -1548000000 -1385000000 -1719000000 1000000 2000000 1000000 -1547000000 -1383000000 -1718000000 4814000000 4872000000 4948000000 212000000 113000000 818000000 73000000 -1633000000 -822000000 1000000 -1450000000 64000000 64000000 0 0 0 64000000 64000000 0.20 42000000 42000000 4000000 121000000 121000000 2000000 14000000 0 105000000 -121000000 0 2000000 0 2000000 208000000 111000000 806000000 73000000 -1716000000 -822000000 1000000 -1547000000 223000000 119000000 841000000 74000000 -1889000000 -822000000 1000000 -1676000000 152000000 152000000 0 0 0 152000000 152000000 0.20 45000000 45000000 4000000 150000000 150000000 2000000 12000000 136000000 -150000000 0 1000000 1000000 1000000 220000000 117000000 830000000 74000000 -1918000000 -822000000 1000000 -1718000000 216000000 115000000 829000000 71000000 -1578000000 -822000000 2000000 -1383000000 169000000 169000000 2000000 0 2000000 2000000 169000000 171000000 0.40 85000000 85000000 8000000 256000000 256000000 4000000 30000000 222000000 -256000000 0 7000000 -1000000 6000000 208000000 111000000 806000000 73000000 -1716000000 -822000000 1000000 -1547000000 225000000 120000000 838000000 75000000 -1838000000 -822000000 1000000 -1626000000 239000000 239000000 -1000000 -1000000 -1000000 239000000 238000000 0.40 90000000 90000000 6000000 249000000 249000000 3000000 17000000 229000000 -249000000 0 1000000 9000000 9000000 220000000 117000000 830000000 74000000 -1918000000 -822000000 1000000 -1718000000 169000000 239000000 128000000 142000000 18000000 22000000 0 39000000 -1000000 -102000000 -75000000 -78000000 241000000 154000000 157000000 -67000000 -139000000 -79000000 21000000 10000000 145000000 30000000 93000000 101000000 0 50000000 2000000 -11000000 -95000000 -40000000 0 202000000 254000000 248000000 85000000 90000000 8000000 15000000 -15000000 -5000000 -362000000 -560000000 2000000 0 -310000000 -570000000 674000000 1084000000 364000000 514000000 Description of Business and Basis of Presentation
Description of Business
Bath & Body Works, Inc. (the “Company”) is a global omnichannel retailer focused on personal care and home fragrance. The Company sells merchandise through its retail stores in the United States of America (“U.S.”) and Canada, and through its websites and other channels, under the Bath & Body Works®, White Barn® and other brand names. The Company’s international business is conducted through franchise, license and wholesale partners.
Fiscal Year
The Company’s fiscal year ends on the Saturday nearest to January 31. As used herein, “second quarter of 2025” and “second quarter of 2024” refer to the thirteen-week periods ended August 2, 2025 and August 3, 2024, respectively. “Year-to-date 2025” and “year-to-date 2024” refer to the twenty-six-week periods ended August 2, 2025 and August 3, 2024, respectively. References to “quarter” and “year” each refer to the fiscal calendar period.
Basis of Consolidation
The Consolidated Financial Statements include the accounts of the Company and its subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation. The Company accounts for investments in unconsolidated entities where it exercises significant influence, but does not have control, using the equity method. Under the equity method of accounting, the Company recognizes its share of the investee’s net income or loss. Losses are only recognized to the extent the Company has positive carrying value related to the investee. Carrying values are only reduced below zero if the Company has an obligation to provide funding to the investee. The Company’s share of net income or loss of all unconsolidated entities is included in Other Income, Net in the Consolidated Statements of Income. The Company’s equity method investments are required to be reviewed for impairment when it is determined there may be an other-than-temporary loss in value.
Interim Financial Statements
The Consolidated Financial Statements as of and for the periods ended August 2, 2025 and August 3, 2024 are unaudited and are presented pursuant to the rules and regulations of the Securities and Exchange Commission. These Consolidated Financial Statements should be read in conjunction with the Consolidated Financial Statements and Notes thereto contained in the Company’s 2024 Annual Report on Form 10-K.
In the opinion of management, the accompanying Consolidated Financial Statements reflect all adjustments that are of a normal recurring nature and necessary for a fair presentation of the results for the interim periods.
Seasonality of Business
The Company’s operations are seasonal in nature and consist of two principal selling seasons: Spring (the first and second quarters) and Fall (the third and fourth quarters). Typically, the Company’s sales are highest during the fourth quarter of the fiscal year due to seasonal and holiday-related sales patterns. Due to the seasonal variations in the retail industry, the results of operations for the interim periods are not necessarily indicative of the results expected for the full fiscal year.
Derivative Financial Instruments
The Company’s Canadian dollar denominated earnings are subject to exchange rate risk as substantially all the Company’s merchandise sold in Canada is sourced through U.S. dollar transactions. The Company uses foreign currency forward contracts designated as cash flow hedges to mitigate this foreign currency exposure. Amounts are reclassified from Accumulated Other Comprehensive Income upon sale of the hedged merchandise to the customer. These gains and losses are recognized in Costs of Goods Sold, Buying and Occupancy in the Consolidated Statements of Income. All designated cash flow hedges are recorded on the Consolidated Balance Sheets at fair value. The fair value of designated cash flow hedges is not significant for any period presented. The Company does not use derivative financial instruments for trading purposes.
Supplier Finance Program
In the fourth quarter of 2024, the Company implemented a supply chain finance (“SCF”) program agreement with a third-party financial institution, whereby the Company’s merchandise suppliers have the opportunity to settle outstanding payment obligations early, at a discount, facilitated by the financial institution. The Company’s obligations to its suppliers, including amounts due and scheduled payment terms, are not impacted by suppliers’ participation in the arrangement and the Company provides no guarantees to any third parties under the SCF program. Amounts due under the SCF program are included in Accounts Payable in the Consolidated Balance Sheets and within Operating Activities in the Consolidated Statements of Cash
Flows. Amounts due under the SCF program were $90 million and $7 million as of August 2, 2025 and February 1, 2025, respectively.
Concentration of Credit Risk
The Company maintains cash and cash equivalents and derivative contracts with various major financial institutions. The Company monitors the relative credit standing of financial institutions with whom it transacts and limits the amount of credit exposure with any one entity. The Company’s investment portfolio is primarily composed of U.S. government obligations, U.S. Treasury and AAA-rated money market funds, commercial paper and bank deposits.
The Company also periodically reviews the relative credit standing of franchise, license and wholesale partners and other entities to which it grants credit terms in the normal course of business. The Company determines the required allowance for expected credit losses using information such as customer credit history and financial condition. Amounts are recorded to the allowance when it is determined that expected credit losses may occur.
Easton Investments
The Company has land and other investments in Easton, a planned community in Columbus, Ohio, that integrates office, hotel, retail, residential and recreational space. Beginning in the fourth quarter of 2024, certain of these investments met all of the required criteria for held for sale presentation, which requires assets to be reported at the lower of their carrying value or fair value less costs to sell. The investments classified as held for sale, consisting primarily of undeveloped land, are reported at their carrying value, which was $81 million and $96 million as of August 2, 2025 and February 1, 2025, respectively, within Current Assets on the Consolidated Balance Sheets.
During the second quarter of 2025, the Company changed its plan of sale for its Easton investments, causing certain of these investments to no longer meet the held for sale criteria. As a result of this change, the Company reclassified $17 million of carrying value from Current Assets to long-term Other Assets on the August 2, 2025 Consolidated Balance Sheet. Following this reclassification, the Company’s Easton investments not presented as held for sale were $40 million and reported in Other Assets as of August 2, 2025. The Company’s Easton investments not presented as held for sale and reported in Other Assets were $26 million as of February 1, 2025 and $121 million as of August 3, 2024.
Previously included in the Company’s Easton investments were equity interests in Easton Town Center, LLC (“ETC”) and Easton Gateway, LLC (“EG”), entities that own and develop commercial entertainment and shopping centers. The Company’s investments in ETC and EG were accounted for using the equity method of accounting. In the second quarter of 2024, the Company sold its entire interest in the business associated with EG and its entire interest in ETC. The Company received aggregate cash proceeds of $50 million at the closing of these sales, and recognized a pre-tax gain of $39 million, which is included in Other Income, Net, in the 2024 Consolidated Statements of Income.
Use of Estimates in the Preparation of Financial Statements
The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period, as well as the related disclosure of contingent assets and liabilities at the date of the financial statements. Actual results may differ from those estimates, and the Company revises its estimates and assumptions as new information becomes available.
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, that 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, that 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.
Description of Business
Bath & Body Works, Inc. (the “Company”) is a global omnichannel retailer focused on personal care and home fragrance. The Company sells merchandise through its retail stores in the United States of America (“U.S.”) and Canada, and through its websites and other channels, under the Bath & Body Works®, White Barn® and other brand names. The Company’s international business is conducted through franchise, license and wholesale partners.
Fiscal Year
The Company’s fiscal year ends on the Saturday nearest to January 31. As used herein, “second quarter of 2025” and “second quarter of 2024” refer to the thirteen-week periods ended August 2, 2025 and August 3, 2024, respectively. “Year-to-date 2025” and “year-to-date 2024” refer to the twenty-six-week periods ended August 2, 2025 and August 3, 2024, respectively. References to “quarter” and “year” each refer to the fiscal calendar period.
Basis of Consolidation
The Consolidated Financial Statements include the accounts of the Company and its subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation. The Company accounts for investments in unconsolidated entities where it exercises significant influence, but does not have control, using the equity method. Under the equity method of accounting, the Company recognizes its share of the investee’s net income or loss. Losses are only recognized to the extent the Company has positive carrying value related to the investee. Carrying values are only reduced below zero if the Company has an obligation to provide funding to the investee. The Company’s share of net income or loss of all unconsolidated entities is included in Other Income, Net in the Consolidated Statements of Income. The Company’s equity method investments are required to be reviewed for impairment when it is determined there may be an other-than-temporary loss in value.
Interim Financial Statements
The Consolidated Financial Statements as of and for the periods ended August 2, 2025 and August 3, 2024 are unaudited and are presented pursuant to the rules and regulations of the Securities and Exchange Commission. These Consolidated Financial Statements should be read in conjunction with the Consolidated Financial Statements and Notes thereto contained in the Company’s 2024 Annual Report on Form 10-K.
In the opinion of management, the accompanying Consolidated Financial Statements reflect all adjustments that are of a normal recurring nature and necessary for a fair presentation of the results for the interim periods.
Seasonality of Business
The Company’s operations are seasonal in nature and consist of two principal selling seasons: Spring (the first and second quarters) and Fall (the third and fourth quarters). Typically, the Company’s sales are highest during the fourth quarter of the fiscal year due to seasonal and holiday-related sales patterns. Due to the seasonal variations in the retail industry, the results of operations for the interim periods are not necessarily indicative of the results expected for the full fiscal year.
2
Derivative Financial Instruments
The Company’s Canadian dollar denominated earnings are subject to exchange rate risk as substantially all the Company’s merchandise sold in Canada is sourced through U.S. dollar transactions. The Company uses foreign currency forward contracts designated as cash flow hedges to mitigate this foreign currency exposure. Amounts are reclassified from Accumulated Other Comprehensive Income upon sale of the hedged merchandise to the customer. These gains and losses are recognized in Costs of Goods Sold, Buying and Occupancy in the Consolidated Statements of Income. All designated cash flow hedges are recorded on the Consolidated Balance Sheets at fair value. The fair value of designated cash flow hedges is not significant for any period presented. The Company does not use derivative financial instruments for trading purposes.
Supplier Finance Program
In the fourth quarter of 2024, the Company implemented a supply chain finance (“SCF”) program agreement with a third-party financial institution, whereby the Company’s merchandise suppliers have the opportunity to settle outstanding payment obligations early, at a discount, facilitated by the financial institution. The Company’s obligations to its suppliers, including amounts due and scheduled payment terms, are not impacted by suppliers’ participation in the arrangement and the Company provides no guarantees to any third parties under the SCF program. Amounts due under the SCF program are included in Accounts Payable in the Consolidated Balance Sheets and within Operating Activities in the Consolidated Statements of Cash
Flows. Amounts due under the SCF program were $90 million and $7 million as of August 2, 2025 and February 1, 2025, respectively.
90000000 7000000
Concentration of Credit Risk
The Company maintains cash and cash equivalents and derivative contracts with various major financial institutions. The Company monitors the relative credit standing of financial institutions with whom it transacts and limits the amount of credit exposure with any one entity. The Company’s investment portfolio is primarily composed of U.S. government obligations, U.S. Treasury and AAA-rated money market funds, commercial paper and bank deposits.
The Company also periodically reviews the relative credit standing of franchise, license and wholesale partners and other entities to which it grants credit terms in the normal course of business. The Company determines the required allowance for expected credit losses using information such as customer credit history and financial condition. Amounts are recorded to the allowance when it is determined that expected credit losses may occur.
Easton Investments
The Company has land and other investments in Easton, a planned community in Columbus, Ohio, that integrates office, hotel, retail, residential and recreational space. Beginning in the fourth quarter of 2024, certain of these investments met all of the required criteria for held for sale presentation, which requires assets to be reported at the lower of their carrying value or fair value less costs to sell. The investments classified as held for sale, consisting primarily of undeveloped land, are reported at their carrying value, which was $81 million and $96 million as of August 2, 2025 and February 1, 2025, respectively, within Current Assets on the Consolidated Balance Sheets.
During the second quarter of 2025, the Company changed its plan of sale for its Easton investments, causing certain of these investments to no longer meet the held for sale criteria. As a result of this change, the Company reclassified $17 million of carrying value from Current Assets to long-term Other Assets on the August 2, 2025 Consolidated Balance Sheet. Following this reclassification, the Company’s Easton investments not presented as held for sale were $40 million and reported in Other Assets as of August 2, 2025. The Company’s Easton investments not presented as held for sale and reported in Other Assets were $26 million as of February 1, 2025 and $121 million as of August 3, 2024.
Previously included in the Company’s Easton investments were equity interests in Easton Town Center, LLC (“ETC”) and Easton Gateway, LLC (“EG”), entities that own and develop commercial entertainment and shopping centers. The Company’s investments in ETC and EG were accounted for using the equity method of accounting. In the second quarter of 2024, the Company sold its entire interest in the business associated with EG and its entire interest in ETC. The Company received aggregate cash proceeds of $50 million at the closing of these sales, and recognized a pre-tax gain of $39 million, which is included in Other Income, Net, in the 2024 Consolidated Statements of Income.
81000000 96000000 -17000000 17000000 40000000 26000000 121000000 50000000 39000000
Use of Estimates in the Preparation of Financial Statements
The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period, as well as the related disclosure of contingent assets and liabilities at the date of the financial statements. Actual results may differ from those estimates, and the Company revises its estimates and assumptions as new information becomes available.
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, that 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, that 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.
Revenue Recognition
Accounts receivable, net from revenue-generating activities were $75 million as of August 2, 2025, $81 million as of February 1, 2025 and $87 million as of August 3, 2024. These accounts receivable primarily relate to amounts due from the Company’s 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 $172 million as of August 2, 2025, $197 million as of February 1, 2025 and $166 million as of August 3, 2024. The Company recognized $87 million as revenue year-to-date 2025 from amounts recorded as deferred revenue at the beginning of the Company’s fiscal year.
The following table provides a disaggregation of Net Sales for the second quarters of and year-to-date 2025 and 2024:
Second QuarterYear-to-Date
2025202420252024
(in millions)
Stores - U.S. and Canada (a)$1,196 $1,140 $2,307 $2,205 
Direct - U.S. and Canada267 297 517 558 
International (b)86 89 150 147 
Total Net Sales$1,549 $1,526 $2,974 $2,910 
_______________
(a)Results include fulfilled buy online pick up in store orders.
(b)Results include royalties associated with franchised stores and wholesale sales.
The Company’s Net Sales outside of the U.S. include sales from Company-operated stores and its e-commerce site in Canada, royalties associated with franchised stores and wholesale sales. Certain of these sales are subject to the impact of fluctuations in foreign currency. The Company’s Net Sales outside of the U.S. totaled $167 million and $164 million for the second quarters of 2025 and 2024, respectively, and $299 million and $289 million for year-to-date 2025 and 2024, respectively 75000000 81000000 87000000 P45D P75D 172000000 197000000 166000000 87000000
The following table provides a disaggregation of Net Sales for the second quarters of and year-to-date 2025 and 2024:
Second QuarterYear-to-Date
2025202420252024
(in millions)
Stores - U.S. and Canada (a)$1,196 $1,140 $2,307 $2,205 
Direct - U.S. and Canada267 297 517 558 
International (b)86 89 150 147 
Total Net Sales$1,549 $1,526 $2,974 $2,910 
_______________
(a)Results include fulfilled buy online pick up in store orders.
(b)Results include royalties associated with franchised stores and wholesale sales.
1196000000 1140000000 2307000000 2205000000 267000000 297000000 517000000 558000000 86000000 89000000 150000000 147000000 1549000000 1526000000 2974000000 2910000000 167000000 164000000 299000000 289000000 Net Income Per Share and Shareholders’ Equity (Deficit)
Net Income Per Share
Net Income per Basic Share is computed based on the weighted-average number of common shares outstanding. Net Income per Diluted Share includes the weighted-average effect of dilutive restricted share units, performance share units and stock options (collectively, “Dilutive Awards”) on the weighted-average common shares outstanding.
The following table provides the weighted-average shares utilized for the calculation of Net Income per Basic and Diluted Share for the second quarters of and year-to-date 2025 and 2024:
 Second QuarterYear-to-Date
2025202420252024
(in millions)
Common Shares225 237 227 239 
Treasury Shares(15)(15)(15)(15)
Basic Shares210 222 212 224 
Effect of Dilutive Awards1 1 1 1 
Diluted Shares211 223 213 225 
Anti-dilutive Awards (a)— — — 1 
 _______________
(a)These awards were excluded from the calculation of Net Income per Diluted Share because their inclusion would have been anti-dilutive.
Common Stock Repurchases and Retirements
Under the authority of the Company’s Board of Directors, the Company repurchased shares of its common stock under the following repurchase programs during year-to-date 2025 and 2024:
Repurchase
Program		Amount
Authorized		Shares
Repurchased		Amount
Repurchased		Average Stock Price
202520242025202420252024
(in millions)(in thousands)(in millions)
February 2022$1,500 NA842 NA$39 NA$46.08 
January 2024500 460 4,921 $17 210 $37.67 42.72 
January 2025500 8,008 NA239 NA29.78 NA
Total8,468 5,763 $256 $249 
The January 2024 Program had $139 million of remaining authority as of February 1, 2025. There were share repurchases of $1 million as of February 1, 2025 and $2 million as of August 3, 2024 reflected in Accounts Payable on the Consolidated Balance Sheets.
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. There were share repurchases of $3 million as of August 2, 2025 reflected in Accounts Payable on the Consolidated Balance Sheet. The January 2025 Program had $262 million of remaining authority as of August 2, 2025.
Shares repurchased under these programs are retired and cancelled upon repurchase. As a result, the Company retired the 8.468 million and 5.763 million shares repurchased during year-to-date 2025 and 2024, respectively.
Dividends
The Company paid the following dividends during the first and second quarters of 2025 and 2024:
Ordinary DividendsTotal Paid
(per share)(in millions)
2025
First Quarter$0.20 $43 
Second Quarter0.20 42 
Total$0.40 $85 
2024
First Quarter$0.20 $45 
Second Quarter0.20 45 
Total$0.40 $90 
In August 2025, the Company declared its third quarter 2025 ordinary dividend of $0.20 per share payable on September 5, 2025 to shareholders of record at the close of business on August 22, 2025.
The following table provides the weighted-average shares utilized for the calculation of Net Income per Basic and Diluted Share for the second quarters of and year-to-date 2025 and 2024:
 Second QuarterYear-to-Date
2025202420252024
(in millions)
Common Shares225 237 227 239 
Treasury Shares(15)(15)(15)(15)
Basic Shares210 222 212 224 
Effect of Dilutive Awards1 1 1 1 
Diluted Shares211 223 213 225 
Anti-dilutive Awards (a)— — — 1 
 _______________
(a)These awards were excluded from the calculation of Net Income per Diluted Share because their inclusion would have been anti-dilutive.
225000000 237000000 227000000 239000000 15000000 15000000 15000000 15000000 210000000 222000000 212000000 224000000 1000000 1000000 1000000 1000000 211000000 223000000 213000000 225000000 0 0 0 1000000
Under the authority of the Company’s Board of Directors, the Company repurchased shares of its common stock under the following repurchase programs during year-to-date 2025 and 2024:
Repurchase
Program		Amount
Authorized		Shares
Repurchased		Amount
Repurchased		Average Stock Price
202520242025202420252024
(in millions)(in thousands)(in millions)
February 2022$1,500 NA842 NA$39 NA$46.08 
January 2024500 460 4,921 $17 210 $37.67 42.72 
January 2025500 8,008 NA239 NA29.78 NA
Total8,468 5,763 $256 $249 
1500000000 842000 39000000 46.08 500000000 460000 4921000 17000000 210000000 37.67 42.72 500000000 8008000 239000000 29.78 8468000 5763000 256000000 249000000 139000000 1000000 2000000 121000000 3000000 262000000 8468000 5763000
The Company paid the following dividends during the first and second quarters of 2025 and 2024:
Ordinary DividendsTotal Paid
(per share)(in millions)
2025
First Quarter$0.20 $43 
Second Quarter0.20 42 
Total$0.40 $85 
2024
First Quarter$0.20 $45 
Second Quarter0.20 45 
Total$0.40 $90 
0.20 43000000 0.20 42000000 0.40 85000000 0.20 45000000 0.20 45000000 0.40 90000000 0.20 Inventories
The following table provides details of Inventories as of August 2, 2025, February 1, 2025 and August 3, 2024:
August 2,
2025		February 1,
2025		August 3,
2024
(in millions)
Finished Goods Merchandise$724 $589 $669 
Raw Materials and Merchandise Components253 145 194 
Total Inventories$977 $734 $863 
Inventories are principally valued at the lower of cost or net realizable value, on an average cost basis.
The following table provides details of Inventories as of August 2, 2025, February 1, 2025 and August 3, 2024:
August 2,
2025		February 1,
2025		August 3,
2024
(in millions)
Finished Goods Merchandise$724 $589 $669 
Raw Materials and Merchandise Components253 145 194 
Total Inventories$977 $734 $863 
724000000 589000000 669000000 253000000 145000000 194000000 977000000 734000000 863000000
Inventories are principally valued at the lower of cost or net realizable value, on an average cost basis.
Long-lived Assets
The following table provides details of Property and Equipment, Net as of August 2, 2025, February 1, 2025 and August 3, 2024:
August 2,
2025		February 1,
2025		August 3,
2024
(in millions)
Property and Equipment, at Cost$3,310 $3,217 $3,171 
Accumulated Depreciation and Amortization(2,186)(2,090)(2,005)
Property and Equipment, Net$1,124 $1,127 $1,166 
Depreciation expense was $64 million and $71 million for the second quarters of 2025 and 2024, respectively. Depreciation expense was $128 million and $142 million for year-to-date 2025 and 2024, respectively. Capital Expenditures of $51 million and $24 million remained unpaid as of August 2, 2025 and February 1, 2025, respectively.
The following table provides details of Property and Equipment, Net as of August 2, 2025, February 1, 2025 and August 3, 2024:
August 2,
2025		February 1,
2025		August 3,
2024
(in millions)
Property and Equipment, at Cost$3,310 $3,217 $3,171 
Accumulated Depreciation and Amortization(2,186)(2,090)(2,005)
Property and Equipment, Net$1,124 $1,127 $1,166 
3310000000 3217000000 3171000000 2186000000 2090000000 2005000000 1124000000 1127000000 1166000000 64000000 71000000 128000000 142000000 51000000 24000000 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 second quarter of 2025, the Company’s effective tax rate was 32.3% compared to 0.9% in the second quarter of 2024. The 2025 second quarter rate was higher than the Company’s combined estimated federal and state statutory rates largely due to the transition of certain members of the leadership team, primarily related to severance benefits. The 2024 second quarter rate was lower than the Company’s combined estimated federal and state statutory rates primarily due to the sales of Easton investments during the quarter, which resulted in the release of a valuation allowance on a deferred tax asset.
For year-to-date 2025, the Company’s effective tax rate was 29.9% compared to 12.1% for year-to-date 2024. The 2025 year-to-date rate was higher than the Company’s combined estimated federal and state statutory rates largely due to accrued interest expense related to unrecognized tax benefits and the transition of certain members of the leadership team, primarily related to severance benefits. The 2024 year-to-date rate was lower than the Company’s 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 $207 million and $203 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 expenditures. This legislation did not have a material impact to the Company’s results of operations, financial condition or cash flows as of and for the twenty-six week period ended August 2, 2025.
0.323 0.009 0.299 0.121 207000000 203000000 Long-term Debt and Borrowing Facility
The following table provides the Company’s outstanding Long-term Debt balances, net of unamortized debt issuance costs and discounts, as of August 2, 2025, February 1, 2025 and August 3, 2024:
August 2,
2025		February 1,
2025		August 3,
2024
(in millions)
Senior Debt with Subsidiary Guarantee
$500 million, 9.375% Fixed Interest Rate Notes due July 2025 (“2025 Notes”)
$— $— $313 
$284 million, 6.694% Fixed Interest Rate Notes due January 2027 (“2027 Notes”)
278 277 275 
$444 million, 5.250% Fixed Interest Rate Notes due February 2028 (“2028 Notes”)
443 443 443 
$482 million, 7.500% Fixed Interest Rate Notes due June 2029 (“2029 Notes”)
477 476 475 
$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 Guarantee3,405 3,401 3,711 
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 Debt483 483 483 
Total Debt3,888 3,884 4,194 
Current Debt— — (313)
Total Long-term Debt, Net of Current Portion$3,888 $3,884 $3,881 
Cash paid for interest was $143 million and $152 million for year-to-date 2025 and 2024, respectively.
Repurchases of Notes
The Company did not repurchase any outstanding senior notes during the second quarter of and year-to-date 2025.
During the second quarter of and year-to-date 2024, the Company repurchased in the open market and extinguished $91 million and $200 million principal amounts of its outstanding senior notes, respectively. The aggregate repurchase price for these notes was $92 million and $202 million for the second quarter of and year-to-date 2024, respectively, resulting in pre-tax losses of $2 million and $3 million, including the write-off of unamortized issuance costs, during the second quarter of and year-to-date 2024, respectively. These losses are included in Other Income, Net, in the 2024 Consolidated Statements of Income.
The following table provides details of the outstanding principal amounts of senior notes repurchased and extinguished during the second quarter, year-to-date and full year of 2024:
Second QuarterYear-to-DateFull Year
(in millions)
2025 Notes$— $— $314 
2027 Notes14 14 14 
2028 Notes7 17 17 
2029 Notes10 17 17 
2030 Notes56 94 94 
2033 Notes— 10 10 
2035 Notes4 10 10 
2036 Notes— 38 38 
Total$91 $200 $514 
Asset-backed Revolving Credit Facility
The Company and certain of the Company’s 100% owned subsidiaries guarantee and pledge collateral to secure an asset-backed revolving credit facility (“ABL Facility”). The ABL Facility, which allows borrowings and letters of credit in U.S. and Canadian dollars, has aggregate commitments of $750 million.
In May 2025, the Company entered into an amendment and restatement (“Amendment”) of the ABL Facility. The Amendment removed the interest rate credit spread adjustment of 0.10%, extended the expiration date from August 2026 to May 2030 and included certain other technical amendments.
Availability under the ABL Facility is the lesser of (i) the borrowing base, determined primarily based on the Company’s eligible U.S. and Canadian credit card receivables, accounts receivable, inventory and eligible real property, or (ii) the aggregate commitment. If at any time the outstanding amount under the ABL Facility exceeds the lesser of (i) the borrowing base and (ii) the aggregate commitment, the Company is required to repay the outstanding amounts under the ABL Facility to the extent of such excess. As of August 2, 2025, the Company’s borrowing base was $683 million, and it had no borrowings outstanding under the ABL Facility.
The ABL Facility supports the Company’s letter of credit program. The Company had $9 million of outstanding letters of credit as of August 2, 2025 that reduced its availability under the ABL Facility. As of August 2, 2025, the Company’s availability under the ABL Facility was $674 million.
As of August 2, 2025, the ABL Facility fees related to committed and unutilized amounts were 0.30% per annum, and the fees related to outstanding letters of credit were 1.25% per annum. In addition, the interest rate on outstanding U.S. dollar borrowings was the Term Secured Overnight Financing Rate plus 1.25% per annum. The interest rate on outstanding Canadian dollar-denominated borrowings was the Canadian Overnight Repo Rate Average plus 1.25% per annum.
The ABL Facility requires the Company to maintain a fixed charge coverage ratio of not less than 1.00 to 1.00 during an event of default or any period commencing on any day when specified excess availability is less than the greater of (i) $70 million or (ii) 10% of the maximum borrowing amount. As of August 2, 2025, the Company was not required to maintain this ratio.
The following table provides the Company’s outstanding Long-term Debt balances, net of unamortized debt issuance costs and discounts, as of August 2, 2025, February 1, 2025 and August 3, 2024:
August 2,
2025		February 1,
2025		August 3,
2024
(in millions)
Senior Debt with Subsidiary Guarantee
$500 million, 9.375% Fixed Interest Rate Notes due July 2025 (“2025 Notes”)
$— $— $313 
$284 million, 6.694% Fixed Interest Rate Notes due January 2027 (“2027 Notes”)
278 277 275 
$444 million, 5.250% Fixed Interest Rate Notes due February 2028 (“2028 Notes”)
443 443 443 
$482 million, 7.500% Fixed Interest Rate Notes due June 2029 (“2029 Notes”)
477 476 475 
$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 Guarantee3,405 3,401 3,711 
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 Debt483 483 483 
Total Debt3,888 3,884 4,194 
Current Debt— — (313)
Total Long-term Debt, Net of Current Portion$3,888 $3,884 $3,881 
Cash paid for interest was $143 million and $152 million for year-to-date 2025 and 2024, respectively.
500000000 0.09375 0 0 313000000 284000000 0.06694 278000000 277000000 275000000 444000000 0.05250 443000000 443000000 443000000 482000000 0.07500 477000000 476000000 475000000 844000000 0.06625 839000000 838000000 838000000 802000000 0.06875 797000000 796000000 796000000 575000000 0.06750 571000000 571000000 571000000 3405000000 3401000000 3711000000 284000000 0.06950 283000000 283000000 283000000 201000000 0.07600 200000000 200000000 200000000 483000000 483000000 483000000 3888000000 3884000000 4194000000 0 0 313000000 3888000000 3884000000 3881000000 143000000 152000000 91000000 200000000 92000000 202000000 -2000000 -3000000
The following table provides details of the outstanding principal amounts of senior notes repurchased and extinguished during the second quarter, year-to-date and full year of 2024:
Second QuarterYear-to-DateFull Year
(in millions)
2025 Notes$— $— $314 
2027 Notes14 14 14 
2028 Notes7 17 17 
2029 Notes10 17 17 
2030 Notes56 94 94 
2033 Notes— 10 10 
2035 Notes4 10 10 
2036 Notes— 38 38 
Total$91 $200 $514 
0 0 314000000 14000000 14000000 14000000 7000000 17000000 17000000 10000000 17000000 17000000 56000000 94000000 94000000 0 10000000 10000000 4000000 10000000 10000000 0 38000000 38000000 91000000 200000000 514000000 1 750000000 0.0010 683000000 0 9000000 674000000 0.0030 0.0125 0.0125 0.0125 1.00 70000000 0.10 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 Company’s 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 Company’s outstanding debt as of August 2, 2025, February 1, 2025 and August 3, 2024:
August 2,
2025		February 1,
2025		August 3,
2024
(in millions)
Principal Value$3,916 $3,916 $4,230 
Fair Value, Estimated (a)3,992 3,986 4,241 
  _______________
(a)The estimated fair value of the Company’s 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 Company’s Accounts Receivable, Accounts Payable and Accrued Expenses approximate their fair values because of their short maturities.
The following table provides a summary of the principal value and estimated fair value of the Company’s outstanding debt as of August 2, 2025, February 1, 2025 and August 3, 2024:
August 2,
2025		February 1,
2025		August 3,
2024
(in millions)
Principal Value$3,916 $3,916 $4,230 
Fair Value, Estimated (a)3,992 3,986 4,241 
  _______________
(a)The estimated fair value of the Company’s 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.
3916000000 3916000000 4230000000 3992000000 3986000000 4241000000 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 Company’s results of operations, financial condition or cash flows.
Lease Guarantees
In connection with the spin-off of Victoria’s Secret & Co., the Company had remaining contingent obligations of $224 million as of August 2, 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 Company’s reserves related to these obligations were not significant for any period presented.
224000000 Segment Reporting
The Company is managed at the consolidated level and therefore operates and reports as a single segment. During the second quarter of 2025, the Company’s 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 Company’s 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 second quarters of and year-to-date 2025 and 2024:
Second QuarterYear-to-Date
2025202420252024
 (in millions)
Net Sales$1,549 $1,526 $2,974 $2,910 
Cost of Goods Sold (631)(623)(1,140)(1,131)
Buying and Occupancy(278)(277)(547)(546)
Gross Profit640 626 1,287 1,233 
Selling Expenses (282)(261)(538)(508)
Marketing Expenses (53)(51)(103)(95)
Adjusted General and Administrative Expenses(133)(131)(264)(260)
Adjusted Operating Income172 183 382 370 
Leadership Transition Costs (a)(15)— (15)— 
Reported Operating Income$157 $183 $367 $370 
 ________________
(a)In the second quarter of and year-to-date 2025, the Company recognized pre-tax costs of $15 million due to the transition of certain members of the leadership team, primarily related to severance benefits, which were excluded from General and Administrative Expenses in the Adjusted Operating Income details provided to the CODM.
As a single reportable segment entity, the other disclosures required by ASC 280, Segment Reporting, can be found in the Company’s Consolidated Financial Statements and the Notes thereto, including the Company’s measure of segment assets, which is total consolidated assets.
The following table illustrates significant segment expenses that were regularly provided to the CODM for the second quarters of and year-to-date 2025 and 2024:
Second QuarterYear-to-Date
2025202420252024
 (in millions)
Net Sales$1,549 $1,526 $2,974 $2,910 
Cost of Goods Sold (631)(623)(1,140)(1,131)
Buying and Occupancy(278)(277)(547)(546)
Gross Profit640 626 1,287 1,233 
Selling Expenses (282)(261)(538)(508)
Marketing Expenses (53)(51)(103)(95)
Adjusted General and Administrative Expenses(133)(131)(264)(260)
Adjusted Operating Income172 183 382 370 
Leadership Transition Costs (a)(15)— (15)— 
Reported Operating Income$157 $183 $367 $370 
 ________________
(a)In the second quarter of and year-to-date 2025, the Company recognized pre-tax costs of $15 million due to the transition of certain members of the leadership team, primarily related to severance benefits, which were excluded from General and Administrative Expenses in the Adjusted Operating Income details provided to the CODM.
1549000000 1526000000 2974000000 2910000000 631000000 623000000 1140000000 1131000000 278000000 277000000 547000000 546000000 640000000 626000000 1287000000 1233000000 282000000 261000000 538000000 508000000 53000000 51000000 103000000 95000000 133000000 131000000 264000000 260000000 172000000 183000000 382000000 370000000 15000000 0 15000000 0 157000000 183000000 367000000 370000000 15000000 false false false false Results include fulfilled buy online pick up in store orders. Results include royalties associated with franchised stores and wholesale sales. These awards were excluded from the calculation of Net Income per Diluted Share because their inclusion would have been anti-dilutive. The estimated fair value of the Company’s 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.