SEC EDGAR · SEC filing

SEC filing – odaterad – 0000701985-25-000018-xbrl.zip

18129 tecken · 1 HTML-del(ar)

Fulltext som ren TXT

Automatiskt nyckeltalsindex

Detta är sökträffar och textkontext, inte verifierade eller normaliserade redovisningsvärden.

Omsättning
  • • First quarter net sales up 3% to $1.4 billion, at the high end of the guidance range, and earnings per diluted share up 29% to $0.49, exceeding the high end of the guidance range | • Net sales performance driven by compelling innovation
  • • First quarter net sales up 3% to $1.4 billion, at the high end of the guidance range, and earnings per diluted share up 29% to $0.49, exceeding the high end of the guidance range | • Net sales performance driven by compelling innovation | • Company maintains 2025 net sales guidance of 1% to 3% growth and earnings per diluted share guidance of $3.25 to $3.60, inclusive of current tariff rates
  • • Net sales performance driven by compelling innovation | • Company maintains 2025 net sales guidance of 1% to 3% growth and earnings per diluted share guidance of $3.25 to $3.60, inclusive of current tariff rates
  • The company reported net sales of $1,424 million for the quarter ended May 3, 2025, an increase of 2.9% compared to net sales of $1,384 million for the quarter ended May 4, 2024.
  • The company is maintaining its full-year 2025 net sales guidance of 1% to 3% growth, compared to $7,307 million in fiscal 2024, and 2025 full-year earnings per diluted share guidance of $3.25 to $3.60, compared to earnings per diluted share of $3.61 and adjusted earnings per diluted share of $3.29 in fiscal 2024. The company’s full-year outlook includes the anticipated impact of all tariff rates currently in effect and levied by the U.S. government and other countries. Our outlook also includes
  • The company expects second quarter 2025 net sales to be flat to up 2% compared to $1,526 million in the second quarter of 2024. Second quarter 2025 earnings per diluted share is expected to be between $0.33 and $0.38, compared to earnings per diluted share of $0.68 and adjusted earnings per diluted share of $0.37 in the second quarter of 2024. Our second quarter 2025 outlook also includes the anticipated impact of all tariff rates as referenced above.
  • 2025 2024 | Net Sales $ 1,424 $ 1,384 | Costs of Goods Sold, Buying and Occupancy (778) (778)
  • Total Sales (In millions):
Rörelseresultat
  • The company reported earnings per diluted share of $0.49 for the first quarter of 2025, compared to $0.38 last year. First quarter operating income was $209 million compared to $187 million last year, and net income was $105 million compared to $87 million last year.
  • General, Administrative and Store Operating Expenses (437) (419) | Operating Income 209 187 | Interest Expense (71) (82)
Periodens resultat
  • The company reported earnings per diluted share of $0.49 for the first quarter of 2025, compared to $0.38 last year. First quarter operating income was $209 million compared to $187 million last year, and net income was $105 million compared to $87 million last year.
  • Provision for Income Taxes (41) (31) | Net Income $ 105 $ 87
  • Net Income per Diluted Share $ 0.49 $ 0.38
  • Operating Activities: | Net Income $ 105 $ 87 | Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:
  • Net Income $ 105 $ 87 | Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | Depreciation of Long-lived Assets 64 71
Kassaflöde
  • The company is maintaining its full-year 2025 net sales guidance of 1% to 3% growth, compared to $7,307 million in fiscal 2024, and 2025 full-year earnings per diluted share guidance of $3.25 to $3.60, compared to earnings per diluted share of $3.61 and adjusted earnings per diluted share of $3.29 in fiscal 2024. The company’s full-year outlook includes the anticipated impact of all tariff rates currently in effect and levied by the U.S. government and other countries. Our outlook also includes
  • Low High | Reconciliation of Forecasted Net Cash Provided by Operating Activities to Forecasted Free Cash Flow | Forecasted Net Cash Provided by Operating Activities $ 1,020 $ 1,100
  • Forecasted Capital Expenditures (270) (250) | Forecasted Free Cash Flow $ 750 $ 850
  • Forecasted Free Cash Flow | Our Forecasted Free Cash Flow is defined as Forecasted Net Cash Provided by Operating Activities less our Forecasted Capital Expenditures. Our Forecasted Free Cash Flow is a non-GAAP financial measure which we believe is useful to analyze our anticipated ability to generate cash. Our Forecasted Free Cash Flow calculation may not be comparable to similarly-titled measures reported by other companies. Our Forecasted Free Cash Flow should be evaluated in addition to, and not considered a substitute
Fritt kassaflöde
  • The company is maintaining its full-year 2025 net sales guidance of 1% to 3% growth, compared to $7,307 million in fiscal 2024, and 2025 full-year earnings per diluted share guidance of $3.25 to $3.60, compared to earnings per diluted share of $3.61 and adjusted earnings per diluted share of $3.29 in fiscal 2024. The company’s full-year outlook includes the anticipated impact of all tariff rates currently in effect and levied by the U.S. government and other countries. Our outlook also includes
  • Low High | Reconciliation of Forecasted Net Cash Provided by Operating Activities to Forecasted Free Cash Flow | Forecasted Net Cash Provided by Operating Activities $ 1,020 $ 1,100
  • Forecasted Capital Expenditures (270) (250) | Forecasted Free Cash Flow $ 750 $ 850
  • Forecasted Free Cash Flow | Our Forecasted Free Cash Flow is defined as Forecasted Net Cash Provided by Operating Activities less our Forecasted Capital Expenditures. Our Forecasted Free Cash Flow is a non-GAAP financial measure which we believe is useful to analyze our anticipated ability to generate cash. Our Forecasted Free Cash Flow calculation may not be comparable to similarly-titled measures reported by other companies. Our Forecasted Free Cash Flow should be evaluated in addition to, and not considered a substitute
Likvida medel
  • Current Assets: | Cash and Cash Equivalents $ 636 $ 855 | Accounts Receivable, Net 103 121
  • Effects of Exchange Rate Changes on Cash and Cash Equivalents 1 — | Net Decrease in Cash and Cash Equivalents (38) (229)
  • Effects of Exchange Rate Changes on Cash and Cash Equivalents 1 — | Net Decrease in Cash and Cash Equivalents (38) (229) | Cash and Cash Equivalents, Beginning of Year 674 1,084
  • Net Decrease in Cash and Cash Equivalents (38) (229) | Cash and Cash Equivalents, Beginning of Year 674 1,084 | Cash and Cash Equivalents, End of Period $ 636 $ 855
  • Cash and Cash Equivalents, Beginning of Year 674 1,084 | Cash and Cash Equivalents, End of Period $ 636 $ 855
Nettoskuld
  • Net Income $ 105 $ 87 | Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | Depreciation of Long-lived Assets 64 71
  • Other Assets and Liabilities (8) (16) | Net Cash Provided by Operating Activities 188 76
  • Other Investing Activities (2) — | Net Cash Used for Investing Activities (39) (46)
  • Other Financing Activities (5) (1) | Net Cash Used for Financing Activities (188) (259)
  • Low High | Reconciliation of Forecasted Net Cash Provided by Operating Activities to Forecasted Free Cash Flow | Forecasted Net Cash Provided by Operating Activities $ 1,020 $ 1,100
  • Reconciliation of Forecasted Net Cash Provided by Operating Activities to Forecasted Free Cash Flow | Forecasted Net Cash Provided by Operating Activities $ 1,020 $ 1,100 | Forecasted Capital Expenditures (270) (250)
  • Forecasted Free Cash Flow | Our Forecasted Free Cash Flow is defined as Forecasted Net Cash Provided by Operating Activities less our Forecasted Capital Expenditures. Our Forecasted Free Cash Flow is a non-GAAP financial measure which we believe is useful to analyze our anticipated ability to generate cash. Our Forecasted Free Cash Flow calculation may not be comparable to similarly-titled measures reported by other companies. Our Forecasted Free Cash Flow should be evaluated in addition to, and not considered a substitute
Antal aktier
  • Weighted Average Diluted Shares Outstanding 215 226

Fulltext

bbwi-20250529 0000701985 false 0000701985 2025-05-29 2025-05-29

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT PURSUANT
TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported): May 29, 2025

Bath & Body Works, Inc.
(Exact Name of Registrant
as Specified in Its Charter)

Delaware
(State or Other Jurisdiction of Incorporation)

1-8344 31-1029810
(Commission File Number) (IRS Employer Identification No.)

Three Limited Parkway
Columbus, OH 43230
(Address of Principal Executive Offices) (Zip Code)

( 614 ) 415-7000
(Registrant's Telephone Number, Including Area Code)

Not Applicable
(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:

Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, $0.50 Par Value BBWI The New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Item 2.02. Results of Operations and Financial Condition
and
Item 7.01. Regulation FD Disclosure.
The following information, including Exhibit 99.1, is being furnished pursuant to Item 2.02, “Results of Operations and Financial Condition” and Item 7.01, “Regulation FD Disclosure” and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
On May 29, 2025, Bath & Body Works, Inc. issued a press release setting forth its unaudited financial results for the first quarter of 2025 and its earnings guidance for the second quarter of 2025. In addition, the press release maintains the company's earnings guidance for the full-year 2025. A copy of the press release is attached hereto as Exhibit 99.1 and is hereby incorporated by reference.
Item 9.01. Financial Statements and Exhibits.
Exhibit 99.1     Press Release of Bath & Body Works, Inc., dated May 29, 2025.
Exhibit 104    Cover Page Interactive Data File (embedded within the Inline XBRL document)

SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Bath & Body Works, Inc.

Date: May 29, 2025 By: /s/ Eva C. Boratto
Eva C. Boratto
Chief Financial Officer

0000001 - Document - Document and Entity Information
link:presentationLink
link:calculationLink
link:definitionLink

Soliciting Material
Soliciting Material

Written Communications
Written Communications

Local Phone Number
Local Phone Number

Cover [Abstract]
Cover [Abstract]

Document Period End Date
Document Period End Date

Pre-commencement Tender Offer
Pre-commencement Tender Offer

Amendment Flag
Amendment Flag

Entity Central Index Key
Entity Central Index Key

Pre-commencement Issuer Tender Offer
Pre-commencement Issuer Tender Offer

Entity Tax Identification Number
Entity Tax Identification Number

Entity Emerging Growth Company
Entity Emerging Growth Company

Entity File Number
Entity File Number

Entity Registrant Name
Entity Registrant Name

Security Exchange Name
Security Exchange Name

Trading Symbol
Trading Symbol

Entity Incorporation, State or Country Code
Entity Incorporation, State or Country Code

Title of 12(b) Security
Title of 12(b) Security

Entity Address, State or Province
Entity Address, State or Province

Entity Address, Postal Zip Code
Entity Address, Postal Zip Code

Entity Address, City or Town
Entity Address, City or Town

Entity Address, Address Line One
Entity Address, Address Line One

Document Type
Document Type

City Area Code
City Area Code



Document
                    

Exhibit 99.1

Bath & Body Works Reports 2025 First Quarter Results and Maintains Fiscal Year 2025 Guidance

• First quarter net sales up 3% to $1.4 billion, at the high end of the guidance range, and earnings per diluted share up 29% to $0.49, exceeding the high end of the guidance range
• Net sales performance driven by compelling innovation
• Company maintains 2025 net sales guidance of 1% to 3% growth and earnings per diluted share guidance of $3.25 to $3.60, inclusive of current tariff rates

COLUMBUS, Ohio – May 29, 2025 – Bath & Body Works, Inc. (NYSE: BBWI) today reported first quarter 2025 results.

“Our team delivered a strong start to the year driven by the positive customer response to our innovation in the quarter. We're effectively leveraging our predominantly U.S.-based supply chain to navigate the evolving trade environment, and I’m confident in our ability to adapt to meet the consumer where they are with fragrance innovation and high-quality product at compelling price points as we move through 2025,” said Eva Boratto, CFO, Bath & Body Works.

Boratto concluded, “I’m also excited to welcome Daniel Heaf as CEO of Bath & Body Works, and I look forward to partnering with him and the rest of the leadership team to build on our strong foundation and accelerate growth.”

Last week, Bath & Body Works announced that the Company’s independent directors unanimously voted to appoint Daniel Heaf as Chief Executive Officer, effective May 16, 2025. Following the conclusion of the Company’s 2025 Annual Meeting of Shareholders, Mr. Heaf will be appointed a member of the Board, effective immediately.

Daniel Heaf, CEO of Bath & Body Works, commented, “I’m honored to join this iconic brand with a deep sense of purpose and a powerful foundation. I have already had the privilege of meeting many associates across the company, and I’m incredibly impressed by the passion, dedication, and talent across our teams. I believe we’re incredibly well positioned to define and lead the home fragrance and beauty categories globally and accelerate growth.”

First Quarter 2025 Results

The company reported net sales of $1,424 million for the quarter ended May 3, 2025, an increase of 2.9% compared to net sales of $1,384 million for the quarter ended May 4, 2024.

The company reported earnings per diluted share of $0.49 for the first quarter of 2025, compared to $0.38 last year. First quarter operating income was $209 million compared to $187 million last year, and net income was $105 million compared to $87 million last year.

2025 Guidance

The company is maintaining its full-year 2025 net sales guidance of 1% to 3% growth, compared to $7,307 million in fiscal 2024, and 2025 full-year earnings per diluted share guidance of $3.25 to $3.60, compared to earnings per diluted share of $3.61 and adjusted earnings per diluted share of $3.29 in fiscal 2024. The company’s full-year outlook includes the anticipated impact of all tariff rates currently in effect and levied by the U.S. government and other countries. Our outlook also includes the anticipated impact of approximately $300 million of cash deployed towards share repurchases. In Fiscal 2025, we continue to expect to generate free cash flow of $750 million to $850 million.

The company expects second quarter 2025 net sales to be flat to up 2% compared to $1,526 million in the second quarter of 2024. Second quarter 2025 earnings per diluted share is expected to be between $0.33 and $0.38, compared to earnings per diluted share of $0.68 and adjusted earnings per diluted share of $0.37 in the second quarter of 2024. Our second quarter 2025 outlook also includes the anticipated impact of all tariff rates as referenced above.

                    

Our forward-looking guidance excludes the anticipated financial impact of the aforementioned CEO transition, which we estimate could negatively impact earnings per diluted share by approximately $0.05.

For a reconciliation of our reported GAAP to adjusted non-GAAP earnings per diluted share for fiscal 2024 and the second quarter of 2024, refer to our Annual Report on Form 10-K, filed with the SEC on March 14, 2025, and our Quarterly Report on Form 10-Q, filed with the SEC on August 28, 2024, respectively.

Earnings Call and Additional Information

Bath & Body Works, Inc. will conduct its first quarter earnings call at 8:30 a.m. Eastern Time on May 29. To listen, call 877-407-9219 (international dial-in number: 412-652-1274). For an audio replay, call 877-660-6853 (international replay number: 201-612-7415); access code 13753334 or log onto www.BBWInc.com. A slide presentation has been posted on the company’s Investor Relations website that summarizes certain information in the company‘s prepared remarks from the earnings call as well as some additional facts and figures regarding the company’s operating performance and guidance.

ABOUT BATH & BODY WORKS

Home of America’s Favorite Fragrances®, Bath & Body Works is a global leader in personal care and home fragrance, including top-selling collections for fine fragrance mist, body lotion and body cream, 3-wick candles, home fragrance diffusers and liquid hand soap. Powered by agility and innovation, the company’s predominantly U.S.-based supply chain enables it to deliver quality, on-trend luxuries at affordable prices. Bath & Body Works serves and delights customers however and wherever they want to shop, from welcoming, in-store experiences at 1,900 company-operated Bath & Body Works locations in the U.S. and Canada, 524 international franchised locations and an online storefront at bathandbodyworks.com (as of May 3, 2025).

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995
We caution that any forward-looking statements (as such term is defined in the Private Securities Litigation Reform Act of 1995) contained in this press release or made by our Company or our management involve risks and uncertainties and are subject to change based on various factors, many of which are beyond our control. Accordingly, our future performance and financial results may differ materially from those expressed or implied in any such forward-looking statements. Words such as “estimate,” “project,” “plan,” “believe,” “expect,” “anticipate,” “intend,” “planned,” “potential,” “target,” “goal” and any similar expressions may identify forward-looking statements. There are risks, uncertainties and other factors that in some cases have affected and, in the future, could affect our financial performance and actual results and could cause actual results to differ materially from those expressed or implied in any forward-looking statements included in this report or otherwise made by the Company or our management. These factors can be found in Item 1A. Risk Factors in our 2024 Annual Report on Form 10-K and our subsequent filings.
We are not under any obligation and do not intend to make publicly available any update or other revisions to any of the forward-looking statements contained in this press release to reflect circumstances existing after the date of this press release or to reflect the occurrence of future events even if experience or future events make it clear that any expected results expressed or implied by those forward-looking statements will not be realized.
We announce material financial and operational information using our investor relations website, press releases, SEC filings and public conference calls and webcasts. Information about the Company, our business and our results of operations may also be announced by posts on our accounts on social media channels, including the following: Facebook, Instagram, X, LinkedIn, Pinterest, TikTok and YouTube. The information that we post through these social media channels and on our website may be deemed material. As a result, we encourage investors, the media and others interested in the Company to monitor these social media channels in addition to following our investor relations website, press releases, SEC filings and public conference calls and webcasts. The list of social media channels we use may be updated from time to time on our investor relations website.

                    

For further information, please contact:

Bath & Body Works, Inc.:
Luke Long
InvestorRelations@bbw.com

Media Relations
Emmy Beach
Communications@bbw.com

                    

BATH & BODY WORKS, INC.
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(In millions, except per share amounts)

First Quarter
2025 2024
Net Sales $ 1,424  $ 1,384 
Costs of Goods Sold, Buying and Occupancy (778) (778)
Gross Profit 646  606 
General, Administrative and Store Operating Expenses (437) (419)
Operating Income 209  187 
Interest Expense (71) (82)
Other Income 8  13 
Income Before Income Taxes 146  118 
Provision for Income Taxes (41) (31)
Net Income $ 105  $ 87 

Net Income per Diluted Share $ 0.49  $ 0.38 

Weighted Average Diluted Shares Outstanding 215  226 

                    

BATH & BODY WORKS, INC.
CONSOLIDATED CONDENSED BALANCE SHEETS
(Unaudited)
(In millions)

May 3,
2025 May 4,
2024
ASSETS
Current Assets:
Cash and Cash Equivalents $ 636  $ 855 
Accounts Receivable, Net 103  121 
Inventories 869  814 
Easton Assets Held for Sale 97  — 
Other 115  127 
Total Current Assets 1,820  1,917 
Property and Equipment, Net 1,111  1,183 
Operating Lease Assets 970  1,047 
Goodwill 628  628 
Trade Name 165  165 
Deferred Income Taxes 133  143 
Other Assets 54  138 
Total Assets $ 4,881  $ 5,221 
LIABILITIES AND EQUITY (DEFICIT)
Current Liabilities:
Accounts Payable $ 452  $ 403 
Accrued Expenses and Other 495  489 

Current Operating Lease Liabilities 201  186 
Income Taxes 146  143 
Total Current Liabilities 1,294  1,221 
Deferred Income Taxes 23  147 
Long-term Debt 3,886  4,282 
Long-term Operating Lease Liabilities 895  990 
Other Long-term Liabilities 233  257 
Total Equity (Deficit) (1,450) (1,676)
Total Liabilities and Equity (Deficit) $ 4,881  $ 5,221 

                    

BATH & BODY WORKS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In millions)

  First Quarter
  2025 2024
Operating Activities:
Net Income $ 105  $ 87 
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:
Depreciation of Long-lived Assets 64  71 
Share-based Compensation Expense 10  12 

Changes in Assets and Liabilities:
Accounts Receivable 103  103 
Inventories (134) (105)
Accounts Payable, Accrued Expenses and Other 14  (101)
Income Taxes Payable 34  25 
Other Assets and Liabilities (8) (16)
Net Cash Provided by Operating Activities 188  76 

Investing Activities:
Capital Expenditures (37) (46)

Other Investing Activities (2) — 
Net Cash Used for Investing Activities (39) (46)

Financing Activities:
Payments for Long-term Debt —  (110)
Repurchases of Common Stock (136) (96)
Dividends Paid (43) (45)
Tax Payments related to Share-based Awards (4) (7)
Other Financing Activities (5) (1)
Net Cash Used for Financing Activities (188) (259)

Effects of Exchange Rate Changes on Cash and Cash Equivalents 1  — 
Net Decrease in Cash and Cash Equivalents (38) (229)
Cash and Cash Equivalents, Beginning of Year 674  1,084 
Cash and Cash Equivalents, End of Period $ 636  $ 855 

                    

BATH & BODY WORKS, INC.
First Quarter 2025

Total Sales (In millions):

First Quarter
2025 2024 % Change
Stores - U.S. and Canada (a) $ 1,110  $ 1,065  4.3  %
Direct - U.S. and Canada 250  261  (4.3  %)
International (b) 64  58  10.1  %
Total Bath & Body Works $ 1,424   $ 1,384   2.9   %

________________
(a)        Results include fulfilled buy online pick up in store orders.
(b)    Results include royalties associated with franchised stores and wholesale sales.

Total Company-operated Stores:

Stores Stores
2/1/2025 Opened Closed 5/3/2025
United States 1,782  13  (8) 1,787 
Canada 113  —  —  113 
Total Bath & Body Works 1,895   13   (8) 1,900  

Total Partner-operated Stores:

Stores Stores
2/1/2025 Opened Closed 5/3/2025
International 494  12  (17) 489 
International - Travel Retail 35  2  (2) 35 
Total International (a) 529   14   (19) 524  

________________
(a)        Includes store locations only and does not include kiosks, shop-in-shops, gondola or beauty counter locations.

                    

BATH & BODY WORKS, INC.
ADJUSTED FORECASTED FINANCIAL INFORMATION
 (Unaudited)
(In millions)

Full-Year
2025

Low High
Reconciliation of Forecasted Net Cash Provided by Operating Activities to Forecasted Free Cash Flow
Forecasted Net Cash Provided by Operating Activities     $ 1,020  $ 1,100 
Forecasted Capital Expenditures (270) (250)
Forecasted Free Cash Flow     $ 750  $ 850 

Forecasted Free Cash Flow
Our Forecasted Free Cash Flow is defined as Forecasted Net Cash Provided by Operating Activities less our Forecasted Capital Expenditures. Our Forecasted Free Cash Flow is a non-GAAP financial measure which we believe is useful to analyze our anticipated ability to generate cash. Our Forecasted Free Cash Flow calculation may not be comparable to similarly-titled measures reported by other companies. Our Forecasted Free Cash Flow should be evaluated in addition to, and not considered a substitute for, other GAAP financial measures.