NYSE:BBWI
Bath & Body Works, Inc.
A premier US retailer of affordable luxury bath, body, and home fragrance products with a dominant physical store footprint and strong digital growth.
Key Metrics
Investment Thesis
Bull Case
Despite a slight revenue contraction, the company maintains strong cash generation capabilities with operating cash flow significantly exceeding net income, indicating high quality earnings. The brand's robust customer loyalty and ability to launch high-frequency seasonal drops provide resilient demand that can help offset broader retail headwinds in the personal care category.
Bear Case
The company operates with a negative shareholders' equity of -$1.38B and carries long-term debt of $3.88B, creating a precarious capital structure that limits financial flexibility. Recent trends show declining revenue growth and flat net income over the last three years, suggesting saturation in current markets or weakening consumer demand for premium mass products.
About Bath & Body Works, Inc.
Bath & Body Works, Inc. is a leading retailer of bath, body, home fragrance, and personal care products operating primarily across the United States and Canada. The company serves consumers seeking affordable luxury self-care solutions through its extensive network of physical retail stores and e-commerce platforms. Key product categories include signature scented lotions, soaps, candles, and home decor items sold under various brand names.
Analysis
Management Discussion
Recent financial performance shows stable revenue at $7.31B in 2025 following a slight decline from prior years, while net income decreased to $798M despite strong operating cash flow of $886M. The company generated significant capital returns through share repurchases totaling $401M and dividends of $177M, though it also undertook substantial debt repayments of $522M and significant capital expenditures of $226M to maintain its store ecosystem.
Industry Overview
The personal care and household goods industry is highly competitive with low barriers to entry but high customer switching costs driven by brand loyalty and scent preference. Success in this sector requires continuous innovation in fragrance profiles, efficient supply chain management, and the ability to adapt quickly to shifting consumer trends toward sustainability and self-care.
Financial Statements
Income Statement
Balance Sheet
Cash Flow
| Metric | 2023 | 2024 | 2025 |
|---|---|---|---|
| Revenue | $7.56B | $7.43B | $7.31B |
| Cost of Revenue | $4.30B | $4.19B | $4.07B |
| Gross Profit | $3.25B | $3.24B | $3.23B |
| Operating Expenses | $1.88B | $1.95B | $1.97B |
| Operating Income | $1.38B | $1.28B | $1.27B |
| G&A | $1.88B | $1.95B | $1.97B |
| Stock-Based Comp | $38.0M | $43.0M | $40.0M |
| Depreciation | $221.0M | $269.0M | $282.0M |
| Other OpEx | $0 | $0 | $0 |
| Non-Operating Income | $-331.0M | $-264.0M | $-238.0M |
| Interest Expense | $348.0M | $345.0M | $312.0M |
| Pre-Tax Income | $1.04B | $1.02B | $1.03B |
| Income Tax | $251.0M | $143.0M | $230.0M |
| Continuing Ops | $794.0M | $878.0M | $798.0M |
| Discontinued Ops | $6.0M | $0 | $0 |
| Net Income | $800.0M | $878.0M | $798.0M |
| Minority Interest | $0 | $0 | $0 |
| Net to Common | $800.0M | $878.0M | $798.0M |
| Metric | 2023 | 2024 | 2025 |
|---|---|---|---|
| Current Assets | $2.27B | $2.12B | $1.82B |
| Cash & Equivalents | $1.23B | $1.08B | $674.0M |
| Accounts Receivable | $226.0M | $224.0M | $205.0M |
| Inventory | $709.0M | $710.0M | $734.0M |
| Other Current Assets | $99.0M | $97.0M | $210.0M |
| Long-Term Assets | $3.23B | $3.35B | $3.05B |
| PP&E (Net) | $1.19B | $1.22B | $1.13B |
| Goodwill | $628.0M | $628.0M | $628.0M |
| Operating Leases | $1.05B | $1.06B | $949.0M |
| Other LT Assets | $357.0M | $444.0M | $345.0M |
| Total Assets | $5.49B | $5.46B | $4.87B |
| Current Liabilities | $1.38B | $1.29B | $1.23B |
| Accounts Payable | $455.0M | $380.0M | $338.0M |
| Current Leases | $177.0M | $181.0M | $192.0M |
| Deferred Revenue | $195.0M | $198.0M | $197.0M |
| Taxes Payable | $74.0M | $120.0M | $117.0M |
| Other Current Liab | $-195.0M | $-198.0M | $-197.0M |
| Long-Term Liabilities | $6.32B | $5.80B | $5.02B |
| Long-Term Debt | $4.86B | $4.39B | $3.88B |
| LT Operating Leases | $1.01B | $1.00B | $883.0M |
| Other LT Liab | $444.0M | $408.0M | $257.0M |
| Total Liabilities | $7.70B | $7.09B | $6.25B |
| Shareholders' Equity | $-2.21B | $-1.63B | $-1.38B |
| Retained Earnings | $-2.40B | $-1.84B | $-1.58B |
| AOCI | $78.0M | $75.0M | $71.0M |
| Treasury Stock | $822.0M | $822.0M | $822.0M |
| Total L&E | $5.49B | $5.46B | $4.87B |
| Metric | 2023 | 2024 | 2025 |
|---|---|---|---|
| Net Income (CFO) | $800.0M | $878.0M | $798.0M |
| Non-Cash Adjustments | $246.0M | $144.0M | $141.0M |
| Working Capital Changes | $98.0M | $-68.0M | $-53.0M |
| Cash from Operations | $1.14B | $954.0M | $886.0M |
| Capital Expenditures | $328.0M | $298.0M | $226.0M |
| Cash from Investing | $-328.0M | $-286.0M | $-162.0M |
| Debt Repayments | $0 | $447.0M | $522.0M |
| Share Buybacks | $1.31B | $148.0M | $401.0M |
| Dividends Paid | $186.0M | $182.0M | $177.0M |
| Cash from Financing | $-1.56B | $-815.0M | $-1.13B |
| FX Effect | $-1.0M | $-1.0M | $-2.0M |
| Net Change in Cash | $-747.0M | $-148.0M | $-410.0M |
| Beginning Cash | $1.98B | $1.23B | $1.08B |
| Ending Cash | $1.23B | $1.08B | $674.0M |
Frequently Asked Questions
How does Bath & Body Works, Inc. make money?
The company's revenue is driven by its core retail segment comprising both brick-and-mortar stores and e-commerce channels. Product lines are diversified across bath care (lotions, scrubs), body care (soaps, shower gels), home fragrance (candles, reed diffusers), and personal care items like hand soaks and lip balms.
What are the main risks for BBWI?
The company faces significant exposure to inflationary pressures affecting raw material costs and consumer discretionary spending in the retail sector. Heavy reliance on physical store locations creates vulnerability to changing shopping habits, real estate lease obligations, and potential supply chain disruptions impacting inventory levels. High interest rates increase debt servicing costs given the substantial long-term debt load relative to equity.
What is BBWI's competitive advantage?
Bath & Body Works benefits from a highly effective omni-channel strategy that seamlessly integrates its vast store network with a robust online presence. The brand possesses strong customer loyalty fueled by frequent limited-edition product launches, seasonal marketing campaigns, and a diverse portfolio of proprietary fragrances that drive high repeat purchase rates.
Related Companies
Not financial advice. All content is for informational purposes only. Data may contain errors. Consult a qualified financial advisor before making investment decisions.