FALSE2024Q30000701985--02-01xbrli:sharesiso4217:USDiso4217:USDxbrli:sharesbbwi:seasonxbrli:pure00007019852024-02-042024-11-0200007019852024-11-2200007019852024-08-042024-11-0200007019852023-07-302023-10-2800007019852023-01-292023-10-2800007019852024-11-0200007019852024-02-0300007019852023-10-280000701985us-gaap:CommonStockMember2024-08-030000701985us-gaap:AdditionalPaidInCapitalMember2024-08-030000701985us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-08-030000701985us-gaap:RetainedEarningsMember2024-08-030000701985us-gaap:TreasuryStockCommonMember2024-08-030000701985us-gaap:NoncontrollingInterestMember2024-08-0300007019852024-08-030000701985us-gaap:RetainedEarningsMember2024-08-042024-11-020000701985us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-08-042024-11-020000701985bbwi:OtherShareRepurchaseProgramMemberus-gaap:CommonStockMember2024-08-042024-11-020000701985bbwi:OtherShareRepurchaseProgramMemberus-gaap:TreasuryStockCommonMember2024-08-042024-11-020000701985bbwi:OtherShareRepurchaseProgramMember2024-08-042024-11-020000701985us-gaap:CommonStockMember2024-08-042024-11-020000701985us-gaap:AdditionalPaidInCapitalMember2024-08-042024-11-020000701985us-gaap:TreasuryStockCommonMember2024-08-042024-11-020000701985us-gaap:CommonStockMember2024-11-020000701985us-gaap:AdditionalPaidInCapitalMember2024-11-020000701985us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-11-020000701985us-gaap:RetainedEarningsMember2024-11-020000701985us-gaap:TreasuryStockCommonMember2024-11-020000701985us-gaap:NoncontrollingInterestMember2024-11-020000701985us-gaap:CommonStockMember2023-07-290000701985us-gaap:AdditionalPaidInCapitalMember2023-07-290000701985us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-07-290000701985us-gaap:RetainedEarningsMember2023-07-290000701985us-gaap:TreasuryStockCommonMember2023-07-290000701985us-gaap:NoncontrollingInterestMember2023-07-2900007019852023-07-290000701985us-gaap:RetainedEarningsMember2023-07-302023-10-280000701985us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-07-302023-10-280000701985bbwi:OtherShareRepurchaseProgramMemberus-gaap:CommonStockMember2023-07-302023-10-280000701985bbwi:OtherShareRepurchaseProgramMemberus-gaap:TreasuryStockCommonMember2023-07-302023-10-280000701985bbwi:OtherShareRepurchaseProgramMember2023-07-302023-10-280000701985us-gaap:CommonStockMember2023-07-302023-10-280000701985us-gaap:AdditionalPaidInCapitalMember2023-07-302023-10-280000701985us-gaap:TreasuryStockCommonMember2023-07-302023-10-280000701985us-gaap:CommonStockMember2023-10-280000701985us-gaap:AdditionalPaidInCapitalMember2023-10-280000701985us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-10-280000701985us-gaap:RetainedEarningsMember2023-10-280000701985us-gaap:TreasuryStockCommonMember2023-10-280000701985us-gaap:NoncontrollingInterestMember2023-10-280000701985us-gaap:CommonStockMember2024-02-030000701985us-gaap:AdditionalPaidInCapitalMember2024-02-030000701985us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-02-030000701985us-gaap:RetainedEarningsMember2024-02-030000701985us-gaap:TreasuryStockCommonMember2024-02-030000701985us-gaap:NoncontrollingInterestMember2024-02-030000701985us-gaap:RetainedEarningsMember2024-02-042024-11-020000701985us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-02-042024-11-020000701985bbwi:OtherShareRepurchaseProgramMemberus-gaap:CommonStockMember2024-02-042024-11-020000701985bbwi:OtherShareRepurchaseProgramMemberus-gaap:TreasuryStockCommonMember2024-02-042024-11-020000701985bbwi:OtherShareRepurchaseProgramMember2024-02-042024-11-020000701985us-gaap:CommonStockMember2024-02-042024-11-020000701985us-gaap:AdditionalPaidInCapitalMember2024-02-042024-11-020000701985us-gaap:TreasuryStockCommonMember2024-02-042024-11-020000701985us-gaap:CommonStockMember2023-01-280000701985us-gaap:AdditionalPaidInCapitalMember2023-01-280000701985us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-280000701985us-gaap:RetainedEarningsMember2023-01-280000701985us-gaap:TreasuryStockCommonMember2023-01-280000701985us-gaap:NoncontrollingInterestMember2023-01-2800007019852023-01-280000701985us-gaap:RetainedEarningsMember2023-01-292023-10-280000701985us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-292023-10-280000701985bbwi:OtherShareRepurchaseProgramMemberus-gaap:CommonStockMember2023-01-292023-10-280000701985bbwi:OtherShareRepurchaseProgramMemberus-gaap:TreasuryStockCommonMember2023-01-292023-10-280000701985bbwi:OtherShareRepurchaseProgramMember2023-01-292023-10-280000701985us-gaap:CommonStockMember2023-01-292023-10-280000701985us-gaap:AdditionalPaidInCapitalMember2023-01-292023-10-280000701985us-gaap:TreasuryStockCommonMember2023-01-292023-10-280000701985bbwi:UndevelopedLandMember2024-11-020000701985us-gaap:SubsequentEventMember2024-11-260000701985srt:MinimumMember2024-02-042024-11-020000701985srt:MaximumMember2024-02-042024-11-020000701985bbwi:BathBodyWorksStoresMember2024-08-042024-11-020000701985bbwi:BathBodyWorksStoresMember2023-07-302023-10-280000701985bbwi:BathBodyWorksStoresMember2024-02-042024-11-020000701985bbwi:BathBodyWorksStoresMember2023-01-292023-10-280000701985bbwi:BathBodyWorksDirectMember2024-08-042024-11-020000701985bbwi:BathBodyWorksDirectMember2023-07-302023-10-280000701985bbwi:BathBodyWorksDirectMember2024-02-042024-11-020000701985bbwi:BathBodyWorksDirectMember2023-01-292023-10-280000701985bbwi:BathBodyWorksInternationalMember2024-08-042024-11-020000701985bbwi:BathBodyWorksInternationalMember2023-07-302023-10-280000701985bbwi:BathBodyWorksInternationalMember2024-02-042024-11-020000701985bbwi:BathBodyWorksInternationalMember2023-01-292023-10-280000701985bbwi:InternationalMember2024-08-042024-11-020000701985bbwi:InternationalMember2023-07-302023-10-280000701985bbwi:InternationalMember2024-02-042024-11-020000701985bbwi:InternationalMember2023-01-292023-10-280000701985bbwi:February2022RepurchaseProgramMember2022-02-020000701985bbwi:February2022RepurchaseProgramMember2024-02-042024-11-020000701985bbwi:February2022RepurchaseProgramMember2023-01-292023-10-280000701985us-gaap:AccountsPayableMember2024-02-030000701985bbwi:January2024ProgramMember2024-01-310000701985bbwi:January2024ProgramMember2024-02-042024-11-020000701985bbwi:January2024ProgramMember2024-11-020000701985us-gaap:AccountsPayableMember2024-11-020000701985bbwi:ParValueMember2024-02-042024-11-020000701985bbwi:ParValueMember2023-01-292023-10-2800007019852024-02-042024-05-0400007019852024-05-052024-08-0300007019852023-01-292023-04-2900007019852023-04-302023-07-290000701985us-gaap:SubsequentEventMember2024-11-032024-11-260000701985bbwi:FixedRate9375NotesDueJuly2025Memberbbwi:WithSubsidiaryGuaranteeMember2024-11-020000701985bbwi:FixedRate9375NotesDueJuly2025Memberbbwi:WithSubsidiaryGuaranteeMember2024-02-030000701985bbwi:FixedRate9375NotesDueJuly2025Memberbbwi:WithSubsidiaryGuaranteeMember2023-10-280000701985bbwi:FixedRate6.694NotesDueJanuary2027Memberbbwi:WithSubsidiaryGuaranteeMember2024-11-020000701985bbwi:FixedRate6.694NotesDueJanuary2027Memberbbwi:WithSubsidiaryGuaranteeMember2024-02-030000701985bbwi:FixedRate6.694NotesDueJanuary2027Memberbbwi:WithSubsidiaryGuaranteeMember2023-10-280000701985bbwi:FixedRate5.25NotesDueFebruary2028Memberbbwi:WithSubsidiaryGuaranteeMember2024-11-020000701985bbwi:FixedRate5.25NotesDueFebruary2028Memberbbwi:WithSubsidiaryGuaranteeMember2024-02-030000701985bbwi:FixedRate5.25NotesDueFebruary2028Memberbbwi:WithSubsidiaryGuaranteeMember2023-10-280000701985bbwi:FixedRate7.5NotesDueJune2029Memberbbwi:WithSubsidiaryGuaranteeMember2024-11-020000701985bbwi:FixedRate7.5NotesDueJune2029Memberbbwi:WithSubsidiaryGuaranteeMember2024-02-030000701985bbwi:FixedRate7.5NotesDueJune2029Memberbbwi:WithSubsidiaryGuaranteeMember2023-10-280000701985bbwi:FixedRate6625NotesDueOctober2030Memberbbwi:WithSubsidiaryGuaranteeMember2024-11-020000701985bbwi:FixedRate6625NotesDueOctober2030Memberbbwi:WithSubsidiaryGuaranteeMember2024-02-030000701985bbwi:FixedRate6625NotesDueOctober2030Memberbbwi:WithSubsidiaryGuaranteeMember2023-10-280000701985bbwi:FixedRate6.875NotesDueNovember2035Memberbbwi:WithSubsidiaryGuaranteeMember2024-11-020000701985bbwi:FixedRate6.875NotesDueNovember2035Memberbbwi:WithSubsidiaryGuaranteeMember2024-02-030000701985bbwi:FixedRate6.875NotesDueNovember2035Memberbbwi:WithSubsidiaryGuaranteeMember2023-10-280000701985bbwi:FixedRate6.75NotesDueJuly2036Memberbbwi:WithSubsidiaryGuaranteeMember2024-11-020000701985bbwi:FixedRate6.75NotesDueJuly2036Memberbbwi:WithSubsidiaryGuaranteeMember2024-02-030000701985bbwi:FixedRate6.75NotesDueJuly2036Memberbbwi:WithSubsidiaryGuaranteeMember2023-10-280000701985us-gaap:SeniorDebtObligationsMemberbbwi:WithSubsidiaryGuaranteeMember2024-11-020000701985us-gaap:SeniorDebtObligationsMemberbbwi:WithSubsidiaryGuaranteeMember2024-02-030000701985us-gaap:SeniorDebtObligationsMemberbbwi:WithSubsidiaryGuaranteeMember2023-10-280000701985bbwi:FixedRate695DebenturesDueMarch2033Memberbbwi:WithoutSubsidiaryGuaranteeMember2024-11-020000701985bbwi:FixedRate695DebenturesDueMarch2033Memberbbwi:WithoutSubsidiaryGuaranteeMember2024-02-030000701985bbwi:FixedRate695DebenturesDueMarch2033Memberbbwi:WithoutSubsidiaryGuaranteeMember2023-10-280000701985bbwi:FixedRate760NotesDueJuly2037Memberbbwi:WithoutSubsidiaryGuaranteeMember2024-11-020000701985bbwi:FixedRate760NotesDueJuly2037Memberbbwi:WithoutSubsidiaryGuaranteeMember2024-02-030000701985bbwi:FixedRate760NotesDueJuly2037Memberbbwi:WithoutSubsidiaryGuaranteeMember2023-10-280000701985bbwi:WithoutSubsidiaryGuaranteeMember2024-11-020000701985bbwi:WithoutSubsidiaryGuaranteeMember2024-02-030000701985bbwi:WithoutSubsidiaryGuaranteeMember2023-10-280000701985bbwi:FixedRate9375NotesDueJuly2025Member2024-08-042024-11-020000701985bbwi:FixedRate9375NotesDueJuly2025Member2023-07-302023-10-280000701985bbwi:FixedRate9375NotesDueJuly2025Member2024-02-042024-11-020000701985bbwi:FixedRate9375NotesDueJuly2025Member2023-01-292023-10-280000701985bbwi:FixedRate6.694NotesDueJanuary2027Member2024-08-042024-11-020000701985bbwi:FixedRate6.694NotesDueJanuary2027Member2023-07-302023-10-280000701985bbwi:FixedRate6.694NotesDueJanuary2027Member2024-02-042024-11-020000701985bbwi:FixedRate6.694NotesDueJanuary2027Member2023-01-292023-10-280000701985bbwi:FixedRate5.25NotesDueFebruary2028Member2024-08-042024-11-020000701985bbwi:FixedRate5.25NotesDueFebruary2028Member2023-07-302023-10-280000701985bbwi:FixedRate5.25NotesDueFebruary2028Member2024-02-042024-11-020000701985bbwi:FixedRate5.25NotesDueFebruary2028Member2023-01-292023-10-280000701985bbwi:FixedRate7.5NotesDueJune2029Member2024-08-042024-11-020000701985bbwi:FixedRate7.5NotesDueJune2029Member2023-07-302023-10-280000701985bbwi:FixedRate7.5NotesDueJune2029Member2024-02-042024-11-020000701985bbwi:FixedRate7.5NotesDueJune2029Member2023-01-292023-10-280000701985bbwi:FixedRate6625NotesDueOctober2030Member2024-08-042024-11-020000701985bbwi:FixedRate6625NotesDueOctober2030Member2023-07-302023-10-280000701985bbwi:FixedRate6625NotesDueOctober2030Member2024-02-042024-11-020000701985bbwi:FixedRate6625NotesDueOctober2030Member2023-01-292023-10-280000701985bbwi:FixedRate695DebenturesDueMarch2033Member2024-08-042024-11-020000701985bbwi:FixedRate695DebenturesDueMarch2033Member2023-07-302023-10-280000701985bbwi:FixedRate695DebenturesDueMarch2033Member2024-02-042024-11-020000701985bbwi:FixedRate695DebenturesDueMarch2033Member2023-01-292023-10-280000701985bbwi:FixedRate6.875NotesDueNovember2035Member2024-08-042024-11-020000701985bbwi:FixedRate6.875NotesDueNovember2035Member2023-07-302023-10-280000701985bbwi:FixedRate6.875NotesDueNovember2035Member2024-02-042024-11-020000701985bbwi:FixedRate6.875NotesDueNovember2035Member2023-01-292023-10-280000701985bbwi:FixedRate6.75NotesDueJuly2036Member2024-08-042024-11-020000701985bbwi:FixedRate6.75NotesDueJuly2036Member2023-07-302023-10-280000701985bbwi:FixedRate6.75NotesDueJuly2036Member2024-02-042024-11-020000701985bbwi:FixedRate6.75NotesDueJuly2036Member2023-01-292023-10-280000701985bbwi:FixedRate760NotesDueJuly2037Member2024-08-042024-11-020000701985bbwi:FixedRate760NotesDueJuly2037Member2023-07-302023-10-280000701985bbwi:FixedRate760NotesDueJuly2037Member2024-02-042024-11-020000701985bbwi:FixedRate760NotesDueJuly2037Member2023-01-292023-10-280000701985bbwi:CertainCompanyOwnedSubsidiariesMember2024-11-020000701985bbwi:RevolvingCreditFacilityExpiringAugust2026Memberus-gaap:RevolvingCreditFacilityMember2024-11-020000701985us-gaap:LetterOfCreditMember2024-11-020000701985bbwi:RevolvingCreditFacilityExpiringAugust2026Memberus-gaap:RevolvingCreditFacilityMember2024-02-042024-11-020000701985bbwi:RevolvingCreditFacilityExpiringAugust2026Memberus-gaap:RevolvingCreditFacilityMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMember2024-02-042024-11-020000701985bbwi:RevolvingCreditFacilityExpiringAugust2026Memberus-gaap:RevolvingCreditFacilityMemberbbwi:CreditSpreadAdjustmentMember2024-02-042024-11-020000701985us-gaap:CarryingReportedAmountFairValueDisclosureMember2024-11-020000701985us-gaap:CarryingReportedAmountFairValueDisclosureMember2024-02-030000701985us-gaap:CarryingReportedAmountFairValueDisclosureMember2023-10-280000701985us-gaap:EstimateOfFairValueFairValueDisclosureMember2024-11-020000701985us-gaap:EstimateOfFairValueFairValueDisclosureMember2024-02-030000701985us-gaap:EstimateOfFairValueFairValueDisclosureMember2023-10-280000701985us-gaap:LeaseAgreementsMember2024-11-02
目錄
美國
證券交易委員會
華盛頓特區 20549
 _________________________________
表格 10-Q
 _________________________________
根據1934年證券交易法第13或15(d)條款的季度報告。
截至2024年6月30日季度結束 2024年11月2日
根據1934年證券交易法第13或15(d)條款的過渡報告
過渡期從       至        
委員會文件編號 1-8344
 _________________________________
BATH & BODY WORKS,INC.
(依憑章程所載的完整登記名稱)
 _______________________________
德拉瓦31-1029810
(依據所在地或其他管轄區)
的註冊地或組織地點)
(國稅局雇主身份識別號碼)
Three Limited Parkway
哥倫布,俄亥俄43230
(總部辦公地址)(郵遞區號)
(614)415-7000
(註冊人的電話號碼,包括區號)
不適用
(如與上次報告不同,列明前名稱、前地址及前財政年度)
勾選表示,申報人(1)在過去12個月內(或申報人被要求提出此等報告的較短期段),已提交1934年證券交易所法第13條或第15(d)條要求的所有報告;並且(2)在過去90天中一直受到此類提交要求的規範。Yes   
請以核取方塊標示登記人是否在過去12個月內(或登記人被要求提交和發帖此類檔案的較短期間內)電子提交了根據規則405的S-t條例(本章§232.405)要求提交和發帖的每個互動數據檔案。    Yes  
勾選表示登記人是大型加速申報人、加速申報人、非加速申報人、較小型申報公司或新興成長公司。詳細定義請參閱《交易所法》第1202條中“大型加速申報人”、“加速申報人”、“較小型申報公司”和“新興成長公司”的定義。
大型加速歸檔人加速檔案提交者較小報告公司非加速歸檔人新興成長型企業
如果該企業為新興成長型企業,請在是否選擇不使用證交法第13(a)條所提供之符合任何新的或修訂財務會計標準的延長過渡期的方格中打勾。  
標記核對符號表示公司是否為外殼公司(如交易所法規第120億2條所定義): 是 沒有
根據法案第12(b)條規定註冊的證券:
每種類別的名稱交易標的(s)每個註冊交易所的名稱
普通股票,面值$0.50BBWI股票紐約交易所
截至2024年11月22日,登記人普通股的流通股數目為 216,582,099 股。


目錄
BATH & BODY WORKS, INC. ®
目錄
 
 頁碼。
項目 1. 基本報表 *
項目 1. 法律訴訟
第一部分,項目1A。 風險因素
第三項。 優先證券違約
項目 5。 其他資訊
第6項。 展品
 
*
該公司的財政年度截至最接近1月31日的星期六。如本文件所述,“2024年第三季度”和“2023年第三季度”分別指的是截至2024年11月2日和2023年10月28日結束的十三周期。而“截至2024年年底”和“截至2023年年底”則分別指的是截至2024年11月2日和2023年10月28日結束的三十九周期。

2

目錄
第一部分-財務信息
 
項目 1. 基本報表

BATH & BODY WORKS,INC.
綜合損益表
(金額以百萬為單位,每股金額的單位是美元)
(未經審計)
 
 第三季本年至今
 2024202320242023
淨銷售$1,610 $1,562 $4,520 $4,517 
商品銷售成本、購買和佔用成本(910)(880)(2,587)(2,618)
毛利潤700 682 1,933 1,899 
總務、行政和店鋪營運費用(482)(461)(1,345)(1,310)
營業收入218 221 588 589 
利息費用(77)(84)(236)(259)
其他收入4 22 65 68 
稅前收入145 159 417 398 
所得稅費用提存39 40 72 99 
凈利潤$106 $119 $345 $299 
每股基本收益$0.49 $0.52 $1.56 $1.31 
每股稀釋後凈利潤$0.49 $0.52 $1.55 $1.31 
BATH & BODY WORKS,INC.
綜合收益陳述
(以百萬為單位)
(未經審計)
第三季本年至今
2024202320242023
凈利潤$106 $119 $345 $299 
其他綜合收益(虧損),稅後
   外幣換算(1)(4)(4)(4)
   現金流對沖的未實現收益 3 2 2 
   現金流對沖重新分類至收益 (1) (1)
稅後其他全面損失總額(1)(2)(2)(3)
綜合收益總額$105 $117 $343 $296 

附註是基本報表的組成部分。
3

目錄
BATH & BODY WORKS,INC.
綜合資產負債表
(金額以百萬計算,除每股面額數額外)

11月2日,
2024
2月3日
2024
10月28日,
2023
(未經審計)(未經審計)
資產
流動資產:
現金及約當現金$191 $1,084 $412 
應收帳款淨額200 224 197 
存貨1,178 710 1,205 
其他151 97 145 
所有流動資产總額1,720 2,115 1,959 
資產和設備,淨值1,158 1,220 1,244 
營業租賃資產1,029 1,056 1,067 
商譽628 628 628 
商業名稱165 165 165 
递延所得税143 144 35 
其他資產141 135 145 
總資產$4,984 $5,463 $5,243 
負債及權益(赤字)
當前負債:
應付帳款$510 $380 $627 
應計費用及其他547 608 590 
當前負債314   
當前營運租賃負債188 181 192 
所得稅16 120  
全部流动负债1,575 1,289 1,409 
递延所得税45 147 167 
長期債務3,883 4,388 4,497 
長期營業租賃負債969 1,004 1,020 
其他長期負債260 261 274 
股東權益(赤字):$99,874,708,$65,980,697和$65,546,174分別在2024年6月30日和2023年12月31日流通和發行。
優先股 - $1.00 面值; 10 授權的股份; 已發行
   
普通股 - $0.50 面值; 1,000 授權的股份; 232, 240242 發行股數; 217, 225227 流通股數,分別
115 120 120 
實收資本827 838 831 
累積其他綜合收益73 75 75 
保留收益(累積赤字)(1,942)(1,838)(2,329)
減:庫藏股,按平均成本計算; 15, 1515 股,分別為
(822)(822)(822)
股東權益總額(赤字)(1,749)(1,627)(2,125)
非控股權益1 1 1 
權益總額(赤字)(1,748)(1,626)(2,124)
總負債及權益(赤字)$4,984 $5,463 $5,243 

附註是基本報表的組成部分。
4

目錄
BATH & BODY WORKS,INC.
合併所有者權益(虧損)報表
(金額以百萬為單位,每股金額的單位是美元)
(未經審計)

2024年第三季度
 普通股已付資本
資本
累積的
其他
綜合
收入
保留
收益(累計赤字)
庫藏
股票,在
平均值
成本
非控股權益權益總額(赤字)
股份
未解決
Par
價值
2024年8月3日餘額
220 $117 $830 $74 $(1,918)$(822)$1 $(1,718)
凈利潤— — — — 106 — — 106 
其他綜合損益— — — (1)— — — (1)
綜合收益總額— — — (1)106 — — 105 
現金分紅($0.20 每分享)
— — — — (44)— — (44)
普通股票的回購(3)— — — — (99)— (99)
公司庫存股份養老— (2)(11) (86)99 —  
股份獎勵和其他— — 8 — — — — 8 
2024年11月2日結餘
217 $115 $827 $73 $(1,942)$(822)$1 $(1,748)

2023年第三季度
 普通股實收資本
資本
累計
其他
綜合
收入
保留
Outstanding
國庫
股票,at
平均
成本
非控股權益總權益(赤字)
股份
未解決
面值
價值
2023年7月29日餘額
228 $121 $827 $77 $(2,358)$(822)$1 $(2,154)
淨收入— — — — 119 — — 119 
其他全面損失— — — (2)— — — (2)
綜合收益總額— — — (2)119 — — 117 
現金分紅 ($0.20 每股)
— — — — (45)— — (45)
回購普通股(1)— — — — (50)— (50)
公司已註銷的庫藏股份— (1)(4)— (45)50 —  
股份報酬和其他— — 8 — — — — 8 
2023年10月28日結存
227 $120 $831 $75 $(2,329)$(822)$1 $(2,124)

附註是這些合併財務報表的組成部分。
5

目錄
BATH & BODY WORKS,INC。
綜合權益(赤字)表
(以百萬計,除每股金額外)
(未經審計)

截至2024年的年度數據
 普通股實收資本
資本
累計
其他
綜合
收入
保留
Outstanding
國庫
股票,位於
平均
成本
非控股權益總權益(赤字)
股份
未解決
面值
價值
餘額,2024年2月3日
225 $120 $838 $75 $(1,838)$(822)$1 $(1,626)
淨利潤 — — — — 345 — — 345 
其他全面損失— — — (2) — — (2)
綜合收益總額— — — (2)345 — — 343 
現金分紅($0.60 每股)
— — — — (134)— — (134)
回購普通股(9)— — — — (348)— (348)
國庫股分享註銷— (5)(28)— (315)348 —  
基於股份的補償和其他1 — 17 — — — — 17 
餘額,2024年11月2日
217 $115 $827 $73 $(1,942)$(822)$1 $(1,748)

2023年至今
 普通股實收資本
資本
累計
其他
綜合
收入
保留
Outstanding
國庫
股票,位於
平均
成本
非控股權益總權益(赤字)
股份
未解決
面值
價值
2023年1月28日的餘額
229 $122 $817 $78 $(2,401)$(822)$1 $(2,205)
淨收入— — — — 299 — — 299 
其他全面損失— — — (3)— — — (3)
綜合收益總額— — — (3)299 — — 296 
現金分紅($0.60 每股)
— — — — (137)— — (137)
回購普通股(3)— — — — (100)— (100)
庫存股養老— (2)(8)— (90)100 —  
基於股票的補償和其他— 22 — — — — 22 
餘額,2023年10月28日
227 $120 $831 $75 $(2,329)$(822)$1 $(2,124)

附註是基本報表的組成部分。

6

目錄
BATH & BODY WORKS,INC.
綜合現金流量表
(以百萬為單位)
(未經審計)
 年至今
 20242023
經營活動:
淨收入$345 $299 
調整以將淨利潤調節爲經營活動提供的現金淨額:
長期資產折舊211 199 
股權報酬支出31 29 
東氏投資出售收益(39) 
清償債務產生的損失(收益)3 (28)
遞延所得稅(103) 
資產和負債的變動:
應收賬款24 29 
存貨(470)(499)
應付賬款、應計費用及其他65 117 
應交所得稅(124)(114)
其他資產和負債(12)(4)
經營活動產生的現金淨額(用於)(69)28 
投資活動:
資本支出(166)(250)
出售伊斯頓投資的收益,扣除支付的費用40  
其他投資活動12 11 
投資活動使用的現金流量(114)(239)
籌資活動:
償還長期債務(202)(343)
回購普通股(349)(99)
分紅派息(134)(137)
與股份獎勵相關的稅款(16)(10)
其他融資活動(9)(20)
籌資活動產生的淨現金流量(710)(609)
現金及現金等價物淨減少額(893)(820)
期初現金及現金等價物餘額1,084 1,232 
期末現金及現金等價物餘額$191 $412 
 
附註是這些合併財務報表的組成部分。
7

目錄
BATH & BODY WORKS,INC。
基本報表附註
(未經審計)

1. 業務說明及基本準則
業務描述
Bath & Body Works公司是一家專注於個人護理和家庭香氛的全球全渠道零售商。該公司通過位於美利堅合衆國("美國")和加拿大的零售店以及其網站和其他渠道,以Bath & Body Works®、White Barn®和其他品牌的名稱銷售商品。該公司的國際業務是通過特許經營、授權和批發合作伙伴開展的。該公司作爲一個報告單一業務部門運營。
財政年度
公司的財政年度在最接近1月31日的星期六結束。在本文中,"2024年第三季度"和"2023年第三季度"指的是截至2024年11月2日和2023年10月28日的十三週期間。"2024年迄今爲止"和"2023年迄今爲止"指的是截至2024年11月2日和2023年10月28日的三十九週期間。
合併基礎
合併基本報表包括公司及其子公司的帳戶。所有顯著的關聯公司餘額和交易在合併中已被消除。公司對其施加重大影響但不控制的非合併實體的投資採用權益法會計。在權益法會計下,公司確認其在被投資方的淨收入或損失中的份額。損失僅在公司與被投資方相關的正的賬面價值的範圍內確認。只有在公司有義務向被投資方提供資金時,賬面價值才會降至零以下。公司的所有非合併實體的淨利潤或損失的份額包括在合併損益表中的其他收入中。當確定可能存在非暫時性減值損失時,公司需要對其權益法投資進行減值測試。
中期財務報表
截至2024年11月2日和2023年10月28日的合併基本報表未經審計,並根據證券交易委員會的規則和規定進行呈現。這些合併基本報表應與公司2023年10-K表格年報中包含的合併基本報表及相關附註一起閱讀。
管理層認爲,所附的合併基本報表反映了所有正常經常性調整,並且這些調整對於公正地展示期間的結果是必要的。
業務的季節性。公司的業務通常受季節性趨勢的影響,在其第二和第三個財季的零售銷售額較高,在其第二和第四個財季的批發銷售額較高。這些趨勢主要是由於關鍵假期旅行、返校和節日購物時期的時機影響其零售業務以及季節性批發出貨的時機所導致的。由於業務變化、消費支出模式以及宏觀經濟環境的影響,包括因大流行病和其他災難性事件而導致的影響,歷史季度營運趨勢和營運資本需求可能無法反映出公司未來的表現。此外,任何財季中銷售、營業利潤(虧損)和現金流量的波動可能會受到影響零售銷售的其他事件,例如天氣模式的變化。因此,2023年7月1日結束的三個月的期間內的公司營運結果和現金流量不一定能夠反映出預期的2024完整財政年度的營運結果和現金流量。
公司的運營具有季節性特點,幷包括 主要銷售季節:春季(第一和第二季度)和秋季(第三和第四季度)。公司的銷售額在財政年度的第四季度最高,這是由於季節性和節日相關的銷售模式。由於零售行業的季節性變化,中期業績並不能必然反映全財政年度的預期結果。
衍生金融工具
公司以加幣計價的收入存在匯率風險,因爲幾乎所有在加拿大銷售的商品是通過美元交易進行採購的。公司使用指定爲現金流量套期交易的外幣遠期合同來降低這種外幣風險。在銷售被套期商品給客戶時,金額從累計其他全面收入中重新分類。這些收益和損失在合併利潤表的銷售成本、購買成本和營業面積中得到承認。所有指定的現金流量套期交易在合併資產負債表上按公允價值記錄。指定的現金流量套期交易的公允價值對任何期間都不重要。公司不爲交易目的使用衍生金融工具。
信用集中風險
公司持有現金及現金等價物和與各大金融機構簽訂的衍生合約。公司監控其交易對方金融機構的信用狀況,並限制與任何一方的信貸風險敞口金額。公司的投資組合主要由美國政府債務、美國國債和AAA評級的貨幣市場基金、商業票據和銀行存款構成。
8

目錄
公司還定期審查特許經營、許可證和批發夥伴及其他授予信用條款的實體的相對信用狀況。公司根據客戶信用歷史和財務控件等信息確定預期信用損失所需的準備金。當確定可能發生預期信用損失時,金額會被記錄到準備金中。
東斯頓投資
公司在俄亥俄州哥倫布市Easton擁有土地和其他投資,這裏是一個規劃完善的社區,整合了辦公、酒店、零售、住宅和休閒空間。這些投資截至2024年11月2日總計$120 萬美元,截至2024年2月3日總計$120 萬美元,截至2023年10月28日總計$127 萬美元,記入綜合資產負債表中的其他資產。
2024年11月2日之後,公司開始積極營銷出售其東區投資。 由於滿足所有必要條件,這些投資將被列爲待售資產,並將於2024年第四季度報告在其他流動資產中。 此待售處置組的賬面價值約爲$1002024年11月2日,該集團的待售處置組的賬面價值約爲$,主要由未開發的土地組成。
之前,公司的Easton投資包括Easton Town Center, LLC(“以太經典”)和Easton Gateway, LLC(“EG”)的股份權益,這些實體擁有並開發商業娛樂和購物中心。公司的投資在以太經典和EG中採用權益法會計。在2024年5月10日,公司出售了與EG相關業務的全部權益,並在2024年8月1日,出售了其在以太經典中的全部權益。公司在這些交易的完成中獲得了總現金收益$50 百萬,並確認了稅前收益$39 百萬,扣除費用後,這一收益包含在2024年迄今的綜合損益表的其他收入中。
在準備基本報表時使用估計值
根據美國公認會計原則編制基本報表,管理層需要進行估計和假設,這會影響財務報表日期資產和負債的報告金額,以及報告期間收入和支出的報告金額,同時還涉及在財務報表日期披露或有資產和負債。實際結果可能與這些估計不同,公司會隨着新信息的獲取而修訂其估計和假設。
最近公佈的會計準則
2023年11月,財務會計準則委員會(FASB)發布了會計準則更新(ASU)2023-07「 改善可報告部門披露該標準擴展了可報告部門的披露要求,主要通過增強對重要部門費用和用於評估部門業績的信息的披露,並適用於擁有單一可報告部門的公司。該標準自2023年12月15日後開始的財政年度生效,並適用於自2024年12月15日後開始的財政年度中的中期,允許提前採用。公司正在 f最終確定其採用此標準的影響評估,並預計將在截至2025年2月1日的財政年度的10-K表格中提供更多披露。
2023年12月,FASB發布了ASU 2023-09「 所得稅揭露的改進這項標準要求加強收入稅披露,主要涉及稅率調和類別的標準化和細分以及各個司法管轄區所支付的所得稅。該標準適用於2024年12月15日後開始的財政年度,允許提前採用,並可以適用前瞻性或追溯性。公司目前正在評估採用該標準對其披露的影響。
In November 2024, the FASB issued ASU 2024-03, Disaggregation of Income Statement Expenses, that requires disclosures of disaggregated information about certain income statement expense line items on an annual and interim basis. This standard is effective for fiscal years beginning after December 15, 2026, with early adoption permitted, and will be applied prospectively, with the option to apply retrospectively. The Company is currently evaluating the impact of adopting this standard on its disclosures.
2. Revenue Recognition
Accounts receivable, net from revenue-generating activities were $94 million as of November 2, 2024, $84 million as of February 3, 2024 and $84 million as of October 28, 2023. 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, 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 $170 million as of November 2, 2024, $198 million as of February 3, 2024 and $163 million as of October 28, 2023. The Company recognized $116 million as revenue year-to-date 2024 from amounts recorded as deferred revenue at the beginning of the Company’s fiscal year.
9

Table of Contents
The following table provides a disaggregation of Net Sales for the third quarters of and year-to-date 2024 and 2023:
Third QuarterYear-to-Date
2024202320242023
(in millions)
Stores - U.S. and Canada (a)$1,220 $1,168 $3,425 $3,345 
Direct - U.S. and Canada321 317 879 926 
International (b)69 77 216 246 
Total Net Sales$1,610 $1,562 $4,520 $4,517 
_______________
(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 $163 million and $161 million for the third quarters of 2024 and 2023, respectively, and $452 million and $468 million for year-to-date 2024 and 2023, respectively.
3. 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 third quarters of and year-to-date 2024 and 2023:
 Third QuarterYear-to-Date
2024202320242023
(in millions)
Common Shares233 242 237 243 
Treasury Shares(15)(15)(15)(15)
Basic Shares218 227 222 228 
Effect of Dilutive Awards1 1 1 1 
Diluted Shares219 228 223 229 
Anti-dilutive Awards (a)1  1 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
2022 Share Repurchase Program
In February 2022, the Company’s Board of Directors (the “Board”) authorized a $1.5 billion share repurchase program (the “February 2022 Program”). Under the February 2022 Program, the Company repurchased the following shares of its common stock during year-to-date 2024 and 2023:
Repurchase ProgramShares
Repurchased
Amount
Repurchased
Average Stock Price
202420232024202320242023
(in thousands)(in millions)
February 2022842 2,765 $39 $100 $46.08 $36.16 
The February 2022 Program had no remaining authority as of May 4, 2024. There were share repurchases of $1 million reflected in Accounts Payable on the February 3, 2024 and October 28, 2023 Consolidated Balance Sheets.
2024 年度股票回購計劃
在2024年1月,董事會授權了一項新的$500 百萬股票回購計劃(「2024年1月計劃」)。 根據2024年1月計劃,今年到目前爲止,公司回購了以下股份:
10

目錄
回購計劃股份
回購
金額
回購
平均股價
(以千爲單位)(以百萬計)
2024年1月8,121 $309 $38.05 
2024年1月項目含有剩餘金額$191 截至2024年11月2日,剩餘授權金額爲$百萬元。1 2024年11月2日合併資產負債表中反映的應付賬款中有$百萬元的股票回購。
普通股養老
2月2022年和2024年1月計劃下回購的普通股已被註銷並取消。 因此,公司註銷了 8.963年至今2024年回購的百萬股,這導致普通股面值減少了$5 百萬,股本減少了$28 百萬,已實繳資本減少了$315 百萬,留存收益(累計赤字)減少了$ 2.765年至今2023年回購的百萬股,這導致普通股面值減少了$2 百萬,股本減少了$8 百萬,已實繳資本減少了$90 百萬美元的留存收益(累積赤字)。
分紅派息
公司在2024年和2023年期間支付了以下分紅派息:
普通股分紅派息總支付額
(每分享)(以百萬計)
2024
第一季度$0.20 $45 
第二季度0.20 45 
第三季度0.20 44 
總計$0.60 $134 
2023
第一季度$0.20 $46 
第二季度0.20 46 
第三季度0.20 45 
總計$0.60 $137 
In November 2024, the Company declared its fourth quarter 2024 ordinary dividend of $0.20 per share payable on December 6, 2024 to stockholders of record at the close of business on November 22, 2024.
4. Inventories
The following table provides details of Inventories as of November 2, 2024, February 3, 2024 and October 28, 2023:
November 2,
2024
February 3,
2024
October 28,
2023
(in millions)
Finished Goods Merchandise$1,003 $558 $1,035 
Raw Materials and Merchandise Components175 152 170 
Total Inventories$1,178 $710 $1,205 
Inventories are principally valued at the lower of cost or net realizable value, on an average cost basis.
5. Long-lived Assets
The following table provides details of Property and Equipment, Net as of November 2, 2024, February 3, 2024 and October 28, 2023:
November 2,
2024
February 3,
2024
October 28,
2023
(in millions)
Property and Equipment, at Cost$3,197 $3,123 $3,121 
Accumulated Depreciation and Amortization(2,039)(1,903)(1,877)
Property and Equipment, Net$1,158 $1,220 $1,244 
11

Table of Contents
Depreciation expense was $69 million and $70 million for the third quarters of 2024 and 2023, respectively. Depreciation expense was $211 million and $199 million for year-to-date 2024 and 2023, respectively.
6. 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 third quarter of 2024, the Company’s effective tax rate was 26.7% compared to 25.3% in the third quarter of 2023. The 2024 third quarter rate was higher than the Company’s combined estimated federal and state statutory rates primarily due to accrued interest expense related to unrecognized tax benefits. The 2023 third quarter rate was consistent with the Company’s combined estimated federal and state statutory rates.
For year-to-date 2024, the Company’s effective tax rate was 17.2% compared to 24.9% for year-to-date 2023. 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 second quarter of 2024, which resulted in the release of a valuation allowance on a deferred tax asset. The 2023 year-to-date rate was consistent with the Company’s combined estimated federal and state statutory rates.
Income taxes paid were $81 million and $45 million for the third quarters of 2024 and 2023, respectively. Income taxes paid were $285 million and $213 million for year-to-date 2024 and 2023, respectively.
7. Long-term Debt and Borrowing Facility
The following table provides the Company’s outstanding debt balances, net of unamortized debt issuance costs and discounts, as of November 2, 2024, February 3, 2024 and October 28, 2023:
November 2,
2024
February 3,
2024
October 28,
2023
(in millions)
Senior Debt with Subsidiary Guarantee
$314 million, 9.375% Fixed Interest Rate Notes due July 2025 (“2025 Notes”)
$314 $313 $312 
$284 million, 6.694% Fixed Interest Rate Notes due January 2027 (“2027 Notes”)
276 287 286 
$444 million, 5.250% Fixed Interest Rate Notes due February 2028 (“2028 Notes”)
443 460 483 
$482 million, 7.500% Fixed Interest Rate Notes due June 2029 (“2029 Notes”)
476 492 492 
$844 million, 6.625% Fixed Interest Rate Notes due October 2030 (“2030 Notes”)
838 930 950 
$802 million, 6.875% Fixed Interest Rate Notes due November 2035 (“2035 Notes”)
796 806 855 
$575 million, 6.750% Fixed Interest Rate Notes due July 2036 (“2036 Notes”)
571 608 609 
Total Senior Debt with Subsidiary Guarantee3,714 3,896 3,987 
Senior Debt
$284 million, 6.950% Fixed Interest Rate Debentures due March 2033 (“2033 Notes”)
283 293 310 
$201 million, 7.600% Fixed Interest Rate Notes due July 2037 (“2037 Notes”)
200 199 200 
Total Senior Debt483 492 510 
Total Debt4,197 4,388 4,497 
Current Debt(314)  
Total Long-term Debt, Net of Current Portion$3,883 $4,388 $4,497 
Repurchases of Notes
The Company did not repurchase any outstanding senior notes in the third quarter of 2024. For year-to-date 2024, the Company repurchased in the open market and extinguished $200 million principal amounts of its outstanding senior notes. The aggregate repurchase price for these notes was $202 million, resulting in a pre-tax loss of $3 million, including the write-off of unamortized issuance costs. This loss is included in Other Income in the year-to-date 2024 Consolidated Statement of Income.
During the third quarter of and year-to-date 2023, the Company repurchased in the open market and extinguished $174 million and $373 million principal amounts of its outstanding senior notes, respectively. The aggregate repurchase price for these notes were $161 million and $343 million for the third quarter of and year-to-date 2023, respectively, resulting in pre-tax gains of $12 million and $28 million, including the write-off of unamortized issuance costs, during the third quarter of and year-to-date 2023, respectively. These gains are included in Other Income in the 2023 Consolidated Statements of Income.
12

Table of Contents
The following table provides details of the outstanding principal amounts of senior notes repurchased and extinguished during 2024 and 2023:
Third QuarterYear-to-Date
2024202320242023
(in millions)
2025 Notes$ $ $ $6 
2027 Notes  14  
2028 Notes 14 17 14 
2029 Notes  17  
2030 Notes 35 94 42 
2033 Notes 31 10 39 
2035 Notes 78 10 139 
2036 Notes 3 38 86 
2037 Notes 13  47 
Total$ $174 $200 $373 
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. dollars, has aggregate commitments of $750 million and an expiration date in August 2026.
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 November 2, 2024, the Company’s borrowing base was $1.123 billion, and it had no borrowings outstanding under the ABL Facility.
The ABL Facility supports the Company’s letter of credit program. The Company had $10 million of outstanding letters of credit as of November 2, 2024 that reduced its availability under the ABL Facility. As of November 2, 2024, the Company’s availability under the ABL Facility was $740 million.
As of November 2, 2024, 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% and a credit spread adjustment of 0.10% 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 November 2, 2024, the Company was not required to maintain this ratio.
8. 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 November 2, 2024, February 3, 2024 and October 28, 2023:
November 2,
2024
February 3,
2024
October 28,
2023
(in millions)
Principal Value$4,230 $4,430 $4,542 
Fair Value, Estimated (a)4,273 4,456 4,122 
  _______________
(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.
13

Table of Contents
9. 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.
由於把我們在物業租賃協議下的權益作爲轉讓公司擁有的某些餐廳的條件,以及擔保某些其他租賃,我們經常在租賃協議上承擔次要責任。這些租賃協議有不同的期限,最晚的期限在
關於維多利亞的祕密與其他某項業務的剝離以及處置,公司截至2024年11月2日的剩餘或有義務爲$248 百萬,與根據不可取消租賃的當前條款相關的租賃付款有關,主要是辦公空間,租約到2037年在不同日期到期。這些義務包括最低租金和額外付款,涵蓋稅金、公共區域費用和其他某些費用,並與在處置這些業務之前開始的租賃有關。公司與這些義務相關的準備金在任一提供的期間內都不顯著。
14

目錄
獨立註冊會計師事務所報告

致巴斯與身體護理公司董事會及股東:
中期財務報表審閱結果
我們已審閱了Bath & Body Works, Inc.(以下簡稱「公司」)截至2024年11月2日和2023年10月28日的附屬綜合資產負債表,截至2024年11月2日和2023年10月28日的相關綜合收益、全面收益和總股本(赤字)的合併利潤表,以及截至2024年11月2日和2023年10月28日的十三週和三十九週期的合併現金流量表,以及相關附註(統稱爲「合併中期財務報表」)。根據我們的審閱,我們不知道應該對合並中期財務報表進行任何重大修改,以使其符合美國通行的會計準則。

我們以前已經按照美國公衆公司會計監督委員會(PCAOB)的標準,對公司截至2024年2月3日的合併資產負債表及相關的合併損益表、全面收益表、股東權益(赤字)表和現金流量表進行了審計,並對該年度的相關說明(未在此處呈現)進行了審計;在我們於2024年3月22日簽署的報告中,我們對這些合併基本報表表達了無保留的審計意見。我們認爲,截至2024年2月3日的隨附合並資產負債表中所列的信息,在所有重大方面是公允陳述,與其所衍生的合併資產負債表相關。

審查結果的基礎
這些基本報表是公司的管理層的責任。我們是一家註冊於PCAOb的公共會計師事務所,按照美國聯邦證券法及SEC和PCAOb的相關規則和規定,我們需要對公司保持獨立性。我們依據PCAOb的標準進行了審查。對中期基本報表的審查主要包括應用分析程序和向負責財務和會計事務的人詢問。其範圍大大小於按照PCAOb標準進行的審計,後者的目標是對整體基本報表表達意見。因此,我們不表達此類意見。

/s/安永會計師事務所
俄亥俄州的Grandview Heights
November 26, 2024

15

Table of Contents
SAFE HARBOR STATEMENT UNDER THE PRIVATE
SECURITIES LITIGATION 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 report 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. Risks associated with the following factors, among others, 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:
general economic conditions, inflation, consumer confidence, consumer spending patterns and market disruptions including pandemics or significant health hazards, severe weather conditions, natural disasters, terrorist activities, financial crises, political crises or other major events, or the prospect of these events;
the seasonality of our business;
our ability to attract, develop and retain qualified associates and manage labor-related costs;
difficulties arising from turnover in Company leadership or other key positions;
the dependence on store traffic and the availability of suitable store locations on appropriate terms;
our continued growth in part through new store openings and existing store remodels and expansions;
our ability to successfully operate and expand internationally and related risks;
our independent franchise, license, wholesale and other distribution-related partners;
our direct channel business;
our ability to protect our reputation and our brand image;
our ability to attract customers with marketing, advertising, promotional programs and our loyalty program;
our ability to maintain, enforce and protect our trade names, trademarks and patents;
the highly competitive nature of the retail industry and the segments in which we operate;
consumer acceptance of our products and our ability to manage the life cycle of our brand, develop new merchandise and launch and expand new product lines successfully;
our ability to source, distribute and sell goods and materials on a global basis, including risks related to:
political instability, wars and other armed conflicts, environmental hazards or natural disasters;
significant health hazards or pandemics, which could result in closed factories and/or stores, reduced workforces, scarcity of raw materials, and scrutiny or embargoing of goods produced in impacted areas;
duties, taxes and other charges;
legal and regulatory matters;
volatility in currency exchange rates;
local business practices and political issues;
delays or disruptions in shipping and transportation and related pricing impacts;
disruption due to labor disputes; or
changing expectations regarding product safety due to new legislation;
our ability to successfully complete environmental, social and governance initiatives, and associated costs thereof;
the geographic concentration of third-party manufacturing facilities and our distribution facilities in central Ohio;
our reliance on a limited number of suppliers to support a substantial portion of our inventory purchasing needs;
the ability of our vendors to deliver products in a timely manner, meet quality standards and comply with applicable laws and regulations;
the spin-off of Victoria’s Secret may not be tax-free for U.S. federal income tax purposes;
fluctuations in foreign currency exchange rates;
fluctuations in product input costs;
fluctuations in energy costs;
our ability to adequately protect our assets from loss and theft;
由於我們自保產生的索賠;
我們和第三方服務提供商實施和維護信息科技系統以及保護相關數據的能力;
我們有能力維護客戶、員工、第三方和公司信息的安防。
股價波動;
我們在分紅派息和股票回購授權下進行分紅派息和股票回購的能力;
股東激活很重要;
我們有能力維持我們的信用評級;
我們有能力維持或重新融資我們的債務,並保持與我們的限制契約的合規性;
16

目錄
我們有能力遵守與數據隱私和安防-半導體相關的法律、法規和科技平台規則或其他義務。
我們遵守監管要求的能力;
法律和合規事宜;以及
稅務、交易和其他監管事務。
我們沒有任何義務,也沒有打算公開更新或其他修訂本報告中包含的任何前瞻性聲明,以反映此報告日期之後存在的情況或反映未來事件的發生,即使經驗或未來事件表明,那些前瞻性聲明所表達或暗示的任何預期結果不會實現。有關這些和其他因素的更多信息,請參閱我們2023年度10-K表格的1A.風險因素。
項目2. 管理層對財務控件和經營成果的討論與分析
以下對控件和運營結果的討論與分析是基於我們的合併基本報表,這些報表已按照美國通用會計原則(「GAAP」)編制,具體見《會計標準編纂》。以下信息應與我們在本季度10-Q表格中的基本報表及相關注釋一併閱讀。
管理摘要
2024年第三季度,合併淨銷售額爲16.1億美金,較2023年第三季度增長4800萬美金,增長幅度爲3.0%。北美地區的總淨銷售額增加了5600萬美金,主要是由於新店的增長,以及由於2023財政年的第53周帶來的大約200個點子的好處,部分被國際淨銷售額減少800萬美金所抵消。我們的第三季度營業收入爲21800萬美金,較2023年第三季度減少300萬美金,下降幅度爲1%,我們的營業收入率(相對於淨銷售額的百分比)從14.1%下降至13.5%。營業收入率的下降主要是由於增加的市場營銷投資以促進客戶獲取和戰略性計劃的促銷活動,部分被我們下面討論的成本優化工作的好處所抵消。
有關我們2024年第三季度財務表現的更多信息,請參閱「經營結果」。
成本優化
We are focused on enhancing our operational excellence and efficiency by targeting an aggregate of $300 million of planned annual cost savings across both Gross Profit and General, Administrative and Store Operating Expenses, which is up $20 million from our previous expectations. We delivered approximately $150 million of annual cost reductions as part of this initiative in fiscal 2023, and now expect approximately $150 million in additional annual cost savings in fiscal 2024. Our cost optimization work delivered approximately $35 million and $115 million in cost savings in the third quarter of and year-to-date 2024, respectively.
Outlook
As we look ahead to the fourth quarter, the market remains competitive with a value conscious consumer. Our strategic priorities are focused on driving revenue growth through our core categories, supported by newness and innovation to create customer demand and convey the quality and value of our products. We are also focused on extending our reach by expanding and diversifying our product portfolio through category adjacencies, including men’s, hair, lip, and laundry, and expansion of off-mall stores and international geographies. We are continuing to invest in marketing, loyalty and in foundational tools and systems enabling new capabilities that we believe will increase customer engagement and provide a more seamless and convenient cross-channel shopping experience. We also continue to focus on enhancing operational excellence and efficiency through the cost optimization discussed above, which will support our strategic priorities.
Adjusted Financial Information
In addition to our results provided in accordance with GAAP above and throughout this Quarterly Report on Form 10-Q, provided below are non-GAAP measures that present Net Income and Net Income Per Diluted Share for the third quarters of and year-to-date 2024 and 2023 on an adjusted basis to remove certain items. We believe that these items are not indicative of our operations due to their size and nature.
We use adjusted financial information as key performance measures for the purpose of evaluating performance internally. These non-GAAP measures are not intended to replace the presentation of our financial results in accordance with GAAP. Instead, we believe that the presentation of adjusted financial information provides additional information to investors to facilitate the comparison of past and present operations. Further, our definitions of adjusted financial information may differ from similarly titled measures used by other companies.
17

目錄
下表將我們的GAAP財務指標與非GAAP財務指標進行對賬:
(以百萬計,除每股金額外)第三季度年至今
2024202320242023
報告的淨利潤與調整後的淨利潤的調節
報告的淨利潤$106 $119 $345 $299 
東頓投資的銷售收益 (a)— — (39)— 
債務滅失收益 (b)— (12)— (28)
其他收入中調整的稅務影響— 14 
來自估值準備釋放的稅收利益(c)— — (44)— 
調整後的淨利潤$106 $110 $276 $278 
按攤薄股每股報告淨利潤與調整後每股攤薄淨利潤的調節
每股攤薄報告淨利潤$0.49 $0.52 $1.55 $1.31 
東森投資銷售收益(a)— — (0.18)— 
債務清償收益(b)— (0.05)— (0.12)
其他收入中調整的稅收影響— 0.01 0.06 0.03 
來自估值準備釋放的稅收利益(c)— — (0.20)— 
每攤薄股的調整後淨利潤$0.49 $0.48 $1.24 $1.21 
 ________________
(a)2024年第二季度,我們出售了在東鎮購物中心和東鎮門戶的投資,導致稅前收益總額爲3900萬美元(稅後收益爲2500萬美元),納入其他收入。有關更多信息,請參閱附註1「業務描述和表述基礎」第I部分,第1項。基本報表。
(b)在年第三季度和截至2023年的年初至今,我們分別確認了分別爲1200萬美元(稅後收益爲900萬美元)和2800萬美元(稅後收益爲2100萬美元)的稅前收益,包括在其他收入中,涉及已回購和註銷未償債券。有關更多信息,請參閱基本報表第一部分第1項「長期債務和借款設施」中的附註7。
(c)在2024年第二季度,我們確認了一項4400萬美元的稅收收益,涉及到對延期稅資產的估值準備的解除。
公司經營的門店數據
下表比較了2024年第三季度和截至2024年和2023年美國公司營運店數據:
Third QuarterYear-to-Date
20242023% Change20242023% Change
Sales per Average Selling Square Foot (a)$227 $226 — %$646 $656 (2 %)
Sales per Average Store (in thousands) (a)$644 $634 %$1,832 $1,837 — %
Average Store Size (selling square feet)2,842 2,817 %
Total Selling Square Feet (in thousands)5,039 4,879 %
 ________________
(a)Sales per average selling square foot and sales per average store, which are indicators of store productivity, are calculated based on store sales for the period divided by the average, including the beginning and end of period, of total selling square footage and store count, respectively.
The following table represents Company-operated store data for year-to-date 2024:
StoresStores
February 3, 2024OpenedClosedNovember 2, 2024
United States1,739 75 (41)1,773 
Canada111 — 112 
Total1,850 76 (41)1,885 
18

Table of Contents
Partner-operated Store Data
The following table represents Partner-operated store data for year-to-date 2024:
StoresStores
February 3, 2024OpenedClosedNovember 2, 2024
International454 40 (15)479 
International - Travel Retail31 (1)31 
Total International485 41 (16)510 
Results of Operations
Third Quarter of 2024 Compared to Third Quarter of 2023
Net Sales
The following table provides Net Sales for the third quarter of 2024 in comparison to the third quarter of 2023:
20242023% Change
(in millions) 
Stores - U.S. and Canada (a)$1,220 $1,168 4.4 %
Direct - U.S. and Canada321 317 1.5 %
International (b)69 77 (11.1 %)
Total Net Sales$1,610 $1,562 3.0 %
 _______________
(a)Results include fulfilled buy online-pick up in store (“BOPIS”) orders.
(b)Results include royalties associated with franchised stores and wholesale sales.
2024年第三季度,淨銷售額增加4800萬美元,增長3.0%,達到16.1億美元,相比2023年第三季度。門店淨銷售額增加5200萬美元,增長4.4%,原因在於新店增長、BOPIS訂單履行增加以及日曆調整的好處,部分抵消了平均銷售額下降。直銷淨銷售額增加400萬美元,增長1.5%,主要受增加的平均訂單金額推動,部分抵消了訂單數量下降,這主要是因爲客戶繼續選擇我們的BOPIS選項(被視爲門店淨銷售額)。國際淨銷售額下降800萬美元,降幅達11.1%,主要是由於中東戰爭影響我們特許合作伙伴的批發出貨量減少所致。
2024年第三季度,淨銷售收益約200個點子,受2023財年第53周造成的財政日曆變化的影響。
毛利潤
2024財年第三季度,我們的毛利潤增加了1800萬美元至70000萬美元,毛利潤率(以淨銷售額百分比表示)從2023財年第三季度的43.6%降至43.5%。毛利潤美元增加是由於淨銷售額增加。
毛利潤率基本持平,因爲品類組合變化推動了平均單價和平均單位成本的提高。毛利潤率受益於持續的成本節約,但被本季度的戰略性促銷活動所抵消。
一般管理及商店營業費用
下表提供了2024年第三季度與2023年第三季度相比我們的一般管理費用和商店營業費用的詳細信息:
20242023變化
(以百萬計)淨銷售額的百分比(以百萬計)淨銷售額的百分比(以百萬計)淨銷售額的百分比
銷售費用$295 18.3 %$283 18.1 %$12 0.2 %
辦公室和營銷費用187 11.6 %178 11.4 %0.2 %
總計$482 30.0 %$461 29.5 %$21 0.5 %
在2024年第三季度,我們的綜合、行政和門店營業費用增加了2100萬元,達到了48200萬元,佔淨銷售額的比例從2023年第三季度的29.5%上升到30.0%。我們的銷售費用主要由於門店數量增加和員工工資上升所致,部分被我們的成本優化工作所帶來的收益抵消。營銷費用的增加主要由於額外支出用於促進客戶獲取,部分被總部費用的減少所抵消,後者主要是由於前一年的一次性企業費用及我們的成本優化工作帶來的收益。
19

目錄
總部、行政和店鋪運營支出率主要因我們在營銷方面的投資增加以及僱員工資的提高而上升,部分抵消了前一年的離散企業支出的基數影響和我們成本優化工作的收益。
其他收入和支出
利息費用
以下表格提供了2024年和2023年第三季度的平均日借款額和平均借款利率:
20242023
Average daily borrowings (in millions)$4,230 $4,658 
Average borrowing rate7.3 %7.4 %
For the third quarter of 2024, our Interest Expense was $77 million, compared to $84 million in the third quarter of 2023. The decrease was due to lower average daily borrowings which were driven by the repurchase and early extinguishment of outstanding notes and lower average borrowing rate.
Other Income
For the third quarter of 2024, our Other Income was $4 million, compared to $22 million in the third quarter of 2023. The decrease was primarily due to a $12 million pre-tax gain on the repurchase and early extinguishments of outstanding notes in the third quarter of 2023 and lower interest income on invested cash in the third quarter of 2024.
Provision for Income Taxes
截至2024年第三季,我們的有效稅率爲26.7%,而2023年第三季爲25.3%。2024年第三季稅率高於我們聯邦和州的法定稅率主要是因爲應計利息支出與未確認稅收優惠有關。2023年第三季稅率與我們聯邦和州的法定稅率一致。
業務運營結果
2024年至今與2023年同期比較
截至2024年迄今,營業收入減少了100萬美元至58800萬美元,比2023年截至目前的58900萬美元,營業收入率(以淨銷售額計)保持在13.0%不變。截至目前營業收入結果的驅動因素將在以下部分討論。
淨銷售額
以下表格提供了2024年至今的淨銷售額,與2023年同期進行了比較:
20242023% 變動
(以百萬計) 
門店-美國和加拿大(a)$3,425 $3,345 2.4 %
直銷-美國和加拿大879 926 (5.0 %)
國際(b)216 246 (12.5 %)
總淨銷售額$4,520 $4,517 — %
 _______________
(a)結果包括已完成的BOPIS訂單。
(b)結果包括特許經營店和批發銷售相關的版稅。
截至2024年至今,淨銷售額增加了300萬美元,達到452億美元,與截至2023年至今基本持平。店鋪淨銷售額增加了8000萬美元,增長了2.4%,主要是由於新店增長、BOPIS訂單履行量的增加以及財務日曆調整的好處,部分抵消了平均銷售金額的下降。直銷淨銷售額減少了4700萬美元,下降了5.0%,主要是由於履行訂單的減少,主要是由於我們的客戶繼續選擇我們的BOPIS選項(被認可爲店鋪淨銷售額),部分抵消了平均訂單金額的增加。我們於2023年第一季度完成了面向美國店鋪的BOPIS功能的全面推出。國際淨銷售額減少了3000萬美元,下降了12.5%,主要是由於中東戰爭影響到我們特許經銷商的批發貨運量的下降。
截至2024年,淨銷售額因2023財年的第53周而導致的財務日曆變更,受益約140個點子。
20

目錄
毛利潤
截至2024年,我們的毛利潤增加了3400萬,達到了19.33億,我們的毛利潤率(以淨銷售額的百分比表示)從2023年的42.0%上升到42.8%。 毛利潤的增加主要是由於商品利潤率的提升,受到成本節約舉措和產品組合的推動,部分被我們持續在產品配方、包裝創新和戰略性促銷活動上的投資所抵消。
一般管理及商店營業費用
以下表格提供了截至2024年至今的總管理和商店營業費用與去年同期的詳細對比:
20242023改變
(以百萬計)佔淨銷售額的百分比(以百萬計)佔淨銷售額的百分比(以百萬計)佔淨銷售額的百分比
銷售費用$803 17.8 %$779 17.2 %$24 0.5 %
家庭辦公和營銷費用542 12.0 %531 11.8 %11 0.2 %
總計$1,345 29.8 %$1,310 29.0 %$35 0.8 %
截至2024年,我們的綜合管理和門店營業費用增加了 $3500萬,達到 $13.45億,費用率(以淨銷售額的百分比表示)從29.0%上升至29.8%。我們的銷售費用主要由於員工工資、門店數量和BOPIS費用增加而增加,部分被我們成本優化工作的收益所抵消。市場營銷費用的增加主要是由於客戶獲取的額外支出,部分被總部費用的減少所抵消,後者主要是由於前一年的一次性公司費用和我們成本優化工作的收益。
總部、行政和店鋪運營支出率主要因我們在營銷方面的投資增加以及僱員工資的提高而上升,部分抵消了前一年的離散企業支出的基數影響和我們成本優化工作的收益。
其他收入和支出
利息費用
下表提供了2024年和2023年截至目前的平均每日借款和平均借款利率:
20242023
每日平均借款額(以百萬計)$4,291 $4,774 
平均借款利率7.3 %7.3 %
截至2024年,我們的利息費用爲23600萬美元,而2023年的利息費用爲25900萬美元。減少的原因是平均每日借款下降,這主要是由於回購和提前贖回未到期的債券。
其他收入
截至2024年,我們的其他收入爲6500萬美元,而截至2023年的其他收入爲6800萬美元。2024年至今的包括在東部某些投資在2024年第二季度出售中的3900萬美元稅前收益,以及對未償還的票據的300萬美元稅前損失的確認。2023年至今包括對回購和提前清償未償還票據的2800萬美元稅前收益。兩個期間其他收入的剩餘差異主要是由於2024年至今投資現金利息較低所致。
所得稅準備
截至2024年的當年稅率爲17.2%,而2023年同期爲24.9%。2024年的當年稅率低於我們綜合估計的聯邦和州法定稅率,主要是由於在2024年第二季度出售東森投資使得遞延稅款資產的減值準備得以釋放。2023年的當年稅率與我們綜合估計的聯邦和州法定稅率一致。
21

目錄
財務狀況
流動性和資本資源
流動性或現金的獲得是決定我們財務穩定性的重要因素。我們致力於保持充足的流動性。來自我們經營活動的現金爲支持當前運營、增長計劃、季節性資金需求、未來普通股和債務回購以及資本支出提供了主要資源。我們從運營中提供的現金受到我們的淨利潤和營運資金變動的影響。我們的淨利潤受到銷售成交量、季節性銷售模式、新產品推出的成功、產品和市場擴展、利潤率、所得稅和通貨膨脹壓力等因素的影響。由於季節性和節假日相關的銷售模式,我們的銷售在財政年度的第四季度達到最高。一般來說,由於庫存增加以應對假日季節,我們對營運資金的需求在夏季和秋季達到峯值。截至2024年11月2日,我們外國子公司持有的現金及現金等價物爲4700萬。
截至2024年,我們以20200萬的總價回購並註銷了20000萬本金金額的未償還高級票據。此外,2024年迄今爲止,我們回購了896.3萬股普通股,花費34800萬。我們可能會不時回購或以其他方式註銷額外的債務或普通股股份,視情況而定。
我們相信,我們目前的現金頭寸,從業務活動中產生的現金流以及我們在資產擔保循環信貸設施(「ABL Facility」)下的借款能力將足以滿足我們的流動性需求,包括至少未來12個月的資本支出需求。
現金流量
以下表格總結了截至2024年和2023年的現金流動情況:
20242023
(以百萬計)
期初現金及現金等價物餘額$1,084 $1,232 
經營活動產生的淨現金流量(使用)(69)28 
投資活動使用的淨現金流量(114)(239)
籌資活動使用的淨現金流量(710)(609)
現金及現金等價物淨減少額(893)(820)
期末現金及現金等價物餘額$191 $412 
經營活動
2024年至今的經營活動現金流量淨額爲6900萬美元,包括淨利潤爲34500萬美元。 淨利潤中包括折舊爲21100萬美元,遞延所得稅影響爲1.03億美元,某些Easton投資出售的稅前收益總額爲3900萬美元,以及基於股份的報酬費用爲3100萬美元。 資產和負債的其他變動表示具有本期現金流量影響的項目,如營運資本的變動。 營運資本中最重要的項目是存貨的季節性變動(以及應付賬款的相關增加),因爲我們在節假日季節的預期中建立了庫存水平,這將爲該年度的經營現金流量產生大部分並且應稅所得。由於季節性的稅款支付,所以所得稅應付款項。
2023年至今經營活動提供的淨現金爲2800萬美元,其中包括淨利潤29900萬美元。 淨利潤包括折舊19900萬美元,基於股份的報酬支出2900萬美元和稅前減少債務收益2800萬美元。 其他資產和負債的變動表示具有當期現金流影響的項目,例如運營資本的變動。 在運營資本中最重要的項目是存貨的季節性變動(以及應付帳款的增加),因爲我們正爲假日季節增加庫存水平,這將爲整年創造大部分營運現金流,以及應付所得稅款,因季節性稅款而產生的應付所得稅款。
投資活動
2024年截至目前的投資活動淨現金流爲11400萬美元,主要與16600萬美元的資本支出有關,部分抵消了與某些Easton投資銷售有關的淨現金收入及費用,爲4000萬美元。資本支出包括約11500萬美元用於新的主要爲非購物中心的商店和改造現有商店,約3000萬美元用於各種IT項目,主要用於支持我們業務的增長和盈利能力,以及約2000萬美元用於配送和物流能力。
22

目錄
截至2023年的投資活動淨現金使用爲23900萬美元,主要用於資本支出。資本支出包括約12500萬美元用於新開設的非購物中心店鋪以及現有店鋪的重新裝修,約7500萬美元用於各種IT項目,主要支持我們與維多利亞的祕密的IT系統分離,以及約3500萬美元用於分銷和物流能力。
到2024年,我們的首要任務仍然是通過對業務的投資推動可持續、長期且盈利的增長。爲了支持這一點,我們計劃在今年投資約$25000萬,其中絕大部分將作爲資本支出報告,我們的優先事項仍然是投資實體店和科技。
融資活動
截至2024年,用於籌資活動的淨現金爲71000萬美元,主要包括34900萬用於股票回購,20200萬用於公開市場債務回購,每股0.60美元或13400萬的股息支付以及與股權獎勵相關的1600萬的稅款。
2023年迄今爲止的融資活動現金淨額爲60900萬美元,主要包括34300萬美元用於公開市場債務回購,每股0.60美元或13700萬美元的股利支付,9900萬美元用於股票回購以及與股權獎勵相關的稅費支付1000萬美元。
普通股票和債務回購
我們的董事會(我們的"董事會")將確定股票和債務回購授權,考慮到我們的利潤和現金流水平、資本需求、當前和預測的流動性、我們借款安排對我們施加的限制以及在當時存在的財務和其他條件。我們利用從經營和融資活動中產生的現金流來資助我們的股票和債務回購計劃。任何回購的時間和金額將由我們自行決定,考慮到許多因素,包括市場情況。
普通股回購
2022年股票回購計劃
在2022年2月,我們的董事會批准了一項15億人民幣的股票回購計劃(「2022年2月計劃」)。根據2022年2月計劃,我們在2024年和2023年截至目前的年度內回購了以下普通股:
Repurchase ProgramShares
Repurchased
Amount
Repurchased
Average Stock Price
202420232024202320242023
(in thousands)(in millions)
February 2022842 2,765 $39 $100 $46.08 $36.16 
The February 2022 Program had no remaining authority as of May 4, 2024. There were share repurchases of $1 million reflected in Accounts Payable on the February 3, 2024 and October 28, 2023 Consolidated Balance Sheets.
2024 Share Repurchase Program
In January 2024, our Board authorized a new $500 million share repurchase program (the “January 2024 Program”). Under the January 2024 Program, we repurchased the following shares of our common stock during year-to-date 2024:
Repurchase ProgramShares
Repurchased
Amount
Repurchased
Average Stock Price
(in thousands)(in millions)
January 20248,121 $309 $38.05 
The January 2024 Program had $191 million of remaining authority as of November 2, 2024. There were share repurchases of $1 million reflected in Accounts Payable on the November 2, 2024 Consolidated Balance Sheet.
Dividend Policy and Procedures
Our Board will determine future dividends after giving consideration to our levels of profit and cash flow, capital requirements, current and forecasted liquidity, the restrictions placed upon us by our borrowing arrangements as well as financial and other conditions existing at the time. We use cash flow generated from operating and financing activities to fund our dividends.
23

Table of Contents
我們在2024年和2023年支付了以下分紅派息:
普通股分紅派息總支付額
(每分享)(以百萬計)
2024
第一季度$0.20 $45 
第二季度0.20 45 
第三季度0.20 44 
總計$0.60 $134 
2023
第一季度$0.20 $46 
第二季度0.20 46 
第三季度0.20 45 
總計$0.60 $137 
2024年11月,我們宣佈了2024年第四季度每股0.20美元的普通股息,將於2024年12月6日支付給截至2024年11月22日收盤的股東。
開多期債務和借款措施
以下表格顯示截至2024年11月2日、2024年2月3日和2023年10月28日的未償債務餘額,扣除未攤銷的債務發行成本和折扣:
11月2日,
2024
2021年2月3日
2024
10月28日
2023
(以百萬計)
附屬擔保的高級債務
$31400萬,9.375% 固定利率票據,截止日期爲2025年7月(「2025票據」)
$314 $313 $312 
$28400萬,6.694% 固定利率票據,截止日期爲2027年1月(「2027票據」)
276 287 286 
$44400萬,5.250% 固定利率票據,截止日期爲2028年2月(「2028票據」)
443 460 483 
$48200萬,7.500% 固定利率票據,截止日期爲2029年6月(「2029票據」)
476 492 492 
$84400萬,6.625% 固定利率票據,截止日期爲2030年10月(「2030票據」)
838 930 950 
$80200萬,6.875% 固定利率票據,截止日期爲2035年11月(「2035票據」)
796 806 855 
$57500萬,6.750% 固定利率票據,截止日期爲2036年7月(「2036票據」)
571 608 609 
總額帶有子公司擔保的優先債務3,714 3,896 3,987 
優先債務
$28400萬,6.950% 固定利率債券,截止日期爲2033年3月(「2033票據」)
283 293 310 
$20100萬,7.600% 固定利率票據,截止日期爲2037年7月(「2037票據」)
200 199 200 
總高級債務483 492 510 
總負債4,197 4,388 4,497 
當前負債(314)— — 
總長債務,扣除當前部分$3,883 $4,388 $4,497 
回購票據
我們在2024年第三季度沒有回購任何未清償的高級票據。截至2024年,年初至今,我們在公開市場回購並註銷了20000萬美元的未償還高級票據本金。這些票據的總回購價格爲20200萬美元,導致300萬美元的稅前損失,包括未攤銷發行成本的沖銷。該損失已計入2024年年初至今的合併損益表中的其他收入。
During the third quarter of and year-to-date 2023, we repurchased in the open market and extinguished $174 million and $373 million principal amounts of our outstanding senior notes, respectively. The aggregate repurchase price for these notes were $161 million and $343 million for the third quarter of and year-to-date 2023, respectively, resulting in pre-tax gains of $12 million and $28 million, including the write-off of unamortized issuance costs, during the third quarter of and year-to-date 2023, respectively. These gains are included in Other Income in the 2023 Consolidated Statements of Income.
24

目錄
以下表格提供了在2024年和2023年期間回購和註銷的高級票據未償本金金額的詳細信息。
第三季度年初至今
2024202320242023
(以百萬計)
2025 年筆記$— $— $— $
2027 注意事項— — 14 — 
2028 筆記— 14 17 14 
2029 注意事項— — 17 — 
2030 筆記— 35 94 42 
2033 筆記— 31 10 39 
2035 筆記— 78 10 139 
2036 筆記— 38 86 
2037 筆記— 13 — 47 
總計$— $174 $200 $373 
資產支持的循環信貸工具
我們及部分百分之百擁有的子公司爲擔保ABL融資設施提供擔保並抵押資產。 ABL融資設施允許以美元借款和開立信用證,總承諾額爲75000萬美元,到期日爲2026年8月。
ABL融資的可用性爲(i)借款基礎的較小者,該基礎主要基於我們的合格美國和加拿大信用卡應收款、應收賬款、庫存和合格不動產,或(ii)總承諾。如果在任何時候,ABL融資下的未償還金額超過(i)借款基礎和(ii)總承諾的較小者,我們有責任將未償還金額償還至該超出部分。截至2024年11月2日,我們的借款基礎爲11.23億,並且在ABL融資下沒有未償還的借款。
ABL融資支持我們的信用證計劃。截至2024年11月2日,我們有$1000萬的未結信用證,這減少了我們在ABL融資工具下的可用性。截至2024年11月2日,我們在ABL融資工具下的可用性爲$74000萬。
截至2024年11月2日,與承諾及未使用金額相關的ABL設施費率爲0.30%每年,與未償還信用證相關的費率爲1.25%每年。此外,未償美元借款的利率爲隔夜擔保短期融資利率加1.25%,再加上每年0.10%的信貸風險調整。
ABL融資設施要求我們在違約事件發生或任何指定的可用餘額低於以下兩者中較大者的情況下,維持不低於1.00比1.00的固定支出覆蓋比率:(i) 7000萬美元或(ii) 最高借款金額的10%。截至2024年11月2日,我們不需要維持該比率。
信用評級
以下表格顯示了我們截至2024年11月2日的信用評級:
 「官員證明」指由官員簽署的證明。標普
公司Ba2BB
子公司擔保的優先無抵押債務Ba2BB
高級無擔保債務B1BB- 1.000%
展望穩定穩定
Guarantor Summarized Financial Information
Certain of our subsidiaries, which are listed on Exhibit 22 to this Quarterly Report on Form 10-Q, have guaranteed our obligations under the 2025 Notes, 2027 Notes, 2028 Notes, 2029 Notes, 2030 Notes, 2035 Notes and 2036 Notes (collectively, the “Notes”).
The Notes have been issued by Bath & Body Works, Inc. (the “Parent Company”). The Notes are its senior unsecured obligations and rank equally in right of payment with all of our existing and future senior unsecured obligations, are senior to any of our future subordinated indebtedness, are effectively subordinated to all of our existing and future indebtedness that is secured by a lien and are structurally subordinated to all existing and future obligations of each of our subsidiaries that do not guarantee the Notes.
25

目錄
這些註釋由我們部分全資子公司全面無條件地聯合及數額相同地擔保,其中包括某些同時擔保我們在資產基礎信貸設施下義務的子公司(此類擔保稱爲"擔保";而該擔保的擔保子公司稱爲"子公司擔保人"). 子公司擔保人的擔保僅在有限情況下受到釋放,僅在發生特定習慣條件。每項擔保根據其條款限制爲不超過可由適用子公司擔保人擔保的最大金額,受美國和非美國法律下的適用欺詐轉移規定的規避。
以下表格列出了母公司和子公司擔保人在合併基礎上彙總的財務信息,經過剔除(i) 母公司與子公司擔保之間的內部交易和餘額,以及(ii) 對非擔保子公司的投資和利潤的權益。
資產負債表摘要11月2日,
2024
2021年2月3日
2024
(以百萬計)
資產
流動資產(a)$2,206 $2,545 
非流動負債2,501 2,554 
負債
流動負債(b)$2,820 $2,935 
非流動負債(c)5,072 5,650 
 _______________
(a)截至2024年11月2日和2024年2月3日,來自非擔保子公司的應收金額分別爲6.31億美元和6.22億美元。
(b)包括截至2024年11月2日和2024年2月3日分別應付非擔保子公司的金額分別爲14.92億美元和19.05億美元。
(c)包括截至2024年11月2日尚未支付給非擔保子公司的6000萬美元。
2024年度至今利潤簡明報表
(以百萬計)
淨銷售額(a)$4,320 
毛利潤1,784 
營業收入527 
稅前利潤312 
淨利潤(b)252 
 _______________
(a)Includes net sales of $145 million to non-Guarantor subsidiaries.
(b)Includes a net loss of $4 million related to transactions with non-Guarantor subsidiaries.

Contingent Liabilities and Contractual Obligations
由於把我們在物業租賃協議下的權益作爲轉讓公司擁有的某些餐廳的條件,以及擔保某些其他租賃,我們經常在租賃協議上承擔次要責任。這些租賃協議有不同的期限,最晚的期限在
與維多利亞的祕密公司分拆及處置某些其他業務相關,我們截至2024年11月2日仍有剩餘的或有義務,總額爲24800萬美元,涉及在不可取消的租賃當前條款下的租賃付款,主要涉及辦公空間,租約將在2037年前的不同日期到期。這些義務包括最低租金和額外支付,包括稅費、公共區域費用及某些其他開支,並與這些業務處置之前開始的租約相關。我們與這些義務相關的準備金在所呈現的任何期間內都不顯著。
26

目錄
合同義務
我們的合同義務主要包括開多債務及相關利息支付、經營租賃、商品庫存的採購訂單和其他開多義務。這些合同義務影響我們的開空和開多流動性及資本資源需求。除了在2024年截至目前回購的20000萬本金的我們未償還的高級票據之外,自2024年2月3日以來,我們的合同義務沒有發生重大變化,詳細情況見我們2023年10-K表格中的「或有負債和合同義務」部分。我們的某些合同義務在正常業務過程中可能會波動(主要是因業務的季節性特徵而導致的與商品庫存相關的採購義務的變化)。
最近公佈的會計準則
2023年11月,財務會計準則委員會(「FASB」)發佈了會計準則更新(「ASU」)2023-07, 報告業務板塊披露的改進通過增強對重要業務部門費用和用於評估業務部門績效的信息的披露,擴展了可報告部門披露要求,適用於只有一個報告部門的公司。該標準適用於2023年12月15日後開始的財政年度,以及2024年12月15日後開始的財政年度內的中期期間,並允許提前採納。我們正在最終確定採納該標準的影響,並預計將在截至2025年2月1日的財政年度的10-k表中進行額外披露。
2023年12月,FASB發佈了ASU 2023-09,所得稅披露改進對於增強的所得稅披露,主要涉及費率協調類別和按司法管轄區支付的所得稅的標準化和分解需求。該準則適用於2024年12月15日之後開始的財政年度,可以允許提前採納,並且可以視情況進行前瞻性或回顧性應用。我們目前正在評估採用這一準則對我們披露的影響。
2024年11月,FASB發佈了ASU 2024-03, 損益表費用的分項這要求在年度和中期報告中披露關於某些損益表費用項目的分解信息。該標準適用於2026年12月15日後開始的財政年度,允許提前採用,並將採用前瞻性應用,選擇可以追溯適用。我們目前正在評估採納該標準對我們披露的影響。
關鍵會計政策和估計
根據GAAP編制基本報表需要管理層採用與估計和假設相關的會計政策,這些估計和假設會影響基本報表日期資產和負債的報告金額,以及報告期內營業收入和費用的報告金額,以及在基本報表日期有關或有資產和負債的相關披露。管理層持續評估其會計政策、估計和判斷,包括與存貨、長期店鋪資產的估值、索賠和或有事項、所得稅和營業收入確認(包括與我們的忠誠計劃相關的營業收入)相關的政策。管理層基於歷史經驗和我們認爲在這種情況下合理的各種其他因素來制定我們的估計和判斷。實際結果可能與這些估計不同。
There have been no material changes to the critical accounting policies and estimates disclosed in our 2023 Annual Report on Form 10-K.
Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Market Risk
The market risk inherent in our financial instruments represents the potential loss in fair value, earnings or cash flows arising from adverse changes in foreign currency exchange rates or interest rates. We may use derivative financial instruments like foreign currency forward contracts, cross-currency swaps and interest rate swap arrangements to manage exposure to market risks. We do not use derivative financial instruments for trading purposes.
Foreign Exchange Rate Risk
Our Canadian dollar denominated earnings are subject to exchange rate risk as substantially all our merchandise sold in Canada is sourced through U.S. dollar transactions. Although we utilize foreign currency forward contracts to partially offset risks associated with our operations in Canada, these measures may not succeed in offsetting all the short-term impact of foreign currency rate movements and generally may not be effective in offsetting the long-term impact of sustained shifts in foreign currency rates.
Further, although our royalty arrangements with our international partners are denominated in U.S. dollars, the royalties we receive in U.S. dollars are calculated based on sales in the local currency. As a result, our royalties in these arrangements are exposed to foreign currency exchange rate fluctuations.
27

Table of Contents
Interest Rate Risk
Our investment portfolio primarily consists of interest-bearing instruments that are classified as cash and cash equivalents based on their original maturities. Our investment portfolio is maintained in accordance with our investment policy, which specifies permitted types of investments, specifies credit quality standards and maturity profiles and limits credit exposure to any single issuer. The primary objectives of our investment activities are the preservation of principal, the maintenance of liquidity and the maximization of interest income while minimizing risk. Our investment portfolio is primarily composed of U.S. government obligations, U.S. Treasury and AAA-rated money market funds, commercial paper and bank deposits. Given the short-term nature and quality of investments in our portfolio, we do not believe there is any material risk to principal associated with increases or decreases in interest rates.
All of our outstanding debt as of November 2, 2024 has fixed interest rates. We will from time to time adjust our exposure to interest rate risk by entering into interest rate swap arrangements. Our exposure to interest rate changes is limited to the fair value of the debt issued, which would not have a material impact on our earnings or cash flows.
Fair Value of Financial Instruments
The following table provides a summary of the principal value and estimated fair value of our outstanding debt as of November 2, 2024, February 3, 2024 and October 28, 2023:
November 2,
2024
February 3,
2024
October 28,
2023
(in millions)
Principal Value$4,230 $4,430 $4,542 
Fair Value, Estimated (a)4,273 4,456 4,122 
 _______________
(a)    The estimated fair values are based on reported transaction prices and are not necessarily indicative of the amounts that we could realize in a current market exchange.
As of November 2, 2024, we believe that the carrying values of our Accounts Receivable, Accounts Payable and Accrued Expenses approximate their fair values because of their short maturities.
Concentration of Credit Risk
We maintain cash and cash equivalents and derivative contracts with various major financial institutions. We monitor the relative credit standing of financial institutions with whom we transact and limit the amount of credit exposure with any one entity. Our investment portfolio is primarily composed of U.S. government obligations, U.S. Treasury and AAA-rated money market funds, commercial paper and bank deposits. We also periodically review the relative credit standing of franchise, license and wholesale partners and other entities to which we grant credit terms in the normal course of business.
Item 4. CONTROLS AND PROCEDURES
Evaluation of disclosure controls and procedures. As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures, as such term is defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that as of the end of the period covered by this report, our disclosure controls and procedures were effective and designed to ensure that information required to be disclosed by us in reports we file or submit under the Exchange Act is (1) recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission (“SEC”) rules and forms, and (2) accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.
Changes in internal control over financial reporting. There were no changes in our internal control over financial reporting that occurred in the third quarter of 2024 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

28

Table of Contents
PART II—OTHER INFORMATION

Item 1. LEGAL PROCEEDINGS
We are a defendant in a variety of lawsuits 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. Although it is not possible to predict with certainty the eventual outcome of any litigation, in the opinion of management, our current legal proceedings are not expected to have a material adverse effect on our results of operations, financial condition or cash flows.
Fair and Accurate Credit Transactions Act Cases
We were named as a defendant in two putative class actions: Smidga, et al. v. Bath & Body Works, LLC in the Allegheny County, Pennsylvania Court of Common Pleas and Dahlin v. Bath & Body Works, LLC in the Santa Barbara County, California Superior Court. The complaints each alleged that we violated the Fair and Accurate Credit Transactions Act by printing more than the last five digits of credit or debit card numbers on customers’ receipts and, among other things, sought statutory damages, attorneys’ fees and costs. We reached an agreement with the plaintiffs in these cases that resolves both matters. The cases were consolidated in the Allegheny County, Pennsylvania Court of Common Pleas, which issued final approval of the settlement on October 24, 2024. The resolution of these claims had no material adverse effect on our results of operations, financial condition or cash flows.

Item 1A. RISK FACTORS
The risk factors that affect our business and financial results are discussed in Item 1A. Risk Factors in our 2023 Annual Report on Form 10-K. We wish to caution the reader that the risk factors discussed in Item 1A. Risk Factors in our 2023 Annual Report on Form 10-K and those described elsewhere in this report or other SEC filings could cause actual results to differ materially from those stated in any forward-looking statements.
Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
The following table provides the repurchases of our common stock during the third quarter of 2024:
Fiscal PeriodTotal
Number of
Shares
Purchased (a)
Average Price
Paid per
Share (b)
Total Number of Shares Purchased as Part of Publicly Announced Programs (c)Maximum Number of Shares (or Approximate Dollar Value) that May Yet be Purchased Under the Programs (c)
 (in thousands) (in thousands)
August 20241,417 $32.60 1,413 $243,750 
September 20241,223 29.14 1,220 208,192 
October 2024569 30.32 567 190,985 
Total3,209 3,200 
 _______________
(a)The total number of shares repurchased includes shares repurchased as part of publicly announced programs, with the remainder relating to shares in connection with tax payments due upon vesting of associate restricted share and performance share unit awards and the use of our stock to pay the exercise price on associate stock options.
(b)The average price paid per share includes any broker commissions.
(c)For additional share repurchase program information, see Note 3, “Net Income Per Share and Shareholders’ Equity (Deficit)” included in Part I, Item 1. Financial Statements.
Item 3. DEFAULTS UPON SENIOR SECURITIES
Not applicable.
Item 4. MINE SAFETY DISCLOSURES
Not applicable.
Item 5. OTHER INFORMATION
Securities Trading Plans of Directors and Executive Officers
None of our directors or executive officers adopted or terminated a “Rule 10b5-1 trading arrangement” or a “non-Rule 10b5-1 trading arrangement” (as such terms are defined in Item 408(c) of Regulation S-K) during the third quarter of 2024.
29

Table of Contents
Item 6. EXHIBITS
展示資料
  
101.INS-中的實例文檔未包含 交互式數據文件,因爲其XBRL標籤嵌入於內聯XBRL文檔中。
101.SCH內聯XBRL分類擴展架構文檔
101.CAL內聯XBRL分類擴展計算關聯文檔
101.DEF內聯XBRL分類定義鏈接庫文檔。
101.LAB內聯XBRL分類擴展標籤關聯文檔
101.PRE內聯XBRL分類擴展演示關聯文檔
104封面頁面互動數據文件(作爲內聯XBRL格式幷包含在附件101中)。

30

目錄
簽名
根據1934年證券交易法的要求,註冊者已經要求其代表簽署本報告,該代表有充分的授權。 
BATH & BODY WORKS,INC。
(註冊人)
由:Eva C. Boratto
 Eva C. Boratto
財務主管*
日期:2024年11月26日
*    博拉託女士是信安金融官和首席會計官,已經被正式授權代表註冊人簽字。

31