Financhill
Sell
38

BBWI Quote, Financials, Valuation and Earnings

Last price:
$29.99
Seasonality move :
9.03%
Day range:
$29.45 - $30.53
52-week range:
$26.21 - $52.99
Dividend yield:
2.67%
P/E ratio:
8.24x
P/S ratio:
0.91x
P/B ratio:
--
Volume:
4M
Avg. volume:
4.9M
1-year change:
-35.35%
Market cap:
$6.4B
Revenue:
$7.3B
EPS (TTM):
$3.64
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $6.4B $7.9B $7.6B $7.4B $7.3B
Revenue Growth (YoY) 19.04% 22.51% -4.09% -1.73% -1.64%
 
Cost of Revenues $3.3B $4B $4.3B $4.2B $4.1B
Gross Profit $3.1B $3.9B $3.3B $3.2B $3.2B
Gross Profit Margin 48.12% 48.91% 43.06% 43.56% 44.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.8B $1.9B $2B $2B
Other Inc / (Exp) -$50M -$198M $17M $81M $74M
Operating Expenses $1.5B $1.8B $1.9B $2B $2B
Operating Income $1.6B $2B $1.4B $1.3B $1.3B
 
Net Interest Expenses $432M $388M $348M $345M $312M
EBT. Incl. Unusual Items $1.1B $1.4B $1B $1B $1B
Earnings of Discontinued Ops. -$21M $258M $6M -- --
Income Tax Expense $257M $348M $251M $143M $230M
Net Income to Company $844M $1.3B $800M $878M $798M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $844M $1.3B $800M $878M $798M
 
Basic EPS (Cont. Ops) $3.04 $4.96 $3.45 $3.86 $3.62
Diluted EPS (Cont. Ops) $3.00 $4.88 $3.43 $3.84 $3.61
Weighted Average Basic Share $278M $269M $232M $228M $220M
Weighted Average Diluted Share $281M $273M $233M $229M $221M
 
EBITDA $2.1B $2.2B $1.6B $1.6B $1.6B
EBIT $1.6B $1.8B $1.4B $1.4B $1.3B
 
Revenue (Reported) $6.4B $7.9B $7.6B $7.4B $7.3B
Operating Income (Reported) $1.6B $2B $1.4B $1.3B $1.3B
Operating Income (Adjusted) $1.6B $1.8B $1.4B $1.4B $1.3B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $2.7B $3B $2.9B $2.9B $2.8B
Revenue Growth (YoY) -- 11.41% -4.62% 0.83% -4.29%
 
Cost of Revenues $1.3B $1.6B $1.6B $1.6B $1.5B
Gross Profit $1.4B $1.4B $1.2B $1.3B $1.3B
Gross Profit Margin 51.77% 47.75% 43.25% 45.91% 46.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $538M $567M $597M $641M $623M
Other Inc / (Exp) -$3M -$2M $10M $13M $9M
Operating Expenses $538M $567M $597M $641M $623M
Operating Income $869M $879M $652M $696M $678M
 
Net Interest Expenses $115M $87M $86M $86M $76M
EBT. Incl. Unusual Items $751M $790M $576M $623M $611M
Earnings of Discontinued Ops. $303M $2M -- -- --
Income Tax Expense $194M $198M $148M $44M $158M
Net Income to Company $860M $594M $434M $579M $453M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $860M $594M $434M $579M $453M
 
Basic EPS (Cont. Ops) $3.03 $2.28 $1.90 $2.56 $2.09
Diluted EPS (Cont. Ops) $3.03 $2.28 $1.89 $2.55 $2.09
Weighted Average Basic Share $278M $260M $229M $228M $214M
Weighted Average Diluted Share $281M $261M $229M $229M $215M
 
EBITDA $994M $930M $721M $779M $758M
EBIT $866M $877M $662M $709M $687M
 
Revenue (Reported) $2.7B $3B $2.9B $2.9B $2.8B
Operating Income (Reported) $869M $879M $652M $696M $678M
Operating Income (Adjusted) $866M $877M $662M $709M $687M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $8.4B $7.9B $7.6B $7.4B $7.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1B $4B $4.3B $4.2B $4.1B
Gross Profit $3.3B $3.9B $3.3B $3.2B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $1.8B $1.9B $2B $2B
Other Inc / (Exp) -$52M -$197M $16M $80M $73M
Operating Expenses $2.2B $1.8B $1.9B $2B $2B
Operating Income $1B $2B $1.4B $1.3B $1.3B
 
Net Interest Expenses $435M $389M $347M $345M $312M
EBT. Incl. Unusual Items $544M $1.4B $1B $1B $1B
Earnings of Discontinued Ops. $438M $258M -- -- --
Income Tax Expense $137M $348M $251M $143M $229M
Net Income to Company $844M $1.3B $800M $878M $798M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $845M $1.3B $800M $878M $798M
 
Basic EPS (Cont. Ops) $2.97 $4.96 $3.47 $3.87 $3.65
Diluted EPS (Cont. Ops) $2.95 $4.92 $3.45 $3.85 $3.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B $2.2B $1.6B $1.6B $1.6B
EBIT $979M $1.8B $1.4B $1.4B $1.3B
 
Revenue (Reported) $8.4B $7.9B $7.6B $7.4B $7.3B
Operating Income (Reported) $1B $2B $1.4B $1.3B $1.3B
Operating Income (Adjusted) $979M $1.8B $1.4B $1.4B $1.3B
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $7.9B $7.6B $7.4B $7.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4B $4.3B $4.2B $4.1B --
Gross Profit $3.9B $3.3B $3.2B $3.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $1.9B $2B $2B --
Other Inc / (Exp) -$197M $16M $80M $73M --
Operating Expenses $1.8B $1.9B $2B $2B --
Operating Income $2B $1.4B $1.3B $1.3B --
 
Net Interest Expenses $389M $347M $345M $312M --
EBT. Incl. Unusual Items $1.4B $1B $1B $1B --
Earnings of Discontinued Ops. $258M -- -- -- --
Income Tax Expense $348M $251M $143M $229M --
Net Income to Company $1.3B $800M $878M $798M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3B $800M $878M $798M --
 
Basic EPS (Cont. Ops) $4.96 $3.47 $3.87 $3.65 --
Diluted EPS (Cont. Ops) $4.92 $3.45 $3.85 $3.64 --
Weighted Average Basic Share $1.1B $927M $912M $879M --
Weighted Average Diluted Share $1.1B $932M $916M $883M --
 
EBITDA $2.2B $1.6B $1.6B $1.6B --
EBIT $1.8B $1.4B $1.4B $1.3B --
 
Revenue (Reported) $7.9B $7.6B $7.4B $7.3B --
Operating Income (Reported) $2B $1.4B $1.3B $1.3B --
Operating Income (Adjusted) $1.8B $1.4B $1.4B $1.3B --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $3.6B $2B $1.2B $1.1B $674M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $148M $240M $226M $224M $205M
Inventory $572M $709M $709M $710M $734M
Prepaid Expenses -- -- -- -- --
Other Current Assets $52M $81M $99M $97M $114M
Total Current Assets $5.6B $3B $2.3B $2.1B $1.8B
 
Property Plant And Equipment $2B $2B $2.2B $2.3B $2.1B
Long-Term Investments -- -- -- -- --
Goodwill $628M $628M $628M $628M $628M
Other Intangibles $165M $165M $165M $165M $165M
Other Long-Term Assets $3.2B $149M $155M $135M $50M
Total Assets $11.6B $6B $5.5B $5.5B $4.9B
 
Accounts Payable $345M $435M $455M $380M $338M
Accrued Expenses $278M $322M $316M $260M $286M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $173M $170M $177M $181M $192M
Other Current Liabilities $1.5B -- -- -- --
Total Current Liabilities $2.8B $1.3B $1.4B $1.3B $1.2B
 
Long-Term Debt $6.4B $4.9B $4.9B $4.4B $3.9B
Capital Leases -- -- -- -- --
Total Liabilities $12.2B $7.5B $7.7B $7.1B $6.3B
 
Common Stock $143M $134M $122M $120M $115M
Other Common Equity Adj $83M $80M $78M $75M $71M
Common Equity -$662M -$1.5B -$2.2B -$1.6B -$1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M $1M $1M $1M $2M
Total Equity -$661M -$1.5B -$2.2B -$1.6B -$1.4B
 
Total Liabilities and Equity $11.6B $6B $5.5B $5.5B $4.9B
Cash and Short Terms $3.6B $2B $1.2B $1.1B $674M
Total Debt $6.4B $4.9B $4.9B $4.4B $3.9B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $3.6B $2B $1.2B $1.1B $674M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $148M $240M $226M $224M $205M
Inventory $572M $709M $709M $710M $734M
Prepaid Expenses -- -- -- -- --
Other Current Assets $52M $81M $99M $97M $114M
Total Current Assets $5.6B $3B $2.3B $2.1B $1.8B
 
Property Plant And Equipment $2B $2B $2.2B $2.3B $2.1B
Long-Term Investments -- -- -- -- --
Goodwill $628M $628M $628M $628M $628M
Other Intangibles $165M $165M $165M $165M $165M
Other Long-Term Assets $3.2B $149M $155M $135M $50M
Total Assets $11.6B $6B $5.5B $5.5B $4.9B
 
Accounts Payable $345M $435M $455M $380M $338M
Accrued Expenses $278M $322M $316M $260M $286M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $173M $170M $177M $181M $192M
Other Current Liabilities $1.5B -- -- -- --
Total Current Liabilities $2.8B $1.3B $1.4B $1.3B $1.2B
 
Long-Term Debt $6.4B $4.9B $4.9B $4.4B $3.9B
Capital Leases -- -- -- -- --
Total Liabilities $12.2B $7.5B $7.7B $7.1B $6.3B
 
Common Stock $143M $134M $122M $120M $115M
Other Common Equity Adj $83M $80M $78M $75M $71M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M $1M $1M $1M $2M
Total Equity -$661M -$1.5B -$2.2B -$1.6B -$1.4B
 
Total Liabilities and Equity $11.6B $6B $5.5B $5.5B $4.9B
Cash and Short Terms $3.6B $2B $1.2B $1.1B $674M
Total Debt $6.4B $4.9B $4.9B $4.4B $3.9B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $844M $1.3B $800M $878M $798M
Depreciation & Amoritzation $521M $363M $221M $269M $282M
Stock-Based Compensation $50M $46M $38M $43M $40M
Change in Accounts Receivable $38M -$64M $11M $2M $18M
Change in Inventories $3M -$177M -- -$2M -$26M
Cash From Operations $2B $1.5B $1.1B $954M $886M
 
Capital Expenditures $228M $270M $328M $298M $226M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$219M -$259M -$328M -$286M -$162M
 
Dividends Paid (Ex Special Dividend) -$83M -$120M -$186M -$182M -$177M
Special Dividend Paid
Long-Term Debt Issued $3.2B -- -- -- --
Long-Term Debt Repaid -$2.5B -$1.7B -$9M -$462M -$539M
Repurchase of Common Stock -- -$2B -$1.3B -$148M -$401M
Other Financing Activities -$18M $541M -$55M -$23M -$15M
Cash From Financing $610M -$3.2B -$1.6B -$815M -$1.1B
 
Beginning Cash (CF) $1.5B $3.9B $2B $1.2B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.4B -$2B -$746M -$147M -$408M
Ending Cash (CF) $3.9B $2B $1.2B $1.1B $674M
 
Levered Free Cash Flow $1.8B $1.2B $816M $656M $660M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $860M $594M $434M $579M $453M
Depreciation & Amoritzation $128M $53M $59M $70M $71M
Stock-Based Compensation $11M $8M $12M $14M $9M
Change in Accounts Receivable $29M -$3M $14M -$27M -$6M
Change in Inventories $593M $440M $563M $497M $444M
Cash From Operations $1.3B $1B $1.1B $926M $955M
 
Capital Expenditures $28M $29M $76M $48M $60M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$36M -$31M -$76M -$47M -$48M
 
Dividends Paid (Ex Special Dividend) -- -$39M -$46M -$45M -$43M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1M -- -- -- --
Long-Term Debt Repaid -$151M -$12M -$9M -$119M -$337M
Repurchase of Common Stock -- -$420M -- -$49M -$52M
Other Financing Activities $26M -$6M -$8M $7M $10M
Cash From Financing -$119M -$475M -$63M -$206M -$422M
 
Beginning Cash (CF) $2.8B $1.4B $295M $412M $191M
Foreign Exchange Rate Adjustment $5M -$1M -$1M -$1M -$2M
Additions / Reductions $1.2B $539M $938M $673M $485M
Ending Cash (CF) $3.9B $2B $1.2B $1.1B $674M
 
Levered Free Cash Flow $1.3B $1B $1B $878M $895M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $844M $1.3B $800M $878M $798M
Depreciation & Amoritzation $521M $363M $221M $269M $282M
Stock-Based Compensation $50M $46M $38M $43M $40M
Change in Accounts Receivable $38M -$64M $11M $2M $18M
Change in Inventories $3M -$177M -- -$2M -$26M
Cash From Operations $2B $1.5B $1.1B $954M $886M
 
Capital Expenditures $228M $270M $328M $298M $226M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$219M -$259M -$328M -$286M -$162M
 
Dividends Paid (Ex Special Dividend) -$83M -$120M -$186M -$182M -$177M
Special Dividend Paid
Long-Term Debt Issued $3.2B -- -- -- --
Long-Term Debt Repaid -$2.5B -$1.7B -$9M -$462M -$539M
Repurchase of Common Stock -- -$2B -$1.3B -$148M -$401M
Other Financing Activities -$18M $541M -$55M -$23M -$15M
Cash From Financing $610M -$3.2B -$1.6B -$815M -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.4B -$2B -$746M -$147M -$408M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.8B $1.2B $816M $656M $660M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders $1.3B $800M $878M $798M --
Depreciation & Amoritzation $363M $221M $269M $282M --
Stock-Based Compensation $46M $38M $43M $40M --
Change in Accounts Receivable -$64M $11M $2M $18M --
Change in Inventories -$177M -- -$2M -$26M --
Cash From Operations $1.5B $1.1B $954M $886M --
 
Capital Expenditures $270M $328M $298M $226M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$259M -$328M -$286M -$162M --
 
Dividends Paid (Ex Special Dividend) -$120M -$186M -$182M -$177M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.7B -$9M -$462M -$539M --
Repurchase of Common Stock -$2B -$1.3B -$148M -$401M --
Other Financing Activities $541M -$55M -$23M -$15M --
Cash From Financing -$3.2B -$1.6B -$815M -$1.1B --
 
Beginning Cash (CF) $10.8B $3.4B $3.5B $2.6B --
Foreign Exchange Rate Adjustment $1M -$1M -$1M -$2M --
Additions / Reductions -$2B -$746M -$147M -$408M --
Ending Cash (CF) $8.8B $2.6B $3.3B $2.2B --
 
Levered Free Cash Flow $1.2B $816M $656M $660M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Is the Market Going to Go Lower?
Is the Market Going to Go Lower?

The last month has been extremely difficult for the stock…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
52
RGC alert for Mar 19

Regencell Bioscience Holdings [RGC] is down 19.3% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is down 0.91% over the past day.

Buy
93
ESLT alert for Mar 19

Elbit Systems [ESLT] is down 3.8% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock