← Victoria's Secret & Co.
| Annual Trend | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | FY 2026 | |
|---|---|---|---|---|---|---|---|
| Cash and Cash Equivalents | $335.0m | $490.0m | $427.0m | $270.0m | $227.0m | $518.0m | |
| Accounts Receivable, Net | $121.0m | $162.0m | $141.0m | $152.0m | $159.0m | $186.0m | |
| Inventories | $701.0m | $949.0m | $1.1b | $985.0m | $955.0m | $1.1b | |
| Total Current Assets | $1.2b | $1.7b | $1.7b | $1.5b | $1.4b | $1.9b | |
| Property and Equipment, Net | $1.1b | $957.0m | $846.0m | $843.0m | $774.0m | $731.0m | |
| Goodwill | — | $0 | $365.0m | $367.0m | $367.0m | $367.0m | |
| Other Intangible Assets, Net | — | $0 | $137.0m | $116.0m | $95.0m | $0 | |
| Other Assets | $56.0m | $64.0m | $87.0m | $86.0m | $71.0m | $90.0m | |
| Other | $82.0m | $90.0m | $117.0m | $126.0m | $100.0m | $108.0m | |
| Operating Lease Assets | $1.6b | $1.4b | $1.2b | $1.4b | $1.5b | $1.6b | |
| Trade Names | $246.0m | $246.0m | $289.0m | $284.0m | $281.0m | $246.0m | |
| Deferred Income Taxes | $19.0m | $58.0m | $53.0m | $37.0m | $11.0m | $5.0m | |
| Current Debt | $0 | $4.0m | $4.0m | $4.0m | $4.0m | $4.0m | |
| Current Operating Lease Liabilities | $421.0m | $340.0m | $310.0m | $267.0m | $287.0m | $295.0m | |
| Income Taxes | $15.0m | $102.0m | $47.0m | $20.0m | $32.0m | $42.0m | |
| Long-term Operating Lease Liabilities | $1.6b | $1.3b | $1.2b | $1.3b | $1.4b | $1.6b | |
| Total Victoria’s Secret & Co. Shareholders’ Equity | $891.0m | $257.0m | $383.0m | $417.0m | $640.0m | $856.0m | |
| Total Equity | — | $257.0m | $401.0m | $438.0m | $664.0m | $910.0m | |
| Total Assets | $4.2b | $4.3b | $4.7b | $4.6b | $4.5b | $5.0b | |
| Accounts Payable | $338.0m | $538.0m | $481.0m | $513.0m | $419.0m | $493.0m | |
| Accrued Expenses and Other | $782.0m | $714.0m | $737.0m | $810.0m | $633.0m | $673.0m | |
| Total Current Liabilities | $1.6b | $1.7b | $1.6b | $1.6b | $1.4b | $1.5b | |
| Long-term Debt | $0 | $978.0m | $1.3b | $1.1b | $973.0m | $971.0m | |
| Other Long-term Liabilities | $113.0m | $39.0m | $206.0m | $79.0m | $75.0m | $44.0m | |
| Total Liabilities | $3.3b | $4.1b | $4.3b | $4.2b | $3.9b | $4.1b | |
| Preferred Stock—$0.01 par value; 10 shares authorized; none issued | $0 | $0 | $0 | $0 | $0 | $0 | |
| Common Stock—$0.01 par value; 1,000 shares authorized; 80 and 79 shares issued; 80 and 79 shares outstanding, respectively | 0 | 1.0m | 1.0m | 1.0m | 1.0m | 1.0m | |
| Paid-in Capital | $0 | $125.0m | $195.0m | $238.0m | $297.0m | $345.0m | |
| Accumulated Other Comprehensive Income (Loss) | $4.0m | $5.0m | $1.0m | $0 | ($1.0m) | $6.0m | |
| Retained Earnings | $0 | $126.0m | $186.0m | $178.0m | $343.0m | $504.0m | |
| Noncontrolling Interest | — | $0 | $18.0m | $21.0m | $24.0m | $54.0m | |
| Total Liabilities and Equity | $4.2b | $4.3b | $4.7b | $4.6b | $4.5b | $5.0b |
Values abbreviated: b = billions, m = millions, k = thousands. Per share data in USD.