| (Exact Name of Registrant as Specified in Its Charter) | |||||||||||
| (State or Other Jurisdiction of Incorporation) | |||||||||||
| (Commission File Number) | (IRS Employer Identification No.) | ||||||||||
| (Address of Principal Executive Offices) | (Zip Code) | ||||||||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
| VICTORIA'S SECRET & CO. | |||||||||||
| Date: | November 30, 2022 | By: | /s/ Timothy Johnson | ||||||||
| Timothy Johnson | |||||||||||
| Chief Financial and Administrative Officer | |||||||||||

| Victoria's Secret & Co.: | ||||||||
| Investor Relations: | Media Relations: | |||||||
| Kevin Wynk | Brooke Wilson | |||||||
| investorrelations@victoria.com | communications@victoria.com | |||||||
| Third Quarter | Third Quarter | % Inc/ (Dec) | Year-to-Date | Year-to-Date | % Inc/ (Dec) | ||||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||||
| Stores - North America | $ | 812.7 | $ | 920.3 | (11.7 | %) | $ | 2,712.1 | $ | 2,890.0 | (6.2 | %) | |||||||||||||||||||||||
| Direct | 341.9 | 406.3 | (15.9 | %) | 1,176.1 | 1,396.0 | (15.8 | %) | |||||||||||||||||||||||||||
International1 | 163.5 | 114.5 | 42.8 | % | 434.9 | 323.2 | 34.6 | % | |||||||||||||||||||||||||||
| Total | $ | 1,318.1 | $ | 1,441.1 | (8.5 | %) | $ | 4,323.1 | $ | 4,609.2 | (6.2 | %) | |||||||||||||||||||||||
| Third Quarter | Third Quarter | Year-to-Date | Year-to-Date | ||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Stores and Direct1 | (11%) | 0% | (9%) | 3% | |||||||||||||||||||
Stores Only2 | (10%) | 7% | (7%) | 8% | |||||||||||||||||||
| Stores at | Reclassed to | Stores at | |||||||||||||||
| 1/29/22 | Opened | Closed | Joint Venture | 10/29/22 | |||||||||||||
| Company-Operated: | |||||||||||||||||
| U.S. | 808 | 11 | (7) | — | 812 | ||||||||||||
| Canada | 26 | — | — | — | 26 | ||||||||||||
| Subtotal Company-Operated | 834 | 11 | (7) | — | 838 | ||||||||||||
| China Joint Venture: | |||||||||||||||||
Beauty & Accessories1 | 35 | 2 | (6) | 8 | 39 | ||||||||||||
| Full Assortment | 30 | 2 | (1) | — | 31 | ||||||||||||
| Subtotal China Joint Venture | 65 | 4 | (7) | 8 | 70 | ||||||||||||
| Partner-Operated: | |||||||||||||||||
| Beauty & Accessories | 335 | 10 | (30) | (8) | 307 | ||||||||||||
| Full Assortment | 128 | 16 | (8) | — | 136 | ||||||||||||
| Subtotal Partner-Operated | 463 | 26 | (38) | (8) | 443 | ||||||||||||
| Total | 1,362 | 41 | (52) | — | 1,351 | ||||||||||||
| VICTORIA'S SECRET & CO. | |||||||||||
| CONSOLIDATED STATEMENTS OF INCOME | |||||||||||
| THIRTEEN WEEKS ENDED OCTOBER 29, 2022 AND OCTOBER 30, 2021 | |||||||||||
| (Unaudited) | |||||||||||
| (In thousands except per share amounts) | |||||||||||
| 2022 | 2021 | ||||||||||
| Net Sales | $ | 1,318,077 | $ | 1,441,134 | |||||||
| Costs of Goods Sold, Buying and Occupancy | (860,705) | (876,067) | |||||||||
| Gross Profit | 457,372 | 565,067 | |||||||||
| General, Administrative and Store Operating Expenses | (414,784) | (457,153) | |||||||||
| Operating Income | 42,588 | 107,914 | |||||||||
| Interest Expense | (15,329) | (11,917) | |||||||||
| Other Income | 2,383 | 632 | |||||||||
| Income Before Income Taxes | 29,642 | 96,629 | |||||||||
| Provision for Income Taxes | 7,425 | 21,416 | |||||||||
| Net Income | 22,217 | 75,213 | |||||||||
| Less: Net Loss Attributable to Noncontrolling Interest | (2,151) | — | |||||||||
| Net Income Attributable to Victoria's Secret & Co. | $ | 24,368 | $ | 75,213 | |||||||
| Net Income Per Diluted Share Attributable to Victoria's Secret & Co. | $ | 0.29 | $ | 0.81 | |||||||
| Weighted Average Shares Outstanding | 82,628 | 92,449 | |||||||||
| VICTORIA'S SECRET & CO. | |||||||||||
| CONSOLIDATED AND COMBINED STATEMENTS OF INCOME | |||||||||||
| THIRTY-NINE WEEKS ENDED OCTOBER 29, 2022 AND OCTOBER 30, 2021 | |||||||||||
| (Unaudited) | |||||||||||
| (In thousands except per share amounts) | |||||||||||
| 2022 | 2021 | ||||||||||
| Net Sales | $ | 4,323,091 | $ | 4,609,201 | |||||||
| Costs of Goods Sold, Buying and Occupancy | (2,808,963) | (2,702,408) | |||||||||
| Gross Profit | 1,514,128 | 1,906,793 | |||||||||
| General, Administrative and Store Operating Expenses | (1,279,906) | (1,370,462) | |||||||||
| Operating Income | 234,222 | 536,331 | |||||||||
| Interest Expense | (40,710) | (15,659) | |||||||||
| Other Loss | (2,655) | (465) | |||||||||
| Income Before Income Taxes | 190,857 | 520,207 | |||||||||
| Provision for Income Taxes | 25,285 | 119,878 | |||||||||
| Net Income | 165,572 | 400,329 | |||||||||
| Less: Net Loss Attributable to Noncontrolling Interest | (9,545) | — | |||||||||
| Net Income Attributable to Victoria's Secret & Co. | $ | 175,117 | $ | 400,329 | |||||||
| Net Income Per Diluted Share Attributable to Victoria's Secret & Co. | $ | 2.07 | $ | 4.46 | |||||||
Weighted Average Shares Outstanding1 | 84,659 | 89,685 | |||||||||
| VICTORIA'S SECRET & CO. | |||||||||||||||||||||||
| NON-GAAP FINANCIAL INFORMATION | |||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||
| (In thousands except per share amounts) | |||||||||||||||||||||||
The non-GAAP financial information presented in this press release should not be construed as an alternative to the reported results determined in accordance with generally accepted accounting principles. Further, the Company's definition of such non-GAAP financial measures may differ from similarly titled measures used by other companies. Management believes that the presentation of adjusted financial information provides additional information to investors to facilitate the comparison of past and present operations. While it is not possible to predict future results, management believes the adjusted financial information is useful for the assessment of the ongoing operations of the Company because the adjusted items are not indicative of our ongoing operations due to their size and nature. Management uses adjusted financial information as key performance measures of results of operations for the purpose of evaluating performance internally. The non-GAAP financial information should be read in conjunction with the Company's historical financial statements and notes thereto contained in our Annual Report on Form 10-K and our Quarterly Reports on Form 10-Q filed with the Securities and Exchange Commission. The table below reconciles the non-GAAP financial measures to their most directly comparable GAAP financial measures. | |||||||||||||||||||||||
| Third Quarter | Year-to-Date | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Reconciliation of Reported to Adjusted Operating Income | |||||||||||||||||||||||
| Reported Operating Income - GAAP | $ | 42,588 | $ | 107,914 | $ | 234,222 | $ | 536,331 | |||||||||||||||
| Occupancy-related Legal Matter (a) | — | — | 21,679 | — | |||||||||||||||||||
| Restructuring Charge (b) | — | — | 29,348 | — | |||||||||||||||||||
| Adjusted Operating Income | $ | 42,588 | $ | 107,914 | $ | 285,249 | $ | 536,331 | |||||||||||||||
| Reconciliation of Reported to Adjusted Net Income Attributable to Victoria's Secret & Co. | |||||||||||||||||||||||
| Reported Net Income Attributable to Victoria's Secret & Co. - GAAP | $ | 24,368 | $ | 75,213 | $ | 175,117 | $ | 400,329 | |||||||||||||||
| Occupancy-related Legal Matter (a) | — | — | 21,679 | — | |||||||||||||||||||
| Restructuring Charge (b) | — | — | 29,348 | — | |||||||||||||||||||
| Tax Effect of Adjusted Items | — | — | (12,755) | — | |||||||||||||||||||
| Adjusted Net Income Attributable to Victoria's Secret & Co. | $ | 24,368 | $ | 75,213 | $ | 213,389 | $ | 400,329 | |||||||||||||||
| Reconciliation of Reported to Adjusted Net Income Per Diluted Share Attributable to Victoria's Secret & Co. | |||||||||||||||||||||||
| Reported Net Income Per Diluted Share Attributable to Victoria's Secret & Co. - GAAP | $ | 0.29 | $ | 0.81 | $ | 2.07 | $ | 4.46 | |||||||||||||||
| Occupancy-related Legal Matter (a) | — | — | 0.19 | — | |||||||||||||||||||
| Restructuring Charge (b) | — | — | 0.26 | — | |||||||||||||||||||
| Adjusted Net Income Per Diluted Share Attributable to Victoria's Secret & Co. | $ | 0.29 | $ | 0.81 | $ | 2.52 | $ | 4.46 | |||||||||||||||
| VICTORIA'S SECRET & CO. | ||||||||
| NON-GAAP FINANCIAL INFORMATION | ||||||||
| FORECASTED FULL YEAR ENDING JANUARY 28, 2023 | ||||||||
| (Unaudited, in millions) | ||||||||
| Forecasted | ||||||||
| Full Year Ending | ||||||||
| January 28, 2023 | ||||||||
| Reconciliation of GAAP to Adjusted Operating Income | ||||||||
| Operating Income - GAAP | $ | 474 to 524 | ||||||
| Occupancy-related Legal Matter (a) | 22 | |||||||
| Restructuring Charge (b) | 29 | |||||||
| Adjusted Operating Income | $ | 525 to 575 | ||||||
| Reconciliation of GAAP to Adjusted Net Income Attributable to Victoria's Secret & Co. | ||||||||
| Net Income Attributable to Victoria's Secret & Co. - GAAP | $ | 341 to 379 | ||||||
| Occupancy-related Legal Matter (a) | 22 | |||||||
| Restructuring Charge (b) | 29 | |||||||
| Tax Effect of Adjusted Items | (13) | |||||||
| Adjusted Net Income Attributable to Victoria's Secret & Co. | $ | 379 to 417 | ||||||
| Reconciliation of GAAP to Adjusted Net Income Per Diluted Share Attributable to Victoria's Secret & Co. | ||||||||
| Net Income Per Diluted Share Attributable to Victoria's Secret & Co. - GAAP | $ | 4.05 to 4.50 | ||||||
| Occupancy-related Legal Matter (a) | 0.19 | |||||||
| Restructuring Charge (b) | 0.26 | |||||||
| Adjusted Net Income Per Diluted Share Attributable to Victoria's Secret & Co. | $ | 4.50 to 4.95 | ||||||
U@;X#VV3O48M # O69?=GB%>S^"-7>3/\SL_/]9:+S?Q'\CQVA\TY&NO
MO5+*RTW\^^>BUAI+'P, IBLB]K+/78_U %=9&]%J(2Z?6A.1[[75
M/ZSR-;4:B*L,(M2'#X"ORL^]X_;9H:\V"R20$ 6"PAA "?D1NGCTHI;XW1
M1OU4:SV9T?N!K8J(-GG]PT)'6?@@ #0ZJA:W>&;$4;B)ANU;"3$
M!P#8K8@XR&8B4VND 'BU' 1Z_D.
MBU*N!HT#K_-5!@T%+8H! -"]09%8[\_ Y&WH5$>O[]-V?>SNH6;X8_'D]]SG G]Z%'R#R')<:SGRF)PJ0R<+WQ/N2\P#K
MU/M@+1[! $*XOWBW/#"($ #R,H008Q4G;1^2=4@,5HYOA.W]1:#2%D$1TE
M $N*86@&$,*TXGM\X+3R!3>2QF"5%$7P-Y%0 ^VX+31^C2^T7NR?YV<
M31- "//1AP]@@SJI0?(.!LLEA!" X0DA!&!NM7G49:>S/'=0'9LSY[V]=%@
M8$@]++AJS@T P#!:(,Y.\NM1@ S+UG/PAT; P%<'R0KY!60 ,)(Y&E#T_!TR
MM7J:K'5DWD-@>?8ZKFV]KU\CXF-;;P?@%J64^C[XBSEZM!T!N #0O2X:U&C$
M"@!$1'UO>9EH(C(%(@+,RKXC ,!\ZKM61-2^0>\V.,VUGN[G4LK>?=?C6]C;
M;_,/;:V.O?L.X2+Q1=2_:_OVO 4\CG!> @FSG#CC0AN)_,\Z1.#%B)5J_X0G#4
MK6I8U!^U 7;B,0)L5'V>E%+J\^2]<-M[$40( # XET)'JQU0W]-T_2F?3-G
M]UM=5R^EG"W]'@( / HQTF^?_=;R!ZW:-__;P>;HU<1,5JXXD:MH?[CH[^O
M #_H?86&(U>*P ,00@A &FUC;8/'=ZA;0?1UV+.)EZ:U '"KB-B-
MB(.(^!@1Y4KP8 ^-N*I/K1F7O3$ N-E<]2F7I10AA/>3^5U%G1BP,C48O@5'
M]5@WNTYO(J(&1CU;SB4#/$PIY; U]S@U=7<21 @ ,"BM-#!_5;O].5*\.!V
M)_-P/DW33Z64 TW? 0 >(P:QC]-TTZ"R?NME'*28!Q=:&>?1JN#.(J(YPG&
M,8JY:S^.ES.5,)UU/@4O$XP! ("^""$$8 A"" '(KM<-MSD#\OBWO9GFX=)&
M+P ,!:.2 !C*3W@Q7 -6JPP97 P:,6=E!#!_^ &]S'33X5$H985,+@!6KBZ@1T=NT*G( (#U
MTT >&,D7=Y.9O7_$O_YJ^-[+A=Z@[6F:_HR(W^IAZ%**OZL ,)\Y&A!\I8G(
MO(Y;0].L#F:L?P)XM%8_N=N:01]V6(>[:E^#"'=KH,M8EP8PK[9N69\I]7GR
M;J'3O=/.A^PG& NP(#5@/").VOK3MGL/ +!2'Q[1.//%E::5+Q:Z[EJO^=>(
MJ/NO^\[R ^36UG?W(J*N;?[N=@$ O8J(Y\EJ28^= UWU8ESXH #!70@@!.E5K/1VK$
@*
M #!Y^>S=YJ-;T?+/&A6P!>W[W*_M^UU^SWMND)FK>^9DWYF3I0.M8/RWB+C,
MYMHP>X/[\
212/L^?J\Y""POGA,:L)!**>4X!H!G2"B[V1J:
M*P&:$9/+VJ#/3S&4 'KB76(E8GAVNT?]-,":M:UMS@U_93"CQ*H]5V =,C4
MV?,>QDR>DH\HEW%,IS/'78\U0UR>082P#C%H%J;D&4YV8GK,:FO(]X_./".*
M?*U_1Y.B);7\XA_:[ZW][GS9N(]:Z_E@ [\85'Q7U?6L0*P=#P>JY;HTB) 1
MQ7I3G2ZSBIS8?7MWW,--O!]K(@P+B]_A]^IO8?5>R
SOBI%/*.P1XOC,.
M:V!U8A\6THCOY)DKPE*B6=#2#7FA>:3#*J&9, SA4LLH!>
M"@VN8V@BK$*2X2
"?QI+QI *R)1I%D=&* !7,Q
M@!">IM.!7_3/OC5?56MM\?Z+SL[0FU+*\P3' 4_AWDQ&&OV/0_TMK(<8&4PG
M>WW":^_"CW*\8/VY]3602BGE[0/K >9V%<-V@)6(?H.L5*(!A >^BV05_83W
M!^C+:A A $,SA!!@;+TWF7ZF"0"C*:4
15-*8 4B2?3*M>9+DJW!)3237C1?>]?YE3*(D R\C_!5$=
M_=6?_?723!\>+^-PZ_LRB! 8$+19.=5DG-ZU097)#@.&(&:"2"#'I[K]A@
M .#/85K !&JM+2YWW>FY/(V\Z+3B^"X7WM
?GDO 'W='J/I%/WE(654EHCJ;T$A_*QUBKF SO2
M$LOBO?NWCL]Q2RR[C"0Y@#EE;\IEZ < :S-U7LI#!@N>)BG.V_:BE++?]F#R
M'!*P(@=)![2R6RV?YJX"4'L_<(>V'Q:-VGK/G6F#" \T>P, N+]HII.IWK,U
M[_4.!]-K>;,OG%=@8=GW#O<3' , /(;Z6V!*ZF]A>BT&_Z;3\]KJO-\NW>LH
M]C+.$_1_^E'-.="QGG+J#"$$Z%>6]?*)'C"P.[76\U+*Q6:S>=7I:4X1[P!@
MO0PA!. _!BCP-X20IE%)VGI<7-9HM+_KEKO^N;SBK
MM>[;NP!Z5TIYGFQ?^%OT^ #H3+PG++U^OZ5?*\RO]R%^)^I- )B;(80 ?$G/
MF\G/3'AG+O%=>[;COVZTAAL JY>PH/XL&H<".U)K55 / ,MKZ_"])-=!O >6
M<=SY><\R2!58#_$, %A8-+J8,B_EP0,(MV2,9[R*HG5@73+D-QPJ 1XN%IK
M:^!S-=BI:WF 'THI^PF.!0 @A7AGSM9T2[X6[)X< R ##:0! !8I4%R,DYW
ME9?7_KNEE%:?^=L,/0._Y<=:JSZ9P"@.._HE[GR%RO"4 'A! "\%0]-6[YG@:\W&3NC^V>&U<#
M<$4+-
ZT=RE@P5H0X<&"
MIV!KFJ8_A$(!W.Q*:.T'T_1D-0#WS'LXP&I%1-T3WC&MW$*(! "02EN//FYK
MU!G4H(1#?TJ A=-G!P#@GEI-\GU&>)<&AM'.