| (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 | ||||||
Nominee | For | Against | Abstain | Broker Non-Votes | ||||||||||
Irene Chang Britt | 71,265,358 | 232,248 | 60,019 | 4,002,116 | ||||||||||
Sarah Davis | 70,817,512 | 680,141 | 59,972 | 4,002,116 | ||||||||||
Jacqueline Hernández | 70,800,310 | 697,045 | 60,270 | 4,002,116 | ||||||||||
Donna James | 70,720,515 | 789,499 | 47,611 | 4,002,116 | ||||||||||
Mariam Naficy | 71,452,047 | 56,550 | 49,028 | 4,002,116 | ||||||||||
Lauren Peters | 71,400,931 | 94,318 | 62,376 | 4,002,116 | ||||||||||
Anne Sheehan | 68,263,846 | 862,591 | 2,431,188 | 4,002,116 | ||||||||||
Martin Waters | 71,395,670 | 112,062 | 49,893 | 4,002,116 | ||||||||||
For | Against | Abstain | Broker Non-Votes | ||||||||
70,854,622 | 626,224 | 76,779 | 4,002,116 | ||||||||
1 Year | 2 Years | 3 Years | Abstain | Broker Non-Votes | ||||||||||
71,055,117 | 24,769 | 415,019 | 62,721 | 4,002,116 | ||||||||||
For | Against | Abstain | Broker Non-Votes | ||||||||
75,475,689 | 56,631 | 27,421 | — | ||||||||
| VICTORIA'S SECRET & CO. | |||||||||||
| Date: | May 31, 2022 | By: | /s/ Timothy Johnson | ||||||||
| Timothy Johnson | |||||||||||
| Executive Vice President and Chief Financial Officer | |||||||||||

| Victoria's Secret & Co.: | ||||||||
| Investor Relations: | Media Relations: | |||||||
| Jason Ware | Brooke Wilson | |||||||
| investorrelations@victoria.com | communications@victoria.com | |||||||
| First Quarter | First Quarter | % Inc/ (Dec) | |||||||||||||||
| 2022 | 2021 | ||||||||||||||||
| Stores - North America | $ | 930.9 | $ | 932.9 | (0.2 | %) | |||||||||||
| Direct | 420.6 | 520.9 | (19.3 | %) | |||||||||||||
International1 | 132.3 | 100.4 | 31.8 | % | |||||||||||||
| Total | $ | 1,483.8 | $ | 1,554.2 | (4.5 | %) | |||||||||||
| First Quarter | First Quarter | ||||||||||
| 2022 | 2021 | ||||||||||
Stores and Direct1 | (8%) | 25% | |||||||||
Stores Only2 | (3%) | 3% | |||||||||
| Stores at | Reclassed to | Stores at | |||||||||||||||
| 1/29/22 | Opened | Closed | Joint Venture1 | 4/30/22 | |||||||||||||
| Company-Operated: | |||||||||||||||||
| U.S. | 808 | — | (3) | — | 805 | ||||||||||||
| Canada | 26 | — | — | — | 26 | ||||||||||||
| Subtotal Company-Operated | 834 | — | (3) | — | 831 | ||||||||||||
| China Joint Venture: | |||||||||||||||||
Beauty & Accessories1 | 35 | — | (2) | 8 | 41 | ||||||||||||
| Full Assortment | 30 | — | — | — | 30 | ||||||||||||
| Subtotal China Joint Venture | 65 | — | (2) | 8 | 71 | ||||||||||||
| Partner-Operated: | |||||||||||||||||
| Beauty & Accessories | 335 | 1 | (4) | (8) | 324 | ||||||||||||
| Full Assortment | 128 | 3 | — | — | 131 | ||||||||||||
| Subtotal Partner-Operated | 463 | 4 | (4) | (8) | 455 | ||||||||||||
| Total | 1,362 | 4 | (9) | — | 1,357 | ||||||||||||
| VICTORIA'S SECRET & CO. | |||||||||||
| CONSOLIDATED AND COMBINED STATEMENTS OF INCOME | |||||||||||
| THIRTEEN WEEKS ENDED APRIL 30, 2022 AND MAY 1, 2021 | |||||||||||
| (Unaudited) | |||||||||||
| (In thousands except per share amounts) | |||||||||||
| 2022 | 2021 | ||||||||||
| Net Sales | $ | 1,483,806 | $ | 1,554,220 | |||||||
| Costs of Goods Sold, Buying and Occupancy | (962,300) | (882,079) | |||||||||
| Gross Profit | 521,506 | 672,141 | |||||||||
| General, Administrative and Store Operating Expenses | (427,384) | (446,455) | |||||||||
| Operating Income | 94,122 | 225,686 | |||||||||
| Interest Expense | (12,414) | (929) | |||||||||
| Other Loss | (3,708) | (191) | |||||||||
| Income Before Income Taxes | 78,000 | 224,566 | |||||||||
| Provision for Income Taxes | 1,856 | 50,534 | |||||||||
| Net Income | 76,144 | 174,032 | |||||||||
| Less: Net Loss Attributable to Noncontrolling Interest | (4,679) | — | |||||||||
| Net Income Attributable to Victoria's Secret & Co. | $ | 80,823 | $ | 174,032 | |||||||
| Net Income Per Diluted Share Attributable to Victoria's Secret & Co. | $ | 0.93 | $ | 1.97 | |||||||
Weighted Average Shares Outstanding1 | 87,057 | 88,303 | |||||||||
| VICTORIA'S SECRET & CO. | |||||||||||
| ADJUSTED 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 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. In addition, we present EBITDA and adjusted EBITDA for the twelve-months ended April 30, 2022 which are non-GAAP financial measures. EBITDA is defined as earnings before interest expense, income tax expense and depreciation and amortization. Adjusted EBITDA is EBITDA adjusted to remove certain special items. 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. | |||||||||||
| First Quarter | |||||||||||
| 2022 | 2021 | ||||||||||
| Reconciliation of Reported to Adjusted Operating Income | |||||||||||
| Reported Operating Income - GAAP | $ | 94,122 | $ | 225,686 | |||||||
| Occupancy-related Legal Matter (a) | 21,679 | — | |||||||||
| Adjusted Operating Income | $ | 115,801 | $ | 225,686 | |||||||
| Reconciliation of Reported to Adjusted Net Income Attributable to Victoria's Secret & Co. | |||||||||||
| Reported Net Income Attributable to Victoria's Secret & Co. - GAAP | $ | 80,823 | $ | 174,032 | |||||||
| Occupancy-related Legal Matter (a) | 21,679 | — | |||||||||
| Tax Effect of Adjusted Items | (5,477) | — | |||||||||
| Adjusted Net Income Attributable to Victoria's Secret & Co. | $ | 97,025 | $ | 174,032 | |||||||
| 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 | $ | 0.93 | $ | 1.97 | |||||||
| Occupancy-related Legal Matter (a) | 0.19 | — | |||||||||
| Adjusted Net Income Per Diluted Share Attributable to Victoria's Secret & Co. | $ | 1.11 | $ | 1.97 | |||||||
| VICTORIA'S SECRET & CO. | |||||||||||||||||||||||||||||
| ADJUSTED FINANCIAL INFORMATION | |||||||||||||||||||||||||||||
| TWELVE-MONTHS ENDED APRIL 30, 2022 | |||||||||||||||||||||||||||||
| (Unaudited, in thousands) | |||||||||||||||||||||||||||||
| Second Quarter | Third Quarter | Fourth Quarter | First Quarter | Twelve-Months Ended | |||||||||||||||||||||||||
| 2021 | 2021 | 2021 | 2022 | April 30, 2022 | |||||||||||||||||||||||||
| Reconciliation of Net Income Attributable to Victoria's Secret & Co. to EBITDA | |||||||||||||||||||||||||||||
| Net Income Attributable to Victoria's Secret & Co. - GAAP | $ | 151,084 | $ | 75,213 | $ | 246,052 | $ | 80,823 | $ | 553,172 | |||||||||||||||||||
| Interest Expense | 2,812 | 11,917 | 11,765 | 12,414 | 38,908 | ||||||||||||||||||||||||
| Income Tax Expense | 47,928 | 21,416 | 76,859 | 1,856 | 148,059 | ||||||||||||||||||||||||
| Depreciation and Amortization | 78,123 | 74,862 | 69,573 | 70,288 | 292,846 | ||||||||||||||||||||||||
| EBITDA | $ | 279,947 | $ | 183,408 | $ | 404,249 | $ | 165,381 | $ | 1,032,985 | |||||||||||||||||||
| Reconciliation of EBITDA to Adjusted EBITDA | |||||||||||||||||||||||||||||
| EBITDA | $ | 279,947 | $ | 183,408 | $ | 404,249 | $ | 165,381 | $ | 1,032,985 | |||||||||||||||||||
| Occupancy-related Legal Matter (a) | — | — | — | 21,679 | 21,679 | ||||||||||||||||||||||||
| Adjusted EBITDA | $ | 279,947 | $ | 183,408 | $ | 404,249 | $ | 187,060 | $ | 1,054,664 | |||||||||||||||||||
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'.