Biggest changeThe following table represents store data for 2023: Stores at Stores at January 28, 2023 Opened Closed February 3, 2024 Company-Operated: U.S. 812 15 (19) 808 Canada 25 — (2) 23 Subtotal Company-Operated 837 15 (21) 831 China Joint Venture: Beauty & Accessories (a) 39 2 (7) 34 Full Assortment 33 4 (1) 36 Subtotal China Joint Venture 72 6 (8) 70 Partner-Operated: Beauty & Accessories 308 31 (32) 307 Full Assortment 135 33 (12) 156 Subtotal Partner-Operated 443 64 (44) 463 Adore Me 6 — — 6 Total 1,358 85 (73) 1,370 _______________ (a) Includes thirteen partner-operated stores at February 3, 2024. 38 Table of Contents The following table represents store data for 2022: Stores at Reclassed to Stores at January 29, 2022 Opened Closed Acquired (b) Joint Venture January 28, 2023 Company-Operated: U.S. 808 16 (12) — — 812 Canada 26 — (1) — — 25 Subtotal Company-Operated 834 16 (13) — — 837 China Joint Venture: Beauty & Accessories (a) 35 6 (10) — 8 39 Full Assortment 30 4 (1) — — 33 Subtotal China Joint Venture 65 10 (11) — 8 72 Partner-Operated: Beauty & Accessories 335 20 (39) — (8) 308 Full Assortment 128 21 (14) — 135 Subtotal Partner-Operated 463 41 (53) — (8) 443 Adore Me — — — 6 — 6 Total 1,362 67 (77) 6 — 1,358 _______________ (a) Includes thirteen partner-operated stores at January 28, 2023.
Biggest changeThe following table represents store data for 2024: Stores at Stores at February 3, 2024 Opened Closed February 1, 2025 Company-Operated: U.S. 808 16 (42) 782 Canada 23 1 — 24 Subtotal Company-Operated 831 17 (42) 806 China Joint Venture: Beauty & Accessories (a) 34 3 (7) 30 Full Assortment 36 4 — 40 Subtotal China Joint Venture 70 7 (7) 70 Partner-Operated: Beauty & Accessories 307 30 (13) 324 Full Assortment 156 30 (5) 181 Subtotal Partner-Operated 463 60 (18) 505 Adore Me 6 — — 6 Total 1,370 84 (67) 1,387 _______________ (a) Includes thirteen partner-operated stores at February 1, 2025. 33 Table of Contents The following table represents store data for 2023: Stores at Stores at January 28, 2023 Opened Closed February 3, 2024 Company-Operated: U.S. 812 15 (19) 808 Canada 25 — (2) 23 Subtotal Company-Operated 837 15 (21) 831 China Joint Venture: Beauty & Accessories (a) 39 2 (7) 34 Full Assortment 33 4 (1) 36 Subtotal China Joint Venture 72 6 (8) 70 Partner-Operated: Beauty & Accessories 308 31 (32) 307 Full Assortment 135 33 (12) 156 Subtotal Partner-Operated 443 64 (44) 463 Adore Me 6 — — 6 Total 1,358 85 (73) 1,370 _______________ (a) Includes thirteen partner-operated stores at February 3, 2024.
Financing Activities Net cash used for financing activities in 2023 was $291 million, consisting primarily of $615 million of repayments under the ABL Facility and $125 million of share repurchases, partially offset by borrowings of $465 million from the ABL Facility.
Net cash used for financing activities in 2023 was $291 million, consisting primarily of $615 million of repayments under the ABL Facility and $125 million of share repurchases, partially offset by borrowings of $465 million from the ABL Facility.
We use cash flows provided by our operating activities to fund our share repurchases. Once authorized by our Board of Directors, the timing and amount of any share repurchases are made at our discretion, taking into account a number of factors, including market conditions.
We use cash flows provided by our operating activities to fund any share repurchases. Once authorized by our Board of Directors, the timing and amount of any share repurchases are made at our discretion, taking into account a number of factors, including market conditions.
Revenue recognized under franchise and license arrangements generally consists of royalties earned and recognized upon sale of merchandise by franchise and license partners to retail customers. Revenue is generally recognized under wholesale and sourcing arrangements at the time the title of merchandise passes to the partner.
Revenue recognized under franchise and license arrangements generally consists of royalties earned and recognized upon sale of merchandise by franchise and license partners to retail customers. Revenue is generally recognized under wholesale and sourcing arrangements at the time title of the merchandise passes to the partner.
Our shipping and handling revenues are included in Net Sales with the related costs included in Costs of Goods Sold, Buying and Occupancy in our Consolidated and Combined Statements of Income. We also provide a reserve for projected merchandise returns based on historical experience and recent information. Net Sales exclude sales and other similar taxes collected from customers.
Our shipping and handling revenues are included in Net Sales with the related costs included in Costs of Goods Sold, Buying and Occupancy in our Consolidated Statements of Income. We also provide a reserve for projected merchandise returns based on historical experience and recent information. Net Sales exclude sales and other similar taxes collected from customers.
The declaration and amount of any dividends to holders of our common stock will be at the discretion of our Board of Directors and will depend upon many factors, including our financial condition, earnings, cash flows, capital requirements of our business, covenants associated with our debt obligations, legal requirements, regulatory constraints, industry practice and any other factors the Board of Directors deems relevant.
The declaration and amount of any dividends to holders of our common stock will be at the discretion of our Board and will depend upon many factors, including our financial condition, earnings, cash flows, capital requirements of our business, covenants associated with our debt obligations, legal requirements, regulatory constraints, industry practice and any other factors the Board deems relevant.
Our determination of the treatment of claims and contingencies in the Consolidated and Combined Financial Statements is based on management’s view of the expected outcome of the applicable claim or contingency. We consult with legal counsel on matters related to litigation and seek input from both internal and external experts with respect to matters in the ordinary course of business.
Our determination of the treatment of claims and contingencies in the Consolidated Financial Statements is based on management’s view of the expected outcome of the applicable claim or contingency. We consult with legal counsel on matters related to litigation and seek input from both internal and external experts with respect to matters in the ordinary course of business.
The following discussion and analysis of financial condition and results of operations are based upon our Consolidated and Combined Financial Statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) as codified in the Accounting Standards Codification (“ASC”).
The following discussion and analysis of financial condition and results of operations are based upon our Consolidated Financial Statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) as codified in the Accounting Standards Codification (“ASC”).
(c) In the first quarter of 2023, we recognized a pre-tax charge of $11 million ($8 million after-tax), $8 million included in general, administrative and store operating expense and $3 million included in buying and occupancy expense, related to restructuring activities to continue to reorganize and improve our organizational structure.
In the first quarter of 2023, we recognized a pre-tax charge of $11 million ($8 million after-tax), $8 million included in general, administrative and store operating expense and $3 million included in buying and occupancy expense, related to restructuring activities to reorganize and improve our organizational structure.
The loans under the Term Loan Facility are secured on a first-priority lien basis by certain assets of ours and guarantors that do not constitute priority collateral of the ABL Facility and on a second-priority lien basis by priority collateral of the ABL Facility, subject to customary exceptions.
The loans under the Term Loan Facility are secured on a first-priority lien basis by certain assets of ours and our subsidiary guarantors that do not constitute priority collateral under the ABL Facility and on a second-priority lien basis by priority collateral of the ABL Facility, subject to customary exceptions.
The remaining portion totaling $12 million is included in the “Other” category because it is not reasonably possible that the payments could change in the next 12 months due to audit settlements or resolution of uncertainties. For additional information, see Note 12 to the Consolidated and Combined Financial Statements in Item 8. Financial Statements and Supplementary Data.
The remaining portion totaling $14 million is included in the “Other” category because it is not reasonably possible that the payments could change in the next 12 months due to audit settlements or resolution of uncertainties. For additional information, see Note 11 to the Consolidated Financial Statements in Item 8. Financial Statements and Supplementary Data.
For additional information related to our 2023 financial performance, see “Results of Operations – 2023 Compared to 2022.” For a discussion of our financial condition and results of operations for 2022 compared to 2021, refer to “Part II, Item 7.
For additional information related to our 2024 financial performance, see “Results of Operations – 2024 Compared to 2023.” For a discussion of our financial condition and results of operations for 2023 compared to 2022, refer to “Part II, Item 7.
Therefore, the percentage change in comparable sales for 2023 was calculated on a 53-to-53-week basis and the percentage change in comparable sales for 2022 was calculated on a 52-to-52-week basis. Comparable sales attributable to our international stores are calculated on a constant currency basis.
Therefore, the percentage change in comparable sales for 2024 was calculated on a 52-to-52-week basis and the percentage change in comparable sales for 2023 was calculated on a 53-to-53-week basis. Comparable sales attributable to our international stores are calculated on a constant currency basis.
The authorization, which expired at the end of 2023, was utilized in 2023 to repurchase shares in the open market and under the accelerated share repurchase agreement described below. In February 2023, as part of the January 2023 Share Repurchase Program, we entered into an accelerated share repurchase agreement (“ASR Agreement”) with Goldman Sachs & Co.
The authorization, which expired at the end of 2023, was utilized in 2023 to repurchase shares in the open market and under the accelerated share repurchase agreement described below. 38 Table of Contents In February 2023, as part of the January 2023 Share Repurchase Program, we entered into an accelerated share repurchase agreement (“ASR Agreement”) with Goldman Sachs & Co.
If the likelihood of an adverse outcome is only reasonably possible (as opposed to probable) or if an estimate is not reasonably determinable, disclosure of a material claim or contingency is disclosed in the Notes to the Consolidated and Combined Financial Statements included in Item 8.
If the likelihood of an adverse outcome is only reasonably possible (as opposed to probable) or if an estimate is not reasonably determinable, disclosure of a material claim or contingency is disclosed in the Notes to the Consolidated Financial Statements included in Item 8. Financial Statements and Supplementary Data.
We repurchased the following shares of our common stock under the January 2023 Share Repurchase Program during 2023: Amount Authorized Shares Repurchased Amount Repurchased Average Stock Price (in millions) (in thousands) (in millions) January 2023 Share Repurchase Program $ 250 3,652 $ 125 $ 34.22 43 Table of Contents Shares repurchased under the January 2023 Share Repurchase Program were retired upon repurchase.
We repurchased the following shares of our common stock under the January 2023 Share Repurchase Program during 2023: Amount Authorized Shares Repurchased Amount Repurchased Average Stock Price (in millions) (in thousands) (in millions) January 2023 Share Repurchase Program $ 250 3,652 $ 125 $ 34.22 Shares repurchased under the January 2023 Share Repurchase Program were retired upon repurchase.
(e) Other liabilities also include future estimated payments associated with unrecognized tax benefits. The “Less Than 1 Year” category includes $20 million of these tax items because it is reasonably possible that the payments could change in the next 12 months due to audit settlements or resolution of uncertainties.
(d) Other liabilities also include future estimated payments associated with unrecognized tax benefits. The “Less Than 1 Year” category includes $31 million of these tax items because it is reasonably possible that the payments could change in the next 12 months due to audit settlements or resolution of uncertainties.
The financial covenants could, within specific predefined circumstances, limit our ability to incur additional indebtedness, make certain investments, pay dividends or repurchase shares. As of February 3, 2024, we were in compliance with all covenants under our long-term debt and borrowing facilities.
The financial covenants could, within specific predefined circumstances, limit our ability to incur additional indebtedness, make certain investments, pay dividends or repurchase shares. As of February 1, 2025, we were in compliance with all covenants under our long-term debt and borrowing facilities.
(b) Future lease obligations primarily represent minimum payments due under store lease agreements. For additional information, see Note 9 to the Consolidated and Combined Financial Statements included in Item 8. Financial Statements and Supplementary Data.
For additional information, see Note 12 to the Consolidated Financial Statements included in Item 8. Financial Statements and Supplementary Data. (b) Future lease obligations primarily represent minimum payments due under store lease agreements. For additional information, see Note 8 to the Consolidated Financial Statements included in Item 8. Financial Statements and Supplementary Data.
Revenue earned in connection with our credit card arrangements is primarily recognized based on credit card sales and usage and is included in Net Sales in the Consolidated and Combined Statements of Income. 50 Table of Contents We also recognize revenues associated with franchise, license, wholesale and sourcing arrangements.
Revenue earned in connection with our credit card arrangements is primarily recognized based on credit card sales and usage and is included in Net Sales in the Consolidated Statements of Income. We also recognize revenues associated with franchise, license, wholesale and sourcing arrangements.
The effect on deferred tax assets and liabilities of a change in income tax rates is recognized in our Consolidated and Combined Statement of Income in the period that includes the enactment date. The Company treats the global intangible low-taxed income provisions enacted as part of the U.S. Tax Cuts and Jobs Act as a current period expense.
The effect on deferred tax assets and liabilities of a change in income tax rates is recognized in our Consolidated Statement of Income in the period that includes the enactment date. We treat the global intangible low-taxed income provisions enacted as part of the U.S. Tax Cuts and Jobs Act as a current period expense.
Management's Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended January 28, 2023, filed with the SEC on March 17, 2023. 36 Table of Contents Non-GAAP Financial Information In addition to our results provided in accordance with GAAP above and throughout this Annual Report on Form 10-K, provided below are non-GAAP financial measures that present operating income, net income attributable to Victoria's Secret & Co. and net income per diluted share attributable to Victoria's Secret & Co. in 2023 and 2022 on an adjusted basis, which remove certain non-recurring, infrequent or unusual items that we believe are not indicative of the results of our ongoing operations due to their size and nature.
Management's Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended February 3, 2024, filed with the SEC on March 22, 2024. 31 Table of Contents Non-GAAP Financial Information In addition to our results provided in accordance with GAAP above and throughout this Annual Report on Form 10-K, provided below are non-GAAP financial measures that present operating income, net income attributable to Victoria's Secret & Co. and net income per diluted share attributable to Victoria's Secret & Co. in 2024 and 2023 on an adjusted basis, which remove certain non-recurring, infrequent or unusual items that we believe are not indicative of the results of our ongoing operations due to their size and nature.
Risks associated with the following factors, among others, could affect our results of operations and financial performance and cause actual results to differ materially from those expressed or implied in any forward-looking statements: • we may not realize all of the expected benefits of the spin-off from our Former Parent; • general economic conditions, inflation and changes in consumer confidence and consumer spending patterns; • 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; • our ability to successfully implement our strategic plan; • difficulties arising from turnover in company leadership or other key positions; • our ability to attract, develop and retain qualified associates and manage labor-related costs; • our dependence on traffic to our stores and the availability of suitable store locations on satisfactory terms; • our ability to successfully operate and expand internationally and related risks; • the operations and performance of our franchisees, licensees, wholesalers, and joint venture partners; • our ability to successfully operate and grow our direct channel business; • our ability to protect our reputation and the image and value of our brands; • our ability to attract customers with marketing, advertising and promotional programs; 32 Table of Contents • 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 brands, remain current with fashion trends, and develop and launch new merchandise, product lines and brands successfully; • our ability to realize the potential benefits and synergies sought with the acquisition of Adore Me; • our ability to incorporate artificial intelligence into our business operations successfully and ethically while managing associated risks; • our ability to source materials and produce, distribute and sell merchandise on a global basis, including risks related to: • political instability and geopolitical conflicts; • environmental hazards and natural disasters; • significant health hazards and pandemics; • delays or disruptions in shipping and transportation and related pricing impacts; and • disruption due to labor disputes; • our geographic concentration of production and distribution facilities in central Ohio and Southeast Asia; • the ability of our vendors to manufacture and deliver products in a timely manner, meet quality standards and comply with applicable laws and regulations; • fluctuations in freight, product input and energy costs; • our and our third-party service providers’ ability to implement and maintain information technology systems and to protect associated data and system availability; • our ability to maintain the security of customer, associate, third-party and company information; • stock price volatility; • shareholder activism matters; • our ability to maintain our credit rating; • our ability to comply with regulatory requirements; and • legal, tax, trade and other regulatory matters.
Risks associated with the following factors, among others, could affect our results of operations and financial performance and cause actual results to differ materially from those expressed or implied in any forward-looking statements: • general economic conditions, inflation and changes in consumer confidence and consumer spending patterns; • 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; • uncertainty in the global trade environment, including the imposition or threatened imposition of tariffs or other trade restrictions; • our ability to successfully implement our strategic plan; • difficulties arising from changes and turnover in company leadership or other key positions; • our ability to attract, develop and retain qualified associates and manage labor-related costs; • our dependence on traffic to our stores and the availability of suitable store locations on satisfactory terms; • our ability to successfully operate and expand internationally and related risks; • the operations and performance of our franchisees, licensees, wholesalers and joint venture partners; • our ability to successfully operate and grow our direct channel business; • our ability to protect our reputation and the image and value of our brands; 27 Table of Contents • our ability to attract customers with marketing, advertising and promotional programs; • 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 brands, remain current with fashion trends, and develop and launch new merchandise, product lines and brands successfully; • our ability to integrate acquired businesses and realize the benefits and synergies sought with such acquisitions; • our ability to incorporate artificial intelligence into our business operations successfully and ethically while effectively managing the associated risks; • our ability to source materials and produce, distribute and sell merchandise on a global basis, including risks related to: • political instability and geopolitical conflicts; • environmental hazards and natural disasters; • significant health hazards and pandemics; • delays or disruptions in shipping and transportation and related pricing impacts; • foreign currency exchange rate fluctuations; and • disruption due to labor disputes; • our geographic concentration of production and distribution facilities in central Ohio and Southeast Asia; • the ability of our vendors to manufacture and deliver products in a timely manner, meet quality standards and comply with applicable laws and regulations; • fluctuations in freight, product input and energy costs; • our and our third-party service providers’ ability to implement and maintain information technology systems and to protect associated data and system availability; • our ability to maintain the security of customer, associate, third-party and company information; • stock price volatility; • shareholder activism matters; • our ability to maintain our credit rating; • our ability to comply with regulatory requirements; and • legal, tax, trade and other regulatory matters.
March 2024 Share Repurchase Program In March 2024, subsequent to the end of fiscal year 2023, our Board of Directors approved a share repurchase program (“March 2024 Share Repurchase Program”), authorizing the repurchase of up to $250 million of our common stock, subject to market conditions and other factors, through open market, accelerated share repurchase or privately negotiated transactions, including pursuant to one or more Rule 10b5-1 trading plans.
March 2024 Share Repurchase Program In March 2024, our Board approved a share repurchase program (“March 2024 Share Repurchase Program”), authorizing the repurchase of up to $250 million of our common stock, subject to market conditions and other factors, through open market, accelerated share repurchase or privately negotiated transactions, including pursuant to one or more Rule 10b5-1 trading plans.
(b) For the period ended February 3, 2024, the availability under the ABL Facility was limited by our borrowing base of $587 million, less outstanding borrowings of $145 million and letters of credit of $19 million.
For the period ended February 3, 2024, the availability was limited by our borrowing base of $587 million, less outstanding borrowings of $145 million and letters of credit of $19 million.
Common Stock Share Repurchases & Treasury Stock Retirements Our Board of Directors determines share repurchase authorizations, giving consideration to our levels of profit and cash flows, capital requirements, current and forecasted liquidity, the restrictions placed upon us by our borrowing arrangements and the Tax Matters Agreement with our Former Parent, as well as financial and other conditions existing at the time.
Common Stock Share Repurchases & Treasury Stock Retirements Our Board determines share repurchase authorizations, giving consideration to our levels of profit and cash flows, 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.
The availability under the ABL Facility is the lesser of (i) the borrowing base, determined primarily based on our eligible U.S. and Canadian credit card receivables, eligible accounts receivable, eligible inventory and eligible real property, and (ii) the aggregate commitment.
The availability under the ABL Facility is equal to the lesser of (i) the borrowing base, determined primarily based on our eligible U.S. and Canadian credit card receivables, eligible accounts receivable, eligible inventory and eligible real property, and (ii) the maximum aggregate commitment amount of $750 million.
Our net income is impacted by, among other things, sales volume, seasonal sales patterns, success of new product introductions, profit margins and income taxes. Historically, sales are higher during the fourth quarter of the fiscal year due to seasonal and holiday-related sales patterns.
Net cash provided by our operating activities is impacted by our net income and working capital changes. Our net income is impacted by, among other things, sales volume, seasonal sales patterns, success of new product introductions, profit margins and income taxes. Historically, sales are higher during the fourth quarter of the fiscal year due to seasonal and holiday-related sales patterns.
This standard will be effective for annual reporting periods beginning in fiscal year 2025 and for interim periods beginning in fiscal year 2026, with early adoption permitted. The updates required by this standard should be applied prospectively, but retroactive application is permitted.
This standard will be effective for annual reporting periods beginning in fiscal year 2027 and for interim periods beginning in fiscal year 2028, with early adoption permitted. The updates required by this standard should be applied prospectively, but retrospective application is permitted.
Prior to the amendment, interest on the loans under the ABL Facility was calculated by reference to (i) LIBOR or an alternative base rate and (ii) in the case of loans denominated in Canadian dollars, Canadian Dollar Offered Rate (“CDOR”) or a Canadian base rate, plus an interest rate margin based on average daily excess availability ranging from (x) in the case of LIBOR and CDOR loans, 1.50% to 2.00% and (y) in the case of alternate base rate loans and Canadian base rate loans, 0.50% to 1.00%.
Interest on the loans under the ABL Facility is calculated by reference to (i) Term SOFR or an alternative base rate and (ii) in the case of loans denominated in Canadian dollars, Canadian Dollar Offered Rate (“CDOR”) or a Canadian base rate, plus an interest rate margin based on average daily excess availability ranging from (x) in the case of CDOR loans, 1.50% to 2.00%, (y) in the case of alternate base rate loans and Canadian base rate loans, 0.50% to 1.00%, and (z) in the case of Term SOFR loans, 1.60% to 2.10%.
Segment Reporting In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosure , which is intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expense categories that are regularly provided to the chief operating decision maker and included in each reported measure of a segment’s profit or loss.
Recently Issued Accounting and Reporting Pronouncements Segment Reporting In November 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosure , which is intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expense categories that are regularly provided to the chief operating decision maker and included in each reported measure of a segment’s profit or loss.
Company-Operated Store Data The following table compares 2023 U.S. company-operated store data to the comparable period for 2022: 2023 2022 % Change Sales per Average Selling Square Foot (a) $ 588 $ 658 (11 %) Sales per Average Store (in thousands) (a) $ 4,038 $ 4,558 (11 %) Average Store Size (selling square feet) 6,837 6,918 (1 %) Total Selling Square Feet (in thousands) 5,565 5,617 (1 %) ________________ (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 square footage and store count, respectively.
Company-Operated Store Data The following table compares 2024 U.S. company-operated store data to 2023: 2024 2023 % Change Sales per Average Selling Square Foot (a)(b) $ 589 $ 588 — % Sales per Average Store (in thousands) (a)(b) $ 4,038 $ 4,038 — % Average Store Size (selling square feet) 6,880 6,837 1 % Total Selling Square Feet (in thousands) 5,421 5,565 (3 %) ________________ (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 square footage and store count, respectively.
Deferred tax assets and liabilities are measured using enacted income tax rates in effect for the year in which those temporary differences are expected to be recovered or settled.
Deferred tax assets are also recognized for realizable operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted income tax rates in effect for the year in which those temporary differences are expected to be recovered or settled.
Financial Statements and Supplementary Data. 37 Table of Contents (b) In 2023, we recognized $25 million ($19 million after-tax) included in general, administrative and store operating expense related to the acquisition of Adore Me. For additional information, see Note 2, “Acquisition” and Note 10, “Intangible Assets” included in Item 8. Financial Statements and Supplementary Data.
For additional information, see Note 2, “Acquisition” to the Consolidated Financial Statements included in Item 8. Financial Statements and Supplementary Data. (b) In both 2024 and 2023, we recognized amortization expense of $25 million ($19 million after-tax) included in general, administrative and store operating expense related to the acquisition of Adore Me.
The following table provides certain measures of liquidity and capital resources as of February 3, 2024 and January 28, 2023: February 3, 2024 January 28, 2023 Debt-to-capitalization Ratio (a) 73 % 77 % Net Cash Provided By Operating Activities to Capital Expenditures 152 % 266 % ________________ (a) Long-term debt divided by total capitalization.
The following table provides certain measures of liquidity and capital resources as of February 1, 2025 and February 3, 2024: February 1, 2025 February 3, 2024 Debt-to-capitalization Ratio (a) 60 % 73 % Net Cash Provided By Operating Activities to Capital Expenditures 239 % 152 % ________________ (a) Long-term debt divided by total capitalization.
A 10% increase or decrease in the inventory valuation adjustment would have impacted net income by approximately $2 million for 2023.
A 10% increase or decrease in the inventory valuation adjustment would have impacted net income by approximately $2 million for 2024. A 10% increase or decrease in the estimated physical inventory loss adjustment would have impacted net income by approximately $3 million for 2024.
Operating Income For 2023, operating income decreased $232 million, to $246 million, compared to operating income of $478 million in 2022, and the operating income rate (expressed as a percentage of net sales) decreased to 4.0% from 7.5%. The drivers of the operating income results are discussed in the following sections.
Operating Income For 2024, operating income increased $64 million, to $310 million, compared to operating income of $246 million in 2023, and the operating income rate (expressed as a percentage of net sales) increased to 5.0% from 4.0%. The drivers of the operating income results are discussed in the following sections.
We include our tax contingencies accrual, including accrued penalties and interest, in Other Long-term Liabilities on the Consolidated Balance Sheets unless the liability is expected to be paid within one year. Changes to the tax contingencies accrual, including accrued penalties and interest, are included in Provision for Income Taxes on the Consolidated and Combined Statements of Income.
We include our tax contingencies accrual, including accrued penalties and interest, in Other Long-term Liabilities on the Consolidated Balance Sheets unless the liability is expected to be paid within one year.
Under this method, taxes currently payable or refundable are accrued, and deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets are also recognized for realizable operating loss and tax credit carryforwards.
Income Taxes We account for income taxes under the asset and liability method. Under this method, taxes currently payable or refundable are accrued, and deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases.
Interest payments have been estimated based on the coupon rate for fixed rate obligations. For variable interest rate obligations under the Term Loan Facility, the interest payments have been estimated based on an interest rate of 8.89%, which was the interest rate as of February 3, 2024.
Interest payments have been estimated based on the coupon rate for fixed rate obligations. For variable interest rate obligations under the Term Loan Facility, the interest payments have been estimated based on an interest rate of 7.94%, which was the interest rate as of February 1, 2025.
Shareholders’ Equity 417 383 Total Capitalization $ 1,537 $ 1,654 Amounts Available Under the ABL Facility (b) $ 423 $ 259 ________________ (a) Amounts shown represent the fifty-three-week period ended February 3, 2024 and the fifty-two-week period ended January 28, 2023.
Shareholders’ Equity 640 417 Total Capitalization $ 1,613 $ 1,537 Amounts Available Under the ABL Facility (b) $ 533 $ 423 ________________ (a) Amounts shown represent the fifty-two-week period ended February 1, 2025 and the fifty-three-week period ended February 3, 2024.
Cash Flow The following table provides a summary of our cash flow activity for the fiscal years ended February 3, 2024 and January 28, 2023: 2023 2022 (in millions) Cash and Cash Equivalents, Beginning of Year $ 427 $ 490 Net Cash Provided by Operating Activities 389 437 Net Cash Used for Investing Activities (254) (555) Net Cash Provided by (Used for) Financing Activities (291) 58 Effects of Exchange Rate Changes on Cash and Cash Equivalents (1) (3) Net Decrease in Cash and Cash Equivalents (157) (63) Cash and Cash Equivalents, End of Year $ 270 $ 427 Operating Activities Net cash provided by operating activities reflects net income adjusted for non-cash items, including depreciation and amortization, share-based compensation expense and deferred tax expense, as well as changes in working capital.
Cash Flow The following table provides a summary of our cash flow activity for the fiscal years ended February 1, 2025 and February 3, 2024: 2024 2023 (in millions) Cash and Cash Equivalents, Beginning of Year $ 270 $ 427 Net Cash Provided by Operating Activities 425 389 Net Cash Used for Investing Activities (153) (254) Net Cash Used for Financing Activities (315) (291) Effects of Exchange Rate Changes on Cash and Cash Equivalents — (1) Net Decrease in Cash and Cash Equivalents (43) (157) Cash and Cash Equivalents, End of Year $ 227 $ 270 37 Table of Contents Operating Activities Net cash provided by operating activities reflects net income adjusted for non-cash items, including depreciation and amortization, share-based compensation expense, equity method investment impairment charges, deferred tax expense and gain on sale of assets, as well as changes in working capital.
The obligation to pay principal and interest on the loans under the ABL Facility is jointly and severally guaranteed on a full and unconditional basis by certain of our wholly-owned domestic and Canadian subsidiaries.
Unused commitments under the ABL Facility accrue an unused commitment fee ranging from 0.25% to 0.30%. The obligation to pay principal and interest on the loans under the ABL Facility is jointly and severally guaranteed on a full and unconditional basis by certain of our wholly-owned domestic and Canadian subsidiaries.
We would use net cash flow provided by operating and financing activities to fund our dividends. 44 Table of Contents Long-term Debt and Borrowing Facilities The following table provides our outstanding Long-term Debt balance, net of unamortized debt issuance costs and discounts and any current portion, as of February 3, 2024 and January 28, 2023: February 3, 2024 January 28, 2023 (in millions) Senior Secured Debt with Subsidiary Guarantee $391 million Term Loan due August 2028 (“Term Loan Facility”) $ 385 $ 387 Asset-based Revolving Credit Facility due August 2026 (“ABL Facility”) 145 295 Total Senior Secured Debt with Subsidiary Guarantee 530 682 Senior Debt with Subsidiary Guarantee $600 million, 4.625% Fixed Interest Rate Notes due July 2029 (“2029 Notes”) 594 593 Total Senior Debt with Subsidiary Guarantee 594 593 Total 1,124 1,275 Current Debt (4) (4) Total Long-term Debt, Net of Current Portion $ 1,120 $ 1,271 Cash paid for interest was $87 million and $52 million in 2023 and 2022, respectively.
Long-term Debt and Borrowing Facilities The following table provides our outstanding Long-term Debt balance, net of unamortized debt issuance costs and discounts and any current portion, as of February 1, 2025 and February 3, 2024: February 1, 2025 February 3, 2024 (in millions) Senior Secured Debt with Subsidiary Guarantee $387 million Term Loan due August 2028 (“Term Loan Facility”) $ 382 $ 385 Asset-based Revolving Credit Facility due August 2026 (“ABL Facility”) — 145 Total Senior Secured Debt with Subsidiary Guarantee 382 530 Senior Debt with Subsidiary Guarantee $600 million, 4.625% Fixed Interest Rate Notes due July 2029 (“2029 Notes”) 595 594 Total Senior Debt with Subsidiary Guarantee 595 594 Total 977 1,124 Current Debt (4) (4) Total Long-term Debt, Net of Current Portion $ 973 $ 1,120 Cash paid for interest was $77 million and $87 million in 2024 and 2023, respectively.
Revenue Recognition We recognize revenue based on the amount we expect to receive when control of the goods or services is transferred to our customer. We recognize sales upon customer receipt of merchandise, which for direct channel revenues reflect an estimate of shipments that have not yet been received by our customer based on shipping terms and historical delivery times.
We recognize sales upon customer receipt of merchandise, which for direct channel revenues reflect an estimate of shipments that have not yet been received by our customer based on shipping terms and historical delivery times.
On August 2, 2021, we entered into a term loan B credit facility in an aggregate principal amount of $400 million, which will mature in August 2028. The discounts and issuance costs from the Term Loan Facility are being amortized through the maturity date and are included within Long-term Debt on the Consolidated Balance Sheets.
The issuance costs are being amortized through the maturity date and are included within Long-term Debt on the Consolidated Balance Sheets. 39 Table of Contents Credit Facilities We have a senior secured term loan B credit facility with an original principal amount of $400 million, which will mature in August 2028.
In 2023, we recognized the financial impact of purchase accounting items and additional acquisition-related costs, including recognition in gross profit of the fair value adjustment to acquired inventories as it is sold, recognition of changes in the estimated fair value of contingent consideration and Contingent Compensation Payments, as well as amortization of acquired intangible assets.
In both 2024 and 2023, we recognized the financial impact of purchase accounting items related to the acquisition, including recognition of changes in the estimated fair value of contingent consideration and Contingent Compensation Payments and amortization of acquired intangible assets.
We are currently evaluating the impact of these new rules. 47 Table of Contents Income Taxes In December 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures , which is intended to enhance the transparency and decision-usefulness of income tax disclosures, primarily by requiring enhanced disclosure for income taxes paid and the effective tax rate reconciliation.
We are currently evaluating the impact of adopting this standard on our disclosures. 41 Table of Contents Income Taxes In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures , which is intended to enhance the transparency and decision-usefulness of income tax disclosures, primarily by requiring enhanced disclosure for income taxes paid and the effective tax rate reconciliation.
We are estimating 2024 capital expenditures to be approximately $230 million. We expect that our capital expenditures will continue to be focused on our store capital program along with investments in technology related to our strategic initiatives to drive growth.
We expect that our capital expenditures will be focused on our store capital program along with investments in technology and logistics related to our strategic initiatives to drive growth and support productivity.
Provision for Income Taxes For 2023, the Company's effective tax rate was 21.4% compared to 19.0% in 2022. The 2023 rate differed from the Company's combined estimated federal and state statutory rate primarily due to foreign earnings taxed at a rate lower than our combined estimated federal and state statutory rate and due to the resolution of certain tax matters.
The difference between the Company's effective tax rate in 2023 and the combined estimated federal and state statutory rate was primarily due to foreign earnings taxed at a rate lower than our combined estimated federal and state statutory rate and the resolution of certain tax matters.
Prior to the amendment, interest under the Term Loan Facility was calculated by reference to LIBOR or an alternative base rate, plus an interest rate margin equal to (i) in the case of LIBOR loans, 3.25% and (ii) in the case of alternate base rate loans, 2.25%.
Interest on the loans under the Term Loan Facility is calculated by reference to the Term Secured Overnight Financing Rate (“Term SOFR”) or an alternative base rate, plus an interest rate margin (i) in the case of Term SOFR loans, ranging from 3.36% to 3.68% and (ii) in the case of alternate base rate loans, equal to 2.25%.
Reported Net Income Attributable to Victoria's Secret & Co. — GAAP $ 109 $ 348 Adore Me Acquisition-related Items (a) 50 15 Amortization of Intangible Assets (b) 25 — Restructuring Charges (c) 11 35 Occupancy-related Legal Matter (d) — 22 Happy Nation Restructuring Charge (e) — 16 Tax Effect of Adjusted Items (17) (20) Adjusted Net Income Attributable to Victoria's Secret & Co. $ 178 $ 416 Reconciliation of Reported to Adjusted Net Income Per Diluted Share Attributable to Victoria's Secret & Co.
Reported Net Income Attributable to Victoria's Secret & Co. — GAAP $ 165 $ 109 Adore Me Acquisition-related Items (a) 9 50 Amortization of Intangible Assets (b) 25 25 Equity Method Investment Impairment and Other Charges (c) 22 — Restructuring Charges (d) 13 11 Tax Effect of Adjusted Items (16) (17) Adjusted Net Income Attributable to Victoria's Secret & Co. $ 218 $ 178 Reconciliation of Reported to Adjusted Net Income Per Diluted Share Attributable to Victoria's Secret & Co.
(in millions, except per share amounts) 2023 2022 Reconciliation of Reported to Adjusted Operating Income Reported Operating Income — GAAP $ 246 $ 478 Adore Me Acquisition-related Items (a) 45 15 Amortization of Intangible Assets (b) 25 — Restructuring Charges (c) 11 35 Occupancy-related Legal Matter (d) — 22 Happy Nation Restructuring Charge (e) — 16 Adjusted Operating Income $ 327 $ 566 Reconciliation of Reported to Adjusted Net Income Attributable to Victoria's Secret & Co.
(in millions, except per share amounts) 2024 2023 Reconciliation of Reported to Adjusted Operating Income Reported Operating Income — GAAP $ 310 $ 246 Adore Me Acquisition-related Items (a) 4 45 Amortization of Intangible Assets (b) 25 25 Equity Method Investment Impairment and Other Charges (c) 22 — Restructuring Charges (d) 13 11 Adjusted Operating Income $ 373 $ 327 Reconciliation of Reported to Adjusted Net Income Attributable to Victoria's Secret & Co.
We cannot guarantee that we will pay a dividend in the future or continue to pay any dividends if and when we commence paying dividends.
Dividend Policy and Procedures We have not paid any cash dividends since becoming an independent, publicly traded company. We cannot guarantee that we will pay a dividend in the future or continue to pay any dividends if and when we commence paying dividends.
For additional information, see Note 16, “Commitments and Contingencies” included in Item 8. Financial Statements and Supplementary Data.
For additional information, see Note 5, “Restructuring Activities” to the Consolidated Financial Statements included in Item 8. Financial Statements and Supplementary Data.
We do not expect this standard to have a material impact on our results of operations, financial position or cash flows.
Financial Statements and Supplementary Data. The adoption of this standard did not have a material impact on our results of operations, financial position or cash flows.
Gift card breakage revenue is recognized in proportion, and over the same period, as actual gift card redemptions. We determine the gift card breakage rate based on historical redemption patterns. Gift card breakage is included in Net Sales in our Consolidated and Combined Statements of Income.
We determine the gift card breakage rate estimate based on historical redemption patterns and review the breakage rate periodically throughout the year. Gift card breakage is included in Net Sales in our Consolidated Statements of Income.
A 10% increase or decrease in the estimated physical inventory loss adjustment would have impacted net income by approximately $3 million for 2023. 48 Table of Contents Valuation of Long-lived Assets Long-lived Store Assets Long-lived store assets, which include leasehold improvements, store related assets and operating lease assets, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable.
Valuation of Long-lived Assets Long-lived Store Assets Long-lived store assets, which include leasehold improvements, store related assets and operating lease assets, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable.
Reported Net Income Per Diluted Share Attributable to Victoria's Secret & Co. — GAAP $ 1.39 $ 4.14 Adore Me Acquisition-related Items (a) 0.53 0.16 Amortization of Intangible Assets (b) 0.24 — Restructuring Charges (c) 0.11 0.31 Occupancy-related Legal Matter (d) — 0.19 Happy Nation Restructuring Charge (e) — 0.14 Adjusted Net Income Per Diluted Share Attributable to Victoria's Secret & Co. $ 2.27 $ 4.95 ________________ (a) In 2023, we recognized pre-tax charges of $50 million ($42 million after-tax) within net income, $29 million included in costs of goods sold, buying and occupancy expense, $16 million included in general, administrative and store operating expense and $5 million included in interest expense, related to the financial impact of purchase accounting items and professional service costs related to the acquisition of Adore Me.
Reported Net Income Per Diluted Share Attributable to Victoria's Secret & Co. — GAAP $ 2.05 $ 1.39 Adore Me Acquisition-related Items (a) 0.08 0.53 Amortization of Intangible Assets (b) 0.23 0.24 Equity Method Investment Impairment and Other Charges (c) 0.21 — Restructuring Charges (d) 0.13 0.11 Adjusted Net Income Per Diluted Share Attributable to Victoria's Secret & Co. $ 2.69 $ 2.27 ________________ (a) In 2024 and 2023, we recognized pre-tax expense of $9 million and $50 million ($6 million and $42 million after-tax, respectively) within net income related to the financial impact of purchase accounting items and professional service costs related to the acquisition of Adore Me.
(b) Results include consolidated joint venture direct sales in China. The following table compares 2023 comparable sales to 2022: 2023 2022 Comparable Sales (Stores and Direct) (a) (9 %) (8 %) Comparable Store Sales (a) (11 %) (7 %) ________________ (a) The percentage change in comparable sales represents direct and comparable store sales.
The following table compares 2024 comparable sales to 2023: 2024 2023 Comparable Sales (Stores and Direct) (a) 0 % (9 %) Comparable Store Sales (a) (2 %) (11 %) ________________ (a) The percentage change in comparable sales represents direct and comparable store sales.
Gross Profit For 2023, our gross profit decreased $16 million to $2.242 billion, and our gross profit rate (expressed as a percentage of net sales) increased to 36.3% from 35.6%.
Net sales in our international channel increased 11% compared to 2023. Gross profit in 2024 increased $42 million, to $2.284 billion, compared to 2023 and our gross profit rate (expressed as a percentage of net sales) increased to 36.7% from 36.3% compared to 2023.
The March 2024 Share Repurchase Program is open-ended in term, eligible to begin immediately and will continue until exhausted. January 2023 Share Repurchase Program In January 2023, our Board of Directors approved a share repurchase program (“January 2023 Share Repurchase Program”), authorizing the repurchase of up to $250 million of our common stock.
January 2023 Share Repurchase Program In January 2023, our Board approved a share repurchase program (“January 2023 Share Repurchase Program”), authorizing the repurchase of up to $250 million of our common stock.
Victoria’s Secret, PINK and Adore Me merchandise is sold online through e-commerce platforms, through retail stores located in the U.S., Canada and China, and through international stores and websites operated by partners under franchise, license, wholesale and joint venture arrangements.
Our merchandise is available through our digital channels, in retail stores across the U.S., Canada and China, and through international stores and websites and mobile applications operated by partners under franchise, license, wholesale and joint venture arrangements.
The general, administrative and store operating expense rate (expressed as a percentage of net sales) increased to 32.3% from 28.1% due to the inclusion of Adore Me general, administrative and store operating expenses beginning in 2023, strategic marketing investments including the Victoria’s Secret World Tour and deleverage driven by the decrease in sales compared to 2022.
The general, administrative and store operating expense rate (expressed as a percentage of net sales) decreased to 31.7% from 32.3% due to leverage driven by the increase in net sales compared to 2023 and the decrease in marketing expenses.
In the stores channel, our North America net sales decreased $429 million, or 11%, to $3.480 billion compared to 2022 driven by a decrease in traffic, average unit retail and conversion, partially offset by incremental net sales from the extra week in 2023.
In the direct channel, net sales increased $27 million, or 1%, to $2.042 billion compared to 2023 as increases in traffic and average unit retail were partially offset by the incremental net sales from the extra week in 2023 and a decrease in conversion.
For 2023, the decrease in gross profit dollars was primarily due to the decrease in merchandise margin dollars driven by the decrease in net sales and an increase in promotional activity, partially offset by a decrease in supply chain costs, reductions in costs of goods sold related to our supply chain initiative and incremental profit related to the extra week in 2023.
Gross Profit For 2024, our gross profit increased $42 million to $2.284 billion, and our gross profit rate (expressed as a percentage of net sales) increased to 36.7% from 36.3%. 35 Table of Contents For 2024, the increase in gross profit dollars was primarily due to the increase in net sales, reductions in costs of goods sold related to our supply chain initiative and a decrease in buying and occupancy expenses, partially offset by an increase in promotional activity and incremental gross profit recognized in 2023 as a result of the extra week last year.
The capital expenditures were primarily related to our store capital program and investments in technology related to our strategic initiatives to drive growth and technology investments relating to separation activities from our Former Parent.
The capital expenditures were primarily related to our store capital program and investments in technology related to our strategic initiatives to drive growth and technology investments. We are estimating 2025 capital expenditures to be approximately $240 million.
Credit Ratings The following table provides our credit ratings as of February 3, 2024: Moody’s S&P Corporate Ba3 BB- Senior Secured Debt with Subsidiary Guarantee Ba2 BB+ Senior Unsecured Debt with Subsidiary Guarantee B1 BB- Outlook Stable Stable 46 Table of Contents Contingent Liabilities and Contractual Obligations The following table provides our contractual obligations, aggregated by type, including the maturity profile as of February 3, 2024: Payments Due by Period Total Less Than 1 Year 1-3 Years 4-5 Years More than 5 Years Other (in millions) Long-term Debt (a) $ 1,478 $ 77 $ 294 $ 493 $ 614 $ — Future Lease Obligations (b) 2,125 361 630 420 714 — Purchase Obligations (c) 758 700 52 6 — — Cash Consideration Related to Acquisition (d) 108 108 — — — — Other Liabilities (e) 32 20 — — — 12 Total $ 4,501 $ 1,266 $ 976 $ 919 $ 1,328 $ 12 ________________ (a) Long-term debt obligations relate to our principal and interest payments for our outstanding debt.
Credit Ratings The following table provides our credit ratings as of February 1, 2025: Moody’s S&P Corporate Ba3 BB- Senior Secured Debt with Subsidiary Guarantee Ba2 BB+ Senior Unsecured Debt with Subsidiary Guarantee B1 BB- Outlook Negative (a) Negative (a) ________________ (a) Subsequent to February 1, 2025, Moody's and S&P both updated our outlook to Stable. 40 Table of Contents Contingent Liabilities and Contractual Obligations The following table provides our contractual obligations, aggregated by type, including the maturity profile as of February 1, 2025: Payments Due by Period Total Less Than 1 Year 1-3 Years 4-5 Years More than 5 Years Other (in millions) Long-term Debt (a) $ 1,225 $ 62 $ 124 $ 1,039 $ — $ — Future Lease Obligations (b) 2,290 394 643 465 788 — Purchase Obligations (c) 770 693 68 9 — — Other Liabilities (d) 45 31 — — — 14 Total $ 4,330 $ 1,180 $ 835 $ 1,513 $ 788 $ 14 ________________ (a) Long-term debt obligations relate to our principal and interest payments for our outstanding debt.
Net cash provided by operating activities in 2023 was $389 million, a decrease in net cash flows provided by operating activities of $48 million compared to 2022.
Net cash provided by operating activities in 2024 was $425 million, an increase in net cash provided by operating activities of $36 million compared to 2023.
Interest Expense For 2023, our interest expense increased $39 million to $99 million compared to 2022, primarily driven by the increase in our outstanding debt due to the borrowings from the ABL Facility during 2023 and a higher average borrowing rate for our Term Loan Facility and ABL Facility.
Interest Expense For 2024, our interest expense decreased $13 million to $86 million compared to 2023, primarily due to our lower average outstanding debt and lower average borrowing rate for our ABL Facility, partially offset by our higher average borrowing rate for our Term Loan Facility.
We expect to utilize our cash flows to continue to invest in our brands, talent and capabilities, and growth strategies as well as to repay our indebtedness over time. We believe that our available short-term and long-term capital resources are sufficient to fund our working capital and other cash flow requirements over the next 12 months.
We expect to utilize our cash flows to continue to invest in our brands, talent and capabilities, and growth strategies as well as to repay our indebtedness over time.
The ABL Facility allows for borrowings and letters of credit in U.S. dollars or Canadian dollars, and has aggregate commitments of $750 million and an expiration date of August 2026.
As of February 1, 2025, the interest rate on loans under the Term Loan Facility was 7.94%. We also have a senior secured asset-based revolving credit facility. The ABL Facility allows for borrowings and letters of credit in U.S. dollars or Canadian dollars and has aggregate commitments of $750 million and an expiration date of August 2026.
Working Capital and Capitalization Based upon our cash balances and net cash provided by our operating activities, along with the borrowing capacity under our ABL Facility, we believe we will be able to continue to meet our working capital needs. 41 Table of Contents The following table provides a summary of our working capital position and capitalization as of February 3, 2024 and January 28, 2023: February 3, 2024 January 28, 2023 (in millions) Net Cash Provided by Operating Activities (a) $ 389 $ 437 Capital Expenditures (a) 256 164 Working Capital (81) 158 Capitalization: Long-term Debt 1,120 1,271 Victoria's Secret & Co.
The following table provides a summary of our working capital position and capitalization as of February 1, 2025 and February 3, 2024: February 1, 2025 February 3, 2024 (in millions) Net Cash Provided by Operating Activities (a) $ 425 $ 389 Capital Expenditures (a) 178 256 Working Capital 66 (81) Capitalization: Long-term Debt 973 1,120 Victoria's Secret & Co.
(b) Results include consolidated joint venture sales in China, royalties associated with franchised stores and wholesale sales. 39 Table of Contents The following table provides a reconciliation of net sales from 2022 to 2023: (in millions) 2022 Net Sales $ 6,344 Sales Associated with Stores Included in the Comparable Stores Calculation (370) Sales Associated with New, Closed and Non-comparable Remodeled Stores, Net (a) (15) Direct Channels (a)(b) 239 Credit Card Programs (28) International Wholesale, Royalty and Sourcing 22 Foreign Currency Translation (10) 2023 Net Sales $ 6,182 ________________ (a) Results in 2023 include Adore Me sales.
Net Sales The following table provides net sales for 2024 in comparison to 2023: 2024 2023 % Change (in millions) Stores — North America $ 3,428 $ 3,480 (2 %) Direct 2,042 2,015 1 % International (a) 760 687 11 % Total Net Sales $ 6,230 $ 6,182 1 % ________________ (a) Results include consolidated joint venture sales in China, royalties associated with franchised stores and wholesale sales. 34 Table of Contents The following table provides a reconciliation of net sales from 2023 to 2024: (in millions) 2023 Net Sales $ 6,182 Sales Associated with Stores Included in the Comparable Stores Calculation (50) Sales Associated with New, Closed and Non-comparable Remodeled Stores, Net and Other 63 Direct Channels (a) 69 Extra Week in 2023 Due to Retail Calendar (80) Credit Card Programs (20) International Wholesale, Royalty and Sourcing 72 Foreign Currency Translation (6) 2024 Net Sales $ 6,230 ________________ (a) Results include consolidated joint venture direct sales in China.
The use of different assumptions or judgments in our assessment could materially increase or decrease the fair value of our store assets and, accordingly, could materially increase or decrease any related impairment charge. Sustained declines in our business performance could result in a material impairment charge in a future period.
Our fair value estimates incorporate significant assumptions and judgments including, but not limited to, estimated future cash flows, discount rates and market rental rates. The use of different assumptions or judgments in our assessment could materially increase or decrease the fair value of our store assets and, accordingly, could materially increase or decrease any related impairment charge.
(b) For additional information, see Note 2, “Acquisition” included in Item 8. Financial Statements and Supplementary Data. Results of Operations — 2023 Compared to 2022 The following information summarizes our results of operations for 2023 compared to 2022.
For additional information, see Note 2, “Acquisition” and Note 9, “Intangible Assets” to the Consolidated Financial Statements included in Item 8.
Cash generated from our operating activities provides the primary resources to support current operations, growth initiatives, seasonal funding requirements and capital expenditures. Net cash provided by our operating activities is impacted by our net income and working capital changes.
FINANCIAL CONDITION Liquidity and Capital Resources Liquidity, or access to cash, is an important factor in determining our financial stability. We are committed to maintaining adequate liquidity. Cash generated from our operating activities provides the primary resources to support current operations, growth initiatives, seasonal funding requirements and capital expenditures.
Net cash used for investing activities in 2022 was $555 million, consisting primarily of our $369 million cash payment, net of cash acquired, in connection with the Adore Me acquisition and capital expenditures of $164 million. The capital expenditures were primarily related to our store capital program, along with investments in technology, distribution and logistics to support our retail capabilities.
The capital expenditures were primarily related to our store capital program and investments in technology related to our strategic initiatives to drive growth. Net cash used for investing activities in 2023 was $254 million, consisting of capital expenditures of $256 million.
We had $19 million of outstanding letters of credit as of February 3, 2024 that further reduced our availability under the ABL Facility. As of February 3, 2024, our remaining availability under the ABL Facility was $423 million. Our long-term debt and borrowing facilities contain certain financial and other covenants, including, but not limited to, the maintenance of financial ratios.
Our long-term debt and borrowing facilities contain certain financial and other covenants, including, but not limited to, the maintenance of financial ratios.
When a decision has been made to dispose of property and equipment prior to the end of the previously estimated useful life, depreciation estimates are revised to reflect the use of the asset over the shortened estimated useful life.
When a decision has been made to dispose of property and equipment prior to the end of the previously estimated useful life, depreciation estimates are revised to reflect the use of the asset over the shortened estimated useful life. 42 Table of Contents Goodwill Goodwill is reviewed for impairment at the reporting unit level each year in the fourth quarter and may be reviewed more frequently if certain events occur or circumstances change.