vs
Side-by-side financial comparison of Bath & Body Works, Inc. (BBWI) and NGL Energy Partners LP (NGL). Click either name above to swap in a different company.
Bath & Body Works, Inc. is the larger business by last-quarter revenue ($1.6B vs $909.8M, roughly 1.8× NGL Energy Partners LP). NGL Energy Partners LP runs the higher net margin — 5.2% vs 4.8%, a 0.4% gap on every dollar of revenue. On growth, Bath & Body Works, Inc. posted the faster year-over-year revenue change (-1.0% vs -41.3%). NGL Energy Partners LP produced more free cash flow last quarter ($45.7M vs $-1.0M). Over the past eight quarters, NGL Energy Partners LP's revenue compounded faster (-6.4% CAGR vs -26.0%).
Bath & Body Works, Inc. is an American specialty retail company based in Columbus, Ohio. It owns Bath & Body Works, posted $7.4 billion in revenue in 2023, and was listed as 481 on the 2024 Fortune 500 list of largest United States companies by revenue.
NGL Energy Partners LP is a U.S.-based midstream energy services firm. It offers transportation, storage, and logistics solutions for crude oil, natural gas liquids, and renewable fuels, plus water management services for upstream energy producers, operating primarily across North American markets.
BBWI vs NGL — Head-to-Head
Income Statement — Q3 FY2026 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $1.6B | $909.8M |
| Net Profit | $77.0M | $47.2M |
| Gross Margin | 41.3% | 29.0% |
| Operating Margin | 10.1% | 12.1% |
| Net Margin | 4.8% | 5.2% |
| Revenue YoY | -1.0% | -41.3% |
| Net Profit YoY | -27.4% | 249.3% |
| EPS (diluted) | $0.37 | — |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $1.6B | $909.8M | ||
| Q3 25 | $1.5B | $674.7M | ||
| Q2 25 | $1.4B | $622.2M | ||
| Q1 25 | $2.8B | $971.1M | ||
| Q4 24 | $1.6B | $982.4M | ||
| Q3 24 | $1.5B | $756.5M | ||
| Q2 24 | $1.4B | $759.2M | ||
| Q1 24 | $2.9B | $1.0B |
| Q4 25 | $77.0M | $47.2M | ||
| Q3 25 | $64.0M | $29.3M | ||
| Q2 25 | $105.0M | $68.9M | ||
| Q1 25 | $453.0M | $13.7M | ||
| Q4 24 | $106.0M | $13.5M | ||
| Q3 24 | $152.0M | $2.5M | ||
| Q2 24 | $87.0M | $9.7M | ||
| Q1 24 | $579.0M | $-236.8M |
| Q4 25 | 41.3% | 29.0% | ||
| Q3 25 | 41.3% | 37.6% | ||
| Q2 25 | 45.4% | 38.5% | ||
| Q1 25 | 46.7% | 26.9% | ||
| Q4 24 | 43.5% | 25.1% | ||
| Q3 24 | 41.0% | 30.9% | ||
| Q2 24 | 43.8% | 29.0% | ||
| Q1 24 | 45.9% | 21.8% |
| Q4 25 | 10.1% | 12.1% | ||
| Q3 25 | 10.1% | 14.0% | ||
| Q2 25 | 14.7% | 15.7% | ||
| Q1 25 | 24.3% | 8.4% | ||
| Q4 24 | 13.5% | 8.6% | ||
| Q3 24 | 12.0% | 10.8% | ||
| Q2 24 | 13.5% | 10.8% | ||
| Q1 24 | 23.9% | -9.4% |
| Q4 25 | 4.8% | 5.2% | ||
| Q3 25 | 4.1% | 4.3% | ||
| Q2 25 | 7.4% | 11.1% | ||
| Q1 25 | 16.3% | 1.4% | ||
| Q4 24 | 6.6% | 1.4% | ||
| Q3 24 | 10.0% | 0.3% | ||
| Q2 24 | 6.3% | 1.3% | ||
| Q1 24 | 19.9% | -22.8% |
| Q4 25 | $0.37 | — | ||
| Q3 25 | $0.30 | — | ||
| Q2 25 | $0.49 | — | ||
| Q1 25 | $2.06 | — | ||
| Q4 24 | $0.49 | — | ||
| Q3 24 | $0.68 | — | ||
| Q2 24 | $0.38 | — | ||
| Q1 24 | $2.54 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $236.0M | $6.5M |
| Total DebtLower is stronger | $3.9B | $2.9B |
| Stockholders' EquityBook value | $-1.6B | — |
| Total Assets | $5.0B | $4.4B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $236.0M | $6.5M | ||
| Q3 25 | $364.0M | $8.7M | ||
| Q2 25 | $636.0M | $5.4M | ||
| Q1 25 | $674.0M | $13.5M | ||
| Q4 24 | $191.0M | $5.7M | ||
| Q3 24 | $514.0M | $4.5M | ||
| Q2 24 | $855.0M | $5.3M | ||
| Q1 24 | $1.1B | $38.9M |
| Q4 25 | $3.9B | $2.9B | ||
| Q3 25 | $3.9B | $2.9B | ||
| Q2 25 | $3.9B | $2.9B | ||
| Q1 25 | $3.9B | $3.0B | ||
| Q4 24 | $4.2B | $3.1B | ||
| Q3 24 | $4.2B | $3.1B | ||
| Q2 24 | $4.3B | $3.0B | ||
| Q1 24 | $4.4B | $2.9B |
| Q4 25 | $-1.6B | — | ||
| Q3 25 | $-1.5B | — | ||
| Q2 25 | $-1.5B | — | ||
| Q1 25 | $-1.4B | — | ||
| Q4 24 | $-1.7B | — | ||
| Q3 24 | $-1.7B | — | ||
| Q2 24 | $-1.7B | — | ||
| Q1 24 | $-1.6B | — |
| Q4 25 | $5.0B | $4.4B | ||
| Q3 25 | $4.8B | $4.3B | ||
| Q2 25 | $4.9B | $4.2B | ||
| Q1 25 | $4.9B | $4.6B | ||
| Q4 24 | $5.0B | $4.8B | ||
| Q3 24 | $4.9B | $4.9B | ||
| Q2 24 | $5.2B | $4.8B | ||
| Q1 24 | $5.5B | $5.0B |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $80.0M | $182.3M |
| Free Cash FlowOCF − Capex | $-1.0M | $45.7M |
| FCF MarginFCF / Revenue | -0.1% | 5.0% |
| Capex IntensityCapex / Revenue | 5.1% | 15.0% |
| Cash ConversionOCF / Net Profit | 1.04× | 3.86× |
| TTM Free Cash FlowTrailing 4 quarters | $946.0M | $126.7M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $80.0M | $182.3M | ||
| Q3 25 | $-43.0M | $40.5M | ||
| Q2 25 | $188.0M | $33.2M | ||
| Q1 25 | $955.0M | $155.0M | ||
| Q4 24 | $-99.0M | $153.8M | ||
| Q3 24 | $-46.0M | $6.7M | ||
| Q2 24 | $76.0M | $-18.1M | ||
| Q1 24 | $926.0M | $152.2M |
| Q4 25 | $-1.0M | $45.7M | ||
| Q3 25 | $-99.0M | $9.5M | ||
| Q2 25 | $151.0M | $11.1M | ||
| Q1 25 | $895.0M | $60.4M | ||
| Q4 24 | $-164.0M | $152.1M | ||
| Q3 24 | $-101.0M | $-82.9M | ||
| Q2 24 | $30.0M | $-78.0M | ||
| Q1 24 | $878.0M | $119.8M |
| Q4 25 | -0.1% | 5.0% | ||
| Q3 25 | -6.4% | 1.4% | ||
| Q2 25 | 10.6% | 1.8% | ||
| Q1 25 | 32.1% | 6.2% | ||
| Q4 24 | -10.2% | 15.5% | ||
| Q3 24 | -6.6% | -11.0% | ||
| Q2 24 | 2.2% | -10.3% | ||
| Q1 24 | 30.2% | 11.5% |
| Q4 25 | 5.1% | 15.0% | ||
| Q3 25 | 3.6% | 4.6% | ||
| Q2 25 | 2.6% | 3.6% | ||
| Q1 25 | 2.2% | 9.7% | ||
| Q4 24 | 4.0% | 0.2% | ||
| Q3 24 | 3.6% | 11.8% | ||
| Q2 24 | 3.3% | 7.9% | ||
| Q1 24 | 1.6% | 3.1% |
| Q4 25 | 1.04× | 3.86× | ||
| Q3 25 | -0.67× | 1.38× | ||
| Q2 25 | 1.79× | 0.48× | ||
| Q1 25 | 2.11× | 11.29× | ||
| Q4 24 | -0.93× | 11.39× | ||
| Q3 24 | -0.30× | 2.74× | ||
| Q2 24 | 0.87× | -1.87× | ||
| Q1 24 | 1.60× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
BBWI
| Bath Body Works Stores | $1.2B | 77% |
| Bath Body Works Direct | $299.0M | 19% |
| Bath Body Works International | $73.0M | 5% |
NGL
| Water Solutions Segment | $208.6M | 23% |
| Services | $193.3M | 21% |
| Butane | $192.5M | 21% |
| Service Fees | $182.8M | 20% |
| Public Utilities Inventory Propane | $93.9M | 10% |
| Crude Oil | $23.3M | 3% |
| Crude Oil Transportation And Other | $6.5M | 1% |
| Liquids Logistics Segment | $2.5M | 0% |
| Crude Oil Logistics Segment | $1.2M | 0% |
