Bath & Body Works

BBWI Retail & Consumer 4/10 Medium Risk
4/10
— 3 → 4 over 22 weeks
Sector avg: 3.1/10

Bath & Body Works carries $3.6B in long-term debt, with $3.9B in scheduled principal maturities. DebtCanary scores BBWI at 4/10, indicating moderate refinancing pressure.

Maturity Schedule

As of 2026-01-31 (latest SEC filing with maturity data). Debt actions taken after this date will only appear once SEC processes the relevant XBRL filing.
Year 1 $284M Year 2 $0 Year 3 $444M Year 4 $482M Year 5 $844M Beyond 5 $1.9B
Period Amount Due % of Total
Year 1 (0-12 months) $284M 7.3%
Year 2 (12-24 months) $0 0.0%
Year 3 (24-36 months) $444M 11.3%
Year 4 (36-48 months) $482M 12.3%
Year 5 (48-60 months) $844M 21.6%
Beyond 5 Years $1.9B 47.5%
Total Scheduled Maturities $3.9B 100.0%

Key Metrics

Total Long-Term Debt
$3.6B
Near-Term (12mo)
$284M
Interest Coverage
4.1x
Debt/Equity
N/A
Cash Coverage
2.89x
Operating Income
$1.1B

Refinancing Cost Shock

If Bath & Body Works refinanced the $284M due within 24 months at today's market yields, its annual interest bill would change by an estimated -$6M/year.

Show the full calculation
Debt due within 24 months (Year 1 + Year 2 buckets): $284M
Current average rate = interest expense / interest-bearing debt = $276M / $3.6B = 7.64%
Synthetic rating bucket from coverage (operating income/interest 4.1x): BBB
Market yield for BBB bucket (ICE BofA via FRED, 2026-07-23): 5.62% (BAMLC0A4CBBBEY)
Rate change: 5.62% − 7.64% = -2.02 pp
Annual cost change: -2.02% × $284M = -$6M/yr
Index-level estimate, not issuer-level bond pricing: the rating bucket is inferred from interest coverage (not an agency rating), and actual new-issue pricing depends on tenor, security, and market conditions. See the methodology.
Hidden future pain — added interest run-rate as the schedule rolls
+1yr
-$6M/yr
+2yr
-$6M/yr
+3yr
-$15M/yr
+4yr
-$24M/yr
+5yr
-$41M/yr
Cumulative run-rate change once all debt maturing by each horizon has refinanced. Assumes yields hold. Market-wide view on the Hidden Future Pain page.
What if yields move? market yield 5.62% (+0 bps)
24-month wall refinanced at that yield: = of operating income

Compare across all companies on the Refinancing Cliff Map →

How This Score Was Computed

Weighted average of 3 scored components (raw 3.67, rounded to 4). Weights of skipped components are redistributed proportionally among those scored.

Component Value Sub-Score Weight Used
Near-Term Maturity Concentration
Show calculation
Year-1 maturities / Total scheduled maturities
Year-1 maturities: $284M
Total scheduled maturities: $3.9B
7.3% 3/10 40%
Interest Coverage Ratio
Show calculation
Operating income / Interest expense
Operating income: $1.1B
Interest expense: $276M
4.08x 5/10 33%
Debt-to-Equity Ratio
Stockholders' equity is negative (-$1.1B); a debt-to-equity ratio is not meaningful against negative equity.
N/A not scored
Cash Coverage of Near-Term Debt
Show calculation
Cash & equivalents / Debt due within 12 months
Cash & equivalents: $820M
Near-term debt: $284M
2.89x 3/10 27%
Cash Runway
Only scored when a company is burning cash. Operating cash flow is positive (or unreported), so runway isn't a constraint.
N/A not scored

"Weight Used" shows each component's share after the weights of unscored components are redistributed. Full thresholds and formulas are on the methodology page.

Recent SEC Filings

Material disclosures from Bath & Body Works's most recent EDGAR filings. 8-K item labels indicate the type of event reported.

Date Form Details
2026-07-20 8-K Reg FD Disclosure
2026-06-15 8-K Shareholder Vote
2026-05-27 10-Q Quarterly report
2026-05-27 8-K Earnings Results, Officer / Director Change, Reg FD Disclosure
2026-04-28 DEFA14A Additional proxy materials
2026-04-28 DEF 14A Proxy statement
2026-03-12 10-K Annual report
2026-03-04 8-K Earnings Results, Reg FD Disclosure

Related Companies

Data Source: Financial data sourced from SEC EDGAR XBRL filings (10-K annual reports). Fiscal period end: 2026-05-02. Filing date: 2026-05-27. Data last fetched: 2026-07-26. Maturity schedules reflect the company's most recently reported debt repayment obligations. Data quality: Partial.
View SEC EDGAR filings for Bath & Body Works →