Victoria's Secret & Co. (VSXY)
Every figure this model derived for VSXY, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-05-02.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 198,000,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-05-02 |
| cash | 207,000,000 | CashAndCashEquivalentsAtCarryingValue |
2026-05-02 |
| current assets | 1,626,000,000 | AssetsCurrent |
2026-05-02 |
| current liabilities | 1,286,000,000 | LiabilitiesCurrent |
2026-05-02 |
| equity | 790,000,000 | StockholdersEquity |
2026-05-02 |
| interest expense | 68,000,000 | InterestExpenseNonoperating |
2026-05-02 |
| ocf | 512,000,000 | NetCashProvidedByUsedInOperatingActivities |
2026-05-02 |
| revenue | 6,760,000,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-05-02 |
| sbc | 54,000,000 | ShareBasedCompensation |
2026-05-02 |
The ratios
The figures themselves rather than their scores — what somebody looking up VSXY on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 9.04 |
| current ratio | 1.26 |
| current ratio reported | 1.26 |
| dilution pct | 2.48 |
| ebit cagr | -11.0 |
| ebit yoy | 7.92 |
| ev ebit | 23.6 |
| ev owner earnings | 29.68 |
| ev sales | 1.14 |
| fcf margin | 4.64 |
| growth cv | 2.5 |
| interest cover | 4.81 |
| net debt ebitda | 1.41 |
| operating margin | 4.84 |
| owner earnings margin | 3.85 |
| revenue growth | 8.63 |
| revenue growth per share | 6.0 |
| roic | 16.42 |
| rule of 40 | 13.47 |
| sbc pct revenue | 0.8 |
Everything else this filing tags
261 more elements from VSXY's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 4,770,000,000 | 2026-05-02 | 55 | USD |
LiabilitiesAndStockholdersEquity | 4,770,000,000 | 2026-05-02 | 55 | USD |
Liabilities | 3,925,000,000 | 2026-05-02 | 55 | USD |
PropertyPlantAndEquipmentGross | 3,272,000,000 | 2026-05-02 | 55 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 2,536,000,000 | 2026-05-02 | 55 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 2,392,000,000 | 2026-01-31 | 5 | USD |
OperatingLeaseLiability | 1,871,000,000 | 2026-01-31 | 5 | USD |
OperatingLeaseRightOfUseAsset | 1,650,000,000 | 2026-05-02 | 55 | USD |
OperatingLeaseLiabilityNoncurrent | 1,597,000,000 | 2026-05-02 | 55 | USD |
SupplierFinanceProgramObligationIncrease | 1,149,000,000 | 2026-01-31 | 3 | USD |
InventoryNet | 1,098,000,000 | 2026-05-02 | 55 | USD |
SupplierFinanceProgramObligationDecreaseSettlement | 1,093,000,000 | 2026-01-31 | 3 | USD |
InventoryFinishedGoodsNetOfReserves | 1,038,000,000 | 2026-05-02 | 55 | USD |
CommonStockSharesAuthorized | 1,000,000,000 | 2026-05-02 | 52 | shares |
LeaseholdImprovementsGross | 997,000,000 | 2026-01-31 | 10 | USD |
DebtLongtermAndShorttermCombinedAmount | 990,000,000 | 2026-05-02 | 52 | USD |
LongTermDebtNoncurrent | 986,000,000 | 2026-05-02 | 55 | USD |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 845,000,000 | 2026-05-02 | 100 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 801,000,000 | 2026-01-31 | 5 | USD |
PropertyPlantAndEquipmentNet | 736,000,000 | 2026-05-02 | 55 | USD |
CostOfGoodsAndServicesSold | 634,000,000 | 2026-05-02 | 65 | USD |
DeferredTaxAssetsNet | 615,000,000 | 2026-01-31 | 10 | USD |
ProceedsFromIssuanceOfSubordinatedLongTermDebt | 600,000,000 | 2021-07-31 | 2 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 600,000,000 | 2026-01-31 | 5 | USD |
GrossProfit | 585,000,000 | 2026-05-02 | 73 | USD |
AccruedLiabilitiesCurrent | 573,000,000 | 2026-05-02 | 55 | USD |
DeferredIncomeTaxLiabilities | 555,000,000 | 2026-01-31 | 10 | USD |
LeaseCost | 527,000,000 | 2026-01-31 | 14 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 521,000,000 | 2026-01-31 | 5 | USD |
SellingGeneralAndAdministrativeExpense | 509,000,000 | 2026-05-02 | 65 | USD |
RetainedEarningsAccumulatedDeficit | 461,000,000 | 2026-05-02 | 52 | USD |
AdvertisingExpense | 454,000,000 | 2024-02-03 | 9 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 434,000,000 | 2026-01-31 | 12 | USD |
OperatingLeasePayments | 422,000,000 | 2026-01-31 | 14 | USD |
OperatingLeaseCost | 414,000,000 | 2026-01-31 | 14 | USD |
AccountsPayableCurrent | 412,000,000 | 2026-05-02 | 55 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 411,000,000 | 2026-01-31 | 5 | USD |
GeneralAndAdministrativeExpense | 403,000,000 | 2026-05-02 | 12 | USD |
PaymentsToAcquireBusinessesGross | 391,000,000 | 2022-12-30 | 6 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 375,000,000 | 2026-01-31 | 5 | USD |
Goodwill | 367,000,000 | 2026-05-02 | 39 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 357,000,000 | 2026-01-31 | 5 | USD |
OccupancyNet | 341,000,000 | 2026-05-02 | 12 | USD |
AdditionalPaidInCapitalCommonStock | 322,000,000 | 2026-05-02 | 52 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | -311,000,000 | 2026-05-02 | 45 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 305,000,000 | 2026-01-31 | 5 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 268,000,000 | 2026-01-31 | 5 | USD |
OperatingLeaseLiabilityCurrent | 264,000,000 | 2026-05-02 | 55 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 250,000,000 | 2026-01-31 | 5 | USD |
IndefiniteLivedTradeNames | 246,000,000 | 2026-05-02 | 55 | USD |
SupplierFinanceProgramObligation | 237,000,000 | 2026-01-31 | 5 | USD |
ContractWithCustomerLiability | 226,000,000 | 2026-05-02 | 55 | USD |
BuildingsAndImprovementsGross | 209,000,000 | 2026-01-31 | 10 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 208,000,000 | 2026-01-31 | 23 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 207,000,000 | 2026-05-02 | 80 | USD |
AccountsReceivableNetCurrent | 185,000,000 | 2026-05-02 | 55 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | -181,000,000 | 2026-05-02 | 45 | USD |
FiniteLivedIntangibleAssetsGross | 180,000,000 | 2025-02-01 | 12 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign | 143,000,000 | 2026-01-31 | 15 | USD |
ContractWithCustomerReceivableAfterAllowanceForCreditLoss | 141,000,000 | 2026-05-02 | 55 | USD |
SupplierFinanceProgramObligationCurrent | 137,000,000 | 2026-05-02 | 29 | USD |
OtherAssetsCurrent | 136,000,000 | 2026-05-02 | 55 | USD |
FiniteLivedIntangibleAssetsNet | 130,000,000 | 2025-02-01 | 11 | USD |
StockRepurchasedDuringPeriodValue | 125,000,000 | 2023-10-28 | 2 | USD |
NetCashProvidedByUsedInFinancingActivities | -121,000,000 | 2026-05-02 | 45 | USD |
ImpairmentOfLongLivedAssetsHeldForUse | 120,000,000 | 2026-01-31 | 17 | USD |
DeferredTaxAssetsValuationAllowance | 107,000,000 | 2026-01-31 | 2 | USD |
MarketingAndAdvertisingExpense | 106,000,000 | 2026-05-02 | 12 | USD |
VariableLeaseCost | 102,000,000 | 2026-01-31 | 14 | USD |
PaymentsForRepurchaseOfCommonStock | 100,000,000 | 2026-05-02 | 35 | USD |
TreasuryStockValueAcquiredCostMethod | 100,000,000 | 2026-05-02 | 28 | USD |
DueToRelatedPartiesNoncurrent | 97,000,000 | 2021-07-31 | 3 | USD |
EmployeeRelatedLiabilitiesCurrent | 91,000,000 | 2026-05-02 | 55 | USD |
OtherAccruedLiabilitiesCurrent | 91,000,000 | 2026-05-02 | 55 | USD |
OtherAssetsNoncurrent | 91,000,000 | 2026-05-02 | 55 | USD |
IncomeTaxesPaidNet | 87,000,000 | 2026-01-31 | 3 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 85,000,000 | 2026-05-02 | 61 | shares |
WeightedAverageNumberOfSharesIssuedBasic | 81,000,000 | 2026-05-02 | 61 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 81,000,000 | 2026-05-02 | 61 | shares |
CommonStockSharesIssued | 79,000,000 | 2026-05-02 | 52 | shares |
CommonStockSharesOutstanding | 79,000,000 | 2026-05-02 | 55 | shares |
OperatingIncomeLoss | 76,000,000 | 2026-05-02 | 73 | USD |
ContractWithCustomerLiabilityRevenueRecognized | 73,000,000 | 2026-05-02 | 20 | USD |
GainLossRelatedToLitigationSettlement | 69,000,000 | 2026-01-31 | 1 | USD |
CurrentIncomeTaxExpenseBenefit | 68,000,000 | 2026-01-31 | 15 | USD |
InterestExpense | 66,000,000 | 2024-11-02 | 47 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic | 65,000,000 | 2026-01-31 | 3 | USD |
IncomeLossAttributableToParent | 64,000,000 | 2026-05-02 | 50 | USD |
InventoryRawMaterialsAndPurchasedPartsNetOfReserves | 60,000,000 | 2026-05-02 | 55 | USD |
DeferredTaxAssetsLiabilitiesNet | 60,000,000 | 2026-01-31 | 4 | USD |
IncomeTaxPaidFederalAfterRefundReceived | 58,000,000 | 2026-01-31 | 3 | USD |
ProfitLoss | 57,000,000 | 2026-05-02 | 59 | USD |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | 56,000,000 | 2026-05-02 | 65 | USD |
IncreaseDecreaseInOtherOperatingCapitalNet | 56,000,000 | 2026-05-02 | 45 | USD |
MinorityInterest | 55,000,000 | 2026-05-02 | 53 | USD |
ProceedsFromSecuredLinesOfCredit | 55,000,000 | 2026-05-02 | 34 | USD |
DeferredIncomeTaxAssetsNet | 54,000,000 | 2026-05-02 | 55 | USD |
NetCashProvidedByUsedInInvestingActivities | -54,000,000 | 2026-05-02 | 45 | USD |
DepreciationDepletionAndAmortization | 54,000,000 | 2026-05-02 | 29 | USD |
EquityMethodInvestments | 53,000,000 | 2026-01-31 | 8 | USD |
OtherLiabilitiesNoncurrent | 51,000,000 | 2026-05-02 | 55 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 50,000,000 | 2025-02-01 | 11 | USD |
Depreciation | 49,000,000 | 2026-05-02 | 65 | USD |
ComprehensiveIncomeNetOfTax | 48,000,000 | 2026-05-02 | 65 | USD |
NetIncomeLoss | 48,000,000 | 2026-05-02 | 73 | USD |
NoncontrollingInterestIncreaseFromSaleOfParentEquityInterest | 45,000,000 | 2023-01-28 | 9 | USD |
ProceedsFromDivestitureOfInterestInConsolidatedSubsidiaries | 45,000,000 | 2022-04-30 | 9 | USD |
TaxAdjustmentsSettlementsAndUnusualProvisions | 44,000,000 | 2020-10-31 | 1 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | 44,000,000 | 2026-01-31 | 3 | USD |
RepaymentsOfLinesOfCredit | 40,000,000 | 2026-05-02 | 36 | USD |
DefinedContributionPlanCostRecognized | 36,000,000 | 2026-01-31 | 29 | USD |
AccrualForTaxesOtherThanIncomeTaxesCurrent | 34,000,000 | 2026-05-02 | 55 | USD |
AccruedIncomeTaxesCurrent | 33,000,000 | 2026-05-02 | 55 | USD |
DecreaseInUnrecognizedTaxBenefitsIsReasonablyPossible | 32,000,000 | 2025-02-01 | 3 | USD |
IncreaseInUnrecognizedTaxBenefitsIsReasonablyPossible | 32,000,000 | 2025-02-01 | 3 | USD |
ConstructionInProgressGross | 31,000,000 | 2026-01-31 | 10 | USD |
AccruedMarketingCostsCurrent | 29,000,000 | 2026-05-02 | 55 | USD |
CurrentForeignTaxExpenseBenefit | 29,000,000 | 2026-01-31 | 15 | USD |
UnrecognizedTaxBenefitsDecreasesResultingFromSettlementsWithTaxingAuthorities | 29,000,000 | 2026-01-31 | 9 | USD |
PaymentsRelatedToTaxWithholdingForShareBasedCompensation | 28,000,000 | 2026-05-02 | 43 | USD |
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation | 28,000,000 | 2026-05-02 | 43 | USD |
LandAndLandImprovements | 27,000,000 | 2026-01-31 | 10 | USD |
IncreaseDecreaseInInventories | 26,000,000 | 2026-05-02 | 45 | USD |
CurrentFederalTaxExpenseBenefit | 26,000,000 | 2026-01-31 | 15 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 25,000,000 | 2025-02-01 | 3 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 25,000,000 | 2025-02-01 | 3 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 25,000,000 | 2025-02-01 | 3 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 25,000,000 | 2025-02-01 | 3 | USD |
DeferredFederalIncomeTaxExpenseBenefit | -22,000,000 | 2026-01-31 | 15 | USD |
DeferredForeignIncomeTaxExpenseBenefit | -21,000,000 | 2026-01-31 | 15 | USD |
AmortizationOfIntangibleAssets | 19,000,000 | 2026-01-31 | 41 | USD |
SelfInsuranceReserveCurrent | 17,000,000 | 2026-05-02 | 55 | USD |
DeferredTaxLiabilities | 17,000,000 | 2024-02-03 | 6 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive | 16,000,000 | 2025-02-01 | 3 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized | 15,000,000 | 2026-01-31 | 5 | shares |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 13,000,000 | 2026-05-02 | 51 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 13,000,000 | 2026-01-31 | 15 | USD |
InterestPayableCurrent | 12,000,000 | 2026-05-02 | 52 | USD |
AssetRetirementObligation | 12,000,000 | 2026-01-31 | 10 | USD |
DeferredIncomeTaxExpenseBenefit | 11,000,000 | 2026-05-02 | 45 | USD |
IncreaseDecreaseInAccruedIncomeTaxesPayable | -11,000,000 | 2026-05-02 | 45 | USD |
RestructuringCharges | 11,000,000 | 2023-04-29 | 19 | USD |
ShortTermLeaseCost | 11,000,000 | 2026-01-31 | 14 | USD |
UnrecognizedTaxBenefits | 11,000,000 | 2026-01-31 | 20 | USD |
PreferredStockSharesAuthorized | 10,000,000 | 2026-05-02 | 52 | shares |
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate | 10,000,000 | 2026-01-31 | 15 | USD |
RestructuringReserve | 10,000,000 | 2026-05-02 | 13 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromAcquisition | 10,000,000 | 2022-12-30 | 2 | USD |
NetIncomeLossAttributableToNoncontrollingInterest | 9,000,000 | 2026-05-02 | 54 | USD |
IncomeTaxPaidStateAndLocalAfterRefundReceived | 9,000,000 | 2026-01-31 | 3 | USD |
IncomeTaxesPaid | 8,000,000 | 2026-05-02 | 62 | USD |
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense | 8,000,000 | 2026-01-31 | 15 | USD |
AssetsHeldForSaleNotPartOfDisposalGroup | 8,000,000 | 2024-11-02 | 3 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | 8,000,000 | 2026-01-31 | 3 | USD |
AccruedRentCurrent | 7,000,000 | 2026-05-02 | 55 | USD |
IncomeTaxExpenseBenefit | 7,000,000 | 2026-05-02 | 65 | USD |
OtherComprehensiveIncomeLossBeforeReclassificationsBeforeTax | -7,000,000 | 2023-01-28 | 8 | USD |
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders | 7,000,000 | 2026-05-02 | 8 | USD |
PaymentsOfDividends | 7,000,000 | 2026-05-02 | 2 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | 6,000,000 | 2026-05-02 | 59 | USD |
DeferredStateAndLocalIncomeTaxExpenseBenefit | -6,000,000 | 2026-01-31 | 15 | USD |
InterestPaid | 6,000,000 | 2026-05-02 | 37 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant | 6,000,000 | 2026-01-31 | 5 | shares |
SegmentReportingOtherItemAmount | 6,000,000 | 2026-05-02 | 12 | USD |
DeferredIncomeTaxLiabilitiesNet | 5,000,000 | 2026-05-02 | 55 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued | 5,000,000 | 2026-01-31 | 9 | USD |
DebtCurrent | 4,000,000 | 2026-05-02 | 55 | USD |
LongTermDebtCurrent | 4,000,000 | 2026-05-02 | 52 | USD |
ProceedsFromStockOptionsExercised | 4,000,000 | 2026-01-31 | 39 | USD |
WeightedAverageNumberDilutedSharesOutstandingAdjustment | 4,000,000 | 2026-05-02 | 61 | shares |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 4,000,000 | 2026-01-31 | 5 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo | 4,000,000 | 2026-01-31 | 5 | USD |
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations | 4,000,000 | 2026-01-31 | 9 | USD |
PaymentForContingentConsiderationLiabilityFinancingActivities | 4,000,000 | 2026-01-31 | 18 | USD |
EffectiveIncomeTaxRateReconciliationCrossBorderOtherAmount | 4,000,000 | 2026-01-31 | 3 | USD |
EffectiveIncomeTaxRateReconciliationCrossBorderTaxEffectAmount | -4,000,000 | 2026-01-31 | 3 | USD |
StockRepurchasedDuringPeriodShares | 3,652,000 | 2023-10-28 | 2 | shares |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | 3,000,000 | 2021-10-30 | 8 | USD |
OtherNonoperatingIncomeExpense | 3,000,000 | 2026-05-02 | 65 | USD |
PaymentsForProceedsFromOtherInvestingActivities | -3,000,000 | 2026-01-31 | 35 | USD |
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodBeforeTax | -3,000,000 | 2023-01-28 | 12 | USD |
SeveranceCosts1 | 3,000,000 | 2021-01-30 | 2 | USD |
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions | 3,000,000 | 2026-01-31 | 15 | USD |
DueToRelatedPartiesCurrent | 2,000,000 | 2021-07-31 | 3 | USD |
IncreaseDecreaseInAccountsReceivable | -2,000,000 | 2026-05-02 | 45 | USD |
PaymentsForRestructuring | 2,000,000 | 2024-05-04 | 13 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue | 2,000,000 | 2024-02-03 | 3 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions | 2,000,000 | 2026-01-31 | 15 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions | 2,000,000 | 2026-01-31 | 15 | USD |
IncomeTaxReconciliationOtherAdjustments | 2,000,000 | 2026-01-31 | 3 | USD |
CommonStockValue | 1,000,000 | 2026-05-02 | 52 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 1,000,000 | 2026-05-02 | 45 | USD |
OtherComprehensiveIncomeLossNetOfTax | -1,000,000 | 2026-05-02 | 65 | USD |
StockholdersEquityOther | -1,000,000 | 2026-05-02 | 50 | USD |
StockIssuedDuringPeriodValueNewIssues | 1,000,000 | 2022-01-29 | 7 | USD |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax | -1,000,000 | 2026-05-02 | 57 | USD |
RepaymentsOfLongTermDebt | 1,000,000 | 2026-05-02 | 41 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 1,000,000 | 2024-02-03 | 3 | shares |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense | 1,000,000 | 2026-01-31 | 15 | USD |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToNoncontrollingInterest | -1,000,000 | 2026-05-02 | 54 | USD |
ProceedsFromPreviousAcquisition | 1,000,000 | 2023-07-29 | 1 | USD |
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount | 1,000,000 | 2026-01-31 | 3 | USD |
IncomeTaxReconciliationEquityInEarningsLossesOfUnconsolidatedSubsidiary | 1,000,000 | 2026-01-31 | 3 | USD |
IncomeTaxReconciliationTaxContingencies | 1,000,000 | 2026-01-31 | 3 | USD |
NumberOfCountriesInWhichEntityOperates | 70 | 2026-05-02 | 20 | country |
TreasuryStockAcquiredAverageCostPerShare | 34 | 2023-10-28 | 2 | USD/shares |
NumberOfReportableSegments | 1 | 2026-01-31 | 2 | segment |
NumberOfReportableSegments | 1 | 2026-05-02 | 4 | store |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWeightedAverageVolatilityRate | 1 | 2026-01-31 | 9 | pure |
EarningsPerShareBasic | 1 | 2026-05-02 | 73 | USD/shares |
EarningsPerShareDiluted | 1 | 2026-05-02 | 73 | USD/shares |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2026-01-31 | 15 | pure |
EffectiveIncomeTaxRateContinuingOperations | 0 | 2026-05-02 | 65 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2026-01-31 | 10 | pure |
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential | -0 | 2025-02-01 | 12 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate | 0 | 2026-01-31 | 9 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | 0 | 2026-01-31 | 15 | pure |
EffectiveIncomeTaxRateReconciliationCrossBorderOtherPercent | 0 | 2026-01-31 | 3 | pure |
EffectiveIncomeTaxRateReconciliationCrossBorderTaxEffectPercent | -0 | 2026-01-31 | 3 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2026-05-02 | 52 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2026-05-02 | 52 | USD/shares |
EffectiveIncomeTaxRateReconciliationOtherAdjustments | 0 | 2026-01-31 | 15 | pure |
EffectiveIncomeTaxRateReconciliationGiltiPercent | 0 | 2025-02-01 | 6 | pure |
EffectiveIncomeTaxRateReconciliationEquityInEarningsLossesOfUnconsolidatedSubsidiary | 0 | 2026-01-31 | 3 | pure |
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitPercent | 0 | 2026-01-31 | 3 | pure |
EffectiveIncomeTaxRateReconciliationTaxContingencies | 0 | 2026-01-31 | 3 | pure |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -0 | 2025-02-01 | 12 | pure |
EffectiveIncomeTaxRateReconciliationTaxSettlements | -0 | 2025-02-01 | 12 | pure |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 0 | 2026-05-02 | 61 | shares |
AssetImpairmentCharges | 0 | 2021-10-30 | 4 | USD |
GainLossOnTerminationOfLease | 0 | 2023-01-28 | 13 | USD |
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAfterTax | 0 | 2022-07-30 | 17 | USD |
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationAfterTax | 0 | 2022-01-29 | 11 | USD |
OtherComprehensiveIncomeLossTax | 0 | 2023-01-28 | 8 | USD |
PreferredStockSharesIssued | 0 | 2026-05-02 | 52 | shares |
PreferredStockValue | 0 | 2026-05-02 | 52 | USD |
ProceedsFromDebtNetOfIssuanceCosts | 0 | 2022-10-29 | 6 | USD |
ProceedsFromLongTermLinesOfCredit | 0 | 2021-10-30 | 4 | USD |
ProceedsFromPaymentsForOtherFinancingActivities | 0 | 2026-05-02 | 43 | USD |
RestrictedCashCurrent | 0 | 2022-07-30 | 6 | USD |
WeightedAverageNumberOfSharesTreasuryStock | 0 | 2026-05-02 | 61 | shares |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseImpairmentLosses | 0 | 2022-01-29 | 3 | pure |
GoodwillImpairmentLoss | 0 | 2022-01-29 | 3 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive | 0 | 2026-01-31 | 5 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive | 0 | 2026-01-31 | 5 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationReclassificationAdjustmentFromAOCIRealizedUponSaleOrLiquidationNetOfTax | 0 | 2023-01-28 | 8 | USD |
ProceedsFromLinesOfCredit | 0 | 2022-01-29 | 3 | USD |
StockRepurchasedAndRetiredDuringPeriodValue | 0 | 2026-05-02 | 19 | USD |
PaymentsToAcquireEquityMethodInvestments | 0 | 2025-02-01 | 21 | USD |
ProceedsFromMinorityShareholders | 0 | 2025-02-01 | 21 | USD |
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax | 0 | 2025-02-01 | 29 | USD |
TreasuryStockShares | 0 | 2022-07-30 | 3 | shares |
TreasuryStockValue | 0 | 2023-07-29 | 6 | USD |
OtherIntangibleAssetsNet | 0 | 2026-05-02 | 38 | USD |
PaymentsToAcquireBusinessesNetOfCashAcquired | 0 | 2026-01-31 | 19 | USD |
GoodwillPurchaseAccountingAdjustments | 0 | 2025-02-01 | 6 | USD |
TreasuryStockCommonShares | 0 | 2023-07-29 | 3 | shares |
PreferredStockSharesOutstanding | 0 | 2026-05-02 | 24 | shares |
GainLossOnDispositionOfAssets1 | 0 | 2026-01-31 | 14 | USD |
ProceedsFromSalesOfAssetsInvestingActivities | 0 | 2026-01-31 | 14 | USD |
EquityMethodInvestmentOtherThanTemporaryImpairment | 0 | 2026-01-31 | 8 | USD |
What to be careful about
What this model itself distrusts about VSXY's figures. Written by the derivation as it ran, not added afterwards.
- forward EPS growth +45.5% is analyst consensus, not a filing: consensus 2028 EPS 5.62 against trailing 2.65, over 2 year(s), from 12 analysts (taken 2026-10-11)
- durability rests on 3 of 4 inputs; not tagged: contracted coverage