XML 42 R55.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Financial Information (Consolidated Statements Of Income) (Details) (USD $)
In Millions, unless otherwise specified
 3 Months Ended 9 Months Ended
Nov. 02, 2013
Oct. 27, 2012
Nov. 02, 2013
Oct. 27, 2012
Net Sales $ 2,171 $ 2,050 $ 6,955 $ 6,603
Costs of Goods Sold, Buying and Occupancy (1,314) (1,225) (4,168) (3,934)
Gross Profit 857 825 2,787 2,669
General, Administrative and Store Operating Expenses (646) (638) (1,907) (1,884)
Operating Income (Loss) 211 187 880 785
Interest Expense (76) (77) (232) (234)
Other Income 7 18 11 19
Income (Loss) Before Income Taxes 142 128 659 570
Provision for Income Taxes 50 54 246 228
Equity in Earnings (Loss) 0 0 0 0
Net Income (Loss) 92 74 413 342
Reclassification of Cash Flow Hedges to Earnings (2) 4 (21) 5
Foreign Currency Translation 5 0 17 1
Unrealized Gain (Loss) on Cash Flow Hedges 3 (6) 19 1
Total Other Comprehensive Income (Loss), Net of Tax 6 (2) 15 7
Total Comprehensive Income 98 72 428 349
L Brands, Inc.
        
Net Sales 0 0 0 0
Costs of Goods Sold, Buying and Occupancy 0 0 0 0
Gross Profit 0 0 0 0
General, Administrative and Store Operating Expenses (1) (1) (4) (4)
Operating Income (Loss) (1) (1) (4) (4)
Interest Expense (76) (77) (232) (234)
Other Income 0 0 0 0
Income (Loss) Before Income Taxes (77) (78) (236) (238)
Provision for Income Taxes 0 0 0 0
Equity in Earnings (Loss) 169 152 649 580
Net Income (Loss) 92 74 413 342
Reclassification of Cash Flow Hedges to Earnings 0 0 0 2
Foreign Currency Translation 0 0 0 0
Unrealized Gain (Loss) on Cash Flow Hedges 0 0 0 0
Total Other Comprehensive Income (Loss), Net of Tax 0 0 0 2
Total Comprehensive Income 92 74 413 344
Guarantor Subsidiaries
        
Net Sales 2,026 1,872 6,385 6,056
Costs of Goods Sold, Buying and Occupancy (1,319) (1,135) (3,980) (3,639)
Gross Profit 707 737 2,405 2,417
General, Administrative and Store Operating Expenses (569) (572) (1,682) (1,672)
Operating Income (Loss) 138 165 723 745
Interest Expense (7) (4) (19) (14)
Other Income 0 0 0 (1)
Income (Loss) Before Income Taxes 131 161 704 730
Provision for Income Taxes 27 28 130 140
Equity in Earnings (Loss) (23) (39) 297 (67)
Net Income (Loss) 81 94 871 523
Reclassification of Cash Flow Hedges to Earnings 0 0 0 0
Foreign Currency Translation 0 0 0 0
Unrealized Gain (Loss) on Cash Flow Hedges 0 0 0 0
Total Other Comprehensive Income (Loss), Net of Tax 0 0 0 0
Total Comprehensive Income 81 94 871 523
Non- guarantor Subsidiaries
        
Net Sales 845 690 2,386 1,997
Costs of Goods Sold, Buying and Occupancy (664) (573) (1,923) (1,681)
Gross Profit 181 117 463 316
General, Administrative and Store Operating Expenses (106) (94) (304) (273)
Operating Income (Loss) 75 23 159 43
Interest Expense (2) (2) (8) (7)
Other Income 7 18 11 20
Income (Loss) Before Income Taxes 80 39 162 56
Provision for Income Taxes 23 26 116 88
Equity in Earnings (Loss) (88) 109 225 171
Net Income (Loss) (31) 122 271 139
Reclassification of Cash Flow Hedges to Earnings (2) 4 (21) 3
Foreign Currency Translation 5 0 17 1
Unrealized Gain (Loss) on Cash Flow Hedges 3 (6) 19 1
Total Other Comprehensive Income (Loss), Net of Tax 6 (2) 15 5
Total Comprehensive Income (25) 120 286 144
Eliminations
        
Net Sales (700) (512) (1,816) (1,450)
Costs of Goods Sold, Buying and Occupancy 669 483 1,735 1,386
Gross Profit (31) (29) (81) (64)
General, Administrative and Store Operating Expenses 30 29 83 65
Operating Income (Loss) (1) 0 2 1
Interest Expense 9 6 27 21
Other Income 0 0 0 0
Income (Loss) Before Income Taxes 8 6 29 22
Provision for Income Taxes 0 0 0 0
Equity in Earnings (Loss) (58) (222) (1,171) (684)
Net Income (Loss) (50) (216) (1,142) (662)
Reclassification of Cash Flow Hedges to Earnings 0 0 0 0
Foreign Currency Translation 0 0 0 0
Unrealized Gain (Loss) on Cash Flow Hedges 0 0 0 0
Total Other Comprehensive Income (Loss), Net of Tax 0 0 0 0
Total Comprehensive Income $ (50) $ (216) $ (1,142) $ (662)