XML 62 R60.htm IDEA: XBRL DOCUMENT v3.3.0.814
Supplemental Guarantor Financial Information (Consolidated Statements Of Income) (Details) - USD ($)
$ in Millions
 3 Months Ended 9 Months Ended
Oct. 31, 2015
Nov. 01, 2014
Oct. 31, 2015
Nov. 01, 2014
Net Sales $ 2,482 $ 2,319 $ 7,759 $ 7,385
Cost of Goods and Services Sold (1,451) (1,372) (4,558) (4,412)
Gross Profit 1,031 947 3,201 2,973
Selling, General and Administrative Expense (692) (663) (2,087) (1,977)
Operating Income (Loss) 339 284 1,114 996
Interest Expense (79) (80) (237) (246)
Other Nonoperating Income (Expense) 0 1 75 6
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 260 205 952 756
Provision for Income Taxes 96 73 335 279
Equity in Earnings (Loss), Net of Tax 0 0 0 0
Net Income (Loss) 164 132 617 477
Reclassification of Cash Flow Hedges to Earnings 3 (13) (7) (5)
Foreign Currency Translation (7) 3 5 0
Unrealized Gain on Cash Flow Hedges 2 16 6 3
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax 2 0 2 0
Current-period Other Comprehensive Income (Loss) 0 6 6 (2)
Total Comprehensive Income 164 138 623 475
L Brands, Inc.        
Net Sales 0 0 0 0
Cost of Goods and Services Sold 0 0 0 0
Gross Profit 0 0 0 0
Selling, General and Administrative Expense (4) (1) (10) (5)
Operating Income (Loss) (4) (1) (10) (5)
Interest Expense (79) (80) (237) (246)
Other Nonoperating Income (Expense) 0 0 0 0
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest (83) (81) (247) (251)
Provision for Income Taxes 0 0 0 (1)
Equity in Earnings (Loss), Net of Tax 247 213 864 727
Net Income (Loss) 164 132 617 477
Reclassification of Cash Flow Hedges to Earnings 0 0 0 0
Foreign Currency Translation 0 0 0 0
Unrealized Gain on Cash Flow Hedges 0 0 0 0
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax 0   0  
Current-period Other Comprehensive Income (Loss) 0 0 0 0
Total Comprehensive Income 164 132 617 477
Guarantor Subsidiaries        
Net Sales 2,357 2,179 7,314 6,889
Cost of Goods and Services Sold (1,456) (1,363) (4,487) (4,271)
Gross Profit 901 816 2,827 2,618
Selling, General and Administrative Expense (629) (587) (1,874) (1,748)
Operating Income (Loss) 272 229 953 870
Interest Expense (11) (6) (23) (21)
Other Nonoperating Income (Expense) 0 0 4 0
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 261 223 934 849
Provision for Income Taxes 62 47 230 165
Equity in Earnings (Loss), Net of Tax 8 50 386 308
Net Income (Loss) 207 226 1,090 992
Reclassification of Cash Flow Hedges to Earnings 0 0 0 0
Foreign Currency Translation 0 0 0 0
Unrealized Gain on Cash Flow Hedges 0 0 0 0
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax 0   0  
Current-period Other Comprehensive Income (Loss) 0 0 0 0
Total Comprehensive Income 207 226 1,090 992
Non- guarantor Subsidiaries        
Net Sales 893 779 2,523 2,336
Cost of Goods and Services Sold (720) (620) (2,041) (1,897)
Gross Profit 173 159 482 439
Selling, General and Administrative Expense (100) (104) (302) (311)
Operating Income (Loss) 73 55 180 128
Interest Expense (2) (2) (7) (6)
Other Nonoperating Income (Expense) 0 1 71 6
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 71 54 244 128
Provision for Income Taxes 34 26 105 115
Equity in Earnings (Loss), Net of Tax (37) 7 217 257
Net Income (Loss) 0 35 356 270
Reclassification of Cash Flow Hedges to Earnings 3 (13) (7) (5)
Foreign Currency Translation (7) 3 5 0
Unrealized Gain on Cash Flow Hedges 2 16 6 3
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax 2   2  
Current-period Other Comprehensive Income (Loss) 0 6 6 (2)
Total Comprehensive Income 0 41 362 268
Eliminations        
Net Sales (768) (639) (2,078) (1,840)
Cost of Goods and Services Sold 725 611 1,970 1,756
Gross Profit (43) (28) (108) (84)
Selling, General and Administrative Expense 41 29 99 87
Operating Income (Loss) (2) 1 (9) 3
Interest Expense 13 8 30 27
Other Nonoperating Income (Expense) 0 0 0 0
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 11 9 21 30
Provision for Income Taxes 0 0 0 0
Equity in Earnings (Loss), Net of Tax (218) (270) (1,467) (1,292)
Net Income (Loss) (207) (261) (1,446) (1,262)
Reclassification of Cash Flow Hedges to Earnings 0 0 0 0
Foreign Currency Translation 0 0 0 0
Unrealized Gain on Cash Flow Hedges 0 0 0 0
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax 0   0  
Current-period Other Comprehensive Income (Loss) 0 0 0 0
Total Comprehensive Income $ (207) $ (261) $ (1,446) $ (1,262)