XML 73 R61.htm IDEA: XBRL DOCUMENT v3.4.0.3
Supplemental Guarantor Financial Information (Consolidated Statements Of Income) (Details) - USD ($)
$ in Millions
 3 Months Ended
Apr. 30, 2016
May. 02, 2015
Net Sales $ 2,614 $ 2,512
Cost of Goods and Services Sold (1,571) (1,456)
Gross Profit 1,043 1,056
Selling, General and Administrative Expense (720) (684)
Operating Income (Loss) 323 372
Interest Expense (97) (80)
Other Nonoperating Income (Expense) 7 77
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 233 369
Provision for Income Taxes 81 119
Equity in Earnings (Loss), Net of Tax 0 0
Net Income (Loss) 152 250
Reclassification of Cash Flow Hedges to Earnings 14 17
Foreign Currency Translation 8 (10)
Unrealized Loss on Cash Flow Hedges (16) (10)
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax (1) 0
Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI for Sale of Securities, Net of Tax (3) 0
Current-period Other Comprehensive Income (Loss) 2 (3)
Total Comprehensive Income 154 247
L Brands, Inc.    
Net Sales 0 0
Cost of Goods and Services Sold 0 0
Gross Profit 0 0
Selling, General and Administrative Expense (3) (4)
Operating Income (Loss) (3) (4)
Interest Expense (97) (80)
Other Nonoperating Income (Expense) 0 0
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest (100) (84)
Provision for Income Taxes 0 0
Equity in Earnings (Loss), Net of Tax 252 334
Net Income (Loss) 152 250
Reclassification of Cash Flow Hedges to Earnings 0 0
Foreign Currency Translation 0 0
Unrealized Loss on Cash Flow Hedges 0 0
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax 0  
Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI for Sale of Securities, Net of Tax 0  
Current-period Other Comprehensive Income (Loss) 0 0
Total Comprehensive Income 152 250
Guarantor Subsidiaries    
Net Sales 2,472 2,369
Cost of Goods and Services Sold (1,539) (1,424)
Gross Profit 933 945
Selling, General and Administrative Expense (639) (616)
Operating Income (Loss) 294 329
Interest Expense (9) (8)
Other Nonoperating Income (Expense) 1 4
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 286 325
Provision for Income Taxes 62 78
Equity in Earnings (Loss), Net of Tax 62 225
Net Income (Loss) 286 472
Reclassification of Cash Flow Hedges to Earnings 0 0
Foreign Currency Translation 0 0
Unrealized Loss on Cash Flow Hedges 0 0
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax 0  
Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI for Sale of Securities, Net of Tax 0  
Current-period Other Comprehensive Income (Loss) 0 0
Total Comprehensive Income 286 472
Non- guarantor Subsidiaries    
Net Sales 858 816
Cost of Goods and Services Sold (711) (616)
Gross Profit 147 200
Selling, General and Administrative Expense (113) (96)
Operating Income (Loss) 34 104
Interest Expense (2) (2)
Other Nonoperating Income (Expense) 6 73
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 38 175
Provision for Income Taxes 19 41
Equity in Earnings (Loss), Net of Tax 68 124
Net Income (Loss) 87 258
Reclassification of Cash Flow Hedges to Earnings 14 17
Foreign Currency Translation 8 (10)
Unrealized Loss on Cash Flow Hedges (16) (10)
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax (1)  
Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI for Sale of Securities, Net of Tax (3)  
Current-period Other Comprehensive Income (Loss) 2 (3)
Total Comprehensive Income 89 255
Eliminations    
Net Sales (716) (673)
Cost of Goods and Services Sold 679 584
Gross Profit (37) (89)
Selling, General and Administrative Expense 35 32
Operating Income (Loss) (2) (57)
Interest Expense 11 10
Other Nonoperating Income (Expense) 0 0
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 9 (47)
Provision for Income Taxes 0 0
Equity in Earnings (Loss), Net of Tax (382) (683)
Net Income (Loss) (373) (730)
Reclassification of Cash Flow Hedges to Earnings 0 0
Foreign Currency Translation 0 0
Unrealized Loss on Cash Flow Hedges 0 0
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax 0  
Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI for Sale of Securities, Net of Tax 0  
Current-period Other Comprehensive Income (Loss) 0 0
Total Comprehensive Income $ (373) $ (730)