XML 74 R62.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Guarantor Financial Information (Consolidated Statements Of Income) (Details) - USD ($)
$ in Millions
 3 Months Ended 6 Months Ended
Jul. 30, 2016
Apr. 30, 2016
Aug. 01, 2015
Jul. 30, 2016
Aug. 01, 2015
Net Sales $ 2,890   $ 2,765 $ 5,504 $ 5,277
Cost of Goods and Services Sold (1,777)   (1,651) (3,348) (3,107)
Gross Profit 1,113   1,114 2,156 2,170
Selling, General and Administrative Expense (705)   (711) (1,424) (1,395)
Operating Income (Loss) 408   403 732 775
Interest Expense (101)   (78) (199) (158)
Other Nonoperating Income (Expense) 73   (2) 80 76
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 380   323 613 693
Provision for Income Taxes 128   121 208 240
Equity in Earnings (Loss), Net of Tax 0   0 0 0
Net Income (Loss) 252   202 405 453
Reclassification of Cash Flow Hedges to Earnings (5)   (27) 9 (10)
Foreign Currency Translation (18)   22 (10) 12
Unrealized Gain (Loss) on Cash Flow Hedges 5   14 (11) 4
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax (2)   0 (3) 0
Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI for Sale of Securities, Net of Tax 0 $ (3) 0 (3) 0
Total Other Comprehensive Income (Loss), Net of Tax (20)   9 (18) 6
Total Comprehensive Income 232   211 387 459
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 (2)   (2) (4) (6)
Operating Income (Loss) (2)   (2) (4) (6)
Interest Expense (101)   (78) (199) (158)
Other Nonoperating Income (Expense) (36)   0 (36) 0
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest (139)   (80) (239) (164)
Provision for Income Taxes (13)   0 (14) 0
Equity in Earnings (Loss), Net of Tax 378   282 630 617
Net Income (Loss) 252   202 405 453
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
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax 0     0  
Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI for Sale of Securities, Net of Tax 0     0  
Total Other Comprehensive Income (Loss), Net of Tax 0   0 0 0
Total Comprehensive Income 252   202 405 453
Guarantor Subsidiaries          
Net Sales 2,724   2,588 5,196 4,957
Cost of Goods and Services Sold (1,701)   (1,607) (3,240) (3,031)
Gross Profit 1,023   981 1,956 1,926
Selling, General and Administrative Expense (635)   (629) (1,274) (1,245)
Operating Income (Loss) 388   352 682 681
Interest Expense (11)   (4) (20) (12)
Other Nonoperating Income (Expense) 1   0 2 4
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 378   348 664 673
Provision for Income Taxes 72   90 134 168
Equity in Earnings (Loss), Net of Tax 223   154 285 379
Net Income (Loss) 529   412 815 884
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
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax 0     0  
Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI for Sale of Securities, Net of Tax 0     0  
Total Other Comprehensive Income (Loss), Net of Tax 0   0 0 0
Total Comprehensive Income 529   412 815 884
Non- guarantor Subsidiaries          
Net Sales 808   814 1,666 1,630
Cost of Goods and Services Sold (669)   (705) (1,380) (1,321)
Gross Profit 139   109 286 309
Selling, General and Administrative Expense (106)   (106) (219) (202)
Operating Income (Loss) 33   3 67 107
Interest Expense (3)   (3) (5) (5)
Other Nonoperating Income (Expense) 108   (2) 114 72
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 138   (2) 176 174
Provision for Income Taxes 69   31 88 72
Equity in Earnings (Loss), Net of Tax 196   130 264 253
Net Income (Loss) 265   97 352 355
Reclassification of Cash Flow Hedges to Earnings (5)   (27) 9 (10)
Foreign Currency Translation (18)   22 (10) 12
Unrealized Gain (Loss) on Cash Flow Hedges 5   14 (11) 4
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax (2)     (3)  
Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI for Sale of Securities, Net of Tax 0     (3)  
Total Other Comprehensive Income (Loss), Net of Tax (20)   9 (18) 6
Total Comprehensive Income 245   106 334 361
Eliminations          
Net Sales (642)   (637) (1,358) (1,310)
Cost of Goods and Services Sold 593   661 1,272 1,245
Gross Profit (49)   24 (86) (65)
Selling, General and Administrative Expense 38   26 73 58
Operating Income (Loss) (11)   50 (13) (7)
Interest Expense 14   7 25 17
Other Nonoperating Income (Expense) 0   0 0 0
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 3   57 12 10
Provision for Income Taxes 0   0 0 0
Equity in Earnings (Loss), Net of Tax (797)   (566) (1,179) (1,249)
Net Income (Loss) (794)   (509) (1,167) (1,239)
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
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax 0     0  
Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI for Sale of Securities, Net of Tax 0     0  
Total Other Comprehensive Income (Loss), Net of Tax 0   0 0 0
Total Comprehensive Income $ (794)   $ (509) $ (1,167) $ (1,239)