XML 75 R62.htm IDEA: XBRL DOCUMENT v3.7.0.1
Supplemental Guarantor Financial Information (Consolidated Statements Of Income) (Details) - USD ($)
$ in Millions
 3 Months Ended
Apr. 29, 2017
Apr. 30, 2016
Net Sales $ 2,437 $ 2,614
Cost of Goods and Services Sold (1,534) (1,571)
Gross Profit 903 1,043
Selling, General and Administrative Expense (694) (720)
Operating Income (Loss) 209 323
Interest Expense (101) (97)
Other Nonoperating Income (Expense) 10 7
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 118 233
Provision for Income Taxes 24 81
Equity in Earnings (Loss), Net of Tax 0 0
Net Income (Loss) Attributable to Parent 94 152
Reclassification of Cash Flow Hedges to Earnings (6) 14
Foreign Currency Translation 3 8
Unrealized Gain (Loss) on Cash Flow Hedges 9 (16)
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax 0 (1)
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 6 2
Total Comprehensive Income 100 154
L Brands, Inc.    
Net Sales 0 0
Cost of Goods and Services Sold 0 0
Gross Profit 0 0
Selling, General and Administrative Expense (4) (3)
Operating Income (Loss) (4) (3)
Interest Expense (100) (97)
Other Nonoperating Income (Expense) 0 0
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest (104) (100)
Provision for Income Taxes 0 0
Equity in Earnings (Loss), Net of Tax 198 252
Net Income (Loss) Attributable to Parent 94 152
Reclassification of Cash Flow Hedges to Earnings 0 0
Foreign Currency Translation 0 0
Unrealized Gain (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
Total Other Comprehensive Income (Loss), Net of Tax 0 0
Total Comprehensive Income 94 152
Guarantor Subsidiaries    
Net Sales 2,310 2,472
Cost of Goods and Services Sold (1,486) (1,539)
Gross Profit 824 933
Selling, General and Administrative Expense (635) (639)
Operating Income (Loss) 189 294
Interest Expense (11) (9)
Other Nonoperating Income (Expense) 3 1
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 181 286
Provision for Income Taxes 20 62
Equity in Earnings (Loss), Net of Tax 179 62
Net Income (Loss) Attributable to Parent 340 286
Reclassification of Cash Flow Hedges to Earnings 0 0
Foreign Currency Translation 0 0
Unrealized Gain (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
Total Other Comprehensive Income (Loss), Net of Tax 0 0
Total Comprehensive Income 340 286
Non- guarantor Subsidiaries    
Net Sales 696 858
Cost of Goods and Services Sold (571) (711)
Gross Profit 125 147
Selling, General and Administrative Expense (90) (113)
Operating Income (Loss) 35 34
Interest Expense (3) (2)
Other Nonoperating Income (Expense) 7 6
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 39 38
Provision for Income Taxes 4 19
Equity in Earnings (Loss), Net of Tax 150 68
Net Income (Loss) Attributable to Parent 185 87
Reclassification of Cash Flow Hedges to Earnings (6) 14
Foreign Currency Translation 3 8
Unrealized Gain (Loss) on Cash Flow Hedges 9 (16)
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)
Total Other Comprehensive Income (Loss), Net of Tax 6 2
Total Comprehensive Income 191 89
Eliminations    
Net Sales (569) (716)
Cost of Goods and Services Sold 523 679
Gross Profit (46) (37)
Selling, General and Administrative Expense 35 35
Operating Income (Loss) (11) (2)
Interest Expense 13 11
Other Nonoperating Income (Expense) 0 0
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 2 9
Provision for Income Taxes 0 0
Equity in Earnings (Loss), Net of Tax (527) (382)
Net Income (Loss) Attributable to Parent (525) (373)
Reclassification of Cash Flow Hedges to Earnings 0 0
Foreign Currency Translation 0 0
Unrealized Gain (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
Total Other Comprehensive Income (Loss), Net of Tax 0 0
Total Comprehensive Income $ (525) $ (373)