XML 74 R62.htm IDEA: XBRL DOCUMENT v3.7.0.1
Supplemental Guarantor Financial Information (Consolidated Statements Of Income) (Details) - USD ($)
$ in Millions
 3 Months Ended 6 Months Ended
Jul. 29, 2017
Jul. 30, 2016
Apr. 30, 2016
Jul. 29, 2017
Jul. 30, 2016
Net Sales $ 2,755 $ 2,890   $ 5,192 $ 5,504
Cost of Goods and Services Sold (1,727) (1,777)   (3,261) (3,348)
Gross Profit 1,028 1,113   1,931 2,156
Selling, General and Administrative Expense (727) (705)   (1,421) (1,424)
Operating Income (Loss) 301 408   510 732
Interest Expense (101) (101)   (201) (199)
Other Nonoperating Income (Expense) 17 73   27 80
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 217 380   336 613
Provision for Income Taxes 78 128   103 208
Equity in Earnings (Loss), Net of Tax 0 0   0 0
Net Income (Loss) Attributable to Parent 139 252   233 405
Reclassification of Cash Flow Hedges to Earnings 12 (5)   5 9
Foreign Currency Translation 7 (18)   10 (10)
Unrealized Gain (Loss) on Cash Flow Hedges (26) 5   (16) (11)
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax 0 (2)   0 (3)
Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI for Sale of Securities, Net of Tax 0 0 $ (3) 0 (3)
Total Other Comprehensive Income (Loss), Net of Tax (7) (20)   (1) (18)
Total Comprehensive Income 132 232   232 387
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)   (6) (4)
Operating Income (Loss) (2) (2)   (6) (4)
Interest Expense (100) (101)   (200) (199)
Other Nonoperating Income (Expense) 0 (36)   0 (36)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest (102) (139)   (206) (239)
Provision for Income Taxes 0 (13)   0 (14)
Equity in Earnings (Loss), Net of Tax 241 378   439 630
Net Income (Loss) Attributable to Parent 139 252   233 405
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
Total Other Comprehensive Income (Loss), Net of Tax 0 0   0 0
Total Comprehensive Income 139 252   233 405
Guarantor Subsidiaries          
Net Sales 2,594 2,724   4,890 5,196
Cost of Goods and Services Sold (1,668) (1,701)   (3,140) (3,240)
Gross Profit 926 1,023   1,750 1,956
Selling, General and Administrative Expense (693) (635)   (1,329) (1,274)
Operating Income (Loss) 233 388   421 682
Interest Expense (22) (11)   (33) (20)
Other Nonoperating Income (Expense) 2 1   5 2
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 213 378   393 664
Provision for Income Taxes 45 72   65 134
Equity in Earnings (Loss), Net of Tax 297 223   476 285
Net Income (Loss) Attributable to Parent 465 529   804 815
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
Total Other Comprehensive Income (Loss), Net of Tax 0 0   0 0
Total Comprehensive Income 465 529   804 815
Non- guarantor Subsidiaries          
Net Sales 829 808   1,526 1,666
Cost of Goods and Services Sold (642) (669)   (1,213) (1,380)
Gross Profit 187 139   313 286
Selling, General and Administrative Expense (96) (106)   (186) (219)
Operating Income (Loss) 91 33   127 67
Interest Expense (3) (3)   (5) (5)
Other Nonoperating Income (Expense) 15 108   22 114
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 103 138   144 176
Provision for Income Taxes 33 69   38 88
Equity in Earnings (Loss), Net of Tax 230 196   380 264
Net Income (Loss) Attributable to Parent 300 265   486 352
Reclassification of Cash Flow Hedges to Earnings 12 (5)   5 9
Foreign Currency Translation 7 (18)   10 (10)
Unrealized Gain (Loss) on Cash Flow Hedges (26) 5   (16) (11)
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         (3)
Total Other Comprehensive Income (Loss), Net of Tax (7) (20)   (1) (18)
Total Comprehensive Income 293 245   485 334
Eliminations          
Net Sales (668) (642)   (1,224) (1,358)
Cost of Goods and Services Sold 583 593   1,092 1,272
Gross Profit (85) (49)   (132) (86)
Selling, General and Administrative Expense 64 38   100 73
Operating Income (Loss) (21) (11)   (32) (13)
Interest Expense 24 14   37 25
Other Nonoperating Income (Expense) 0 0   0 0
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 3 3   5 12
Provision for Income Taxes 0 0   0 0
Equity in Earnings (Loss), Net of Tax (768) (797)   (1,295) (1,179)
Net Income (Loss) Attributable to Parent (765) (794)   (1,290) (1,167)
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
Total Other Comprehensive Income (Loss), Net of Tax 0 0   0 0
Total Comprehensive Income $ (765) $ (794)   $ (1,290) $ (1,167)