XML 34 R56.htm IDEA: XBRL DOCUMENT v3.2.0.727
Supplemental Guarantor Financial Information (Consolidated Statements Of Income) (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Aug. 01, 2015
Aug. 02, 2014
Aug. 01, 2015
Aug. 02, 2014
Net Sales $ 2,765 $ 2,675 $ 5,277 $ 5,066
Cost of Goods and Services Sold (1,651) (1,631) (3,107) (3,040)
Gross Profit 1,114 1,044 2,170 2,026
Selling, General and Administrative Expense (711) (668) (1,395) (1,314)
Operating Income (Loss) 403 376 775 712
Interest Expense (78) (82) (158) (166)
Other Nonoperating Income (Expense) (2) 2 76 5
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 323 296 693 551
Provision for Income Taxes 121 108 240 206
Equity in Earnings (Loss), Net of Tax 0 0 0 0
Net Income (Loss) 202 188 453 345
Reclassification of Cash Flow Hedges to Earnings (27) 2 (10) 8
Foreign Currency Translation 22 (1) 12 (3)
Unrealized Gain (Loss) on Cash Flow Hedges 14 (5) 4 (13)
Current-period Other Comprehensive Income (Loss) 9 (4) 6 (8)
Total Comprehensive Income 211 184 459 337
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) (1) (6) (4)
Operating Income (Loss) (2) (1) (6) (4)
Interest Expense (78) (82) (158) (166)
Other Nonoperating Income (Expense) 0 0 0 0
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest (80) (83) (164) (170)
Provision for Income Taxes 0 0 0 (1)
Equity in Earnings (Loss), Net of Tax 282 271 617 514
Net Income (Loss) 202 188 453 345
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
Current-period Other Comprehensive Income (Loss) 0 0 0 0
Total Comprehensive Income 202 188 453 345
Guarantor Subsidiaries        
Net Sales 2,588 2,479 4,957 4,710
Cost of Goods and Services Sold (1,607) (1,549) (3,031) (2,908)
Gross Profit 981 930 1,926 1,802
Selling, General and Administrative Expense (629) (593) (1,245) (1,161)
Operating Income (Loss) 352 337 681 641
Interest Expense (4) (8) (12) (15)
Other Nonoperating Income (Expense) 0 0 4 0
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 348 329 673 626
Provision for Income Taxes 90 56 168 118
Equity in Earnings (Loss), Net of Tax 154 79 379 258
Net Income (Loss) 412 352 884 766
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
Current-period Other Comprehensive Income (Loss) 0 0 0 0
Total Comprehensive Income 412 352 884 766
Non- guarantor Subsidiaries        
Net Sales 814 773 1,630 1,557
Cost of Goods and Services Sold (705) (630) (1,321) (1,277)
Gross Profit 109 143 309 280
Selling, General and Administrative Expense (106) (104) (202) (207)
Operating Income (Loss) 3 39 107 73
Interest Expense (3) (2) (5) (4)
Other Nonoperating Income (Expense) (2) 2 72 5
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest (2) 39 174 74
Provision for Income Taxes 31 52 72 89
Equity in Earnings (Loss), Net of Tax 130 81 253 250
Net Income (Loss) 97 68 355 235
Reclassification of Cash Flow Hedges to Earnings (27) 2 (10) 8
Foreign Currency Translation 22 (1) 12 (3)
Unrealized Gain (Loss) on Cash Flow Hedges 14 (5) 4 (13)
Current-period Other Comprehensive Income (Loss) 9 (4) 6 (8)
Total Comprehensive Income 106 64 361 227
Eliminations        
Net Sales (637) (577) (1,310) (1,201)
Cost of Goods and Services Sold 661 548 1,245 1,145
Gross Profit 24 (29) (65) (56)
Selling, General and Administrative Expense 26 30 58 58
Operating Income (Loss) 50 1 (7) 2
Interest Expense 7 10 17 19
Other Nonoperating Income (Expense) 0 0 0 0
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 57 11 10 21
Provision for Income Taxes 0 0 0 0
Equity in Earnings (Loss), Net of Tax (566) (431) (1,249) (1,022)
Net Income (Loss) (509) (420) (1,239) (1,001)
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
Current-period Other Comprehensive Income (Loss) 0 0 0 0
Total Comprehensive Income $ (509) $ (420) $ (1,239) $ (1,001)