XML 115 R99.htm IDEA: XBRL DOCUMENT v3.3.1.900
Supplemental Guarantor Financial Information (Condensed Consolidating Statements of Income) (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Jan. 30, 2016
Oct. 31, 2015
Aug. 01, 2015
May. 02, 2015
Jan. 31, 2015
Nov. 01, 2014
Aug. 02, 2014
May. 03, 2014
Jan. 30, 2016
Jan. 31, 2015
Feb. 01, 2014
Net Sales $ 4,395 $ 2,482 $ 2,765 $ 2,512 $ 4,069 $ 2,319 $ 2,675 $ 2,391 $ 12,154 $ 11,454 $ 10,773
Costs of Goods Sold, Buying and Occupancy                 (6,950) (6,646) (6,344)
Gross Profit 2,002 1,031 1,114 1,056 1,835 947 1,044 982 5,204 4,808 4,429
General, Administrative and Store Operating Expenses                 (3,012) (2,855) (2,686)
Operating Income (Loss) 1,078 339 403 372 957 284 376 336 2,192 1,953 [1] 1,743 [1]
Interest Expense                 (334) (324) (314)
Other Income (Loss)                 76 7 17
Income Before Income Taxes $ 982 $ 260 $ 323 $ 369 $ 880 $ 205 $ 296 $ 255 1,934 1,636 1,446
Provision (Benefit) for Income Taxes                 681 594 543
Equity in Earnings, Net of Tax                 0 0 0
Net Income (Loss)                 1,253 1,042 903
Reclassification of Cash Flow Hedges to Earnings                 14 (60) (50)
Foreign Currency Translation                 (23) 21 40
Unrealized Gain on Cash Flow Hedges                 6 34 46
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax                 8 0 0
Total Other Comprehensive Income (Loss), Net of Tax                 5 (5) 36
Total Comprehensive Income                 1,258 1,037 939
L Brands, Inc. [Member]                      
Net Sales                 0 0 0
Costs of Goods Sold, Buying and Occupancy                 0 0 0
Gross Profit                 0 0 0
General, Administrative and Store Operating Expenses                 (12) (6) (5)
Operating Income (Loss)                 (12) (6) (5)
Interest Expense                 (334) (324) (314)
Other Income (Loss)                 0 1 0
Income Before Income Taxes                 (346) (329) (319)
Provision (Benefit) for Income Taxes                 (2) (3) 0
Equity in Earnings, Net of Tax                 1,597 1,368 1,222
Net Income (Loss)                 1,253 1,042 903
Reclassification of Cash Flow Hedges to Earnings                 0 0 0
Foreign Currency Translation                 0 0 0
Unrealized Gain on Cash Flow Hedges                 0 0 0
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax                 0    
Total Other Comprehensive Income (Loss), Net of Tax                 0 0 0
Total Comprehensive Income                 1,253 1,042 903
Guarantor Subsidiaries                      
Net Sales                 11,475 10,711 10,047
Costs of Goods Sold, Buying and Occupancy                 (6,843) (6,449) (6,096)
Gross Profit                 4,632 4,262 3,951
General, Administrative and Store Operating Expenses                 (2,688) (2,538) (2,403)
Operating Income (Loss)                 1,944 1,724 1,548
Interest Expense                 (38) (35) (28)
Other Income (Loss)                 5 0 0
Income Before Income Taxes                 1,911 1,689 1,520
Provision (Benefit) for Income Taxes                 478 385 305
Equity in Earnings, Net of Tax                 94 46 118
Net Income (Loss)                 1,527 1,350 1,333
Reclassification of Cash Flow Hedges to Earnings                 0 0 0
Foreign Currency Translation                 0 0 0
Unrealized Gain on Cash Flow Hedges                 0 0 0
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax                 0    
Total Other Comprehensive Income (Loss), Net of Tax                 0 0 0
Total Comprehensive Income                 1,527 1,350 1,333
Non-Guarantor Subsidiaries                      
Net Sales                 3,570 3,343 3,190
Costs of Goods Sold, Buying and Occupancy                 (2,858) (2,611) (2,598)
Gross Profit                 712 732 592
General, Administrative and Store Operating Expenses                 (440) (446) (394)
Operating Income (Loss)                 272 286 198
Interest Expense                 (9) (9) (11)
Other Income (Loss)                 71 6 17
Income Before Income Taxes                 334 283 204
Provision (Benefit) for Income Taxes                 205 212 238
Equity in Earnings, Net of Tax                 348 316 462
Net Income (Loss)                 477 387 428
Reclassification of Cash Flow Hedges to Earnings                 14 (60) (50)
Foreign Currency Translation                 (23) 21 40
Unrealized Gain on Cash Flow Hedges                 6 34 46
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax                 8    
Total Other Comprehensive Income (Loss), Net of Tax                 5 (5) 36
Total Comprehensive Income                 482 382 464
Eliminations                      
Net Sales                 (2,891) (2,600) (2,464)
Costs of Goods Sold, Buying and Occupancy                 2,751 2,414 2,350
Gross Profit                 (140) (186) (114)
General, Administrative and Store Operating Expenses                 128 135 116
Operating Income (Loss)                 (12) (51) 2
Interest Expense                 47 44 39
Other Income (Loss)                 0 0 0
Income Before Income Taxes                 35 (7) 41
Provision (Benefit) for Income Taxes                 0 0 0
Equity in Earnings, Net of Tax                 (2,039) (1,730) (1,802)
Net Income (Loss)                 (2,004) (1,737) (1,761)
Reclassification of Cash Flow Hedges to Earnings                 0 0 0
Foreign Currency Translation                 0 0 0
Unrealized Gain on Cash Flow Hedges                 0 0 0
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax                 0    
Total Other Comprehensive Income (Loss), Net of Tax                 0 0 0
Total Comprehensive Income                 $ (2,004) $ (1,737) $ (1,761)
[1] Assets are allocated to the operating segments based on decision making authority relevant to the applicable assets.