XML 74 R62.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Financial Information (Consolidated Statements Of Income) (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Oct. 28, 2017
Oct. 29, 2016
Apr. 30, 2016
Oct. 28, 2017
Oct. 29, 2016
Net Sales $ 2,618 $ 2,581   $ 7,809 $ 8,085
Cost of Goods and Services Sold (1,629) (1,556)   (4,890) (4,904)
Gross Profit 989 1,025   2,919 3,181
Selling, General and Administrative Expense (757) (741)   (2,177) (2,166)
Operating Income (Loss) 232 284   742 1,015
Interest Expense (99) (97)   (300) (295)
Other Nonoperating Income (Expense) 2 3   28 83
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 135 190   470 803
Provision for Income Taxes 49 68   151 277
Equity in Earnings (Loss), Net of Tax 0 0   0 0
Net Income (Loss) Attributable to Parent 86 122   319 526
Reclassification of Cash Flow Hedges to Earnings (4) (4)   1 5
Foreign Currency Translation (2) (15)   8 (25)
Unrealized Gain (Loss) on Cash Flow Hedges 10 9   (7) (2)
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax 0 0   1 (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 4 (10)   3 (28)
Total Comprehensive Income 90 112   322 498
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)   (8) (6)
Operating Income (Loss) (2) (1)   (8) (6)
Interest Expense (98) (97)   (298) (295)
Other Nonoperating Income (Expense) 0 0   0 (36)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest (100) (98)   (306) (337)
Provision for Income Taxes 1 0   1 (13)
Equity in Earnings (Loss), Net of Tax 187 220   626 850
Net Income (Loss) Attributable to Parent 86 122   319 526
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 86 122   319 526
Guarantor Subsidiaries          
Net Sales 2,508 2,478   7,398 7,674
Cost of Goods and Services Sold (1,639) (1,545)   (4,779) (4,785)
Gross Profit 869 933   2,619 2,889
Selling, General and Administrative Expense (731) (685)   (2,059) (1,959)
Operating Income (Loss) 138 248   560 930
Interest Expense (28) (20)   (61) (40)
Other Nonoperating Income (Expense) 2 0   6 2
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 112 228   505 892
Provision for Income Taxes 27 82   92 216
Equity in Earnings (Loss), Net of Tax 166 47   642 332
Net Income (Loss) Attributable to Parent 251 193   1,055 1,008
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 251 193   1,055 1,008
Non- guarantor Subsidiaries          
Net Sales 947 846   2,472 2,512
Cost of Goods and Services Sold (717) (678)   (1,930) (2,058)
Gross Profit 230 168   542 454
Selling, General and Administrative Expense (104) (111)   (290) (330)
Operating Income (Loss) 126 57   252 124
Interest Expense (3) (2)   (8) (7)
Other Nonoperating Income (Expense) 0 3   22 117
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 123 58   266 234
Provision for Income Taxes 21 (14)   58 74
Equity in Earnings (Loss), Net of Tax 67 4   447 268
Net Income (Loss) Attributable to Parent 169 76   655 428
Reclassification of Cash Flow Hedges to Earnings (4) (4)   1 5
Foreign Currency Translation (2) (15)   8 (25)
Unrealized Gain (Loss) on Cash Flow Hedges 10 9   (7) (2)
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax       1 (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 4 (10)   3 (28)
Total Comprehensive Income 173 66   658 400
Eliminations          
Net Sales (837) (743)   (2,061) (2,101)
Cost of Goods and Services Sold 727 667   1,819 1,939
Gross Profit (110) (76)   (242) (162)
Selling, General and Administrative Expense 80 56   180 129
Operating Income (Loss) (30) (20)   (62) (33)
Interest Expense 30 22   67 47
Other Nonoperating Income (Expense) 0 0   0 0
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 0 2   5 14
Provision for Income Taxes 0 0   0 0
Equity in Earnings (Loss), Net of Tax (420) (271)   (1,715) (1,450)
Net Income (Loss) Attributable to Parent (420) (269)   (1,710) (1,436)
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 $ (420) $ (269)   $ (1,710) $ (1,436)