XML 82 R67.htm IDEA: XBRL DOCUMENT v3.19.3
Supplemental Guarantor Financial Information (Consolidated Statements Of Income) (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Nov. 02, 2019
Nov. 03, 2018
Nov. 02, 2019
Nov. 03, 2018
Net Sales $ 2,677 $ 2,775 $ 8,207 $ 8,385
Cost of Goods and Services Sold (1,936) (1,847) (5,550) (5,454)
Gross Profit 741 928 2,657 2,931
Selling, General and Administrative Expense (892) (874) (2,480) (2,494)
Operating Income (Loss) (151) 54 177 437
Interest Expense (92) (96) (286) (292)
Other Nonoperating Income (Expense) (34) 1 (66) 1
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest (277) (41) (175) 146
Provision for Income Taxes (25) 2 (1) 42
Equity in Earnings (Loss), Net of Tax 0 0 0 0
Net Income (Loss) Attributable to Parent (252) (43) (174) 104
Reclassification of Cash Flow Hedges to Earnings 0 0 (3) 3
Foreign Currency Translation 6 (2) (5) (24)
Unrealized Gain on Cash Flow Hedges (2) 1 2 10
Other Comprehensive Income (Loss) 4 (1) (6) (11)
Total Comprehensive Income (248) (44) (180) 93
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 (1) (2) (9) (8)
Operating Income (Loss) (1) (2) (9) (8)
Interest Expense (90) (94) (280) (288)
Other Nonoperating Income (Expense) 0 0 (40) 0
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest (91) (96) (329) (296)
Provision for Income Taxes 0 1 (8) (1)
Equity in Earnings (Loss), Net of Tax (161) 54 147 399
Net Income (Loss) Attributable to Parent (252) (43) (174) 104
Reclassification of Cash Flow Hedges to Earnings     0 0
Foreign Currency Translation 0 0 0 0
Unrealized Gain on Cash Flow Hedges 0 0 0 0
Other Comprehensive Income (Loss) 0 0 0 0
Total Comprehensive Income (252) (43) (174) 104
Guarantor Subsidiaries        
Net Sales 2,583 2,644 7,831 7,907
Cost of Goods and Services Sold (1,761) (1,786) (5,275) (5,243)
Gross Profit 822 858 2,556 2,664
Selling, General and Administrative Expense (831) (785) (2,345) (2,228)
Operating Income (Loss) (9) 73 211 436
Interest Expense (23) (19) (70) (37)
Other Nonoperating Income (Expense) (16) 2 (5) 8
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest (48) 56 136 407
Provision for Income Taxes (4) (1) 2 32
Equity in Earnings (Loss), Net of Tax (176) (92) 82 340
Net Income (Loss) Attributable to Parent (220) (35) 216 715
Reclassification of Cash Flow Hedges to Earnings     0 0
Foreign Currency Translation 0 0 0 0
Unrealized Gain on Cash Flow Hedges 0 0 0 0
Other Comprehensive Income (Loss) 0 0 0 0
Total Comprehensive Income (220) (35) 216 715
Non- guarantor Subsidiaries        
Net Sales 887 965 2,407 2,555
Cost of Goods and Services Sold (887) (838) (2,070) (2,157)
Gross Profit 0 127 337 398
Selling, General and Administrative Expense (118) (127) (293) (354)
Operating Income (Loss) (118) 0 44 44
Interest Expense (2) 0 (5) (5)
Other Nonoperating Income (Expense) (18) (1) (21) (7)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest (138) (1) 18 32
Provision for Income Taxes (21) 2 5 11
Equity in Earnings (Loss), Net of Tax (55) (103) 80 294
Net Income (Loss) Attributable to Parent (172) (106) 93 315
Reclassification of Cash Flow Hedges to Earnings     (3) 3
Foreign Currency Translation 6 (2) (5) (24)
Unrealized Gain on Cash Flow Hedges (2) 1 2 10
Other Comprehensive Income (Loss) 4 (1) (6) (11)
Total Comprehensive Income (168) (107) 87 304
Eliminations        
Net Sales (793) (834) (2,031) (2,077)
Cost of Goods and Services Sold 712 777 1,795 1,946
Gross Profit (81) (57) (236) (131)
Selling, General and Administrative Expense 58 40 167 96
Operating Income (Loss) (23) (17) (69) (35)
Interest Expense 23 17 69 38
Other Nonoperating Income (Expense) 0 0 0 0
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 0 0 0 3
Provision for Income Taxes 0 0 0 0
Equity in Earnings (Loss), Net of Tax 392 141 (309) (1,033)
Net Income (Loss) Attributable to Parent 392 141 (309) (1,030)
Reclassification of Cash Flow Hedges to Earnings     0 0
Foreign Currency Translation 0 0 0 0
Unrealized Gain on Cash Flow Hedges 0 0 0 0
Other Comprehensive Income (Loss) 0 0 0 0
Total Comprehensive Income $ 392 $ 141 $ (309) $ (1,030)