XML 14 R54.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Financial Information (Consolidated Statements Of Income) (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended
May 03, 2014
May 04, 2013
Feb. 01, 2014
Current Portion of Long-term Debt $ 214 $ 0 $ 215
Net Sales 2,391 2,268  
Costs of Goods Sold, Buying and Occupancy (1,409) (1,327)  
Gross Profit 982 941  
General, Administrative and Store Operating Expenses (646) (630)  
Operating Income (Loss) 336 311  
Interest Expense (84) (79)  
Other Income 3 3  
Income (Loss) Before Income Taxes 255 235  
Provision for Income Taxes 98 92  
Equity in Earnings (Loss), Net of Tax 0 0  
Net Income (Loss) 157 143  
Reclassification of Cash Flow Hedges to Earnings 6 (6)  
Foreign Currency Translation (2) 4  
Unrealized Gain (Loss) on Cash Flow Hedges (8) 1  
Total Other Comprehensive Income (Loss), Net of Tax (4) (1)  
Total Comprehensive Income 153 142  
L Brands, Inc.
     
Current Portion of Long-term Debt 214   215
Net Sales 0 0  
Costs of Goods Sold, Buying and Occupancy 0 0  
Gross Profit 0 0  
General, Administrative and Store Operating Expenses (3) (2)  
Operating Income (Loss) (3) (2)  
Interest Expense (84) (79)  
Other Income 0 0  
Income (Loss) Before Income Taxes (87) (81)  
Provision for Income Taxes (1) 0  
Equity in Earnings (Loss), Net of Tax 243 224  
Net Income (Loss) 157 143  
Reclassification of Cash Flow Hedges to Earnings 0 0  
Foreign Currency Translation 0 0  
Unrealized Gain (Loss) on Cash Flow Hedges 0 0  
Total Other Comprehensive Income (Loss), Net of Tax 0 0  
Total Comprehensive Income 157 143  
Guarantor Subsidiaries
     
Current Portion of Long-term Debt 0   0
Net Sales 2,198 2,073  
Costs of Goods Sold, Buying and Occupancy (1,346) (1,246)  
Gross Profit 852 827  
General, Administrative and Store Operating Expenses (561) (552)  
Operating Income (Loss) 291 275  
Interest Expense (7) (6)  
Other Income 0 0  
Income (Loss) Before Income Taxes 284 269  
Provision for Income Taxes 62 64  
Equity in Earnings (Loss), Net of Tax 191 53  
Net Income (Loss) 413 258  
Reclassification of Cash Flow Hedges to Earnings 0 0  
Foreign Currency Translation 0 0  
Unrealized Gain (Loss) on Cash Flow Hedges 0 0  
Total Other Comprehensive Income (Loss), Net of Tax 0 0  
Total Comprehensive Income 413 258  
Non- guarantor Subsidiaries
     
Current Portion of Long-term Debt 0   0
Net Sales 835 748  
Costs of Goods Sold, Buying and Occupancy (678) (610)  
Gross Profit 157 138  
General, Administrative and Store Operating Expenses (110) (100)  
Operating Income (Loss) 47 38  
Interest Expense (2) (3)  
Other Income 3 3  
Income (Loss) Before Income Taxes 48 38  
Provision for Income Taxes 37 28  
Equity in Earnings (Loss), Net of Tax 169 37  
Net Income (Loss) 180 47  
Reclassification of Cash Flow Hedges to Earnings 6 (6)  
Foreign Currency Translation (2) 4  
Unrealized Gain (Loss) on Cash Flow Hedges (8) 1  
Total Other Comprehensive Income (Loss), Net of Tax (4) (1)  
Total Comprehensive Income 176 46  
Eliminations
     
Current Portion of Long-term Debt 0   0
Net Sales (642) (553)  
Costs of Goods Sold, Buying and Occupancy 615 529  
Gross Profit (27) (24)  
General, Administrative and Store Operating Expenses 28 24  
Operating Income (Loss) 1 0  
Interest Expense 9 9  
Other Income 0 0  
Income (Loss) Before Income Taxes 10 9  
Provision for Income Taxes 0 0  
Equity in Earnings (Loss), Net of Tax (603) (314)  
Net Income (Loss) (593) (305)  
Reclassification of Cash Flow Hedges to Earnings 0 0  
Foreign Currency Translation 0 0  
Unrealized Gain (Loss) on Cash Flow Hedges 0 0  
Total Other Comprehensive Income (Loss), Net of Tax 0 0  
Total Comprehensive Income $ (593) $ (305)