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 6 Months Ended
Aug. 02, 2014
Aug. 03, 2013
Aug. 02, 2014
Aug. 03, 2013
Net Sales $ 2,675 $ 2,516 $ 5,066 $ 4,784
Cost of Goods and Services Sold 1,631 1,527 3,040 2,854
Other Nonoperating Income (Expense) 2 1 5 4
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 296 282 551 517
Condensed Comprehensive Income Statement [Table Text Block]    
L BRANDS, INC.
CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME
(in millions)
(Unaudited)
 
 
Second Quarter 2013
 
L Brands, Inc.
 
Guarantor
Subsidiaries
 
Non-
guarantor
Subsidiaries
 
Eliminations
 
Consolidated
L Brands, Inc.
Net Income (Loss)
$
178

 
$
533

 
$
255

 
$
(788
)
 
$
178

Other Comprehensive Income (Loss), Net of Tax:
 
 
 
 
 
 
 
 
 
Reclassification of Cash Flow Hedges to Earnings
—

 
—

 
(13
)
 
—

 
(13
)
Foreign Currency Translation
—

 
—

 
8

 
—

 
8

Unrealized Gain (Loss) on Cash Flow Hedges
—

 
—

 
15

 
—

 
15

Total Other Comprehensive Income (Loss), Net of Tax
—

 
—

 
10

 
—

 
10

Total Comprehensive Income (Loss)
$
178

 
$
533

 
$
265

 
$
(788
)
 
$
188

L BRANDS, INC.
CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME
(in millions)
(Unaudited)
 
 
Second Quarter 2014
 
L Brands, Inc.
 
Guarantor
Subsidiaries
 
Non-
guarantor
Subsidiaries
 
Eliminations
 
Consolidated
L Brands, Inc.
Net Income (Loss)
$
188

 
$
349

 
$
84

 
$
(433
)
 
$
188

Other Comprehensive Income (Loss), Net of Tax:
 
 
 
 
 
 
 
 
 
Reclassification of Cash Flow Hedges to Earnings
—

 
—

 
2

 
—

 
2

Foreign Currency Translation
—

 
—

 
(1
)
 
—

 
(1
)
Unrealized Gain (Loss) on Cash Flow Hedges
—

 
—

 
(5
)
 
—

 
(5
)
Total Other Comprehensive Income, Net of Tax
—

 
—

 
(4
)
 
—

 
(4
)
Total Comprehensive Income (Loss)
$
188

 
$
349

 
$
80

 
$
(433
)
 
$
184

  
Current-period Other Comprehensive Loss (4) 10 (8) 9
Provision for Income Taxes 108 104 206 196
Equity in Earnings (Loss), Net of Tax 0 0 0 0
Net Income (Loss) 188 178 345 321
Total Comprehensive Income 184 188 337 330
Gross Profit 1,044 989 2,026 1,930
Selling, General and Administrative Expense 668 631 1,314 1,261
Operating Income (Loss) 376 358 712 669
Interest Expense 82 77 166 156
Reclassification of Cash Flow Hedges to Earnings 2 (13) 8 (19)
Foreign Currency Translation (1) 8 (3) 12
Unrealized Gain (Loss) on Cash Flow Hedges (5) 15 (13) 16
L Brands, Inc.
        
Net Sales 0 0 0 0
Cost of Goods and Services Sold 0 0 0 0
Other Nonoperating Income (Expense) 0 0 0 0
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest (83) (78) (170) (159)
Current-period Other Comprehensive Loss 0 0 0 0
Provision for Income Taxes 0 0 (1) 0
Equity in Earnings (Loss), Net of Tax 271 256 514 480
Net Income (Loss) 188 178 345 321
Total Comprehensive Income 188 178 345 321
Gross Profit 0 0 0 0
Selling, General and Administrative Expense 1 1 4 3
Operating Income (Loss) (1) (1) (4) (3)
Interest Expense 82 77 166 156
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
Guarantor Subsidiaries
        
Net Sales 2,434 2,286 4,632 4,359
Cost of Goods and Services Sold 1,529 1,415 2,875 2,661
Other Nonoperating Income (Expense) 0 0 0 0
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 313 304 597 573
Current-period Other Comprehensive Loss 0 0 0 0
Provision for Income Taxes 56 39 118 103
Equity in Earnings (Loss), Net of Tax 92 268 283 321
Net Income (Loss) 349 533 762 791
Total Comprehensive Income 349 533 762 791
Gross Profit 905 871 1,757 1,698
Selling, General and Administrative Expense 584 561 1,145 1,113
Operating Income (Loss) 321 310 612 585
Interest Expense 8 6 15 12
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
Non- guarantor Subsidiaries
        
Net Sales 839 793 1,674 1,541
Cost of Goods and Services Sold 671 649 1,349 1,259
Other Nonoperating Income (Expense) 2 1 5 4
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 55 44 103 82
Current-period Other Comprehensive Loss (4) 10 (8) 9
Provision for Income Taxes 52 65 89 93
Equity in Earnings (Loss), Net of Tax 81 276 250 313
Net Income (Loss) 84 255 264 302
Total Comprehensive Income 80 265 256 311
Gross Profit 168 144 325 282
Selling, General and Administrative Expense 113 98 223 198
Operating Income (Loss) 55 46 102 84
Interest Expense 2 3 4 6
Reclassification of Cash Flow Hedges to Earnings 2 (13) 8 (19)
Foreign Currency Translation (1) 8 (3) 12
Unrealized Gain (Loss) on Cash Flow Hedges (5) 15 (13) 16
Eliminations
        
Net Sales (598) (563) (1,240) (1,116)
Cost of Goods and Services Sold (569) (537) (1,184) (1,066)
Other Nonoperating Income (Expense) 0 0 0 0
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 11 12 21 21
Current-period Other Comprehensive Loss 0 0 0 0
Provision for Income Taxes 0 0 0 0
Equity in Earnings (Loss), Net of Tax (444) (800) (1,047) (1,114)
Net Income (Loss) (433) (788) (1,026) (1,093)
Total Comprehensive Income (433) (788) (1,026) (1,093)
Gross Profit (29) (26) (56) (50)
Selling, General and Administrative Expense (30) (29) (58) (53)
Operating Income (Loss) 1 3 2 3
Interest Expense (10) (9) (19) (18)
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