XML 17 R55.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 9 Months Ended
Nov. 01, 2014
Nov. 02, 2013
Nov. 01, 2014
Nov. 02, 2013
Net Sales $ 2,319 $ 2,171 $ 7,385 $ 6,955
Cost of Goods and Services Sold (1,372) (1,314) (4,412) (4,168)
Gross Profit 947 857 2,973 2,787
Selling, General and Administrative Expense (663) (646) (1,977) (1,907)
Operating Income (Loss) 284 211 996 880
Interest Expense (80) (76) (246) (232)
Other Nonoperating Income (Expense) 1 7 6 11
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 205 142 756 659
Provision for Income Taxes 73 50 279 246
Equity in Earnings (Loss), Net of Tax 0 0 0 0
Net Income (Loss) 132 92 477 413
Reclassification of Cash Flow Hedges to Earnings (13) (2) (5) (21)
Foreign Currency Translation 3 5 0 17
Unrealized Gain (Loss) on Cash Flow Hedges 16 3 3 19
Current-period Other Comprehensive Loss 6 6 (2) 15
Total Comprehensive Income 138 98 475 428
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) (1) (5) (4)
Operating Income (Loss) (1) (1) (5) (4)
Interest Expense (80) (76) (246) (232)
Other Nonoperating Income (Expense) 0 0 0 0
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest (81) (77) (251) (236)
Provision for Income Taxes 0 0 (1) 0
Equity in Earnings (Loss), Net of Tax 213 169 727 649
Net Income (Loss) 132 92 477 413
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
Current-period Other Comprehensive Loss 0 0 0 0
Total Comprehensive Income 132 92 477 413
Guarantor Subsidiaries
       
Net Sales 2,156 2,026 6,788 6,385
Cost of Goods and Services Sold (1,364) (1,319) (4,239) (3,980)
Gross Profit 792 707 2,549 2,405
Selling, General and Administrative Expense (578) (569) (1,723) (1,682)
Operating Income (Loss) 214 138 826 723
Interest Expense (6) (7) (21) (19)
Other Nonoperating Income (Expense) 0 0 0 0
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 208 131 805 704
Provision for Income Taxes 47 27 165 130
Equity in Earnings (Loss), Net of Tax 64 (23) 347 297
Net Income (Loss) 225 81 987 871
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
Current-period Other Comprehensive Loss 0 0 0 0
Total Comprehensive Income 225 81 987 871
Non- guarantor Subsidiaries
       
Net Sales 836 845 2,510 2,386
Cost of Goods and Services Sold (653) (664) (2,002) (1,923)
Gross Profit 183 181 508 463
Selling, General and Administrative Expense (113) (106) (336) (304)
Operating Income (Loss) 70 75 172 159
Interest Expense (2) (2) (6) (8)
Other Nonoperating Income (Expense) 1 7 6 11
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 69 80 172 162
Provision for Income Taxes 26 23 115 116
Equity in Earnings (Loss), Net of Tax 7 (88) 257 225
Net Income (Loss) 50 (31) 314 271
Reclassification of Cash Flow Hedges to Earnings (13) (2) (5) (21)
Foreign Currency Translation 3 5 0 17
Unrealized Gain (Loss) on Cash Flow Hedges 16 3 3 19
Current-period Other Comprehensive Loss 6 6 (2) 15
Total Comprehensive Income 56 (25) 312 286
Eliminations
       
Net Sales (673) (700) (1,913) (1,816)
Cost of Goods and Services Sold 645 669 1,829 1,735
Gross Profit (28) (31) (84) (81)
Selling, General and Administrative Expense 29 30 87 83
Operating Income (Loss) 1 (1) 3 2
Interest Expense 8 9 27 27
Other Nonoperating Income (Expense) 0 0 0 0
Income (Loss) from Continuing Operations before Income Taxes, Extraordinary Items, Noncontrolling Interest 9 8 30 29
Provision for Income Taxes 0 0 0 0
Equity in Earnings (Loss), Net of Tax (284) (58) (1,331) (1,171)
Net Income (Loss) (275) (50) (1,301) (1,142)
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
Current-period Other Comprehensive Loss 0 0 0 0
Total Comprehensive Income $ (275) $ (50) $ (1,301) $ (1,142)