XML 119 R102.htm IDEA: XBRL DOCUMENT v3.6.0.2
Supplemental Guarantor Financial Information (Condensed Consolidating Statements of Income) (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Jan. 28, 2017
Oct. 29, 2016
Jul. 30, 2016
Apr. 30, 2016
Jan. 30, 2016
Oct. 31, 2015
Aug. 01, 2015
May 02, 2015
Jan. 28, 2017
Jan. 30, 2016
Jan. 31, 2015
Net Sales $ 4,489 $ 2,581 $ 2,890 $ 2,614 $ 4,395 $ 2,482 $ 2,765 $ 2,512 $ 12,574 $ 12,154 $ 11,454
Costs of Goods Sold, Buying and Occupancy                 (7,449) (6,950) (6,646)
Gross Profit 1,944 1,025 1,113 1,043 2,002 1,031 1,114 1,056 5,125 5,204 4,808
General, Administrative and Store Operating Expenses                 (3,122) (3,012) (2,855)
Operating Income (Loss) 988 284 408 323 1,078 339 403 372 2,003 2,192 [1] 1,953 [1]
Interest Expense                 (394) (334) (324)
Other Income                 87 76 7
Income Before Income Taxes 893 190 380 233 982 260 323 369 1,696 1,934 1,636
Provision (Benefit) for Income Taxes                 538 681 594
Equity In Earnings Of Consolidated Affiliates                 0 0 0
Net Income (Loss) Attributable to Parent $ 632 $ 122 $ 252 $ 152 $ 636 $ 164 $ 202 $ 250 1,158 1,253 1,042
Reclassification of Cash Flow Hedges to Earnings                 7 14 (60)
Foreign Currency Translation                 (19) (23) 21
Unrealized Gain (Loss) on Cash Flow Hedges                 (8) 6 34
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax                 (5) 8 0
Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI for Sale of Securities, Net of Tax                 (3) 0 0
Total Other Comprehensive Income (Loss), Net of Tax                 (28) 5 (5)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                 1,130 1,258 1,037
Eliminations                      
Net Sales                 (2,918) (2,891) (2,600)
Costs of Goods Sold, Buying and Occupancy                 2,682 2,751 2,414
Gross Profit                 (236) (140) (186)
General, Administrative and Store Operating Expenses                 186 128 135
Operating Income (Loss)                 (50) (12) (51)
Interest Expense                 71 47 44
Other Income                 0 0 0
Income Before Income Taxes                 21 35 (7)
Provision (Benefit) for Income Taxes                 0 0 0
Equity In Earnings Of Consolidated Affiliates                 (2,000) (2,039) (1,730)
Net Income (Loss) Attributable to Parent                 (1,979) (2,004) (1,737)
Reclassification of Cash Flow Hedges to Earnings                 0 0 0
Foreign Currency Translation                 0 0 0
Unrealized Gain (Loss) on Cash Flow Hedges                 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
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                 (1,979) (2,004) (1,737)
L Brands, Inc. [Member]                      
Net Sales                 0 0 0
Costs of Goods Sold, Buying and Occupancy                 0 0 0
Gross Profit                 0 0 0
General, Administrative and Store Operating Expenses                 (8) (12) (6)
Operating Income (Loss)                 (8) (12) (6)
Interest Expense                 (394) (334) (324)
Other Income                 (35) 0 1
Income Before Income Taxes                 (437) (346) (329)
Provision (Benefit) for Income Taxes                 (10) (2) (3)
Equity In Earnings Of Consolidated Affiliates                 1,585 1,597 1,368
Net Income (Loss) Attributable to Parent                 1,158 1,253 1,042
Reclassification of Cash Flow Hedges to Earnings                 0 0 0
Foreign Currency Translation                 0 0 0
Unrealized Gain (Loss) on Cash Flow Hedges                 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
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                 1,158 1,253 1,042
Guarantor Subsidiaries                      
Net Sales                 11,959 11,475 10,711
Costs of Goods Sold, Buying and Occupancy                 (7,277) (6,843) (6,449)
Gross Profit                 4,682 4,632 4,262
General, Administrative and Store Operating Expenses                 (2,843) (2,688) (2,538)
Operating Income (Loss)                 1,839 1,944 1,724
Interest Expense                 (60) (38) (35)
Other Income                 3 5 0
Income Before Income Taxes                 1,782 1,911 1,689
Provision (Benefit) for Income Taxes                 432 478 385
Equity In Earnings Of Consolidated Affiliates                 39 94 46
Net Income (Loss) Attributable to Parent                 1,389 1,527 1,350
Reclassification of Cash Flow Hedges to Earnings                 0 0 0
Foreign Currency Translation                 0 0 0
Unrealized Gain (Loss) on Cash Flow Hedges                 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
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                 1,389 1,527 1,350
Non-Guarantor Subsidiaries                      
Net Sales                 3,533 3,570 3,343
Costs of Goods Sold, Buying and Occupancy                 (2,854) (2,858) (2,611)
Gross Profit                 679 712 732
General, Administrative and Store Operating Expenses                 (457) (440) (446)
Operating Income (Loss)                 222 272 286
Interest Expense                 (11) (9) (9)
Other Income                 119 71 6
Income Before Income Taxes                 330 334 283
Provision (Benefit) for Income Taxes                 116 205 212
Equity In Earnings Of Consolidated Affiliates                 376 348 316
Net Income (Loss) Attributable to Parent                 590 477 387
Reclassification of Cash Flow Hedges to Earnings                 7 14 (60)
Foreign Currency Translation                 (19) (23) 21
Unrealized Gain (Loss) on Cash Flow Hedges                 (8) 6 34
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax                 (5) 8  
Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI for Sale of Securities, Net of Tax                 (3)    
Total Other Comprehensive Income (Loss), Net of Tax                 (28) 5 (5)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                 $ 562 $ 482 $ 382
[1] Assets are allocated to the operating segments based on decision making authority relevant to the applicable assets.