L brands, inc. (LB)
Income statement / TTM
Feb'20Nov'19Aug'19May'19Feb'19Nov'18Aug'18May'18Feb'18Oct'17Jul'17Apr'17Jan'17Oct'16Jul'16Apr'16Jan'16Oct'15Jul'15Apr'15Jan'15Oct'14Jul'14Apr'14Jan'14Oct'13Jul'13Apr'13Jan'13Oct'12Jul'12Apr'12Jan'12Oct'11Jul'11Apr'11Jan'11Oct'10Jul'10Apr'10Jan'10Oct'09Jul'09Apr'09Oct'08Jul'08
Net Sales

12,915

13,060

13,158

13,240

13,237

13,208

13,051

12,822

12,633

12,299

12,262

12,397

12,574

12,480

12,381

12,256

12,154

11,828

11,665

11,575

11,454

11,203

11,055

10,896

10,773

10,811

10,690

10,573

10,459

10,118

10,242

10,301

10,364

10,305

10,114

9,898

9,613

9,220

9,014

8,839

8,632

7,412

7,919

0

0

0

Cost of Goods and Services Sold

8,464

8,434

8,345

8,351

8,338

8,237

8,019

7,821

7,673

7,435

0

7,412

7,449

7,296

7,191

7,065

6,950

6,792

6,713

6,693

6,646

6,588

6,530

6,426

6,344

6,307

6,218

6,148

6,073

5,921

6,085

6,184

6,307

6,331

6,211

6,119

5,982

5,785

5,730

5,665

5,604

5,053

5,362

0

0

0

Gross Profit

4,452

4,626

4,813

4,889

4,899

4,971

5,032

5,001

4,960

4,864

4,900

4,985

5,125

5,184

5,190

5,191

5,204

5,036

4,952

4,882

4,808

4,615

4,525

4,470

4,429

4,504

4,472

4,425

4,386

4,197

4,157

4,117

4,057

3,974

3,903

3,779

3,631

3,435

3,284

3,174

3,028

2,359

2,557

0

0

0

Selling, General and Administrative Expense

3,472

3,550

3,532

3,555

3,563

3,547

3,430

3,326

3,231

3,134

0

3,096

3,122

3,091

3,042

3,048

3,012

2,965

2,936

2,893

2,855

2,756

2,739

2,702

2,686

2,743

2,735

2,741

2,720

2,650

2,611

2,682

2,698

2,657

2,623

2,457

2,341

2,276

2,215

2,192

2,166

2,045

2,116

0

0

0

Loss on Divestiture of La Senza

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net Gain on Joint Venture

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

0

0

Operating Income (Loss)

259

977

1,182

1,235

1,237

1,424

1,602

1,675

1,729

1,730

1,782

1,889

2,003

2,093

2,148

2,143

2,192

2,071

2,016

1,989

1,953

1,859

1,786

1,768

1,743

1,668

1,644

1,591

1,573

1,426

1,425

1,314

1,238

1,311

1,274

1,316

1,284

1,156

1,066

988

868

323

450

0

0

0

Interest Expense

378

379

383

386

385

397

400

403

406

400

0

398

394

392

374

351

334

315

316

320

324

328

324

319

314

314

315

317

316

297

284

269

246

231

215

202

208

221

229

236

237

220

211

0

0

0

Interest Income

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

7

12

0

0

0

Other Income (Loss)

-61

-63

-28

9

5

-37

-36

-18

-10

33

0

90

87

84

81

6

76

76

77

81

7

12

18

17

17

16

27

29

24

21

3

146

235

287

287

200

175

134

143

82

19

7

15

0

0

0

Income (Loss) Before Income Taxes

-182

535

771

858

857

989

1,165

1,253

1,312

1,363

1,418

1,581

1,696

1,785

1,855

1,798

1,934

1,832

1,777

1,750

1,636

1,543

1,480

1,466

1,446

1,370

1,356

1,303

1,281

1,150

1,144

1,191

1,227

1,366

1,345

1,313

1,251

1,068

979

834

650

117

266

0

0

0

Income Tax Expense (Benefit)

185

169

196

222

213

221

268

316

329

412

0

481

538

622

650

643

681

651

628

615

594

576

553

549

543

546

550

532

528

448

422

381

377

423

435

456

446

360

317

276

202

21

86

0

0

0

Net Income (Loss)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

96

180

0

0

0

Less: Net Loss Attributable to Noncontrolling Interest

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

Net Income (Loss) Attributable to Parent

-366

366

575

636

644

768

897

937

983

951

987

1,100

1,158

1,163

1,205

1,155

1,253

1,181

1,149

1,135

1,042

967

927

917

903

824

806

771

753

702

722

810

850

943

910

857

805

0

0

0

-

-

-

-

0

0

Net Income (Loss) Per Basic Share

-0.70

-0.91

0.14

0.15

1.96

-0.16

0.36

0.17

2.36

0.30

0.48

0.33

2.21

0.43

0.88

0.53

2.19

0.56

0.69

0.86

-539,997.53

0.45

0.65

540,000.00

-1,429,996.88

320,000.00

620,000.00

490,000.00

-1,189,997.40

260,000.00

500,000.00

430,000.00

-1,599,997.20

320,000.00

760,000.00

520,000.00

-189,998.41

190,000.00

0.55

0.35

1.10

0.05

0.23

0.01

0.01

0.30

Net Income (Loss) Per Diluted Share

-0.70

-0.91

0.14

0.14

1.94

-0.16

0.36

0.17

2.33

0.30

0.48

0.33

2.18

0.42

0.87

0.52

2.15

0.55

0.68

0.84

-529,997.57

0.44

0.63

530,000.00

-1,399,996.95

310,000.00

610,000.00

480,000.00

-1,149,997.46

250,000.00

490,000.00

410,000.00

-1,539,997.30

310,000.00

730,000.00

500,000.00

-179,998.46

180,000.00

0.54

0.34

1.08

0.05

0.23

0.01

0.01

0.30

Dividends Per Share(in usd per share)

-

0.30

0.30

0.30

-

0.60

0.60

0.60

-

0.60

0.60

0.60

-

0.60

0.60

2.60

-

0.50

0.50

2.50

-

0.34

0.34

1,340,000.00

-

300,000.00

300,000.00

300,000.00

-

1,250,000.00

250,000.00

250,000.00

-

200,000.00

1,200,000.00

200,000.00

-

150,000.00

0.15

1.15

-

0.15

0.15

0.15

0.15

0.15