XML 38 R53.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Financial Information (Consolidated Balance Sheets) (Details) (USD $)
In Millions, unless otherwise specified
May 03, 2014
Feb. 01, 2014
May 04, 2013
Feb. 02, 2013
Current Assets:        
Cash and Cash Equivalents $ 912 $ 1,519 $ 382 $ 773
Accounts Receivable, Net 216 244 175  
Inventories 1,219 1,165 1,115  
Deferred Income Taxes 28 28 28  
Other 210 194 204  
Total Current Assets 2,585 3,150 1,904  
Property and Equipment, Net 2,075 2,045 1,850  
Goodwill 1,318 1,318 1,318  
Trade Names and Other Intangible Assets, Net 411 411 412  
Net Investments in and Advances to/from Consolidated Affiliates 0 0 0  
Other Assets 274 274 292  
Total Assets 6,663 7,198 5,776  
Current Liabilities:        
Accounts Payable 555 599 561  
Accrued Expenses and Other 661 787 653  
Current Portion of Long-term Debt 214 215 0  
Income Taxes 85 225 56  
Total Current Liabilities 1,515 1,826 1,270  
Deferred Income Taxes 217 210 206  
Long-term Debt 4,758 4,761 4,475  
Other Long-term Liabilities 782 770 819  
Total Equity (Deficit) (609) (369) (994)  
Total Liabilities and Equity (Deficit) 6,663 7,198 5,776  
L Brands, Inc.
       
Current Assets:        
Cash and Cash Equivalents 0 0 0 0
Accounts Receivable, Net 2 0 0  
Inventories 0 0 0  
Deferred Income Taxes 0 0 0  
Other 0 0 2  
Total Current Assets 2 0 2  
Property and Equipment, Net 0 0 0  
Goodwill 0 0 0  
Trade Names and Other Intangible Assets, Net 0 0 0  
Net Investments in and Advances to/from Consolidated Affiliates 4,207 4,468 3,352  
Other Assets 182 186 186  
Total Assets 4,391 4,654 3,540  
Current Liabilities:        
Accounts Payable 3 3 0  
Accrued Expenses and Other 63 86 62  
Current Portion of Long-term Debt 214 215    
Income Taxes 0 (1) 0  
Total Current Liabilities 280 303 62  
Deferred Income Taxes (4) (4) (4)  
Long-term Debt 4,758 4,761 4,475  
Other Long-term Liabilities 2 3 4  
Total Equity (Deficit) (645) (409) (997)  
Total Liabilities and Equity (Deficit) 4,391 4,654 3,540  
Guarantor Subsidiaries
       
Current Assets:        
Cash and Cash Equivalents 748 1,353 166 417
Accounts Receivable, Net 147 173 120  
Inventories 1,044 966 961  
Deferred Income Taxes 44 44 38  
Other 122 105 127  
Total Current Assets 2,105 2,641 1,412  
Property and Equipment, Net 1,212 1,197 1,033  
Goodwill 1,318 1,318 1,318  
Trade Names and Other Intangible Assets, Net 411 411 411  
Net Investments in and Advances to/from Consolidated Affiliates 14,988 14,065 13,765  
Other Assets 19 19 8  
Total Assets 20,053 19,651 17,947  
Current Liabilities:        
Accounts Payable 290 316 296  
Accrued Expenses and Other 354 410 342  
Current Portion of Long-term Debt 0 0    
Income Taxes 23 176 32  
Total Current Liabilities 667 902 670  
Deferred Income Taxes (19) (27) (4)  
Long-term Debt 597 597 597  
Other Long-term Liabilities 583 581 630  
Total Equity (Deficit) 18,225 17,598 16,054  
Total Liabilities and Equity (Deficit) 20,053 19,651 17,947  
Non- guarantor Subsidiaries
       
Current Assets:        
Cash and Cash Equivalents 164 166 216 356
Accounts Receivable, Net 67 71 55  
Inventories 175 199 154  
Deferred Income Taxes (16) (16) (10)  
Other 88 89 75  
Total Current Assets 478 509 490  
Property and Equipment, Net 863 848 817  
Goodwill 0 0 0  
Trade Names and Other Intangible Assets, Net 0 0 1  
Net Investments in and Advances to/from Consolidated Affiliates 1,267 1,099 323  
Other Assets 684 680 710  
Total Assets 3,292 3,136 2,341  
Current Liabilities:        
Accounts Payable 262 280 265  
Accrued Expenses and Other 244 291 249  
Current Portion of Long-term Debt 0 0    
Income Taxes 62 50 24  
Total Current Liabilities 568 621 538  
Deferred Income Taxes 240 241 214  
Long-term Debt 0 0 0  
Other Long-term Liabilities 212 201 200  
Total Equity (Deficit) 2,272 2,073 1,389  
Total Liabilities and Equity (Deficit) 3,292 3,136 2,341  
Eliminations
       
Current Assets:        
Cash and Cash Equivalents 0 0 0 0
Accounts Receivable, Net 0 0 0  
Inventories 0 0 0  
Deferred Income Taxes 0 0 0  
Other 0 0 0  
Total Current Assets 0 0 0  
Property and Equipment, Net 0 0 0  
Goodwill 0 0 0  
Trade Names and Other Intangible Assets, Net 0 0 0  
Net Investments in and Advances to/from Consolidated Affiliates (20,462) (19,632) (17,440)  
Other Assets (611) (611) (612)  
Total Assets (21,073) (20,243) (18,052)  
Current Liabilities:        
Accounts Payable 0 0 0  
Accrued Expenses and Other 0 0 0  
Current Portion of Long-term Debt 0 0    
Income Taxes 0 0 0  
Total Current Liabilities 0 0 0  
Deferred Income Taxes 0 0 0  
Long-term Debt (597) (597) (597)  
Other Long-term Liabilities (15) (15) (15)  
Total Equity (Deficit) (20,461) (19,631) (17,440)  
Total Liabilities and Equity (Deficit) $ (21,073) $ (20,243) $ (18,052)