XML 14 R54.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Financial Information (Consolidated Balance Sheets) (Details) (USD $)
In Millions, unless otherwise specified
Nov. 01, 2014
Feb. 01, 2014
Nov. 02, 2013
Feb. 02, 2013
Current Assets:        
Cash and Cash Equivalents $ 745 $ 1,519 $ 425 $ 773
Accounts Receivable, Net 274 244 245  
Inventories 1,485 1,165 1,643  
Deferred Income Taxes 31 28 30  
Other 314 194 237  
Total Current Assets 2,849 3,150 2,580  
Property and Equipment, Net 2,281 2,045 2,078  
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 0 0 0  
Other Assets 290 274 249  
Total Assets 7,149 7,198 6,636  
Current Liabilities:        
Accounts Payable 837 599 799  
Accrued Expenses and Other 735 787 702  
Current Portion of Long-term Debt 213 215 216  
Income Taxes 14 225 17  
Total Current Liabilities 1,799 1,826 1,734  
Deferred Income Taxes 228 210 194  
Long-term Debt 4,759 4,761 4,762  
Other Long-term Liabilities 796 770 766  
Total Equity (Deficit) (433) (369) (820)  
Total Liabilities and Equity (Deficit) 7,149 7,198 6,636  
L Brands, Inc.
       
Current Assets:        
Cash and Cash Equivalents 0 0 0 0
Accounts Receivable, Net 3 0 1  
Inventories 0 0 0  
Deferred Income Taxes 0 0 0  
Other 0 0 2  
Total Current Assets 3 0 3  
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 4,392 4,468 4,006  
Other Assets 184 186 190  
Total Assets 4,579 4,654 4,199  
Current Liabilities:        
Accounts Payable 0 3 0  
Accrued Expenses and Other 81 86 61  
Current Portion of Long-term Debt 213 215 216  
Income Taxes 0 (1) 0  
Total Current Liabilities 294 303 277  
Deferred Income Taxes (4) (4) (4)  
Long-term Debt 4,759 4,761 4,762  
Other Long-term Liabilities 1 3 3  
Total Equity (Deficit) (471) (409) (839)  
Total Liabilities and Equity (Deficit) 4,579 4,654 4,199  
Guarantor Subsidiaries
       
Current Assets:        
Cash and Cash Equivalents 516 1,353 282 417
Accounts Receivable, Net 206 173 165  
Inventories 1,290 966 1,379  
Deferred Income Taxes 44 44 40  
Other 177 105 147  
Total Current Assets 2,233 2,641 2,013  
Property and Equipment, Net 1,400 1,197 1,220  
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 15,401 14,065 14,393  
Other Assets 19 19 9  
Total Assets 20,782 19,651 19,364  
Current Liabilities:        
Accounts Payable 484 316 466  
Accrued Expenses and Other 410 410 400  
Current Portion of Long-term Debt 0 0 0  
Income Taxes 0 176 18  
Total Current Liabilities 894 902 884  
Deferred Income Taxes (21) (27) (8)  
Long-term Debt 597 597 597  
Other Long-term Liabilities 594 581 570  
Total Equity (Deficit) 18,718 17,598 17,321  
Total Liabilities and Equity (Deficit) 20,782 19,651 19,364  
Non- guarantor Subsidiaries
       
Current Assets:        
Cash and Cash Equivalents 229 166 143 356
Accounts Receivable, Net 65 71 79  
Inventories 195 199 265  
Deferred Income Taxes (13) (16) (10)  
Other 137 89 89  
Total Current Assets 613 509 566  
Property and Equipment, Net 881 848 858  
Goodwill 0 0 0  
Trade Names and Other Intangible Assets, Net 0 0 0  
Net Investments in and Advances to/from Consolidated Affiliates 1,276 1,099 677  
Other Assets 699 680 661  
Total Assets 3,469 3,136 2,762  
Current Liabilities:        
Accounts Payable 353 280 333  
Accrued Expenses and Other 244 291 241  
Current Portion of Long-term Debt 0 0 0  
Income Taxes 14 50 (1)  
Total Current Liabilities 611 621 573  
Deferred Income Taxes 253 241 206  
Long-term Debt 0 0 0  
Other Long-term Liabilities 215 201 207  
Total Equity (Deficit) 2,390 2,073 1,776  
Total Liabilities and Equity (Deficit) 3,469 3,136 2,762  
Eliminations
       
Current Assets:        
Cash and Cash Equivalents 0 0 0 0
Accounts Receivable, Net 0 0 0  
Inventories 0 0 (1)  
Deferred Income Taxes 0 0 0  
Other 0 0 (1)  
Total Current Assets 0 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 (21,069) (19,632) (19,076)  
Other Assets (612) (611) (611)  
Total Assets (21,681) (20,243) (19,689)  
Current Liabilities:        
Accounts Payable 0 0 0  
Accrued Expenses and Other 0 0 0  
Current Portion of Long-term Debt 0 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 (14) (15) (14)  
Total Equity (Deficit) (21,070) (19,631) (19,078)  
Total Liabilities and Equity (Deficit) $ (21,681) $ (20,243) $ (19,689)