XML 74 R62.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Guarantor Financial Information (Consolidated Balance Sheets) (Details) - USD ($)
$ in Millions
Oct. 29, 2016
Jan. 30, 2016
Oct. 31, 2015
Jan. 31, 2015
Current Assets:        
Cash and Cash Equivalents $ 654 $ 2,548 $ 1,311 $ 1,681
Accounts Receivable, Net 325 261 283  
Inventories 1,651 1,122 1,620  
Other 256 225 315  
Total Current Assets 2,886 4,156 3,529  
Deferred Tax Assets, Net, Noncurrent 30 30 27  
Property and Equipment, Net 2,770 2,330 2,350  
Goodwill 1,348 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 218 248 258  
Total Assets 7,663 8,493 7,893  
Current Liabilities:        
Accounts Payable 962 668 913  
Accrued Expenses and Other 909 977 804  
Debt, Current 23 6 4  
Income Taxes 113 224 7  
Total Current Liabilities 2,007 1,875 1,728  
Deferred Income Taxes 262 257 241  
Long-term Debt 5,701 5,715 5,713  
Other Long-term Liabilities 881 904 868  
Total Equity (Deficit) (1,188) (258) (657)  
Total Liabilities and Equity (Deficit) 7,663 8,493 7,893  
L Brands, Inc.        
Current Assets:        
Cash and Cash Equivalents 0 0 0 0
Accounts Receivable, Net 1 1 3  
Inventories 0 0 0  
Other 0 0 0  
Total Current Assets 1 1 3  
Deferred Tax Assets, Net, Noncurrent 1 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 4,475 5,368 4,943  
Other Assets 133 141 142  
Total Assets 4,610 5,510 5,088  
Current Liabilities:        
Accounts Payable 0 0 1  
Accrued Expenses and Other 111 100 76  
Debt, Current 0 0 0  
Income Taxes 0 (3) 0  
Total Current Liabilities 111 97 77  
Deferred Income Taxes (3) (3) (3)  
Long-term Debt 5,701 5,714 5,712  
Other Long-term Liabilities 1 0 0  
Total Equity (Deficit) (1,200) (298) (698)  
Total Liabilities and Equity (Deficit) 4,610 5,510 5,088  
Guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 370 2,190 1,085 1,462
Accounts Receivable, Net 260 202 216  
Inventories 1,501 978 1,465  
Other 158 115 151  
Total Current Assets 2,289 3,485 2,917  
Deferred Tax Assets, Net, Noncurrent 11 11 9  
Property and Equipment, Net 1,955 1,574 1,594  
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 15,461 13,649 14,725  
Other Assets 35 40 34  
Total Assets 21,480 20,488 21,008  
Current Liabilities:        
Accounts Payable 580 333 525  
Accrued Expenses and Other 513 519 463  
Debt, Current 0 0 0  
Income Taxes (2) 237 0  
Total Current Liabilities 1,091 1,089 988  
Deferred Income Taxes (83) (86) (66)  
Long-term Debt 597 597 597  
Other Long-term Liabilities 747 670 646  
Total Equity (Deficit) 19,128 18,218 18,843  
Total Liabilities and Equity (Deficit) 21,480 20,488 21,008  
Non- guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 284 358 226 219
Accounts Receivable, Net 64 58 64  
Inventories 150 144 155  
Other 98 110 164  
Total Current Assets 596 670 609  
Deferred Tax Assets, Net, Noncurrent 18 19 18  
Property and Equipment, Net 815 756 756  
Goodwill 30 0 0  
Trade Names and Other Intangible Assets, Net 0 0 0  
Net Investments in and Advances to/from Consolidated Affiliates 1,815 1,242 1,786  
Other Assets 661 679 694  
Total Assets 3,935 3,366 3,863  
Current Liabilities:        
Accounts Payable 382 335 387  
Accrued Expenses and Other 285 358 265  
Debt, Current 23 6 4  
Income Taxes 115 (10) 7  
Total Current Liabilities 805 689 663  
Deferred Income Taxes 348 346 310  
Long-term Debt 0 1 1  
Other Long-term Liabilities 147 248 235  
Total Equity (Deficit) 2,635 2,082 2,654  
Total Liabilities and Equity (Deficit) 3,935 3,366 3,863  
Eliminations        
Current Assets:        
Cash and Cash Equivalents 0 0 0 $ 0
Accounts Receivable, Net 0 0 0  
Inventories 0 0 0  
Other 0 0 0  
Total Current Assets 0 0 0  
Deferred Tax Assets, Net, Noncurrent 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 (21,751) (20,259) (21,454)  
Other Assets (611) (612) (612)  
Total Assets (22,362) (20,871) (22,066)  
Current Liabilities:        
Accounts Payable 0 0 0  
Accrued Expenses and Other 0 0 0  
Debt, Current 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) (14) (13)  
Total Equity (Deficit) (21,751) (20,260) (21,456)  
Total Liabilities and Equity (Deficit) $ (22,362) $ (20,871) $ (22,066)