XML 118 R101.htm IDEA: XBRL DOCUMENT v3.6.0.2
Supplemental Guarantor Financial Information (Condensed Consolidating Balance Sheet) (Details) - USD ($)
$ in Millions
Jan. 28, 2017
Jan. 30, 2016
Jan. 31, 2015
Feb. 01, 2014
Current Assets:        
Cash and Cash Equivalents $ 1,934 $ 2,548 $ 1,681 $ 1,519
Accounts Receivable, Net 294 261    
Inventories 1,096 1,122    
Other 141 225    
Total Current Assets 3,465 4,156    
Property and Equipment, Net 2,741 2,330    
Goodwill 1,348 1,318    
Trade Names and Other Intangible Assets, Net 411 411    
Net Investments in and Advances to/from Consolidated Affiliates 0 0    
Deferred Tax Assets, Net, Noncurrent 19 30    
Other Assets 186 248    
Total Assets 8,170 8,493 7,476  
Current Liabilities:        
Accounts Payable 683 668    
Accrued Expenses and Other 997 977    
Debt, Current 36 6    
Income Taxes 298 224    
Total Current Liabilities 2,014 1,875    
Deferred Income Taxes 352 257    
Long-term Debt 5,700 5,715    
Other Long-term Liabilities 831 904    
Total Equity (Deficit) (727) (258) 19 (369)
Total Liabilities and Equity (Deficit) 8,170 8,493    
Eliminations        
Current Assets:        
Cash and Cash Equivalents 0 0 0 0
Accounts Receivable, Net 0 0    
Inventories 0 0    
Other 0 0    
Total Current Assets 0 0    
Property and Equipment, Net 0 0    
Goodwill 0 0    
Trade Names and Other Intangible Assets, Net 0 0    
Net Investments in and Advances to/from Consolidated Affiliates (22,097) (20,259)    
Deferred Tax Assets, Net, Noncurrent 0 0    
Other Assets (611) (612)    
Total Assets (22,708) (20,871)    
Current Liabilities:        
Accounts Payable 0 0    
Accrued Expenses and Other 0 0    
Debt, Current 0 0    
Income Taxes 0 0    
Total Current Liabilities 0 0    
Deferred Income Taxes 0 0    
Long-term Debt (597) (597)    
Other Long-term Liabilities (14) (14)    
Total Equity (Deficit) (22,097) (20,260)    
Total Liabilities and Equity (Deficit) (22,708) (20,871)    
L Brands, Inc. [Member]        
Current Assets:        
Cash and Cash Equivalents 0 0 0 0
Accounts Receivable, Net 0 1    
Inventories 0 0    
Other 0 0    
Total Current Assets 0 1    
Property and Equipment, Net 0 0    
Goodwill 0 0    
Trade Names and Other Intangible Assets, Net 0 0    
Net Investments in and Advances to/from Consolidated Affiliates 4,923 5,368    
Deferred Tax Assets, Net, Noncurrent 0 0    
Other Assets 130 141    
Total Assets 5,053 5,510    
Current Liabilities:        
Accounts Payable 3 0    
Accrued Expenses and Other 100 100    
Debt, Current 0 0    
Income Taxes (11) (3)    
Total Current Liabilities 92 97    
Deferred Income Taxes (3) (3)    
Long-term Debt 5,700 5,714    
Other Long-term Liabilities 3 0    
Total Equity (Deficit) (739) (298)    
Total Liabilities and Equity (Deficit) 5,053 5,510    
Guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 1,562 2,190 1,462 1,353
Accounts Receivable, Net 228 202    
Inventories 976 978    
Other 53 115    
Total Current Assets 2,819 3,485    
Property and Equipment, Net 1,897 1,574    
Goodwill 1,318 1,318    
Trade Names and Other Intangible Assets, Net 411 411    
Net Investments in and Advances to/from Consolidated Affiliates 15,824 13,649    
Deferred Tax Assets, Net, Noncurrent 10 11    
Other Assets 28 40    
Total Assets 22,307 20,488    
Current Liabilities:        
Accounts Payable 326 333    
Accrued Expenses and Other 526 519    
Debt, Current 0 0    
Income Taxes 221 237    
Total Current Liabilities 1,073 1,089    
Deferred Income Taxes (93) (86)    
Long-term Debt 597 597    
Other Long-term Liabilities 761 670    
Total Equity (Deficit) 19,969 18,218    
Total Liabilities and Equity (Deficit) 22,307 20,488    
Non-Guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 372 358 $ 219 $ 166
Accounts Receivable, Net 66 58    
Inventories 120 144    
Other 88 110    
Total Current Assets 646 670    
Property and Equipment, Net 844 756    
Goodwill 30 0    
Trade Names and Other Intangible Assets, Net 0 0    
Net Investments in and Advances to/from Consolidated Affiliates 1,350 1,242    
Deferred Tax Assets, Net, Noncurrent 9 19    
Other Assets 639 679    
Total Assets 3,518 3,366    
Current Liabilities:        
Accounts Payable 354 335    
Accrued Expenses and Other 371 358    
Debt, Current 36 6    
Income Taxes 88 (10)    
Total Current Liabilities 849 689    
Deferred Income Taxes 448 346    
Long-term Debt 0 1    
Other Long-term Liabilities 81 248    
Total Equity (Deficit) 2,140 2,082    
Total Liabilities and Equity (Deficit) $ 3,518 $ 3,366