XML 73 R61.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Financial Information (Consolidated Balance Sheets) (Details) - USD ($)
$ in Millions
Oct. 28, 2017
Jan. 28, 2017
Oct. 29, 2016
Jan. 30, 2016
Current Assets:        
Cash and Cash Equivalents $ 735 $ 1,934 $ 654 $ 2,548
Accounts Receivable, Net 285 294 325  
Inventories 1,715 1,096 1,651  
Other 195 141 256  
Total Current Assets 2,930 3,465 2,886  
Deferred Tax Assets, Net, Noncurrent 23 19 30  
Property and Equipment, Net 2,920 2,741 2,770  
Goodwill 1,348 1,348 1,348  
Trade Names and Other Intangible Assets, Net 411 411 411  
Net Investments in and Advances to/from Consolidated Affiliates 0 0 0  
Other Assets 184 186 218  
Total Assets 7,816 8,170 7,663  
Current Liabilities:        
Accounts Payable 1,037 683 962  
Accrued Expenses and Other 896 997 909  
Debt, Current 80 36 23  
Income Taxes 6 298 113  
Total Current Liabilities 2,019 2,014 2,007  
Deferred Income Taxes 367 352 262  
Long-term Debt 5,705 5,700 5,701  
Other Long-term Liabilities 844 831 881  
Total Equity (Deficit) (1,119) (727) (1,188)  
Total Liabilities and Equity (Deficit) 7,816 8,170 7,663  
L Brands, Inc.        
Current Assets:        
Cash and Cash Equivalents 0 0 0 0
Accounts Receivable, Net 1 0 1  
Inventories 0 0 0  
Other (1) 0 0  
Total Current Assets 0 0 1  
Deferred Tax Assets, Net, Noncurrent 0 0 1  
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 4,552 4,923 4,475  
Other Assets 130 130 133  
Total Assets 4,682 5,053 4,610  
Current Liabilities:        
Accounts Payable 2 3 0  
Accrued Expenses and Other 108 100 111  
Debt, Current 0 0 0  
Income Taxes 0 (11) 0  
Total Current Liabilities 110 92 111  
Deferred Income Taxes (2) (3) (3)  
Long-term Debt 5,705 5,700 5,701  
Other Long-term Liabilities 3 3 1  
Total Equity (Deficit) (1,134) (739) (1,200)  
Total Liabilities and Equity (Deficit) 4,682 5,053 4,610  
Guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 377 1,562 370 2,190
Accounts Receivable, Net 181 228 260  
Inventories 1,519 976 1,501  
Other 74 53 158  
Total Current Assets 2,151 2,819 2,289  
Deferred Tax Assets, Net, Noncurrent 10 10 11  
Property and Equipment, Net 2,056 1,897 1,955  
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 18,111 15,824 15,461  
Other Assets 26 28 35  
Total Assets 24,083 22,307 21,480  
Current Liabilities:        
Accounts Payable 567 326 580  
Accrued Expenses and Other 485 526 513  
Debt, Current 0 0 0  
Income Taxes 0 221 (2)  
Total Current Liabilities 1,052 1,073 1,091  
Deferred Income Taxes (82) (93) (83)  
Long-term Debt 597 597 597  
Other Long-term Liabilities 766 761 747  
Total Equity (Deficit) 21,750 19,969 19,128  
Total Liabilities and Equity (Deficit) 24,083 22,307 21,480  
Non- guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 358 372 284 358
Accounts Receivable, Net 103 66 64  
Inventories 196 120 150  
Other 122 88 98  
Total Current Assets 779 646 596  
Deferred Tax Assets, Net, Noncurrent 13 9 18  
Property and Equipment, Net 864 844 815  
Goodwill 30 30 30  
Trade Names and Other Intangible Assets, Net 0 0 0  
Net Investments in and Advances to/from Consolidated Affiliates 1,687 1,350 1,815  
Other Assets 640 639 661  
Total Assets 4,013 3,518 3,935  
Current Liabilities:        
Accounts Payable 468 354 382  
Accrued Expenses and Other 303 371 285  
Debt, Current 80 36 23  
Income Taxes 6 88 115  
Total Current Liabilities 857 849 805  
Deferred Income Taxes 451 448 348  
Long-term Debt 0 0 0  
Other Long-term Liabilities 90 81 147  
Total Equity (Deficit) 2,615 2,140 2,635  
Total Liabilities and Equity (Deficit) 4,013 3,518 3,935  
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 (24,350) (22,097) (21,751)  
Other Assets (612) (611) (611)  
Total Assets (24,962) (22,708) (22,362)  
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 (15) (14) (14)  
Total Equity (Deficit) (24,350) (22,097) (21,751)  
Total Liabilities and Equity (Deficit) $ (24,962) $ (22,708) $ (22,362)