XML 19 R55.htm IDEA: XBRL DOCUMENT v3.2.0.727
Supplemental Guarantor Financial Information (Consolidated Balance Sheets) (Details) - USD ($)
$ in Millions
Aug. 01, 2015
Jan. 31, 2015
Aug. 02, 2014
Feb. 01, 2014
Current Assets:        
Cash and Cash Equivalents $ 780 $ 1,681 $ 1,147 $ 1,519
Marketable Securities, Current 50 0 0  
Accounts Receivable, Net 257 252 233  
Inventories 1,106 1,036 1,075  
Deferred Income Taxes 35 33 27  
Other 270 230 217  
Total Current Assets 2,498 3,232 2,699  
Property and Equipment, Net 2,275 2,277 2,164  
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 302 306 278  
Total Assets 6,804 7,544 6,870  
Current Liabilities:        
Accounts Payable 725 613 622  
Accrued Expenses and Other 840 900 743  
Current Portion of Long-term Debt 0 0 214  
Income Taxes 5 166 1  
Total Current Liabilities 1,570 1,679 1,580  
Deferred Income Taxes 273 261 229  
Long-term Debt 4,759 4,765 4,758  
Other Long-term Liabilities 849 820 806  
Total Equity (Deficit) (647) 19 (503)  
Total Liabilities and Equity (Deficit) 6,804 7,544 6,870  
L Brands, Inc.        
Current Assets:        
Cash and Cash Equivalents 0 0 0 0
Marketable Securities, Current 0      
Accounts Receivable, Net 1 1 1  
Inventories 0 0 0  
Deferred Income Taxes 0 0 0  
Other 1 0 0  
Total Current Assets 2 1 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 3,979 4,635 4,337  
Other Assets 179 188 184  
Total Assets 4,160 4,824 4,522  
Current Liabilities:        
Accounts Payable 7 0 0  
Accrued Expenses and Other 85 83 88  
Current Portion of Long-term Debt     214  
Income Taxes 0 (4) 0  
Total Current Liabilities 92 79 302  
Deferred Income Taxes (3) (4) (4)  
Long-term Debt 4,759 4,765 4,758  
Other Long-term Liabilities 0 0 1  
Total Equity (Deficit) (688) (16) (535)  
Total Liabilities and Equity (Deficit) 4,160 4,824 4,522  
Guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 453 1,462 920 1,353
Marketable Securities, Current 50      
Accounts Receivable, Net 201 197 175  
Inventories 980 919 947  
Deferred Income Taxes 37 34 43  
Other 141 146 131  
Total Current Assets 1,862 2,758 2,216  
Property and Equipment, Net 1,485 1,385 1,295  
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 15,589 14,003 15,123  
Other Assets 40 35 21  
Total Assets 20,705 19,910 20,384  
Current Liabilities:        
Accounts Payable 385 300 361  
Accrued Expenses and Other 500 495 413  
Current Portion of Long-term Debt     0  
Income Taxes 0 183 (12)  
Total Current Liabilities 885 978 762  
Deferred Income Taxes (26) (32) (18)  
Long-term Debt 597 597 597  
Other Long-term Liabilities 619 609 586  
Total Equity (Deficit) 18,630 17,758 18,457  
Total Liabilities and Equity (Deficit) 20,705 19,910 20,384  
Non- guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 327 219 227 166
Marketable Securities, Current 0      
Accounts Receivable, Net 55 54 57  
Inventories 126 117 128  
Deferred Income Taxes (2) (1) (16)  
Other 128 84 86  
Total Current Assets 634 473 482  
Property and Equipment, Net 790 892 869  
Goodwill 0 0 0  
Trade Names and Other Intangible Assets, Net 0 0 0  
Net Investments in and Advances to/from Consolidated Affiliates 1,642 1,405 1,158  
Other Assets 695 693 685  
Total Assets 3,761 3,463 3,194  
Current Liabilities:        
Accounts Payable 333 313 261  
Accrued Expenses and Other 255 322 242  
Current Portion of Long-term Debt     0  
Income Taxes 5 (13) 13  
Total Current Liabilities 593 622 516  
Deferred Income Taxes 302 297 251  
Long-term Debt 0 0 0  
Other Long-term Liabilities 243 224 233  
Total Equity (Deficit) 2,623 2,320 2,194  
Total Liabilities and Equity (Deficit) 3,761 3,463 3,194  
Eliminations        
Current Assets:        
Cash and Cash Equivalents 0 0 0 $ 0
Marketable Securities, Current 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 (21,210) (20,043) (20,618)  
Other Assets (612) (610) (612)  
Total Assets (21,822) (20,653) (21,230)  
Current Liabilities:        
Accounts Payable 0 0 0  
Accrued Expenses and Other 0 0 0  
Current Portion of Long-term Debt     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 (13) (13) (14)  
Total Equity (Deficit) (21,212) (20,043) (20,619)  
Total Liabilities and Equity (Deficit) $ (21,822) $ (20,653) $ (21,230)