XML 73 R61.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Guarantor Financial Information (Consolidated Balance Sheets) (Details) - USD ($)
$ in Millions
Jul. 30, 2016
Jan. 30, 2016
Aug. 01, 2015
Jan. 31, 2015
Current Assets:        
Cash and Cash Equivalents $ 1,273 $ 2,548 $ 780 $ 1,681
Accounts Receivable, Net 266 261 257  
Inventories 1,204 1,122 1,106  
Other 217 225 320  
Total Current Assets 2,960 4,156 2,463  
Deferred Tax Assets, Net, Noncurrent 30 30 27  
Property and Equipment, Net 2,586 2,330 2,275  
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 206 248 244  
Total Assets 7,541 8,493 6,738  
Current Liabilities:        
Accounts Payable 793 668 725  
Accrued Expenses and Other 879 977 840  
Debt, Current 13 6 0  
Income Taxes 134 224 5  
Total Current Liabilities 1,819 1,875 1,570  
Deferred Income Taxes 268 257 246  
Long-term Debt 5,706 5,715 4,720  
Other Long-term Liabilities 877 904 849  
Total Equity (Deficit) (1,129) (258) (647)  
Total Liabilities and Equity (Deficit) 7,541 8,493 6,738  
L Brands, Inc.        
Current Assets:        
Cash and Cash Equivalents 0 0 0 0
Accounts Receivable, Net 1 1 1  
Inventories 0 0 0  
Other 0 0 1  
Total Current Assets 1 1 2  
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 4,508 5,368 3,979  
Other Assets 137 141 140  
Total Assets 4,646 5,510 4,121  
Current Liabilities:        
Accounts Payable 4 0 7  
Accrued Expenses and Other 104 100 85  
Debt, Current 0 0    
Income Taxes (11) (3) 0  
Total Current Liabilities 97 97 92  
Deferred Income Taxes (3) (3) (3)  
Long-term Debt 5,702 5,714 4,720  
Other Long-term Liabilities 1 0 0  
Total Equity (Deficit) (1,151) (298) (688)  
Total Liabilities and Equity (Deficit) 4,646 5,510 4,121  
Guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 890 2,190 453 1,462
Accounts Receivable, Net 212 202 201  
Inventories 1,068 978 980  
Other 132 115 191  
Total Current Assets 2,302 3,485 1,825  
Deferred Tax Assets, Net, Noncurrent 11 11 10  
Property and Equipment, Net 1,780 1,574 1,485  
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 15,320 13,649 15,589  
Other Assets 34 40 34  
Total Assets 21,176 20,488 20,672  
Current Liabilities:        
Accounts Payable 438 333 385  
Accrued Expenses and Other 481 519 500  
Debt, Current 0 0    
Income Taxes 4 237 0  
Total Current Liabilities 923 1,089 885  
Deferred Income Taxes (78) (86) (59)  
Long-term Debt 597 597 597  
Other Long-term Liabilities 736 670 619  
Total Equity (Deficit) 18,998 18,218 18,630  
Total Liabilities and Equity (Deficit) 21,176 20,488 20,672  
Non- guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 383 358 327 219
Accounts Receivable, Net 53 58 55  
Inventories 136 144 126  
Other 85 110 128  
Total Current Assets 657 670 636  
Deferred Tax Assets, Net, Noncurrent 19 19 17  
Property and Equipment, Net 806 756 790  
Goodwill 30 0 0  
Trade Names and Other Intangible Assets, Net 0 0 0  
Net Investments in and Advances to/from Consolidated Affiliates 1,661 1,242 1,642  
Other Assets 647 679 682  
Total Assets 3,820 3,366 3,767  
Current Liabilities:        
Accounts Payable 351 335 333  
Accrued Expenses and Other 294 358 255  
Debt, Current 13 6    
Income Taxes 141 (10) 5  
Total Current Liabilities 799 689 593  
Deferred Income Taxes 349 346 308  
Long-term Debt 4 1 0  
Other Long-term Liabilities 155 248 243  
Total Equity (Deficit) 2,513 2,082 2,623  
Total Liabilities and Equity (Deficit) 3,820 3,366 3,767  
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 (21,489) (20,259) (21,210)  
Other Assets (612) (612) (612)  
Total Assets (22,101) (20,871) (21,822)  
Current Liabilities:        
Accounts Payable 0 0 0  
Accrued Expenses and Other 0 0 0  
Debt, Current 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) (13)  
Total Equity (Deficit) (21,489) (20,260) (21,212)  
Total Liabilities and Equity (Deficit) $ (22,101) $ (20,871) $ (21,822)