XML 120 R103.htm IDEA: XBRL DOCUMENT v3.6.0.2
Supplemental Guarantor Financial Information (Condensed Consolidating Statement of Cash Flows) (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Jan. 28, 2017
Oct. 29, 2016
Jul. 30, 2016
Apr. 30, 2016
Jan. 30, 2016
Oct. 31, 2015
Aug. 01, 2015
May 02, 2015
Jan. 31, 2015
Nov. 01, 2014
Aug. 02, 2014
May 03, 2014
Jan. 28, 2017
Jan. 30, 2016
Jan. 31, 2015
Net Cash Provided by (Used for) Operating Activities                         $ 1,890 $ 1,869 $ 1,786
Investing Activities                              
Capital Expenditures                         (990) (727) (715)
Proceeds from Sale of Other Assets, Investing Activities                         53 196 0
Return of Capital                         108 0 0
Payments to Acquire Businesses, Net of Cash Acquired                         (33) 0 0
Proceeds from Sale of Equity Method Investments                         0 85 0
Payments to Acquire Marketable Securities                         0 (60) 0
Proceeds from Sale and Maturity of Marketable Securities                         10 50 0
Other Investing Activities                         19 13 16
Net Cash Provided by (Used for) Investing Activities                         (833) (443) (699)
Proceeds from Debt, Net of Issuance Costs                         692 988 0
Financing Activities                              
Borrowings from Debt Facilities                         35 7 5
Repayments of Lines of Credit                         (6) 0 (5)
Payments of Dividends $ (172) $ (173) $ (173) $ (750) $ (145) $ (146) $ (146) $ (734) $ (100) $ (100) $ (99) $ (392) (1,268) (1,171) (691)
Repurchases of Common Stock                         (435) (483) (87)
Excess Tax Benefits from Share-based Compensation                         42 70 43
Net Financing Activities and Advances to/from Consolidated Affiliates                         0 0 0
Proceeds from Stock Options Exercised                         20 33 35
Proceeds from (Payments for) Other Financing Activities                         (3) (2) (6)
Net Cash Provided by (Used for) Financing Activities                         (1,665) (558) (919)
Effects of Exchange Rate Changes on Cash                         (6) (1) (6)
Net Increase (Decrease) in Cash and Cash Equivalents                         (614) 867 162
Cash and Cash Equivalents, Beginning of Year       2,548       1,681       1,519 2,548 1,681 1,519
Cash and Cash Equivalents, End of Year 1,934       2,548       1,681       1,934 2,548 1,681
Repayments of Long-term Debt                         (742) 0 (213)
Eliminations                              
Net Cash Provided by (Used for) Operating Activities                         0 0 0
Investing Activities                              
Capital Expenditures                         0 0 0
Proceeds from Sale of Other Assets, Investing Activities                         0 0  
Return of Capital                         0    
Payments to Acquire Businesses, Net of Cash Acquired                         0    
Proceeds from Sale of Equity Method Investments                           0  
Payments to Acquire Marketable Securities                           0  
Proceeds from Sale and Maturity of Marketable Securities                         0 0  
Other Investing Activities                         0 0 0
Net Cash Provided by (Used for) Investing Activities                         0 0 0
Proceeds from Debt, Net of Issuance Costs                         0 0  
Financing Activities                              
Borrowings from Debt Facilities                         0 0 0
Repayments of Lines of Credit                         0   0
Payments of Dividends                         0 0 0
Repurchases of Common Stock                         0 0 0
Excess Tax Benefits from Share-based Compensation                         0 0 0
Net Financing Activities and Advances to/from Consolidated Affiliates                         0 0 0
Proceeds from Stock Options Exercised                         0 0 0
Proceeds from (Payments for) Other Financing Activities                         0 0 0
Net Cash Provided by (Used for) Financing Activities                         0 0 0
Effects of Exchange Rate Changes on Cash                         0 0 0
Net Increase (Decrease) in Cash and Cash Equivalents                         0 0 0
Cash and Cash Equivalents, Beginning of Year       0       0       0 0 0 0
Cash and Cash Equivalents, End of Year 0       0       0       0 0 0
Repayments of Long-term Debt                         0   0
L Brands, Inc. [Member]                              
Net Cash Provided by (Used for) Operating Activities                         (462) (322) (333)
Investing Activities                              
Capital Expenditures                         0 0 0
Proceeds from Sale of Other Assets, Investing Activities                         0 0  
Return of Capital                         0    
Payments to Acquire Businesses, Net of Cash Acquired                         0    
Proceeds from Sale of Equity Method Investments                           0  
Payments to Acquire Marketable Securities                           0  
Proceeds from Sale and Maturity of Marketable Securities                         0 0  
Other Investing Activities                         0 0 0
Net Cash Provided by (Used for) Investing Activities                         0 0 0
Proceeds from Debt, Net of Issuance Costs                         692 988  
Financing Activities                              
Borrowings from Debt Facilities                         0 0 0
Repayments of Lines of Credit                         0   0
Payments of Dividends                         (1,268) (1,171) (691)
Repurchases of Common Stock                         (435) (483) (87)
Excess Tax Benefits from Share-based Compensation                         0 0 0
Net Financing Activities and Advances to/from Consolidated Affiliates                         2,195 955 1,295
Proceeds from Stock Options Exercised                         20 33 35
Proceeds from (Payments for) Other Financing Activities                         0 0 (6)
Net Cash Provided by (Used for) Financing Activities                         462 322 333
Effects of Exchange Rate Changes on Cash                         0 0 0
Net Increase (Decrease) in Cash and Cash Equivalents                         0 0 0
Cash and Cash Equivalents, Beginning of Year       0       0       0 0 0 0
Cash and Cash Equivalents, End of Year 0       0       0       0 0 0
Repayments of Long-term Debt                         (742)   (213)
Guarantor Subsidiaries                              
Net Cash Provided by (Used for) Operating Activities                         1,848 1,835 1,677
Investing Activities                              
Capital Expenditures                         (705) (506) (486)
Proceeds from Sale of Other Assets, Investing Activities                         0 0  
Return of Capital                         0    
Payments to Acquire Businesses, Net of Cash Acquired                         0    
Proceeds from Sale of Equity Method Investments                           1  
Payments to Acquire Marketable Securities                           (50)  
Proceeds from Sale and Maturity of Marketable Securities                         0 50  
Other Investing Activities                         (2) 0 (1)
Net Cash Provided by (Used for) Investing Activities                         (707) (505) (487)
Proceeds from Debt, Net of Issuance Costs                         0 0  
Financing Activities                              
Borrowings from Debt Facilities                         0 0 0
Repayments of Lines of Credit                         0   0
Payments of Dividends                         0 0 0
Repurchases of Common Stock                         0 0 0
Excess Tax Benefits from Share-based Compensation                         37 62 37
Net Financing Activities and Advances to/from Consolidated Affiliates                         (1,803) (662) (1,118)
Proceeds from Stock Options Exercised                         0 0 0
Proceeds from (Payments for) Other Financing Activities                         (3) (2) 0
Net Cash Provided by (Used for) Financing Activities                         (1,769) (602) (1,081)
Effects of Exchange Rate Changes on Cash                         0 0 0
Net Increase (Decrease) in Cash and Cash Equivalents                         (628) 728 109
Cash and Cash Equivalents, Beginning of Year       2,190       1,462       1,353 2,190 1,462 1,353
Cash and Cash Equivalents, End of Year 1,562       2,190       1,462       1,562 2,190 1,462
Repayments of Long-term Debt                         0   0
Non-Guarantor Subsidiaries                              
Net Cash Provided by (Used for) Operating Activities                         504 356 442
Investing Activities                              
Capital Expenditures                         (285) (221) (229)
Proceeds from Sale of Other Assets, Investing Activities                         53 196  
Return of Capital                         108    
Payments to Acquire Businesses, Net of Cash Acquired                         (33)    
Proceeds from Sale of Equity Method Investments                           84  
Payments to Acquire Marketable Securities                           (10)  
Proceeds from Sale and Maturity of Marketable Securities                         10 0  
Other Investing Activities                         21 13 17
Net Cash Provided by (Used for) Investing Activities                         (126) 62 (212)
Proceeds from Debt, Net of Issuance Costs                         0 0  
Financing Activities                              
Borrowings from Debt Facilities                         35 7 5
Repayments of Lines of Credit                         (6)   (5)
Payments of Dividends                         0 0 0
Repurchases of Common Stock                         0 0 0
Excess Tax Benefits from Share-based Compensation                         5 8 6
Net Financing Activities and Advances to/from Consolidated Affiliates                         (392) (293) (177)
Proceeds from Stock Options Exercised                         0 0 0
Proceeds from (Payments for) Other Financing Activities                         0 0 0
Net Cash Provided by (Used for) Financing Activities                         (358) (278) (171)
Effects of Exchange Rate Changes on Cash                         (6) (1) (6)
Net Increase (Decrease) in Cash and Cash Equivalents                         14 139 53
Cash and Cash Equivalents, Beginning of Year       $ 358       $ 219       $ 166 358 219 166
Cash and Cash Equivalents, End of Year $ 372       $ 358       $ 219       372 $ 358 219
Repayments of Long-term Debt                         $ 0   $ 0