XML 32 R105.htm IDEA: XBRL DOCUMENT v3.20.1
Supplemental Guarantor Financial Information (Condensed Consolidating Balance Sheet) (Details) - USD ($)
$ in Millions
Feb. 01, 2020
Feb. 02, 2019
Feb. 03, 2018
Jan. 28, 2017
Current Assets:        
Cash and Cash Equivalents $ 1,499 $ 1,413 $ 1,515 $ 1,934
Accounts Receivable, Net 306 367    
Inventories 1,287 1,248    
Other 153 232    
Total Current Assets 3,245 3,260    
Property and Equipment, Net 2,486 2,818    
Operating Lease, Right-of-Use Asset 3,053      
Goodwill 628 1,348    
Trade Names 411 411    
Net Investments in and Advances to/from Consolidated Affiliates 0 0    
Deferred Tax Assets, Net, Noncurrent 84 62    
Other Assets 218 191    
Total Assets 10,125 8,090 8,149  
Current Liabilities:        
Accounts Payable 647 711    
Accrued Expenses and Other 1,052 1,082    
Debt, Current 61 72    
Operating Lease, Liability, Current 478      
Income Taxes 134 121    
Total Current Liabilities 2,372 1,986    
Deferred Income Taxes 219 226    
Long-term Debt 5,487 5,739    
Operating Lease, Liability, Noncurrent 3,052      
Other Long-term Liabilities 490 1,004    
Total Equity (Deficit) (1,495) (865) (751) (727)
Total Liabilities and Equity (Deficit) 10,125 8,090    
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    
Operating Lease, Right-of-Use Asset 0      
Goodwill 0 0    
Trade Names 0 0    
Net Investments in and Advances to/from Consolidated Affiliates (27,030) (26,539)    
Deferred Tax Assets, Net, Noncurrent 0 0    
Other Assets (611) (621)    
Total Assets (27,641) (27,160)    
Current Liabilities:        
Accounts Payable 0 0    
Accrued Expenses and Other 0 0    
Debt, Current 0 0    
Operating Lease, Liability, Current 0      
Income Taxes 0 0    
Total Current Liabilities 0 0    
Deferred Income Taxes 0 0    
Long-term Debt (597) (607)    
Operating Lease, Liability, Noncurrent 0      
Other Long-term Liabilities (14) (14)    
Total Equity (Deficit) (27,030) (26,539)    
Total Liabilities and Equity (Deficit) (27,641) (27,160)    
L Brands, Inc. [Member]        
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    
Operating Lease, Right-of-Use Asset 0      
Goodwill 0 0    
Trade Names 0 0    
Net Investments in and Advances to/from Consolidated Affiliates 3,862 4,755    
Deferred Tax Assets, Net, Noncurrent 0 0    
Other Assets 130 127    
Total Assets 3,992 4,882    
Current Liabilities:        
Accounts Payable 0 0    
Accrued Expenses and Other 93 92    
Debt, Current 0 0    
Operating Lease, Liability, Current 0      
Income Taxes (11) (7)    
Total Current Liabilities 82 85    
Deferred Income Taxes 0 1    
Long-term Debt 5,395 5,661    
Operating Lease, Liability, Noncurrent 0      
Other Long-term Liabilities 62 59    
Total Equity (Deficit) (1,547) (924)    
Total Liabilities and Equity (Deficit) 3,992 4,882    
Guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 1,231 997 1,164 1,562
Accounts Receivable, Net 183 241    
Inventories 1,138 1,093    
Other 85 139    
Total Current Assets 2,637 2,470    
Property and Equipment, Net 1,747 1,922    
Operating Lease, Right-of-Use Asset 2,545      
Goodwill 628 1,318    
Trade Names 411 411    
Net Investments in and Advances to/from Consolidated Affiliates 20,231 19,737    
Deferred Tax Assets, Net, Noncurrent 8 9    
Other Assets 9 15    
Total Assets 28,216 25,882    
Current Liabilities:        
Accounts Payable 331 363    
Accrued Expenses and Other 593 597    
Debt, Current 0 0    
Operating Lease, Liability, Current 392      
Income Taxes 89 100    
Total Current Liabilities 1,405 1,060    
Deferred Income Taxes (37) (44)    
Long-term Debt 597 606    
Operating Lease, Liability, Noncurrent 2,522      
Other Long-term Liabilities 383 852    
Total Equity (Deficit) 23,346 23,408    
Total Liabilities and Equity (Deficit) 28,216 25,882    
Non-Guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 268 416 $ 351 $ 372
Accounts Receivable, Net 123 126    
Inventories 149 155    
Other 68 93    
Total Current Assets 608 790    
Property and Equipment, Net 739 896    
Operating Lease, Right-of-Use Asset 508      
Goodwill 0 30    
Trade Names 0 0    
Net Investments in and Advances to/from Consolidated Affiliates 2,937 2,047    
Deferred Tax Assets, Net, Noncurrent 76 53    
Other Assets 690 670    
Total Assets 5,558 4,486    
Current Liabilities:        
Accounts Payable 316 348    
Accrued Expenses and Other 366 393    
Debt, Current 61 72    
Operating Lease, Liability, Current 86      
Income Taxes 56 28    
Total Current Liabilities 885 841    
Deferred Income Taxes 256 269    
Long-term Debt 92 79    
Operating Lease, Liability, Noncurrent 530      
Other Long-term Liabilities 59 107    
Total Equity (Deficit) 3,736 3,190    
Total Liabilities and Equity (Deficit) $ 5,558 $ 4,486