XML 55 R54.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Financial Information (Consolidated Balance Sheets) (Details) (USD $)
In Millions, unless otherwise specified
Nov. 02, 2013
Feb. 02, 2013
Oct. 27, 2012
Jan. 28, 2012
Current Assets:        
Cash and Cash Equivalents $ 425 $ 773 $ 547 $ 935
Accounts Receivable, Net 245 203 225  
Inventories 1,643 1,004 1,446  
Deferred Income Taxes 30 29 50  
Other 237 196 217  
Total Current Assets 2,580 2,205 2,485  
Property and Equipment, Net 2,078 1,803 1,841  
Goodwill 1,318 1,318 1,330  
Trade Names and Other Intangible Assets, Net 411 412 494  
Net Investments in and Advances to/from Consolidated Affiliates 0 0 0  
Other Assets 249 281 277  
Total Assets 6,636 6,019 6,427  
Current Liabilities:        
Accounts Payable 799 541 732  
Accrued Expenses and Other 702 807 717  
Current Portion of Long-term Debt 216 0 57  
Income Taxes 17 190 6  
Total Current Liabilities 1,734 1,538 1,512  
Deferred Income Taxes 194 200 174  
Long-term Debt 4,762 4,477 4,478  
Other Long-term Liabilities 766 818 778  
Total Equity (Deficit) (820) (1,014) (515)  
Total Liabilities and Equity (Deficit) 6,636 6,019 6,427  
L Brands, Inc.
        
Current Assets:        
Cash and Cash Equivalents 0 0 0 0
Accounts Receivable, Net 1 0 0  
Inventories 0    0  
Deferred Income Taxes 0 0 0  
Other 2 2 0  
Total Current Assets 3 2 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 4,006 3,348 3,898  
Other Assets 190 188 190  
Total Assets 4,199 3,538 4,088  
Current Liabilities:        
Accounts Payable 0 0 0  
Accrued Expenses and Other 61 78 77  
Current Portion of Long-term Debt 216   57  
Income Taxes 0 1 0  
Total Current Liabilities 277 79 134  
Deferred Income Taxes (4) (4) (5)  
Long-term Debt 4,762 4,477 4,478  
Other Long-term Liabilities 3 4 3  
Total Equity (Deficit) (839) (1,018) (522)  
Total Liabilities and Equity (Deficit) 4,199 3,538 4,088  
Guarantor Subsidiaries
        
Current Assets:        
Cash and Cash Equivalents 282 417 226 371
Accounts Receivable, Net 165 140 142  
Inventories 1,379 847 1,231  
Deferred Income Taxes 40 39 34  
Other 147 117 158  
Total Current Assets 2,013 1,560 1,791  
Property and Equipment, Net 1,220 1,001 1,036  
Goodwill 1,318 1,318 1,318  
Trade Names and Other Intangible Assets, Net 411 411 410  
Net Investments in and Advances to/from Consolidated Affiliates 14,393 13,968 13,889  
Other Assets 9 8 45  
Total Assets 19,364 18,266 18,489  
Current Liabilities:        
Accounts Payable 466 291 451  
Accrued Expenses and Other 400 425 396  
Current Portion of Long-term Debt 0   0  
Income Taxes 18 134 0  
Total Current Liabilities 884 850 847  
Deferred Income Taxes (8) (9) (3)  
Long-term Debt 597 597 597  
Other Long-term Liabilities 570 625 592  
Total Equity (Deficit) 17,321 16,203 16,456  
Total Liabilities and Equity (Deficit) 19,364 18,266 18,489  
Non- guarantor Subsidiaries
        
Current Assets:        
Cash and Cash Equivalents 143 356 321 564
Accounts Receivable, Net 79 63 83  
Inventories 265 157 215  
Deferred Income Taxes (10) (10) 16  
Other 89 77 59  
Total Current Assets 566 643 694  
Property and Equipment, Net 858 802 805  
Goodwill 0 0 12  
Trade Names and Other Intangible Assets, Net 0 1 84  
Net Investments in and Advances to/from Consolidated Affiliates 677 624 913  
Other Assets 661 696 690  
Total Assets 2,762 2,766 3,198  
Current Liabilities:        
Accounts Payable 333 250 281  
Accrued Expenses and Other 241 304 244  
Current Portion of Long-term Debt 0   0  
Income Taxes (1) 55 6  
Total Current Liabilities 573 609 531  
Deferred Income Taxes 206 213 182  
Long-term Debt 0 0 37  
Other Long-term Liabilities 207 204 197  
Total Equity (Deficit) 1,776 1,740 2,251  
Total Liabilities and Equity (Deficit) 2,762 2,766 3,198  
Eliminations
        
Current Assets:        
Cash and Cash Equivalents 0 0 0 0
Accounts Receivable, Net 0 0 0  
Inventories (1) 0 0  
Deferred Income Taxes 0 0 0  
Other (1) 0 0  
Total Current Assets (2) 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 (19,076) (17,940) (18,700)  
Other Assets (611) (611) (648)  
Total Assets (19,689) (18,551) (19,348)  
Current Liabilities:        
Accounts Payable 0 0 0  
Accrued Expenses and Other 0 0 0  
Current Portion of Long-term Debt 0   0  
Income Taxes 0 0 0  
Total Current Liabilities 0 0 0  
Deferred Income Taxes 0 0 0  
Long-term Debt (597) (597) (634)  
Other Long-term Liabilities (14) (15) (14)  
Total Equity (Deficit) (19,078) (17,939) (18,700)  
Total Liabilities and Equity (Deficit) $ (19,689) $ (18,551) $ (19,348)