XML 38 R53.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Financial Information (Consolidated Balance Sheets) (Details) (USD $)
In Millions, unless otherwise specified
Aug. 02, 2014
Feb. 01, 2014
Aug. 03, 2013
Feb. 02, 2013
Current Assets:        
Cash and Cash Equivalents $ 1,147 $ 1,519 $ 551 $ 773
Accounts Receivable, Net 233 244 197  
Inventories 1,075 1,165 1,127  
Deferred Income Taxes 27 28 30  
Other 217 194 193  
Total Current Assets 2,699 3,150 2,098  
Property and Equipment, Net 2,164 2,045 1,960  
Goodwill 1,318 1,318 1,318  
Trade Names and Other Intangible Assets, Net 411 411 412  
Net Investments in and Advances to/from Consolidated Affiliates 0 0 0  
Other Assets 278 274 284  
Total Assets 6,870 7,198 6,072  
Current Liabilities:        
Accounts Payable 622 599 681  
Accrued Expenses and Other 743 787 719  
Current Portion of Long-term Debt 214 215 0  
Income Taxes 1 225 85  
Total Current Liabilities 1,580 1,826 1,485  
Deferred Income Taxes 229 210 200  
Long-term Debt 4,758 4,761 4,475  
Other Long-term Liabilities 806 770 773  
Total Equity (Deficit) (503) (369) (861)  
Total Liabilities and Equity (Deficit) 6,870 7,198 6,072  
L Brands, Inc.
        
Current Assets:        
Cash and Cash Equivalents 0 0 0 0
Accounts Receivable, Net 1 0 0  
Inventories 0 0 0  
Deferred Income Taxes 0 0 0  
Other 0 0 2  
Total Current Assets 1 0 2  
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 4,337 4,468 3,495  
Other Assets 184 186 184  
Total Assets 4,522 4,654 3,681  
Current Liabilities:        
Accounts Payable 0 3 0  
Accrued Expenses and Other 88 86 80  
Current Portion of Long-term Debt 214 215    
Income Taxes 0 (1) 0  
Total Current Liabilities 302 303 80  
Deferred Income Taxes (4) (4) (4)  
Long-term Debt 4,758 4,761 4,475  
Other Long-term Liabilities 1 3 4  
Total Equity (Deficit) (535) (409) (874)  
Total Liabilities and Equity (Deficit) 4,522 4,654 3,681  
Guarantor Subsidiaries
        
Current Assets:        
Cash and Cash Equivalents 920 1,353 306 417
Accounts Receivable, Net 172 173 135  
Inventories 935 966 983  
Deferred Income Taxes 43 44 40  
Other 130 105 126  
Total Current Assets 2,200 2,641 1,590  
Property and Equipment, Net 1,295 1,197 1,136  
Goodwill 1,318 1,318 1,318  
Trade Names and Other Intangible Assets, Net 411 411 412  
Net Investments in and Advances to/from Consolidated Affiliates 15,133 14,065 15,221  
Other Assets 21 19 7  
Total Assets 20,378 19,651 19,684  
Current Liabilities:        
Accounts Payable 360 316 387  
Accrued Expenses and Other 408 410 407  
Current Portion of Long-term Debt 0 0    
Income Taxes (12) 176 68  
Total Current Liabilities 756 902 862  
Deferred Income Taxes (18) (27) (5)  
Long-term Debt 597 597 597  
Other Long-term Liabilities 586 581 577  
Total Equity (Deficit) 18,457 17,598 17,653  
Total Liabilities and Equity (Deficit) 20,378 19,651 19,684  
Non- guarantor Subsidiaries
        
Current Assets:        
Cash and Cash Equivalents 227 166 245 356
Accounts Receivable, Net 60 71 62  
Inventories 140 199 144  
Deferred Income Taxes (16) (16) (10)  
Other 87 89 65  
Total Current Assets 498 509 506  
Property and Equipment, Net 869 848 824  
Goodwill 0 0 0  
Trade Names and Other Intangible Assets, Net 0 0 0  
Net Investments in and Advances to/from Consolidated Affiliates 1,268 1,099 742  
Other Assets 685 680 705  
Total Assets 3,320 3,136 2,777  
Current Liabilities:        
Accounts Payable 262 280 294  
Accrued Expenses and Other 247 291 232  
Current Portion of Long-term Debt 0 0    
Income Taxes 13 50 17  
Total Current Liabilities 522 621 543  
Deferred Income Taxes 251 241 209  
Long-term Debt 0 0 0  
Other Long-term Liabilities 233 201 206  
Total Equity (Deficit) 2,314 2,073 1,819  
Total Liabilities and Equity (Deficit) 3,320 3,136 2,777  
Eliminations
        
Current Assets:        
Cash and Cash Equivalents 0 0 0 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 (20,738) (19,632) (19,458)  
Other Assets (612) (611) (612)  
Total Assets (21,350) (20,243) (20,070)  
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) (597)  
Other Long-term Liabilities (14) (15) (14)  
Total Equity (Deficit) (20,739) (19,631) (19,459)  
Total Liabilities and Equity (Deficit) $ (21,350) $ (20,243) $ (20,070)