XML 66 R21.htm IDEA: XBRL DOCUMENT
v2.4.0.8

Supplemental Guarantor Financial Information Supplemental Guarantor Financial Information (Notes) | 9 Months Ended
--- | ---
Nov. 01, 2014
Supplemental Guarantor Financial Information [Abstract] |
Schedule Of Supplemental Guarantor Financial Information [Text Block] | Supplemental Guarantor Financial Information The Company’s 2019 Notes, 2020 Notes, 2021 Notes, 2022 Notes and 2023 Notes are jointly and severally guaranteed on a full and unconditional basis by certain of the Company’s 100% owned subsidiaries. The Company is a holding company, and its most significant assets are the stock of its subsidiaries. The Guarantors represent: (a) substantially all of the sales of the Company’s domestic subsidiaries, (b) more than 90% of the assets owned by the Company’s domestic subsidiaries, other than real property, certain other assets and intercompany investments and balances and (c) more than 95% of the accounts receivable and inventory directly owned by the Company’s domestic subsidiaries. The following supplemental financial information sets forth for the Company and its guarantor and non-guarantor subsidiaries: the Condensed Consolidating Balance Sheets as of November 1, 2014, February 1, 2014 and November 2, 2013 and the Condensed Consolidating Statements of Income, Comprehensive Income and Cash Flows for the periods ended November 1, 2014 and November 2, 2013. L BRANDS, INC. CONDENSED CONSOLIDATING BALANCE SHEETS (in millions) (Unaudited)
| November 1, 2014
| L Brands, Inc. |  | Guarantor Subsidiaries |  | Non- guarantor Subsidiaries |  | Eliminations |  | Consolidated L Brands, Inc.
ASSETS |  |  |  |  |  |  |  |  |
Current Assets: |  |  |  |  |  |  |  |  |
Cash and Cash Equivalents | $ | — |  |  | $ | 516 |  |  | $ | 229 |  |  | $ | — |  |  | $ | 745 |
Accounts Receivable, Net | 3 |  |  | 206 |  |  | 65 |  |  | — |  |  | 274 |
Inventories | — |  |  | 1,290 |  |  | 195 |  |  | — |  |  | 1,485 |
Deferred Income Taxes | — |  |  | 44 |  |  | (13 | ) |  | — |  |  | 31 |
Other | — |  |  | 177 |  |  | 137 |  |  | — |  |  | 314 |
Total Current Assets | 3 |  |  | 2,233 |  |  | 613 |  |  | — |  |  | 2,849 |
Property and Equipment, Net | — |  |  | 1,400 |  |  | 881 |  |  | — |  |  | 2,281 |
Goodwill | — |  |  | 1,318 |  |  | — |  |  | — |  |  | 1,318 |
Trade Names and Other Intangible Assets, Net | — |  |  | 411 |  |  | — |  |  | — |  |  | 411 |
Net Investments in and Advances to/from Consolidated Affiliates | 4,392 |  |  | 15,401 |  |  | 1,276 |  |  | (21,069 | ) |  | — |
Other Assets | 184 |  |  | 19 |  |  | 699 |  |  | (612 | ) |  | 290 |
Total Assets | $ | 4,579 |  |  | $ | 20,782 |  |  | $ | 3,469 |  |  | $ | (21,681 | ) |  | $ | 7,149 |
LIABILITIES AND EQUITY (DEFICIT) |  |  |  |  |  |  |  |  |
Current Liabilities: |  |  |  |  |  |  |  |  |
Accounts Payable | $ | — |  |  | $ | 484 |  |  | $ | 353 |  |  | $ | — |  |  | $ | 837 |
Accrued Expenses and Other | 81 |  |  | 410 |  |  | 244 |  |  | — |  |  | 735 |
Current Portion of Long-term Debt | 213 |  |  | — |  |  | — |  |  | — |  |  | 213 |
Income Taxes | — |  |  | — |  |  | 14 |  |  | — |  |  | 14 |
Total Current Liabilities | 294 |  |  | 894 |  |  | 611 |  |  | — |  |  | 1,799 |
Deferred Income Taxes | (4 | ) |  | (21 | ) |  | 253 |  |  | — |  |  | 228 |
Long-term Debt | 4,759 |  |  | 597 |  |  | — |  |  | (597 | ) |  | 4,759 |
Other Long-term Liabilities | 1 |  |  | 594 |  |  | 215 |  |  | (14 | ) |  | 796 |
Total Equity (Deficit) | (471 | ) |  | 18,718 |  |  | 2,390 |  |  | (21,070 | ) |  | (433 | )
Total Liabilities and Equity (Deficit) | $ | 4,579 |  |  | $ | 20,782 |  |  | $ | 3,469 |  |  | $ | (21,681 | ) |  | $ | 7,149 |
L BRANDS, INC. CONDENSED CONSOLIDATING BALANCE SHEETS (in millions)
| February 1, 2014
| L Brands, Inc. |  | Guarantor Subsidiaries |  | Non- guarantor Subsidiaries |  | Eliminations |  | Consolidated L Brands, Inc.
ASSETS |  |  |  |  |  |  |  |  |
Current Assets: |  |  |  |  |  |  |  |  |
Cash and Cash Equivalents | $ | — |  |  | $ | 1,353 |  |  | $ | 166 |  |  | $ | — |  |  | $ | 1,519 |
Accounts Receivable, Net | — |  |  | 173 |  |  | 71 |  |  | — |  |  | 244 |
Inventories | — |  |  | 966 |  |  | 199 |  |  | — |  |  | 1,165 |
Deferred Income Taxes | — |  |  | 44 |  |  | (16 | ) |  | — |  |  | 28 |
Other | — |  |  | 105 |  |  | 89 |  |  | — |  |  | 194 |
Total Current Assets | — |  |  | 2,641 |  |  | 509 |  |  | — |  |  | 3,150 |
Property and Equipment, Net | — |  |  | 1,197 |  |  | 848 |  |  | — |  |  | 2,045 |
Goodwill | — |  |  | 1,318 |  |  | — |  |  | — |  |  | 1,318 |
Trade Names and Other Intangible Assets, Net | — |  |  | 411 |  |  | — |  |  | — |  |  | 411 |
Net Investments in and Advances to/from Consolidated Affiliates | 4,468 |  |  | 14,065 |  |  | 1,099 |  |  | (19,632 | ) |  | — |
Other Assets | 186 |  |  | 19 |  |  | 680 |  |  | (611 | ) |  | 274 |
Total Assets | $ | 4,654 |  |  | $ | 19,651 |  |  | $ | 3,136 |  |  | $ | (20,243 | ) |  | $ | 7,198 |
LIABILITIES AND EQUITY (DEFICIT) |  |  |  |  |  |  |  |  |
Current Liabilities: |  |  |  |  |  |  |  |  |
Accounts Payable | $ | 3 |  |  | $ | 316 |  |  | $ | 280 |  |  | $ | — |  |  | $ | 599 |
Accrued Expenses and Other | 86 |  |  | 410 |  |  | 291 |  |  | — |  |  | 787 |
Current Portion of Long-term Debt | 215 |  |  | — |  |  | — |  |  | — |  |  | 215 |
Income Taxes | (1 | ) |  | 176 |  |  | 50 |  |  | — |  |  | 225 |
Total Current Liabilities | 303 |  |  | 902 |  |  | 621 |  |  | — |  |  | 1,826 |
Deferred Income Taxes | (4 | ) |  | (27 | ) |  | 241 |  |  | — |  |  | 210 |
Long-term Debt | 4,761 |  |  | 597 |  |  | — |  |  | (597 | ) |  | 4,761 |
Other Long-term Liabilities | 3 |  |  | 581 |  |  | 201 |  |  | (15 | ) |  | 770 |
Total Equity (Deficit) | (409 | ) |  | 17,598 |  |  | 2,073 |  |  | (19,631 | ) |  | (369 | )
Total Liabilities and Equity (Deficit) | $ | 4,654 |  |  | $ | 19,651 |  |  | $ | 3,136 |  |  | $ | (20,243 | ) |  | $ | 7,198 |
L BRANDS, INC. CONDENSED CONSOLIDATING BALANCE SHEETS (in millions) (Unaudited)
| November 2, 2013
| L Brands, Inc. |  | Guarantor Subsidiaries |  | Non- guarantor Subsidiaries |  | Eliminations |  | Consolidated L Brands, Inc.
ASSETS |  |  |  |  |  |  |  |  |
Current Assets: |  |  |  |  |  |  |  |  |
Cash and Cash Equivalents | $ | — |  |  | $ | 282 |  |  | $ | 143 |  |  | $ | — |  |  | $ | 425 |
Accounts Receivable, Net | 1 |  |  | 165 |  |  | 79 |  |  | — |  |  | 245 |
Inventories | — |  |  | 1,379 |  |  | 265 |  |  | (1 | ) |  | 1,643 |
Deferred Income Taxes | — |  |  | 40 |  |  | (10 | ) |  | — |  |  | 30 |
Other | 2 |  |  | 147 |  |  | 89 |  |  | (1 | ) |  | 237 |
Total Current Assets | 3 |  |  | 2,013 |  |  | 566 |  |  | (2 | ) |  | 2,580 |
Property and Equipment, Net | — |  |  | 1,220 |  |  | 858 |  |  | — |  |  | 2,078 |
Goodwill | — |  |  | 1,318 |  |  | — |  |  | — |  |  | 1,318 |
Trade Names and Other Intangible Assets, Net | — |  |  | 411 |  |  | — |  |  | — |  |  | 411 |
Net Investments in and Advances to/from Consolidated Affiliates | 4,006 |  |  | 14,393 |  |  | 677 |  |  | (19,076 | ) |  | — |
Other Assets | 190 |  |  | 9 |  |  | 661 |  |  | (611 | ) |  | 249 |
Total Assets | $ | 4,199 |  |  | $ | 19,364 |  |  | $ | 2,762 |  |  | $ | (19,689 | ) |  | $ | 6,636 |
LIABILITIES AND EQUITY (DEFICIT) |  |  |  |  |  |  |  |  |
Current Liabilities: |  |  |  |  |  |  |  |  |
Accounts Payable | $ | — |  |  | $ | 466 |  |  | $ | 333 |  |  | $ | — |  |  | $ | 799 |
Accrued Expenses and Other | 61 |  |  | 400 |  |  | 241 |  |  | — |  |  | 702 |
Current Portion of Long-term Debt | 216 |  |  | — |  |  | — |  |  | — |  |  | 216 |
Income Taxes | — |  |  | 18 |  |  | (1 | ) |  | — |  |  | 17 |
Total Current Liabilities | 277 |  |  | 884 |  |  | 573 |  |  | — |  |  | 1,734 |
Deferred Income Taxes | (4 | ) |  | (8 | ) |  | 206 |  |  | — |  |  | 194 |
Long-term Debt | 4,762 |  |  | 597 |  |  | — |  |  | (597 | ) |  | 4,762 |
Other Long-term Liabilities | 3 |  |  | 570 |  |  | 207 |  |  | (14 | ) |  | 766 |
Total Equity (Deficit) | (839 | ) |  | 17,321 |  |  | 1,776 |  |  | (19,078 | ) |  | (820 | )
Total Liabilities and Equity (Deficit) | $ | 4,199 |  |  | $ | 19,364 |  |  | $ | 2,762 |  |  | $ | (19,689 | ) |  | $ | 6,636 |
L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENTS OF INCOME (in millions) (Unaudited)
| Third Quarter 2014
| L Brands, Inc. |  | Guarantor Subsidiaries |  | Non- guarantor Subsidiaries |  | Eliminations |  | Consolidated L Brands, Inc.
Net Sales | $ | — |  |  | $ | 2,156 |  |  | $ | 836 |  |  | $ | (673 | ) |  | $ | 2,319 |
Costs of Goods Sold, Buying and Occupancy | — |  |  | (1,364 | ) |  | (653 | ) |  | 645 |  |  | (1,372 | )
Gross Profit | — |  |  | 792 |  |  | 183 |  |  | (28 | ) |  | 947 |
General, Administrative and Store Operating Expenses | (1 | ) |  | (578 | ) |  | (113 | ) |  | 29 |  |  | (663 | )
Operating Income (Loss) | (1 | ) |  | 214 |  |  | 70 |  |  | 1 |  |  | 284 |
Interest Expense | (80 | ) |  | (6 | ) |  | (2 | ) |  | 8 |  |  | (80 | )
Other Income | — |  |  | — |  |  | 1 |  |  | — |  |  | 1 |
Income (Loss) Before Income Taxes | (81 | ) |  | 208 |  |  | 69 |  |  | 9 |  |  | 205 |
Provision for Income Taxes | — |  |  | 47 |  |  | 26 |  |  | — |  |  | 73 |
Equity in Earnings (Loss), Net of Tax | 213 |  |  | 64 |  |  | 7 |  |  | (284 | ) |  | — |
Net Income (Loss) | $ | 132 |  |  | $ | 225 |  |  | $ | 50 |  |  | $ | (275 | ) |  | $ | 132 |
L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (in millions) (Unaudited)
| Third Quarter 2014
| L Brands, Inc. |  | Guarantor Subsidiaries |  | Non- guarantor Subsidiaries |  | Eliminations |  | Consolidated L Brands, Inc.
Net Income (Loss) | $ | 132 |  |  | $ | 225 |  |  | $ | 50 |  |  | $ | (275 | ) |  | $ | 132 |
Other Comprehensive Income (Loss), Net of Tax: |  |  |  |  |  |  |  |  |
Reclassification of Cash Flow Hedges to Earnings | — |  |  | — |  |  | (13 | ) |  | — |  |  | (13 | )
Foreign Currency Translation | — |  |  | — |  |  | 3 |  |  | — |  |  | 3 |
Unrealized Gain (Loss) on Cash Flow Hedges | — |  |  | — |  |  | 16 |  |  | — |  |  | 16 |
Total Other Comprehensive Income, Net of Tax | — |  |  | — |  |  | 6 |  |  | — |  |  | 6 |
Total Comprehensive Income (Loss) | $ | 132 |  |  | $ | 225 |  |  | $ | 56 |  |  | $ | (275 | ) |  | $ | 138 |
L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENTS OF INCOME (in millions) (Unaudited)
| Third Quarter 2013
| L Brands, Inc. |  | Guarantor Subsidiaries |  | Non- guarantor Subsidiaries |  | Eliminations |  | Consolidated L Brands, Inc.
Net Sales | $ | — |  |  | $ | 2,026 |  |  | $ | 845 |  |  | $ | (700 | ) |  | $ | 2,171 |
Costs of Goods Sold, Buying and Occupancy | — |  |  | (1,319 | ) |  | (664 | ) |  | 669 |  |  | (1,314 | )
Gross Profit | — |  |  | 707 |  |  | 181 |  |  | (31 | ) |  | 857 |
General, Administrative and Store Operating Expenses | (1 | ) |  | (569 | ) |  | (106 | ) |  | 30 |  |  | (646 | )
Operating Income (Loss) | (1 | ) |  | 138 |  |  | 75 |  |  | (1 | ) |  | 211 |
Interest Expense | (76 | ) |  | (7 | ) |  | (2 | ) |  | 9 |  |  | (76 | )
Other Income | — |  |  | — |  |  | 7 |  |  | — |  |  | 7 |
Income (Loss) Before Income Taxes | (77 | ) |  | 131 |  |  | 80 |  |  | 8 |  |  | 142 |
Provision for Income Taxes | — |  |  | 27 |  |  | 23 |  |  | — |  |  | 50 |
Equity in Earnings (Loss), Net of Tax | 169 |  |  | (23 | ) |  | (88 | ) |  | (58 | ) |  | — |
Net Income (Loss) | $ | 92 |  |  | $ | 81 |  |  | $ | (31 | ) |  | $ | (50 | ) |  | $ | 92 |
L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (in millions) (Unaudited)
| Third Quarter 2013
| L Brands, Inc. |  | Guarantor Subsidiaries |  | Non- guarantor Subsidiaries |  | Eliminations |  | Consolidated L Brands, Inc.
Net Income (Loss) | $ | 92 |  |  | $ | 81 |  |  | $ | (31 | ) |  | $ | (50 | ) |  | $ | 92 |
Other Comprehensive Income (Loss), Net of Tax: |  |  |  |  |  |  |  |  |
Reclassification of Cash Flow Hedges to Earnings | — |  |  | — |  |  | (2 | ) |  | — |  |  | (2 | )
Foreign Currency Translation | — |  |  | — |  |  | 5 |  |  | — |  |  | 5 |
Unrealized Gain (Loss) on Cash Flow Hedges | — |  |  | — |  |  | 3 |  |  | — |  |  | 3 |
Total Other Comprehensive Income (Loss), Net of Tax | — |  |  | — |  |  | 6 |  |  | — |  |  | 6 |
Total Comprehensive Income (Loss) | $ | 92 |  |  | $ | 81 |  |  | $ | (25 | ) |  | $ | (50 | ) |  | $ | 98 |
L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENTS OF INCOME (in millions) (Unaudited)
| Year-to-Date 2014
| L Brands, Inc. |  | Guarantor Subsidiaries |  | Non- guarantor Subsidiaries |  | Eliminations |  | Consolidated L Brands, Inc.
Net Sales | $ | — |  |  | $ | 6,788 |  |  | $ | 2,510 |  |  | $ | (1,913 | ) |  | $ | 7,385 |
Costs of Goods Sold, Buying and Occupancy | — |  |  | (4,239 | ) |  | (2,002 | ) |  | 1,829 |  |  | (4,412 | )
Gross Profit | — |  |  | 2,549 |  |  | 508 |  |  | (84 | ) |  | 2,973 |
General, Administrative and Store Operating Expenses | (5 | ) |  | (1,723 | ) |  | (336 | ) |  | 87 |  |  | (1,977 | )
Operating Income (Loss) | (5 | ) |  | 826 |  |  | 172 |  |  | 3 |  |  | 996 |
Interest Expense | (246 | ) |  | (21 | ) |  | (6 | ) |  | 27 |  |  | (246 | )
Other Income | — |  |  | — |  |  | 6 |  |  | — |  |  | 6 |
Income (Loss) Before Income Taxes | (251 | ) |  | 805 |  |  | 172 |  |  | 30 |  |  | 756 |
Provision for Income Taxes | (1 | ) |  | 165 |  |  | 115 |  |  | — |  |  | 279 |
Equity in Earnings (Loss), Net of Tax | 727 |  |  | 347 |  |  | 257 |  |  | (1,331 | ) |  | — |
Net Income (Loss) | $ | 477 |  |  | $ | 987 |  |  | $ | 314 |  |  | $ | (1,301 | ) |  | $ | 477 |
L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (in millions) (Unaudited)
| Year-to-Date 2014
| L Brands, Inc. |  | Guarantor Subsidiaries |  | Non- guarantor Subsidiaries |  | Eliminations |  | Consolidated L Brands, Inc.
Net Income (Loss) | $ | 477 |  |  | $ | 987 |  |  | $ | 314 |  |  | $ | (1,301 | ) |  | $ | 477 |
Other Comprehensive Income (Loss), Net of Tax: |  |  |  |  |  |  |  |  |
Reclassification of Cash Flow Hedges to Earnings | — |  |  | — |  |  | (5 | ) |  | — |  |  | (5 | )
Foreign Currency Translation | — |  |  | — |  |  | — |  |  | — |  |  | — |
Unrealized Gain (Loss) on Cash Flow Hedges | — |  |  | — |  |  | 3 |  |  | — |  |  | 3 |
Total Other Comprehensive Income (Loss), Net of Tax | — |  |  | — |  |  | (2 | ) |  | — |  |  | (2 | )
Total Comprehensive Income (Loss) | $ | 477 |  |  | $ | 987 |  |  | $ | 312 |  |  | $ | (1,301 | ) |  | $ | 475 |
L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENTS OF INCOME (in millions) (Unaudited)
| Year-to-Date 2013
| L Brands, Inc. |  | Guarantor Subsidiaries |  | Non- guarantor Subsidiaries |  | Eliminations |  | Consolidated L Brands, Inc.
Net Sales | $ | — |  |  | $ | 6,385 |  |  | $ | 2,386 |  |  | $ | (1,816 | ) |  | $ | 6,955 |
Costs of Goods Sold, Buying and Occupancy | — |  |  | (3,980 | ) |  | (1,923 | ) |  | 1,735 |  |  | (4,168 | )
Gross Profit | — |  |  | 2,405 |  |  | 463 |  |  | (81 | ) |  | 2,787 |
General, Administrative and Store Operating Expenses | (4 | ) |  | (1,682 | ) |  | (304 | ) |  | 83 |  |  | (1,907 | )
Operating Income (Loss) | (4 | ) |  | 723 |  |  | 159 |  |  | 2 |  |  | 880 |
Interest Expense | (232 | ) |  | (19 | ) |  | (8 | ) |  | 27 |  |  | (232 | )
Other Income | — |  |  | — |  |  | 11 |  |  | — |  |  | 11 |
Income (Loss) Before Income Taxes | (236 | ) |  | 704 |  |  | 162 |  |  | 29 |  |  | 659 |
Provision for Income Taxes | — |  |  | 130 |  |  | 116 |  |  | — |  |  | 246 |
Equity in Earnings (Loss), Net of Tax | 649 |  |  | 297 |  |  | 225 |  |  | (1,171 | ) |  | — |
Net Income (Loss) | $ | 413 |  |  | $ | 871 |  |  | $ | 271 |  |  | $ | (1,142 | ) |  | $ | 413 |
L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (in millions) (Unaudited)
| Year-to-Date 2013
| L Brands, Inc. |  | Guarantor Subsidiaries |  | Non- guarantor Subsidiaries |  | Eliminations |  | Consolidated L Brands, Inc.
Net Income (Loss) | $ | 413 |  |  | $ | 871 |  |  | $ | 271 |  |  | $ | (1,142 | ) |  | $ | 413 |
Other Comprehensive Income (Loss), Net of Tax: |  |  |  |  |  |  |  |  |
Reclassification of Cash Flow Hedges to Earnings | — |  |  | — |  |  | (21 | ) |  | — |  |  | (21 | )
Foreign Currency Translation | — |  |  | — |  |  | 17 |  |  | — |  |  | 17 |
Unrealized Gain (Loss) on Cash Flow Hedges | — |  |  | — |  |  | 19 |  |  | — |  |  | 19 |
Total Other Comprehensive Income (Loss), Net of Tax | — |  |  | — |  |  | 15 |  |  | — |  |  | 15 |
Total Comprehensive Income (Loss) | $ | 413 |  |  | $ | 871 |  |  | $ | 286 |  |  | $ | (1,142 | ) |  | $ | 428 |
L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (in millions) (Unaudited)
| Year-to-Date 2014
| L Brands, Inc. |  | Guarantor Subsidiaries |  | Non- guarantor Subsidiaries |  | Eliminations |  | Consolidated L Brands, Inc.
Net Cash Provided by (Used for) Operating Activities | $ | (260 | ) |  | $ | 435 |  |  | $ | 195 |  |  | $ | — |  |  | $ | 370 |
Investing Activities: |  |  |  |  |  |  |  |  |
Capital Expenditures | — |  |  | (426 | ) |  | (159 | ) |  | — |  |  | (585 | )
Other Investing Activities | — |  |  | — |  |  | 15 |  |  | — |  |  | 15 |
Net Cash Used for Investing Activities | — |  |  | (426 | ) |  | (144 | ) |  | — |  |  | (570 | )
Financing Activities: |  |  |  |  |  |  |  |  |
Borrowings from Revolving Facility | — |  |  | — |  |  | 5 |  |  | — |  |  | 5 |
Repayments on Revolving Facility | — |  |  | — |  |  | (5 | ) |  | — |  |  | (5 | )
Repurchase of Common Stock | (48 | ) |  | — |  |  | — |  |  | — |  |  | (48 | )
Dividends Paid | (591 | ) |  | — |  |  | — |  |  | — |  |  | (591 | )
Excess Tax Benefits from Share-based Compensation | — |  |  | 35 |  |  | 6 |  |  | — |  |  | 41 |
Net Financing Activities and Advances to/from Consolidated Affiliates | 876 |  |  | (881 | ) |  | 5 |  |  | — |  |  | — |
Proceeds from Exercise of Stock Options and Other | 28 |  |  | — |  |  | — |  |  | — |  |  | 28 |
Financing Costs | (5 | ) |  | — |  |  | — |  |  | — |  |  | (5 | )
Net Cash Provided by (Used for) Financing Activities | 260 |  |  | (846 | ) |  | 11 |  |  | — |  |  | (575 | )
Effects of Exchange Rate Changes on Cash and Cash Equivalents | — |  |  | — |  |  | 1 |  |  | — |  |  | 1 |
Net Increase (Decrease) in Cash and Cash Equivalents | — |  |  | (837 | ) |  | 63 |  |  | — |  |  | (774 | )
Cash and Cash Equivalents, Beginning of Period | — |  |  | 1,353 |  |  | 166 |  |  | — |  |  | 1,519 |
Cash and Cash Equivalents, End of Period | $ | — |  |  | $ | 516 |  |  | $ | 229 |  |  | $ | — |  |  | $ | 745 |
L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (in millions) (Unaudited)
| Year-to-Date 2013
| L Brands, Inc. |  | Guarantor Subsidiaries |  | Non- guarantor Subsidiaries |  | Eliminations |  | Consolidated L Brands, Inc.
Net Cash Provided by (Used for) Operating Activities | $ | (253 | ) |  | $ | 164 |  |  | $ | 58 |  |  | $ | — |  |  | $ | (31 | )
Investing Activities: |  |  |  |  |  |  |  |  |
Capital Expenditures | — |  |  | (417 | ) |  | (181 | ) |  | — |  |  | (598 | )
Return of Capital from Third-party Apparel Sourcing Investment | — |  |  | — |  |  | 46 |  |  | — |  |  | 46 |
Other Investing Activities | — |  |  | — |  |  | 3 |  |  | — |  |  | 3 |
Net Cash Used for Investing Activities | — |  |  | (417 | ) |  | (132 | ) |  | — |  |  | (549 | )
Financing Activities: |  |  |  |  |  |  |  |  |
Proceeds from Long-term Debt, Net of Issuance Costs | 495 |  |  | — |  |  | — |  |  | — |  |  | 495 |
Borrowings from Revolving Facility | 290 |  |  | — |  |  | — |  |  | — |  |  | 290 |
Repayments on Revolving Facility | (290 | ) |  | — |  |  | — |  |  | — |  |  | (290 | )
Repurchase of Common Stock | (55 | ) |  | — |  |  | — |  |  | — |  |  | (55 | )
Dividends Paid | (261 | ) |  | — |  |  | — |  |  | — |  |  | (261 | )
Excess Tax Benefits from Share-based Compensation | — |  |  | 25 |  |  | 6 |  |  | — |  |  | 31 |
Net Financing Activities and Advances to/from Consolidated Affiliates | 52 |  |  | 93 |  |  | (145 | ) |  | — |  |  | — |
Proceeds from Exercise of Stock Options and Other | 22 |  |  | — |  |  | — |  |  | — |  |  | 22 |
Net Cash Provided by (Used for) Financing Activities | 253 |  |  | 118 |  |  | (139 | ) |  | — |  |  | 232 |
Effects of Exchange Rate Changes on Cash and Cash Equivalents | — |  |  | — |  |  | — |  |  | — |  |  | — |
Net Decrease in Cash and Cash Equivalents | — |  |  | (135 | ) |  | (213 | ) |  | — |  |  | (348 | )
Cash and Cash Equivalents, Beginning of Period | — |  |  | 417 |  |  | 356 |  |  | — |  |  | 773 |
Cash and Cash Equivalents, End of Period | $ | — |  |  | $ | 282 |  |  | $ | 143 |  |  | $ | — |  |  | $ | 425 |

X
- Definition Schedule Of Supplemental Guarantor Financial Information [Text Block] + References No definition available. + Details
Name: | lb_ScheduleOfSupplementalGuarantorFinancialInformationTextBlock
Namespace Prefix: | lb_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Details
Name: | lb_SupplementalGuarantorFinancialInformationAbstract
Namespace Prefix: | lb_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration