XML 72 R60.htm IDEA: XBRL DOCUMENT v3.4.0.3
Supplemental Guarantor Financial Information (Consolidated Balance Sheets) (Details) - USD ($)
$ in Millions
Apr. 30, 2016
Jan. 30, 2016
May. 02, 2015
Jan. 31, 2015
Current Assets:        
Cash and Cash Equivalents $ 1,267 $ 2,548 $ 649 $ 1,681
Accounts Receivable, Net 249 261 239  
Inventories 1,266 1,122 1,139  
Other 209 225 258  
Total Current Assets 2,991 4,156 2,285  
Deferred Tax Assets, Net, Noncurrent 29 30 25  
Property and Equipment, Net 2,423 2,330 2,306  
Goodwill 1,348 1,318 1,318  
Trade Names and Other Intangible Assets, Net 411 411 411  
Net Investments in and Advances to/from Consolidated Affiliates 0 0 0  
Other Assets 224 248 227  
Total Assets 7,426 8,493 6,572  
Current Liabilities:        
Accounts Payable 720 668 639  
Accrued Expenses and Other 833 977 723  
Debt, Current 8 6 0  
Income Taxes 44 224 29  
Total Current Liabilities 1,605 1,875 1,391  
Deferred Income Taxes 269 257 248  
Long-term Debt 5,718 5,715 4,719  
Other Long-term Liabilities 920 904 820  
Total Equity (Deficit) (1,086) (258) (606)  
Total Liabilities and Equity (Deficit) 7,426 8,493 6,572  
L Brands, Inc.        
Current Assets:        
Cash and Cash Equivalents 0 0 0 0
Accounts Receivable, Net 2 1 3  
Inventories 0 0 0  
Other 0 0 0  
Total Current Assets 2 1 3  
Deferred Tax Assets, Net, Noncurrent 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 4,551 5,368 4,055  
Other Assets 140 141 140  
Total Assets 4,693 5,510 4,198  
Current Liabilities:        
Accounts Payable 1 0 57  
Accrued Expenses and Other 110 100 63  
Debt, Current 0 0    
Income Taxes 0 (3) 0  
Total Current Liabilities 111 97 120  
Deferred Income Taxes (3) (3) (3)  
Long-term Debt 5,713 5,714 4,719  
Other Long-term Liabilities 0 0 0  
Total Equity (Deficit) (1,128) (298) (638)  
Total Liabilities and Equity (Deficit) 4,693 5,510 4,198  
Guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 888 2,190 401 1,462
Accounts Receivable, Net 189 202 185  
Inventories 1,121 978 1,016  
Other 121 115 172  
Total Current Assets 2,319 3,485 1,774  
Deferred Tax Assets, Net, Noncurrent 11 11 10  
Property and Equipment, Net 1,627 1,574 1,390  
Goodwill 1,318 1,318 1,318  
Trade Names and Other Intangible Assets, Net 411 411 411  
Net Investments in and Advances to/from Consolidated Affiliates 14,752 13,649 15,079  
Other Assets 37 40 26  
Total Assets 20,475 20,488 20,008  
Current Liabilities:        
Accounts Payable 387 333 285  
Accrued Expenses and Other 432 519 402  
Debt, Current 0 0    
Income Taxes 13 237 16  
Total Current Liabilities 832 1,089 703  
Deferred Income Taxes (76) (86) (52)  
Long-term Debt 598 597 597  
Other Long-term Liabilities 705 670 595  
Total Equity (Deficit) 18,416 18,218 18,165  
Total Liabilities and Equity (Deficit) 20,475 20,488 20,008  
Non- guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 379 358 248 219
Accounts Receivable, Net 58 58 51  
Inventories 145 144 123  
Other 88 110 86  
Total Current Assets 670 670 508  
Deferred Tax Assets, Net, Noncurrent 18 19 15  
Property and Equipment, Net 796 756 916  
Goodwill 30 0 0  
Trade Names and Other Intangible Assets, Net 0 0 0  
Net Investments in and Advances to/from Consolidated Affiliates 1,363 1,242 1,459  
Other Assets 658 679 672  
Total Assets 3,535 3,366 3,570  
Current Liabilities:        
Accounts Payable 332 335 297  
Accrued Expenses and Other 291 358 258  
Debt, Current 8 6    
Income Taxes 31 (10) 13  
Total Current Liabilities 662 689 568  
Deferred Income Taxes 348 346 303  
Long-term Debt 5 1 0  
Other Long-term Liabilities 229 248 239  
Total Equity (Deficit) 2,291 2,082 2,460  
Total Liabilities and Equity (Deficit) 3,535 3,366 3,570  
Eliminations        
Current Assets:        
Cash and Cash Equivalents 0 0 0 $ 0
Accounts Receivable, Net 0 0 0  
Inventories 0 0 0  
Other 0 0 0  
Total Current Assets 0 0 0  
Deferred Tax Assets, Net, Noncurrent 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 (20,666) (20,259) (20,593)  
Other Assets (611) (612) (611)  
Total Assets (21,277) (20,871) (21,204)  
Current Liabilities:        
Accounts Payable 0 0 0  
Accrued Expenses and Other 0 0 0  
Debt, Current 0 0    
Income Taxes 0 0 0  
Total Current Liabilities 0 0 0  
Deferred Income Taxes 0 0 0  
Long-term Debt (598) (597) (597)  
Other Long-term Liabilities (14) (14) (14)  
Total Equity (Deficit) (20,665) (20,260) (20,593)  
Total Liabilities and Equity (Deficit) $ (21,277) $ (20,871) $ (21,204)