XML 74 R61.htm IDEA: XBRL DOCUMENT v3.7.0.1
Supplemental Guarantor Financial Information (Consolidated Balance Sheets) (Details) - USD ($)
$ in Millions
Apr. 29, 2017
Jan. 28, 2017
Apr. 30, 2016
Jan. 30, 2016
Current Assets:        
Cash and Cash Equivalents $ 1,555 $ 1,934 $ 1,267 $ 2,548
Accounts Receivable, Net 213 294 249  
Inventories 1,147 1,096 1,266  
Other 237 141 209  
Total Current Assets 3,152 3,465 2,991  
Deferred Tax Assets, Net, Noncurrent 23 19 29  
Property and Equipment, Net 2,761 2,741 2,423  
Goodwill 1,348 1,348 1,348  
Trade Names and Other Intangible Assets, Net 411 411 411  
Net Investments in and Advances to/from Consolidated Affiliates 0 0 0  
Other Assets 187 186 224  
Total Assets 7,882 8,170 7,426  
Current Liabilities:        
Accounts Payable 664 683 720  
Accrued Expenses and Other 813 997 833  
Debt, Current 44 36 8  
Income Taxes 310 298 44  
Total Current Liabilities 1,831 2,014 1,605  
Deferred Income Taxes 360 352 269  
Long-term Debt 5,702 5,700 5,718  
Other Long-term Liabilities 824 831 920  
Total Equity (Deficit) (835) (727) (1,086)  
Total Liabilities and Equity (Deficit) 7,882 8,170 7,426  
L Brands, Inc.        
Current Assets:        
Cash and Cash Equivalents 0 0 0 0
Accounts Receivable, Net 1 0 2  
Inventories 0 0 0  
Other 0 0 0  
Total Current Assets 1 0 2  
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 4,819 4,923 4,551  
Other Assets 129 130 140  
Total Assets 4,949 5,053 4,693  
Current Liabilities:        
Accounts Payable 2 3 1  
Accrued Expenses and Other 109 100 110  
Debt, Current 0 0 0  
Income Taxes (11) (11) 0  
Total Current Liabilities 100 92 111  
Deferred Income Taxes (3) (3) (3)  
Long-term Debt 5,702 5,700 5,713  
Other Long-term Liabilities 3 3 0  
Total Equity (Deficit) (853) (739) (1,128)  
Total Liabilities and Equity (Deficit) 4,949 5,053 4,693  
Guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 1,207 1,562 888 2,190
Accounts Receivable, Net 130 228 189  
Inventories 1,000 976 1,121  
Other 130 53 121  
Total Current Assets 2,467 2,819 2,319  
Deferred Tax Assets, Net, Noncurrent 10 10 11  
Property and Equipment, Net 1,935 1,897 1,627  
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 16,358 15,824 14,752  
Other Assets 34 28 37  
Total Assets 22,533 22,307 20,475  
Current Liabilities:        
Accounts Payable 371 326 387  
Accrued Expenses and Other 394 526 432  
Debt, Current 0 0 0  
Income Taxes 226 221 13  
Total Current Liabilities 991 1,073 832  
Deferred Income Taxes (86) (93) (76)  
Long-term Debt 597 597 598  
Other Long-term Liabilities 752 761 705  
Total Equity (Deficit) 20,279 19,969 18,416  
Total Liabilities and Equity (Deficit) 22,533 22,307 20,475  
Non- guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 348 372 379 358
Accounts Receivable, Net 82 66 58  
Inventories 147 120 145  
Other 107 88 88  
Total Current Assets 684 646 670  
Deferred Tax Assets, Net, Noncurrent 13 9 18  
Property and Equipment, Net 826 844 796  
Goodwill 30 30 30  
Trade Names and Other Intangible Assets, Net 0 0 0  
Net Investments in and Advances to/from Consolidated Affiliates 1,449 1,350 1,363  
Other Assets 636 639 658  
Total Assets 3,638 3,518 3,535  
Current Liabilities:        
Accounts Payable 291 354 332  
Accrued Expenses and Other 310 371 291  
Debt, Current 44 36 8  
Income Taxes 95 88 31  
Total Current Liabilities 740 849 662  
Deferred Income Taxes 449 448 348  
Long-term Debt 0 0 5  
Other Long-term Liabilities 84 81 229  
Total Equity (Deficit) 2,365 2,140 2,291  
Total Liabilities and Equity (Deficit) 3,638 3,518 3,535  
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 (22,626) (22,097) (20,666)  
Other Assets (612) (611) (611)  
Total Assets (23,238) (22,708) (21,277)  
Current Liabilities:        
Accounts Payable 0 0 0  
Accrued Expenses and Other 0 0 0  
Debt, Current 0 0 0  
Income Taxes 0 0 0  
Total Current Liabilities 0 0 0  
Deferred Income Taxes 0 0 0  
Long-term Debt (597) (597) (598)  
Other Long-term Liabilities (15) (14) (14)  
Total Equity (Deficit) (22,626) (22,097) (20,665)  
Total Liabilities and Equity (Deficit) $ (23,238) $ (22,708) $ (21,277)