XML 73 R61.htm IDEA: XBRL DOCUMENT v3.7.0.1
Supplemental Guarantor Financial Information (Consolidated Balance Sheets) (Details) - USD ($)
$ in Millions
Jul. 29, 2017
Jan. 28, 2017
Jul. 30, 2016
Jan. 30, 2016
Current Assets:        
Cash and Cash Equivalents $ 1,360 $ 1,934 $ 1,273 $ 2,548
Accounts Receivable, Net 245 294 266  
Inventories 1,118 1,096 1,204  
Other 234 141 217  
Total Current Assets 2,957 3,465 2,960  
Deferred Tax Assets, Net, Noncurrent 25 19 30  
Property and Equipment, Net 2,841 2,741 2,586  
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 181 186 206  
Total Assets 7,763 8,170 7,541  
Current Liabilities:        
Accounts Payable 758 683 793  
Accrued Expenses and Other 860 997 879  
Debt, Current 64 36 13  
Income Taxes 76 298 134  
Total Current Liabilities 1,758 2,014 1,819  
Deferred Income Taxes 369 352 268  
Long-term Debt 5,704 5,700 5,706  
Other Long-term Liabilities 844 831 877  
Total Equity (Deficit) (912) (727) (1,129)  
Total Liabilities and Equity (Deficit) 7,763 8,170 7,541  
L Brands, Inc.        
Current Assets:        
Cash and Cash Equivalents 0 0 0 0
Accounts Receivable, Net 0 0 1  
Inventories 0 0 0  
Other 0 0 0  
Total Current Assets 0 0 1  
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 4,753 4,923 4,508  
Other Assets 133 130 137  
Total Assets 4,886 5,053 4,646  
Current Liabilities:        
Accounts Payable 3 3 4  
Accrued Expenses and Other 101 100 104  
Debt, Current 0 0 0  
Income Taxes 1 (11) (11)  
Total Current Liabilities 105 92 97  
Deferred Income Taxes (3) (3) (3)  
Long-term Debt 5,704 5,700 5,702  
Other Long-term Liabilities 3 3 1  
Total Equity (Deficit) (923) (739) (1,151)  
Total Liabilities and Equity (Deficit) 4,886 5,053 4,646  
Guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 1,008 1,562 890 2,190
Accounts Receivable, Net 147 228 212  
Inventories 995 976 1,068  
Other 148 53 132  
Total Current Assets 2,298 2,819 2,302  
Deferred Tax Assets, Net, Noncurrent 10 10 11  
Property and Equipment, Net 1,997 1,897 1,780  
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 17,731 15,824 15,320  
Other Assets 29 28 34  
Total Assets 23,794 22,307 21,176  
Current Liabilities:        
Accounts Payable 414 326 438  
Accrued Expenses and Other 452 526 481  
Debt, Current 0 0 0  
Income Taxes 18 221 4  
Total Current Liabilities 884 1,073 923  
Deferred Income Taxes (78) (93) (78)  
Long-term Debt 597 597 597  
Other Long-term Liabilities 764 761 736  
Total Equity (Deficit) 21,627 19,969 18,998  
Total Liabilities and Equity (Deficit) 23,794 22,307 21,176  
Non- guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 352 372 383 358
Accounts Receivable, Net 98 66 53  
Inventories 123 120 136  
Other 86 88 85  
Total Current Assets 659 646 657  
Deferred Tax Assets, Net, Noncurrent 15 9 19  
Property and Equipment, Net 844 844 806  
Goodwill 30 30 30  
Trade Names and Other Intangible Assets, Net 0 0 0  
Net Investments in and Advances to/from Consolidated Affiliates 1,834 1,350 1,661  
Other Assets 631 639 647  
Total Assets 4,013 3,518 3,820  
Current Liabilities:        
Accounts Payable 341 354 351  
Accrued Expenses and Other 307 371 294  
Debt, Current 64 36 13  
Income Taxes 57 88 141  
Total Current Liabilities 769 849 799  
Deferred Income Taxes 450 448 349  
Long-term Debt 0 0 4  
Other Long-term Liabilities 91 81 155  
Total Equity (Deficit) 2,703 2,140 2,513  
Total Liabilities and Equity (Deficit) 4,013 3,518 3,820  
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 (24,318) (22,097) (21,489)  
Other Assets (612) (611) (612)  
Total Assets (24,930) (22,708) (22,101)  
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) (597)  
Other Long-term Liabilities (14) (14) (15)  
Total Equity (Deficit) (24,319) (22,097) (21,489)  
Total Liabilities and Equity (Deficit) $ (24,930) $ (22,708) $ (22,101)