XML 118 R102.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Financial Information (Condensed Consolidating Balance Sheet) (Details) - USD ($)
$ in Millions
Feb. 03, 2018
Jan. 28, 2017
Jan. 30, 2016
Jan. 31, 2015
Feb. 01, 2014
Current Assets:          
Cash and Cash Equivalents $ 1,515 $ 1,934 $ 2,548 $ 1,681 $ 1,681
Accounts Receivable, Net 310 294      
Inventories 1,240 1,096      
Other 228 141      
Total Current Assets 3,293 3,465      
Property and Equipment, Net 2,893 2,741      
Goodwill 1,348 1,348      
Trade Names 411 411      
Net Investments in and Advances to/from Consolidated Affiliates 0 0      
Deferred Tax Assets, Net, Noncurrent 14 19      
Other Assets 190 186      
Total Assets 8,149 8,170 8,493    
Current Liabilities:          
Accounts Payable 717 683      
Accrued Expenses and Other 1,029 997      
Debt, Current 87 36      
Income Taxes 198 298      
Total Current Liabilities 2,031 2,014      
Deferred Income Taxes 238 352      
Long-term Debt 5,707 5,700      
Other Long-term Liabilities 924 831      
Total Equity (Deficit) (751) (727) (258) $ 19  
Total Liabilities and Equity (Deficit) 8,149 8,170      
Eliminations          
Current Assets:          
Cash and Cash Equivalents 0 0 0   0
Accounts Receivable, Net 0 0      
Inventories 0 0      
Other 0 0      
Total Current Assets 0 0      
Property and Equipment, Net 0 0      
Goodwill 0 0      
Trade Names 0 0      
Net Investments in and Advances to/from Consolidated Affiliates (25,377) (22,097)      
Deferred Tax Assets, Net, Noncurrent 0 0      
Other Assets (611) (611)      
Total Assets (25,988) (22,708)      
Current Liabilities:          
Accounts Payable 0 0      
Accrued Expenses and Other 0 0      
Debt, Current 0 0      
Income Taxes 0 0      
Total Current Liabilities 0 0      
Deferred Income Taxes 0 0      
Long-term Debt (597) (597)      
Other Long-term Liabilities (14) (14)      
Total Equity (Deficit) (25,377) (22,097)      
Total Liabilities and Equity (Deficit) (25,988) (22,708)      
L Brands, Inc. [Member]          
Current Assets:          
Cash and Cash Equivalents 0 0 0   0
Accounts Receivable, Net 0 0      
Inventories 0 0      
Other 0 0      
Total Current Assets 0 0      
Property and Equipment, Net 0 0      
Goodwill 0 0      
Trade Names 0 0      
Net Investments in and Advances to/from Consolidated Affiliates 4,912 4,923      
Deferred Tax Assets, Net, Noncurrent 0 0      
Other Assets 129 130      
Total Assets 5,041 5,053      
Current Liabilities:          
Accounts Payable 2 3      
Accrued Expenses and Other 101 100      
Debt, Current 0 0      
Income Taxes 6 (11)      
Total Current Liabilities 109 92      
Deferred Income Taxes (2) (3)      
Long-term Debt 5,706 5,700      
Other Long-term Liabilities 3 3      
Total Equity (Deficit) (775) (739)      
Total Liabilities and Equity (Deficit) 5,041 5,053      
Guarantor Subsidiaries          
Current Assets:          
Cash and Cash Equivalents 1,164 1,562 2,190   1,462
Accounts Receivable, Net 186 228      
Inventories 1,095 976      
Other 132 53      
Total Current Assets 2,577 2,819      
Property and Equipment, Net 1,984 1,897      
Goodwill 1,318 1,318      
Trade Names 411 411      
Net Investments in and Advances to/from Consolidated Affiliates 18,359 15,824      
Deferred Tax Assets, Net, Noncurrent 10 10      
Other Assets 18 28      
Total Assets 24,677 22,307      
Current Liabilities:          
Accounts Payable 349 326      
Accrued Expenses and Other 529 526      
Debt, Current 0 0      
Income Taxes 174 221      
Total Current Liabilities 1,052 1,073      
Deferred Income Taxes (46) (93)      
Long-term Debt 597 597      
Other Long-term Liabilities 835 761      
Total Equity (Deficit) 22,239 19,969      
Total Liabilities and Equity (Deficit) 24,677 22,307      
Non-Guarantor Subsidiaries          
Current Assets:          
Cash and Cash Equivalents 351 372 $ 358   $ 219
Accounts Receivable, Net 124 66      
Inventories 145 120      
Other 96 88      
Total Current Assets 716 646      
Property and Equipment, Net 909 844      
Goodwill 30 30      
Trade Names 0 0      
Net Investments in and Advances to/from Consolidated Affiliates 2,106 1,350      
Deferred Tax Assets, Net, Noncurrent 4 9      
Other Assets 654 639      
Total Assets 4,419 3,518      
Current Liabilities:          
Accounts Payable 366 354      
Accrued Expenses and Other 399 371      
Debt, Current 87 36      
Income Taxes 18 88      
Total Current Liabilities 870 849      
Deferred Income Taxes 286 448      
Long-term Debt 1 0      
Other Long-term Liabilities 100 81      
Total Equity (Deficit) 3,162 2,140      
Total Liabilities and Equity (Deficit) $ 4,419 $ 3,518