XML 72 R60.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Financial Information (Consolidated Balance Sheets) (Details) - USD ($)
$ in Millions
May 05, 2018
Feb. 03, 2018
Apr. 29, 2017
Jan. 28, 2017
Current Assets:        
Cash and Cash Equivalents $ 1,032 $ 1,515 $ 1,555 $ 1,934
Accounts Receivable, Net 274 310 213  
Inventories 1,350 1,240 1,147  
Other 234 228 237  
Total Current Assets 2,890 3,293 3,152  
Deferred Tax Assets, Net, Noncurrent 22 14 23  
Property and Equipment, Net 2,894 2,893 2,761  
Goodwill 1,348 1,348 1,348  
Indefinite-Lived Trade Names 411 411 411  
Net Investments in and Advances to/from Consolidated Affiliates 0 0 0  
Other Assets 184 190 187  
Total Assets 7,749 8,149 7,882  
Current Liabilities:        
Accounts Payable 717 717 664  
Accrued Expenses and Other 848 1,029 813  
Debt, Current 89 87 44  
Income Taxes 204 198 310  
Total Current Liabilities 1,858 2,031 1,831  
Deferred Income Taxes 234 238 360  
Long-term Debt 5,719 5,707 5,702  
Other Long-term Liabilities 907 924 824  
Total Equity (Deficit) (969) (751) (835)  
Total Liabilities and Equity (Deficit) 7,749 8,149 7,882  
L Brands, Inc.        
Current Assets:        
Cash and Cash Equivalents 0 0 0 0
Accounts Receivable, Net 0 0 1  
Inventories 0 0 0  
Other 1 0 0  
Total Current Assets 1 0 1  
Deferred Tax Assets, Net, Noncurrent 0 0 0  
Property and Equipment, Net 0 0 0  
Goodwill 0 0 0  
Indefinite-Lived Trade Names 0 0 0  
Net Investments in and Advances to/from Consolidated Affiliates 4,690 4,912 4,819  
Other Assets 129 129 129  
Total Assets 4,820 5,041 4,949  
Current Liabilities:        
Accounts Payable 5 2 2  
Accrued Expenses and Other 59 101 109  
Debt, Current 0 0 0  
Income Taxes 6 6 (11)  
Total Current Liabilities 70 109 100  
Deferred Income Taxes (2) (2) (3)  
Long-term Debt 5,707 5,706 5,702  
Other Long-term Liabilities 1 3 3  
Total Equity (Deficit) (956) (775) (853)  
Total Liabilities and Equity (Deficit) 4,820 5,041 4,949  
Guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 677 1,164 1,207 1,562
Accounts Receivable, Net 152 186 130  
Inventories 1,199 1,095 1,000  
Other 136 132 130  
Total Current Assets 2,164 2,577 2,467  
Deferred Tax Assets, Net, Noncurrent 9 10 10  
Property and Equipment, Net 1,970 1,984 1,935  
Goodwill 1,318 1,318 1,318  
Indefinite-Lived Trade Names 411 411 411  
Net Investments in and Advances to/from Consolidated Affiliates 18,969 18,359 16,358  
Other Assets 16 18 34  
Total Assets 24,857 24,677 22,533  
Current Liabilities:        
Accounts Payable 350 349 371  
Accrued Expenses and Other 461 529 394  
Debt, Current 0 0 0  
Income Taxes 176 174 226  
Total Current Liabilities 987 1,052 991  
Deferred Income Taxes (41) (46) (86)  
Long-term Debt 597 597 597  
Other Long-term Liabilities 823 835 752  
Total Equity (Deficit) 22,491 22,239 20,279  
Total Liabilities and Equity (Deficit) 24,857 24,677 22,533  
Non- guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 355 351 348 372
Accounts Receivable, Net 122 124 82  
Inventories 151 145 147  
Other 97 96 107  
Total Current Assets 725 716 684  
Deferred Tax Assets, Net, Noncurrent 13 4 13  
Property and Equipment, Net 924 909 826  
Goodwill 30 30 30  
Indefinite-Lived Trade Names 0 0 0  
Net Investments in and Advances to/from Consolidated Affiliates 2,025 2,106 1,449  
Other Assets 651 654 636  
Total Assets 4,368 4,419 3,638  
Current Liabilities:        
Accounts Payable 362 366 291  
Accrued Expenses and Other 328 399 310  
Debt, Current 89 87 44  
Income Taxes 22 18 95  
Total Current Liabilities 801 870 740  
Deferred Income Taxes 277 286 449  
Long-term Debt 12 1 0  
Other Long-term Liabilities 98 100 84  
Total Equity (Deficit) 3,180 3,162 2,365  
Total Liabilities and Equity (Deficit) 4,368 4,419 3,638  
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  
Indefinite-Lived Trade Names 0 0 0  
Net Investments in and Advances to/from Consolidated Affiliates (25,684) (25,377) (22,626)  
Other Assets (612) (611) (612)  
Total Assets (26,296) (25,988) (23,238)  
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 (15) (14) (15)  
Total Equity (Deficit) (25,684) (25,377) (22,626)  
Total Liabilities and Equity (Deficit) $ (26,296) $ (25,988) $ (23,238)