XML 73 R61.htm IDEA: XBRL DOCUMENT v3.10.0.1
Supplemental Guarantor Financial Information (Consolidated Balance Sheets) (Details) - USD ($)
$ in Millions
Nov. 03, 2018
Feb. 03, 2018
Oct. 28, 2017
Jan. 28, 2017
Current Assets:        
Cash and Cash Equivalents $ 348 $ 1,515 $ 735 $ 1,934
Accounts Receivable, Net 321 310 285  
Inventories 1,963 1,240 1,715  
Other 301 228 195  
Total Current Assets 2,933 3,293 2,930  
Deferred Tax Assets, Net, Noncurrent 20 14 23  
Property and Equipment, Net 2,934 2,893 2,920  
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 183 190 184  
Total Assets 7,829 8,149 7,816  
Current Liabilities:        
Accounts Payable 1,060 717 1,037  
Accrued Expenses and Other 1,018 1,029 896  
Debt, Current 56 87 80  
Income Taxes 8 198 6  
Total Current Liabilities 2,142 2,031 2,019  
Deferred Income Taxes 234 238 367  
Long-term Debt 5,814 5,707 5,705  
Other Long-term Liabilities 951 924 844  
Total Equity (Deficit) (1,312) (751) (1,119)  
Total Liabilities and Equity (Deficit) 7,829 8,149 7,816  
L Brands, Inc.        
Current Assets:        
Cash and Cash Equivalents 0 0 0 0
Accounts Receivable, Net 0 0 1  
Inventories 0 0 0  
Other 15 0 (1)  
Total Current Assets 15 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 4,396 4,973 4,552  
Other Assets 127 129 130  
Total Assets 4,538 5,102 4,682  
Current Liabilities:        
Accounts Payable 0 2 2  
Accrued Expenses and Other 62 101 108  
Debt, Current 0 0 0  
Income Taxes 0 6 0  
Total Current Liabilities 62 109 110  
Deferred Income Taxes (2) (2) (2)  
Long-term Debt 5,743 5,706 5,705  
Other Long-term Liabilities 58 64 3  
Total Equity (Deficit) (1,323) (775) (1,134)  
Total Liabilities and Equity (Deficit) 4,538 5,102 4,682  
Guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 167 1,164 377 1,562
Accounts Receivable, Net 212 186 181  
Inventories 1,700 1,095 1,519  
Other 165 132 74  
Total Current Assets 2,244 2,577 2,151  
Deferred Tax Assets, Net, Noncurrent 9 10 10  
Property and Equipment, Net 2,019 1,984 2,056  
Goodwill 1,318 1,318 1,318  
Indefinite-Lived Trade Names 411 411 411  
Net Investments in and Advances to/from Consolidated Affiliates 19,442 18,298 18,111  
Other Assets 14 18 26  
Total Assets 25,457 24,616 24,083  
Current Liabilities:        
Accounts Payable 585 349 567  
Accrued Expenses and Other 583 529 485  
Debt, Current 0 0 0  
Income Taxes 0 174 0  
Total Current Liabilities 1,168 1,052 1,052  
Deferred Income Taxes (43) (46) (82)  
Long-term Debt 627 597 597  
Other Long-term Liabilities 810 774 766  
Total Equity (Deficit) 22,895 22,239 21,750  
Total Liabilities and Equity (Deficit) 25,457 24,616 24,083  
Non- guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 181 351 358 372
Accounts Receivable, Net 109 124 103  
Inventories 263 145 196  
Other 121 96 122  
Total Current Assets 674 716 779  
Deferred Tax Assets, Net, Noncurrent 11 4 13  
Property and Equipment, Net 915 909 864  
Goodwill 30 30 30  
Indefinite-Lived Trade Names 0 0 0  
Net Investments in and Advances to/from Consolidated Affiliates 2,386 2,106 1,687  
Other Assets 683 654 640  
Total Assets 4,699 4,419 4,013  
Current Liabilities:        
Accounts Payable 475 366 468  
Accrued Expenses and Other 373 399 303  
Debt, Current 56 87 80  
Income Taxes 8 18 6  
Total Current Liabilities 912 870 857  
Deferred Income Taxes 279 286 451  
Long-term Debt 71 1 0  
Other Long-term Liabilities 97 100 90  
Total Equity (Deficit) 3,340 3,162 2,615  
Total Liabilities and Equity (Deficit) 4,699 4,419 4,013  
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 (26,224) (25,377) (24,350)  
Other Assets (641) (611) (612)  
Total Assets (26,865) (25,988) (24,962)  
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 (627) (597) (597)  
Other Long-term Liabilities (14) (14) (15)  
Total Equity (Deficit) (26,224) (25,377) (24,350)  
Total Liabilities and Equity (Deficit) $ (26,865) $ (25,988) $ (24,962)