XML 43 R65.htm IDEA: XBRL DOCUMENT v3.19.2
Supplemental Guarantor Financial Information (Consolidated Balance Sheets) (Details) - USD ($)
$ in Millions
Aug. 03, 2019
May 04, 2019
Feb. 02, 2019
Aug. 04, 2018
May 05, 2018
Feb. 03, 2018
Current Assets:            
Cash and Cash Equivalents $ 853   $ 1,413 $ 843    
Accounts Receivable, Net 283   367 310    
Inventories 1,329   1,248 1,315    
Other 188   232 247    
Total Current Assets 2,653   3,260 2,715    
Deferred Income Taxes 62   62 21    
Property and Equipment, Net 2,756   2,818 2,949    
Operating Lease Assets 3,209   0 0    
Goodwill 1,348   1,348 1,348    
Trade Names 411   411 411    
Net Investments in and Advances to/from Consolidated Affiliates 0   0 0    
Other Assets 179   191 176    
Total Assets 10,618   8,090 7,620    
Current Liabilities:            
Accounts Payable 763   711 821    
Accrued Expenses and Other 919   1,082 963    
Current Debt 75   72 65    
Current Operating Lease Liabilities 456   0 0    
Income Taxes 3   121 7    
Total Current Liabilities 2,216   1,986 1,856    
Deferred Income Taxes 241   226 237    
Long-term Debt 5,475   5,739 5,712    
Long-term Operating Lease Liabilities 3,165   0 0    
Other Long-term Liabilities 450   1,004 937    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest (929) $ (898) (865) (1,122) $ (969) $ (751)
Total Liabilities and Equity (Deficit) 10,618   8,090 7,620    
L Brands, Inc.            
Current Assets:            
Cash and Cash Equivalents 0   0 0    
Accounts Receivable, Net 0   0 0    
Inventories 0   0 0    
Other 12   0 6    
Total Current Assets 12   0 6    
Deferred Income Taxes 0   0 0    
Property and Equipment, Net 0   0 0    
Operating Lease Assets 0          
Goodwill 0   0 0    
Trade Names 0   0 0    
Net Investments in and Advances to/from Consolidated Affiliates 4,418   4,755 4,544    
Other Assets 126   127 128    
Total Assets 4,556   4,882 4,678    
Current Liabilities:            
Accounts Payable 2   0 3    
Accrued Expenses and Other 81   92 96    
Current Debt 0   0 0    
Current Operating Lease Liabilities 0          
Income Taxes 0   (7) 0    
Total Current Liabilities 83   85 99    
Deferred Income Taxes 1   1 (2)    
Long-term Debt 5,388   5,661 5,657    
Long-term Operating Lease Liabilities 0          
Other Long-term Liabilities 62   59 58    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest (978)   (924) (1,134)    
Total Liabilities and Equity (Deficit) 4,556   4,882 4,678    
Guarantor Subsidiaries            
Current Assets:            
Cash and Cash Equivalents 355   997 453    
Accounts Receivable, Net 173   241 166    
Inventories 1,211   1,093 1,139    
Other 55   139 143    
Total Current Assets 1,794   2,470 1,901    
Deferred Income Taxes 9   9 10    
Property and Equipment, Net 1,868   1,922 2,012    
Operating Lease Assets 2,637          
Goodwill 1,318   1,318 1,318    
Trade Names 411   411 411    
Net Investments in and Advances to/from Consolidated Affiliates 20,582   19,737 19,604    
Other Assets 11   15 14    
Total Assets 28,630   25,882 25,270    
Current Liabilities:            
Accounts Payable 418   363 430    
Accrued Expenses and Other 529   597 539    
Current Debt 0   0 0    
Current Operating Lease Liabilities 370          
Income Taxes 0   100 0    
Total Current Liabilities 1,317   1,060 969    
Deferred Income Taxes (41)   (44) (38)    
Long-term Debt 597   606 597    
Long-term Operating Lease Liabilities 2,636          
Other Long-term Liabilities 374   852 796    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 23,747   23,408 22,946    
Total Liabilities and Equity (Deficit) 28,630   25,882 25,270    
Non- guarantor Subsidiaries            
Current Assets:            
Cash and Cash Equivalents 498   416 390    
Accounts Receivable, Net 110   126 144    
Inventories 118   155 176    
Other 121   93 98    
Total Current Assets 847   790 808    
Deferred Income Taxes 53   53 11    
Property and Equipment, Net 888   896 937    
Operating Lease Assets 572          
Goodwill 30   30 30    
Trade Names 0   0 0    
Net Investments in and Advances to/from Consolidated Affiliates 2,315   2,047 2,205    
Other Assets 654   670 645    
Total Assets 5,359   4,486 4,636    
Current Liabilities:            
Accounts Payable 343   348 388    
Accrued Expenses and Other 309   393 328    
Current Debt 75   72 65    
Current Operating Lease Liabilities 86          
Income Taxes 3   28 7    
Total Current Liabilities 816   841 788    
Deferred Income Taxes 281   269 277    
Long-term Debt 87   79 55    
Long-term Operating Lease Liabilities 529          
Other Long-term Liabilities 29   107 97    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 3,617   3,190 3,419    
Total Liabilities and Equity (Deficit) 5,359   4,486 4,636    
Eliminations            
Current Assets:            
Cash and Cash Equivalents 0   0 0    
Accounts Receivable, Net 0   0 0    
Inventories 0   0 0    
Other 0   0 0    
Total Current Assets 0   0 0    
Deferred Income Taxes 0   0 0    
Property and Equipment, Net 0   0 0    
Operating Lease Assets 0          
Goodwill 0   0 0    
Trade Names 0   0 0    
Net Investments in and Advances to/from Consolidated Affiliates (27,315)   (26,539) (26,353)    
Other Assets (612)   (621) (611)    
Total Assets (27,927)   (27,160) (26,964)    
Current Liabilities:            
Accounts Payable 0   0 0    
Accrued Expenses and Other 0   0 0    
Current Debt 0   0 0    
Current Operating Lease Liabilities 0          
Income Taxes 0   0 0    
Total Current Liabilities 0   0 0    
Deferred Income Taxes 0   0 0    
Long-term Debt (597)   (607) (597)    
Long-term Operating Lease Liabilities 0          
Other Long-term Liabilities (15)   (14) (14)    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest (27,315)   (26,539) (26,353)    
Total Liabilities and Equity (Deficit) $ (27,927)   $ (27,160) $ (26,964)