XML 53 R66.htm IDEA: XBRL DOCUMENT v3.19.3
Supplemental Guarantor Financial Information (Consolidated Balance Sheets) (Details) - USD ($)
$ in Millions
Nov. 02, 2019
Aug. 03, 2019
Feb. 02, 2019
Nov. 03, 2018
Aug. 04, 2018
Feb. 03, 2018
Current Assets:            
Cash and Cash Equivalents $ 340   $ 1,413 $ 348    
Accounts Receivable, Net 295   367 321    
Inventories 2,032   1,248 1,963    
Other 259   232 301    
Total Current Assets 2,926   3,260 2,933    
Deferred Income Taxes 63   62 20    
Property and Equipment, Net 2,571   2,818 2,934    
Operating Lease Assets 3,130   0 0    
Goodwill 1,318   1,348 1,348    
Trade Names 411   411 411    
Net Investments in and Advances to/from Consolidated Affiliates 0   0 0    
Other Assets 211   191 183    
Total Assets 10,630   8,090 7,829    
Current Liabilities:            
Accounts Payable 1,024   711 1,060    
Accrued Expenses and Other 980   1,082 1,018    
Current Debt 75   72 56    
Current Operating Lease Liabilities 460   0 0    
Income Taxes 4   121 8    
Total Current Liabilities 2,543   1,986 2,142    
Deferred Income Taxes 246   226 234    
Long-term Debt 5,477   5,739 5,814    
Long-term Operating Lease Liabilities 3,108   0 0    
Other Long-term Liabilities 494   1,004 951    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest (1,238) $ (929) (865) (1,312) $ (1,122) $ (751)
Total Liabilities and Equity (Deficit) 10,630   8,090 7,829    
L Brands, Inc.            
Current Assets:            
Cash and Cash Equivalents 0   0 0    
Accounts Receivable, Net 0   0 0    
Inventories 0   0 0    
Other 9   0 15    
Total Current Assets 9   0 15    
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 4,095   4,755 4,396    
Other Assets 130   127 127    
Total Assets 4,234   4,882 4,538    
Current Liabilities:            
Accounts Payable 1   0 0    
Accrued Expenses and Other 69   92 62    
Current Debt 0   0 0    
Current Operating Lease Liabilities 0          
Income Taxes 0   (7) 0    
Total Current Liabilities 70   85 62    
Deferred Income Taxes 1   1 (2)    
Long-term Debt 5,392   5,661 5,743    
Long-term Operating Lease Liabilities 0          
Other Long-term Liabilities 62   59 58    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest (1,291)   (924) (1,323)    
Total Liabilities and Equity (Deficit) 4,234   4,882 4,538    
Guarantor Subsidiaries            
Current Assets:            
Cash and Cash Equivalents 186   997 167    
Accounts Receivable, Net 191   241 212    
Inventories 1,864   1,093 1,700    
Other 53   139 165    
Total Current Assets 2,294   2,470 2,244    
Deferred Income Taxes 9   9 9    
Property and Equipment, Net 1,823   1,922 2,019    
Operating Lease Assets 2,587          
Goodwill 1,318   1,318 1,318    
Trade Names 411   411 411    
Net Investments in and Advances to/from Consolidated Affiliates 20,095   19,737 19,442    
Other Assets 10   15 14    
Total Assets 28,547   25,882 25,457    
Current Liabilities:            
Accounts Payable 576   363 585    
Accrued Expenses and Other 587   597 583    
Current Debt 0   0 0    
Current Operating Lease Liabilities 377          
Income Taxes 0   100 0    
Total Current Liabilities 1,540   1,060 1,168    
Deferred Income Taxes (41)   (44) (43)    
Long-term Debt 615   606 627    
Long-term Operating Lease Liabilities 2,579          
Other Long-term Liabilities 397   852 810    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 23,457   23,408 22,895    
Total Liabilities and Equity (Deficit) 28,547   25,882 25,457    
Non- guarantor Subsidiaries            
Current Assets:            
Cash and Cash Equivalents 154   416 181    
Accounts Receivable, Net 104   126 109    
Inventories 168   155 263    
Other 197   93 121    
Total Current Assets 623   790 674    
Deferred Income Taxes 54   53 11    
Property and Equipment, Net 748   896 915    
Operating Lease Assets 543          
Goodwill 0   30 30    
Trade Names 0   0 0    
Net Investments in and Advances to/from Consolidated Affiliates 2,835   2,047 2,386    
Other Assets 700   670 683    
Total Assets 5,503   4,486 4,699    
Current Liabilities:            
Accounts Payable 447   348 475    
Accrued Expenses and Other 324   393 373    
Current Debt 75   72 56    
Current Operating Lease Liabilities 83          
Income Taxes 4   28 8    
Total Current Liabilities 933   841 912    
Deferred Income Taxes 286   269 279    
Long-term Debt 85   79 71    
Long-term Operating Lease Liabilities 529          
Other Long-term Liabilities 49   107 97    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 3,621   3,190 3,340    
Total Liabilities and Equity (Deficit) 5,503   4,486 4,699    
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 (27,025)   (26,539) (26,224)    
Other Assets (629)   (621) (641)    
Total Assets (27,654)   (27,160) (26,865)    
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 (615)   (607) (627)    
Long-term Operating Lease Liabilities 0          
Other Long-term Liabilities (14)   (14) (14)    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest (27,025)   (26,539) (26,224)    
Total Liabilities and Equity (Deficit) $ (27,654)   $ (27,160) $ (26,865)