Schedule Of Supplemental Guarantor Financial Information [Text Block] | Supplemental Guarantor Financial Information The Company’s 2019 Notes, 2020 Notes, 2021 Notes, 2022 Notes, 2023 Notes and 2035 Notes are jointly and severally guaranteed on a full and unconditional basis by the Guarantors. The Company is a holding company, and its most significant assets are the stock of its subsidiaries. The Guarantors represent: (a) substantially all of the sales of the Company’s domestic subsidiaries, (b) more than 90% of the assets owned by the Company’s domestic subsidiaries, other than real property, certain other assets and intercompany investments and balances and (c) more than 95% of the accounts receivable and inventory directly owned by the Company’s domestic subsidiaries. The following supplemental financial information sets forth for the Company and its guarantor and non-guarantor subsidiaries: the Condensed Consolidating Balance Sheets as of October 31, 2015 , January 31, 2015 and November 1, 2014 and the Condensed Consolidating Statements of Income, Comprehensive Income and Cash Flows for the periods ended October 31, 2015 and November 1, 2014 . In the fourth quarter 2014, the Company added a subsidiary to the Guarantors. Accordingly, the supplemental financial information has been recast for all periods presented. L BRANDS, INC. CONDENSED CONSOLIDATING BALANCE SHEETS (in millions) (Unaudited) October 31, 2015 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. ASSETS Current Assets: Cash and Cash Equivalents $ — $ 1,085 $ 226 $ — $ 1,311 Accounts Receivable, Net 3 216 64 — 283 Inventories — 1,465 155 — 1,620 Deferred Income Taxes — 37 (2 ) — 35 Other — 151 164 — 315 Total Current Assets 3 2,954 607 — 3,564 Property and Equipment, Net — 1,594 756 — 2,350 Goodwill — 1,318 — — 1,318 Trade Names and Other Intangible Assets, Net — 411 — — 411 Net Investments in and Advances to/from Consolidated Affiliates 4,943 14,725 1,786 (21,454 ) — Other Assets 191 39 708 (612 ) 326 Total Assets $ 5,137 $ 21,041 $ 3,857 $ (22,066 ) $ 7,969 LIABILITIES AND EQUITY (DEFICIT) Current Liabilities: Accounts Payable $ 1 $ 525 $ 387 $ — $ 913 Accrued Expenses and Other 76 463 265 — 804 Current Portion of Long-term Debt — — 4 — 4 Income Taxes — — 7 — 7 Total Current Liabilities 77 988 663 — 1,728 Deferred Income Taxes (3 ) (33 ) 304 — 268 Long-term Debt 5,761 597 1 (597 ) 5,762 Other Long-term Liabilities — 646 235 (13 ) 868 Total Equity (Deficit) (698 ) 18,843 2,654 (21,456 ) (657 ) Total Liabilities and Equity (Deficit) $ 5,137 $ 21,041 $ 3,857 $ (22,066 ) $ 7,969 L BRANDS, INC. CONDENSED CONSOLIDATING BALANCE SHEETS (in millions) January 31, 2015 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. ASSETS Current Assets: Cash and Cash Equivalents $ — $ 1,462 $ 219 $ — $ 1,681 Accounts Receivable, Net 1 197 54 — 252 Inventories — 919 117 — 1,036 Deferred Income Taxes — 34 (1 ) — 33 Other — 146 84 — 230 Total Current Assets 1 2,758 473 — 3,232 Property and Equipment, Net — 1,385 892 — 2,277 Goodwill — 1,318 — — 1,318 Trade Names and Other Intangible Assets, Net — 411 — — 411 Net Investments in and Advances to/from Consolidated Affiliates 4,635 14,003 1,405 (20,043 ) — Other Assets 188 35 693 (610 ) 306 Total Assets $ 4,824 $ 19,910 $ 3,463 $ (20,653 ) $ 7,544 LIABILITIES AND EQUITY (DEFICIT) Current Liabilities: Accounts Payable $ — $ 300 $ 313 $ — $ 613 Accrued Expenses and Other 83 495 322 — 900 Income Taxes (4 ) 183 (13 ) — 166 Total Current Liabilities 79 978 622 — 1,679 Deferred Income Taxes (4 ) (32 ) 297 — 261 Long-term Debt 4,765 597 — (597 ) 4,765 Other Long-term Liabilities — 609 224 (13 ) 820 Total Equity (Deficit) (16 ) 17,758 2,320 (20,043 ) 19 Total Liabilities and Equity (Deficit) $ 4,824 $ 19,910 $ 3,463 $ (20,653 ) $ 7,544 L BRANDS, INC. CONDENSED CONSOLIDATING BALANCE SHEETS (in millions) (Unaudited) November 1, 2014 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. ASSETS Current Assets: Cash and Cash Equivalents $ — $ 516 $ 229 $ — $ 745 Accounts Receivable, Net 3 214 57 — 274 Inventories — 1,318 167 — 1,485 Deferred Income Taxes — 44 (13 ) — 31 Other — 178 136 — 314 Total Current Assets 3 2,270 576 — 2,849 Property and Equipment, Net — 1,400 881 — 2,281 Goodwill — 1,318 — — 1,318 Trade Names and Other Intangible Assets, Net — 411 — — 411 Net Investments in and Advances to/from Consolidated Affiliates 4,392 15,372 1,170 (20,934 ) — Other Assets 184 19 699 (612 ) 290 Total Assets $ 4,579 $ 20,790 $ 3,326 $ (21,546 ) $ 7,149 LIABILITIES AND EQUITY (DEFICIT) Current Liabilities: Accounts Payable $ — $ 485 $ 352 $ — $ 837 Accrued Expenses and Other 81 417 237 — 735 Current Portion of Long-term Debt 213 — — — 213 Income Taxes — — 14 — 14 Total Current Liabilities 294 902 603 — 1,799 Deferred Income Taxes (4 ) (21 ) 253 — 228 Long-term Debt 4,759 597 — (597 ) 4,759 Other Long-term Liabilities 1 594 215 (14 ) 796 Total Equity (Deficit) (471 ) 18,718 2,255 (20,935 ) (433 ) Total Liabilities and Equity (Deficit) $ 4,579 $ 20,790 $ 3,326 $ (21,546 ) $ 7,149 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENTS OF INCOME (in millions) (Unaudited) Third Quarter 2015 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Sales $ — $ 2,357 $ 893 $ (768 ) $ 2,482 Costs of Goods Sold, Buying and Occupancy — (1,456 ) (720 ) 725 (1,451 ) Gross Profit — 901 173 (43 ) 1,031 General, Administrative and Store Operating Expenses (4 ) (629 ) (100 ) 41 (692 ) Operating Income (Loss) (4 ) 272 73 (2 ) 339 Interest Expense (79 ) (11 ) (2 ) 13 (79 ) Other Income — — — — — Income (Loss) Before Income Taxes (83 ) 261 71 11 260 Provision for Income Taxes — 62 34 — 96 Equity in Earnings (Loss), Net of Tax 247 8 (37 ) (218 ) — Net Income (Loss) $ 164 $ 207 $ — $ (207 ) $ 164 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (in millions) (Unaudited) Third Quarter 2015 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Income (Loss) $ 164 $ 207 $ — $ (207 ) $ 164 Other Comprehensive Income (Loss), Net of Tax: Reclassification of Cash Flow Hedges to Earnings — — 3 — 3 Foreign Currency Translation — — (7 ) — (7 ) Unrealized Gain on Cash Flow Hedges — — 2 — 2 Unrealized Gain on Marketable Securities — — 2 — 2 Total Other Comprehensive Income (Loss), Net of Tax — — — — — Total Comprehensive Income (Loss) $ 164 $ 207 $ — $ (207 ) $ 164 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENTS OF INCOME (in millions) (Unaudited) Third Quarter 2014 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Sales $ — $ 2,179 $ 779 $ (639 ) $ 2,319 Costs of Goods Sold, Buying and Occupancy — (1,363 ) (620 ) 611 (1,372 ) Gross Profit — 816 159 (28 ) 947 General, Administrative and Store Operating Expenses (1 ) (587 ) (104 ) 29 (663 ) Operating Income (Loss) (1 ) 229 55 1 284 Interest Expense (80 ) (6 ) (2 ) 8 (80 ) Other Income — — 1 — 1 Income (Loss) Before Income Taxes (81 ) 223 54 9 205 Provision for Income Taxes — 47 26 — 73 Equity in Earnings (Loss), Net of Tax 213 50 7 (270 ) — Net Income (Loss) $ 132 $ 226 $ 35 $ (261 ) $ 132 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (in millions) (Unaudited) Third Quarter 2014 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Income (Loss) $ 132 $ 226 $ 35 $ (261 ) $ 132 Other Comprehensive Income (Loss), Net of Tax: Reclassification of Cash Flow Hedges to Earnings — — (13 ) — (13 ) Foreign Currency Translation — — 3 — 3 Unrealized Gain on Cash Flow Hedges — — 16 — 16 Total Other Comprehensive Income (Loss), Net of Tax — — 6 — 6 Total Comprehensive Income (Loss) $ 132 $ 226 $ 41 $ (261 ) $ 138 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENTS OF INCOME (in millions) (Unaudited) Year-to-Date 2015 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Sales $ — $ 7,314 $ 2,523 $ (2,078 ) $ 7,759 Costs of Goods Sold, Buying and Occupancy — (4,487 ) (2,041 ) 1,970 (4,558 ) Gross Profit — 2,827 482 (108 ) 3,201 General, Administrative and Store Operating Expenses (10 ) (1,874 ) (302 ) 99 (2,087 ) Operating Income (Loss) (10 ) 953 180 (9 ) 1,114 Interest Expense (237 ) (23 ) (7 ) 30 (237 ) Other Income — 4 71 — 75 Income (Loss) Before Income Taxes (247 ) 934 244 21 952 Provision for Income Taxes — 230 105 — 335 Equity in Earnings (Loss), Net of Tax 864 386 217 (1,467 ) — Net Income (Loss) $ 617 $ 1,090 $ 356 $ (1,446 ) $ 617 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (in millions) (Unaudited) Year-to-Date 2015 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Income (Loss) $ 617 $ 1,090 $ 356 $ (1,446 ) $ 617 Other Comprehensive Income (Loss), Net of Tax: Reclassification of Cash Flow Hedges to Earnings — — (7 ) — (7 ) Foreign Currency Translation — — 5 — 5 Unrealized Gain on Cash Flow Hedges — — 6 — 6 Unrealized Gain on Marketable Securities — — 2 — 2 Total Other Comprehensive Income (Loss), Net of Tax — — 6 — 6 Total Comprehensive Income (Loss) $ 617 $ 1,090 $ 362 $ (1,446 ) $ 623 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENTS OF INCOME (in millions) (Unaudited) Year-to-Date 2014 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Sales $ — $ 6,889 $ 2,336 $ (1,840 ) $ 7,385 Costs of Goods Sold, Buying and Occupancy — (4,271 ) (1,897 ) 1,756 (4,412 ) Gross Profit — 2,618 439 (84 ) 2,973 General, Administrative and Store Operating Expenses (5 ) (1,748 ) (311 ) 87 (1,977 ) Operating Income (Loss) (5 ) 870 128 3 996 Interest Expense (246 ) (21 ) (6 ) 27 (246 ) Other Income — — 6 — 6 Income (Loss) Before Income Taxes (251 ) 849 128 30 756 Provision for Income Taxes (1 ) 165 115 — 279 Equity in Earnings (Loss), Net of Tax 727 308 257 (1,292 ) — Net Income (Loss) $ 477 $ 992 $ 270 $ (1,262 ) $ 477 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (in millions) (Unaudited) Year-to-Date 2014 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Income (Loss) $ 477 $ 992 $ 270 $ (1,262 ) $ 477 Other Comprehensive Income (Loss), Net of Tax: Reclassification of Cash Flow Hedges to Earnings — — (5 ) — (5 ) Foreign Currency Translation — — — — — Unrealized Gain on Cash Flow Hedges — — 3 — 3 Total Other Comprehensive Income (Loss), Net of Tax — — (2 ) — (2 ) Total Comprehensive Income (Loss) $ 477 $ 992 $ 268 $ (1,262 ) $ 475 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (in millions) (Unaudited) Year-to-Date 2015 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Cash Provided by (Used for) Operating Activities $ (254 ) $ 377 $ 139 $ — $ 262 Investing Activities: Capital Expenditures — (440 ) (163 ) — (603 ) Proceeds from Sale of Assets — — 196 — 196 Proceeds from Divestiture of Third-party Apparel Sourcing Business — 1 84 — 85 Proceeds from Sale of Marketable Securities — 50 — — 50 Purchases of Marketable Securities — (50 ) (10 ) — (60 ) Net Cash Provided by (Used for) Investing Activities — (439 ) 107 — (332 ) Financing Activities: Proceeds from Issuance of Long-term Debt, Net of Issuance Costs 988 — — — 988 Repurchase of Common Stock (363 ) — — — (363 ) Dividends Paid (1,026 ) — — — (1,026 ) Excess Tax Benefits from Share-based Compensation — 57 8 — 65 Net Financing Activities and Advances to/from Consolidated Affiliates 624 (370 ) (254 ) — — Proceeds from Exercise of Stock Options 31 — — — 31 Financing Costs and Other — (2 ) 5 — 3 Net Cash Provided by (Used for) Financing Activities 254 (315 ) (241 ) — (302 ) Effects of Exchange Rate Changes on Cash and Cash Equivalents — — 2 — 2 Net Increase (Decrease) in Cash and Cash Equivalents — (377 ) 7 — (370 ) Cash and Cash Equivalents, Beginning of Period — 1,462 219 — 1,681 Cash and Cash Equivalents, End of Period $ — $ 1,085 $ 226 $ — $ 1,311 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (in millions) (Unaudited) Year-to-Date 2014 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Cash Provided by (Used for) Operating Activities $ (260 ) $ 457 $ 173 $ — $ 370 Investing Activities: Capital Expenditures — (426 ) (159 ) — (585 ) Other Investing Activities — — 15 — 15 Net Cash Used for Investing Activities — (426 ) (144 ) — (570 ) Financing Activities: Borrowings from Revolving Facility — — 5 — 5 Repayments on Revolving Facility — — (5 ) — (5 ) Repurchase of Common Stock (48 ) — — — (48 ) Dividends Paid (591 ) — — — (591 ) Excess Tax Benefits from Share-based Compensation — 35 6 — 41 Net Financing Activities and Advances to/from Consolidated Affiliates 876 (903 ) 27 — — Proceeds from Exercise of Stock Options 28 — — — 28 Financing Costs and Other (5 ) — — — (5 ) Net Cash Provided by (Used for) Financing Activities 260 (868 ) 33 — (575 ) Effects of Exchange Rate Changes on Cash and Cash Equivalents — — 1 — 1 Net Increase (Decrease) in Cash and Cash Equivalents — (837 ) 63 — (774 ) Cash and Cash Equivalents, Beginning of Period — 1,353 166 — 1,519 Cash and Cash Equivalents, End of Period $ — $ 516 $ 229 $ — $ 745 |