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, 2035 Notes and 2036 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 July 30, 2016 , January 30, 2016 and August 1, 2015 and the Condensed Consolidating Statements of Income, Comprehensive Income and Cash Flows for the periods ended July 30, 2016 and August 1, 2015 . The Company adopted ASU No. 2015-03, Simplifying the Presentation of Debt Issuance Costs, and ASU No. 2015-17, Balance Sheet Classification of Deferred Taxes, effective January 30, 2016 . As such, amounts have been recast to include the retrospective application of these standards. For additional information, see Note 2, "New Accounting Pronouncements." L BRANDS, INC. CONDENSED CONSOLIDATING BALANCE SHEET (in millions) (Unaudited) July 30, 2016 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. ASSETS Current Assets: Cash and Cash Equivalents $ — $ 890 $ 383 $ — $ 1,273 Accounts Receivable, Net 1 212 53 — 266 Inventories — 1,068 136 — 1,204 Other — 132 85 — 217 Total Current Assets 1 2,302 657 — 2,960 Property and Equipment, Net — 1,780 806 — 2,586 Goodwill — 1,318 30 — 1,348 Trade Names and Other Intangible Assets, Net — 411 — — 411 Net Investments in and Advances to/from Consolidated Affiliates 4,508 15,320 1,661 (21,489 ) — Deferred Income Taxes — 11 19 — 30 Other Assets 137 34 647 (612 ) 206 Total Assets $ 4,646 $ 21,176 $ 3,820 $ (22,101 ) $ 7,541 LIABILITIES AND EQUITY (DEFICIT) Current Liabilities: Accounts Payable $ 4 $ 438 $ 351 $ — $ 793 Accrued Expenses and Other 104 481 294 — 879 Current Portion of Long-term Debt — — 13 — 13 Income Taxes (11 ) 4 141 — 134 Total Current Liabilities 97 923 799 — 1,819 Deferred Income Taxes (3 ) (78 ) 349 — 268 Long-term Debt 5,702 597 4 (597 ) 5,706 Other Long-term Liabilities 1 736 155 (15 ) 877 Total Equity (Deficit) (1,151 ) 18,998 2,513 (21,489 ) (1,129 ) Total Liabilities and Equity (Deficit) $ 4,646 $ 21,176 $ 3,820 $ (22,101 ) $ 7,541 L BRANDS, INC. CONDENSED CONSOLIDATING BALANCE SHEET (in millions) January 30, 2016 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. ASSETS Current Assets: Cash and Cash Equivalents $ — $ 2,190 $ 358 $ — $ 2,548 Accounts Receivable, Net 1 202 58 — 261 Inventories — 978 144 — 1,122 Other — 115 110 — 225 Total Current Assets 1 3,485 670 — 4,156 Property and Equipment, Net — 1,574 756 — 2,330 Goodwill — 1,318 — — 1,318 Trade Names and Other Intangible Assets, Net — 411 — — 411 Net Investments in and Advances to/from Consolidated Affiliates 5,368 13,649 1,242 (20,259 ) — Deferred Income Taxes — 11 19 — 30 Other Assets 141 40 679 (612 ) 248 Total Assets $ 5,510 $ 20,488 $ 3,366 $ (20,871 ) $ 8,493 LIABILITIES AND EQUITY (DEFICIT) Current Liabilities: Accounts Payable $ — $ 333 $ 335 $ — $ 668 Accrued Expenses and Other 100 519 358 — 977 Current Portion of Long-term Debt — — 6 — 6 Income Taxes (3 ) 237 (10 ) — 224 Total Current Liabilities 97 1,089 689 — 1,875 Deferred Income Taxes (3 ) (86 ) 346 — 257 Long-term Debt 5,714 597 1 (597 ) 5,715 Other Long-term Liabilities — 670 248 (14 ) 904 Total Equity (Deficit) (298 ) 18,218 2,082 (20,260 ) (258 ) Total Liabilities and Equity (Deficit) $ 5,510 $ 20,488 $ 3,366 $ (20,871 ) $ 8,493 L BRANDS, INC. CONDENSED CONSOLIDATING BALANCE SHEET (in millions) (Unaudited) August 1, 2015 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. ASSETS Current Assets: Cash and Cash Equivalents $ — $ 453 $ 327 $ — $ 780 Accounts Receivable, Net 1 201 55 — 257 Inventories — 980 126 — 1,106 Other 1 191 128 — 320 Total Current Assets 2 1,825 636 — 2,463 Property and Equipment, Net — 1,485 790 — 2,275 Goodwill — 1,318 — — 1,318 Trade Names and Other Intangible Assets, Net — 411 — — 411 Net Investments in and Advances to/from Consolidated Affiliates 3,979 15,589 1,642 (21,210 ) — Deferred Income Taxes — 10 17 — 27 Other Assets 140 34 682 (612 ) 244 Total Assets $ 4,121 $ 20,672 $ 3,767 $ (21,822 ) $ 6,738 LIABILITIES AND EQUITY (DEFICIT) Current Liabilities: Accounts Payable $ 7 $ 385 $ 333 $ — $ 725 Accrued Expenses and Other 85 500 255 — 840 Income Taxes — — 5 — 5 Total Current Liabilities 92 885 593 — 1,570 Deferred Income Taxes (3 ) (59 ) 308 — 246 Long-term Debt 4,720 597 — (597 ) 4,720 Other Long-term Liabilities — 619 243 (13 ) 849 Total Equity (Deficit) (688 ) 18,630 2,623 (21,212 ) (647 ) Total Liabilities and Equity (Deficit) $ 4,121 $ 20,672 $ 3,767 $ (21,822 ) $ 6,738 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENT OF INCOME (in millions) (Unaudited) Second Quarter 2016 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Sales $ — $ 2,724 $ 808 $ (642 ) $ 2,890 Costs of Goods Sold, Buying and Occupancy — (1,701 ) (669 ) 593 (1,777 ) Gross Profit — 1,023 139 (49 ) 1,113 General, Administrative and Store Operating Expenses (2 ) (635 ) (106 ) 38 (705 ) Operating Income (Loss) (2 ) 388 33 (11 ) 408 Interest Expense (101 ) (11 ) (3 ) 14 (101 ) Other Income (Loss) (36 ) 1 108 — 73 Income (Loss) Before Income Taxes (139 ) 378 138 3 380 Provision for Income Taxes (13 ) 72 69 — 128 Equity in Earnings (Loss), Net of Tax 378 223 196 (797 ) — Net Income (Loss) $ 252 $ 529 $ 265 $ (794 ) $ 252 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (in millions) (Unaudited) Second Quarter 2016 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Income (Loss) $ 252 $ 529 $ 265 $ (794 ) $ 252 Other Comprehensive Income (Loss), Net of Tax: Foreign Currency Translation — — (18 ) — (18 ) Unrealized Gain (Loss) on Cash Flow Hedges — — 5 — 5 Reclassification of Cash Flow Hedges to Earnings — — (5 ) — (5 ) Unrealized Loss on Marketable Securities — — (2 ) — (2 ) Reclassification of Gain on Marketable Securities to Earnings — — — — — Total Other Comprehensive Income (Loss), Net of Tax — — (20 ) — (20 ) Total Comprehensive Income (Loss) $ 252 $ 529 $ 245 $ (794 ) $ 232 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENT OF INCOME (in millions) (Unaudited) Second Quarter 2015 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Sales $ — $ 2,588 $ 814 $ (637 ) $ 2,765 Costs of Goods Sold, Buying and Occupancy — (1,607 ) (705 ) 661 (1,651 ) Gross Profit — 981 109 24 1,114 General, Administrative and Store Operating Expenses (2 ) (629 ) (106 ) 26 (711 ) Operating Income (Loss) (2 ) 352 3 50 403 Interest Expense (78 ) (4 ) (3 ) 7 (78 ) Other Income (Loss) — — (2 ) — (2 ) Income (Loss) Before Income Taxes (80 ) 348 (2 ) 57 323 Provision for Income Taxes — 90 31 — 121 Equity in Earnings (Loss), Net of Tax 282 154 130 (566 ) — Net Income (Loss) $ 202 $ 412 $ 97 $ (509 ) $ 202 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (in millions) (Unaudited) Second Quarter 2015 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Income (Loss) $ 202 $ 412 $ 97 $ (509 ) $ 202 Other Comprehensive Income (Loss), Net of Tax: Foreign Currency Translation — — 22 — 22 Unrealized Gain (Loss) on Cash Flow Hedges — — 14 — 14 Reclassification of Cash Flow Hedges to Earnings — — (27 ) — (27 ) Total Other Comprehensive Income (Loss), Net of Tax — — 9 — 9 Total Comprehensive Income (Loss) $ 202 $ 412 $ 106 $ (509 ) $ 211 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENT OF INCOME (in millions) (Unaudited) Year-to-Date 2016 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Sales $ — $ 5,196 $ 1,666 $ (1,358 ) $ 5,504 Costs of Goods Sold, Buying and Occupancy — (3,240 ) (1,380 ) 1,272 (3,348 ) Gross Profit — 1,956 286 (86 ) 2,156 General, Administrative and Store Operating Expenses (4 ) (1,274 ) (219 ) 73 (1,424 ) Operating Income (Loss) (4 ) 682 67 (13 ) 732 Interest Expense (199 ) (20 ) (5 ) 25 (199 ) Other Income (Loss) (36 ) 2 114 — 80 Income (Loss) Before Income Taxes (239 ) 664 176 12 613 Provision for Income Taxes (14 ) 134 88 — 208 Equity in Earnings (Loss), Net of Tax 630 285 264 (1,179 ) — Net Income (Loss) $ 405 $ 815 $ 352 $ (1,167 ) $ 405 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (in millions) (Unaudited) Year-to-Date 2016 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Income (Loss) $ 405 $ 815 $ 352 $ (1,167 ) $ 405 Other Comprehensive Income (Loss), Net of Tax: Foreign Currency Translation — — (10 ) — (10 ) Unrealized Gain (Loss) on Cash Flow Hedges — — (11 ) — (11 ) Reclassification of Cash Flow Hedges to Earnings — — 9 — 9 Unrealized Loss on Marketable Securities — — (3 ) — (3 ) Reclassification of Gain on Marketable Securities to Earnings — — (3 ) — (3 ) Total Other Comprehensive Income (Loss), Net of Tax — — (18 ) — (18 ) Total Comprehensive Income (Loss) $ 405 $ 815 $ 334 $ (1,167 ) $ 387 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENT OF INCOME (in millions) (Unaudited) Year-to-Date 2015 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Sales $ — $ 4,957 $ 1,630 $ (1,310 ) $ 5,277 Costs of Goods Sold, Buying and Occupancy — (3,031 ) (1,321 ) 1,245 (3,107 ) Gross Profit — 1,926 309 (65 ) 2,170 General, Administrative and Store Operating Expenses (6 ) (1,245 ) (202 ) 58 (1,395 ) Operating Income (Loss) (6 ) 681 107 (7 ) 775 Interest Expense (158 ) (12 ) (5 ) 17 (158 ) Other Income (Loss) — 4 72 — 76 Income (Loss) Before Income Taxes (164 ) 673 174 10 693 Provision for Income Taxes — 168 72 — 240 Equity in Earnings (Loss), Net of Tax 617 379 253 (1,249 ) — Net Income (Loss) $ 453 $ 884 $ 355 $ (1,239 ) $ 453 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENT 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) $ 453 $ 884 $ 355 $ (1,239 ) $ 453 Other Comprehensive Income (Loss), Net of Tax: Foreign Currency Translation — — 12 — 12 Unrealized Gain (Loss) on Cash Flow Hedges — — 4 — 4 Reclassification of Cash Flow Hedges to Earnings — — (10 ) — (10 ) Total Other Comprehensive Income (Loss), Net of Tax — — 6 — 6 Total Comprehensive Income (Loss) $ 453 $ 884 $ 361 $ (1,239 ) $ 459 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (in millions) (Unaudited) Year-to-Date 2016 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Cash Provided by (Used for) Operating Activities $ (258 ) $ 490 $ 189 $ — $ 421 Investing Activities: Capital Expenditures — (382 ) (115 ) — (497 ) Return of Capital from Easton Town Center, LLC — — 108 — 108 Acquisition, Net of Cash Acquired of $1 — — (31 ) — (31 ) Proceeds from Sale of Marketable Securities — — 10 — 10 Net Investments in Consolidated Affiliates — — (38 ) 38 — Other Investing Activities — 1 15 — 16 Net Cash Used for Investing Activities — (381 ) (51 ) 38 (394 ) Financing Activities: Proceeds from the Issuance of Long-term Debt, Net of Issuance Costs 692 — — — 692 Payment of Long-term Debt (742 ) — — — (742 ) Borrowings from Revolving Facilities — — 10 — 10 Dividends Paid (923 ) — — — (923 ) Repurchases of Common Stock (385 ) — — — (385 ) Excess Tax Benefits from Share-based Compensation — 33 4 — 37 Net Financing Activities and Advances to/from Consolidated Affiliates 1,603 (1,441 ) (124 ) (38 ) — Proceeds from Exercise of Stock Options 13 — — — 13 Financing Costs and Other — (1 ) — — (1 ) Net Cash Provided by (Used for) Financing Activities 258 (1,409 ) (110 ) (38 ) (1,299 ) Effects of Exchange Rate Changes on Cash and Cash Equivalents — — (3 ) — (3 ) Net Increase (Decrease) in Cash and Cash Equivalents — (1,300 ) 25 — (1,275 ) Cash and Cash Equivalents, Beginning of Period — 2,190 358 — 2,548 Cash and Cash Equivalents, End of Period $ — $ 890 $ 383 $ — $ 1,273 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENT 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 $ (147 ) $ 481 $ 41 $ — $ 375 Investing Activities: Capital Expenditures — (254 ) (104 ) — (358 ) Proceeds from the Sale of Assets — — 135 — 135 Proceeds from Divestiture of Third-party Apparel Sourcing Business — 1 84 — 85 Purchase of Marketable Securities — (50 ) — — (50 ) Other Investing Activities — — 1 — 1 Net Cash Provided by (Used for) Investing Activities — (303 ) 116 — (187 ) Financing Activities: Dividends Paid (880 ) — — — (880 ) Repurchases of Common Stock (295 ) — — — (295 ) Excess Tax Benefits from Share-based Compensation — 53 8 — 61 Net Financing Activities and Advances to/from Consolidated Affiliates 1,299 (1,240 ) (59 ) — — Proceeds from Exercise of Stock Options 23 — — — 23 Net Cash Provided by (Used for) Financing Activities 147 (1,187 ) (51 ) — (1,091 ) Effects of Exchange Rate Changes on Cash and Cash Equivalents — — 2 — 2 Net Increase (Decrease) in Cash and Cash Equivalents — (1,009 ) 108 — (901 ) Cash and Cash Equivalents, Beginning of Period — 1,462 219 — 1,681 Cash and Cash Equivalents, End of Period $ — $ 453 $ 327 $ — $ 780 |