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 April 29, 2017 , January 28, 2017 and April 30, 2016 and the Condensed Consolidating Statements of Income, Comprehensive Income and Cash Flows for the periods ended April 29, 2017 and April 30, 2016 . L BRANDS, INC. CONDENSED CONSOLIDATING BALANCE SHEET (in millions) (Unaudited) April 29, 2017 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. ASSETS Current Assets: Cash and Cash Equivalents $ — $ 1,207 $ 348 $ — $ 1,555 Accounts Receivable, Net 1 130 82 — 213 Inventories — 1,000 147 — 1,147 Other — 130 107 — 237 Total Current Assets 1 2,467 684 — 3,152 Property and Equipment, Net — 1,935 826 — 2,761 Goodwill — 1,318 30 — 1,348 Trade Names and Other Intangible Assets, Net — 411 — — 411 Net Investments in and Advances to/from Consolidated Affiliates 4,819 16,358 1,449 (22,626 ) — Deferred Income Taxes — 10 13 — 23 Other Assets 129 34 636 (612 ) 187 Total Assets $ 4,949 $ 22,533 $ 3,638 $ (23,238 ) $ 7,882 LIABILITIES AND EQUITY (DEFICIT) Current Liabilities: Accounts Payable $ 2 $ 371 $ 291 $ — $ 664 Accrued Expenses and Other 109 394 310 — 813 Current Portion of Long-term Debt — — 44 — 44 Income Taxes (11 ) 226 95 — 310 Total Current Liabilities 100 991 740 — 1,831 Deferred Income Taxes (3 ) (86 ) 449 — 360 Long-term Debt 5,702 597 — (597 ) 5,702 Other Long-term Liabilities 3 752 84 (15 ) 824 Total Equity (Deficit) (853 ) 20,279 2,365 (22,626 ) (835 ) Total Liabilities and Equity (Deficit) $ 4,949 $ 22,533 $ 3,638 $ (23,238 ) $ 7,882 L BRANDS, INC. CONDENSED CONSOLIDATING BALANCE SHEET (in millions) January 28, 2017 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. ASSETS Current Assets: Cash and Cash Equivalents $ — $ 1,562 $ 372 $ — $ 1,934 Accounts Receivable, Net — 228 66 — 294 Inventories — 976 120 — 1,096 Other — 53 88 — 141 Total Current Assets — 2,819 646 — 3,465 Property and Equipment, Net — 1,897 844 — 2,741 Goodwill — 1,318 30 — 1,348 Trade Names and Other Intangible Assets, Net — 411 — — 411 Net Investments in and Advances to/from Consolidated Affiliates 4,923 15,824 1,350 (22,097 ) — Deferred Income Taxes — 10 9 — 19 Other Assets 130 28 639 (611 ) 186 Total Assets $ 5,053 $ 22,307 $ 3,518 $ (22,708 ) $ 8,170 LIABILITIES AND EQUITY (DEFICIT) Current Liabilities: Accounts Payable $ 3 $ 326 $ 354 $ — $ 683 Accrued Expenses and Other 100 526 371 — 997 Current Portion of Long-term Debt — — 36 — 36 Income Taxes (11 ) 221 88 — 298 Total Current Liabilities 92 1,073 849 — 2,014 Deferred Income Taxes (3 ) (93 ) 448 — 352 Long-term Debt 5,700 597 — (597 ) 5,700 Other Long-term Liabilities 3 761 81 (14 ) 831 Total Equity (Deficit) (739 ) 19,969 2,140 (22,097 ) (727 ) Total Liabilities and Equity (Deficit) $ 5,053 $ 22,307 $ 3,518 $ (22,708 ) $ 8,170 L BRANDS, INC. CONDENSED CONSOLIDATING BALANCE SHEET (in millions) (Unaudited) April 30, 2016 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. ASSETS Current Assets: Cash and Cash Equivalents $ — $ 888 $ 379 $ — $ 1,267 Accounts Receivable, Net 2 189 58 — 249 Inventories — 1,121 145 — 1,266 Other — 121 88 — 209 Total Current Assets 2 2,319 670 — 2,991 Property and Equipment, Net — 1,627 796 — 2,423 Goodwill — 1,318 30 — 1,348 Trade Names and Other Intangible Assets, Net — 411 — — 411 Net Investments in and Advances to/from Consolidated Affiliates 4,551 14,752 1,363 (20,666 ) — Deferred Income Taxes — 11 18 — 29 Other Assets 140 37 658 (611 ) 224 Total Assets $ 4,693 $ 20,475 $ 3,535 $ (21,277 ) $ 7,426 LIABILITIES AND EQUITY (DEFICIT) Current Liabilities: Accounts Payable $ 1 $ 387 $ 332 $ — $ 720 Accrued Expenses and Other 110 432 291 — 833 Current Portion of Long-term Debt — — 8 — 8 Income Taxes — 13 31 — 44 Total Current Liabilities 111 832 662 — 1,605 Deferred Income Taxes (3 ) (76 ) 348 — 269 Long-term Debt 5,713 598 5 (598 ) 5,718 Other Long-term Liabilities — 705 229 (14 ) 920 Total Equity (Deficit) (1,128 ) 18,416 2,291 (20,665 ) (1,086 ) Total Liabilities and Equity (Deficit) $ 4,693 $ 20,475 $ 3,535 $ (21,277 ) $ 7,426 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENT OF INCOME (in millions) (Unaudited) First Quarter 2017 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Sales $ — $ 2,310 $ 696 $ (569 ) $ 2,437 Costs of Goods Sold, Buying and Occupancy — (1,486 ) (571 ) 523 (1,534 ) Gross Profit — 824 125 (46 ) 903 General, Administrative and Store Operating Expenses (4 ) (635 ) (90 ) 35 (694 ) Operating Income (Loss) (4 ) 189 35 (11 ) 209 Interest Expense (100 ) (11 ) (3 ) 13 (101 ) Other Income — 3 7 — 10 Income (Loss) Before Income Taxes (104 ) 181 39 2 118 Provision for Income Taxes — 20 4 — 24 Equity in Earnings (Loss), Net of Tax 198 179 150 (527 ) — Net Income (Loss) $ 94 $ 340 $ 185 $ (525 ) $ 94 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (in millions) (Unaudited) First Quarter 2017 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Income (Loss) $ 94 $ 340 $ 185 $ (525 ) $ 94 Other Comprehensive Income (Loss), Net of Tax: Foreign Currency Translation — — 3 — 3 Unrealized Gain on Cash Flow Hedges — — 9 — 9 Reclassification of Cash Flow Hedges to Earnings — — (6 ) — (6 ) Total Other Comprehensive Income (Loss), Net of Tax — — 6 — 6 Total Comprehensive Income (Loss) $ 94 $ 340 $ 191 $ (525 ) $ 100 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENT OF INCOME (in millions) (Unaudited) First Quarter 2016 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Sales $ — $ 2,472 $ 858 $ (716 ) $ 2,614 Costs of Goods Sold, Buying and Occupancy — (1,539 ) (711 ) 679 (1,571 ) Gross Profit — 933 147 (37 ) 1,043 General, Administrative and Store Operating Expenses (3 ) (639 ) (113 ) 35 (720 ) Operating Income (Loss) (3 ) 294 34 (2 ) 323 Interest Expense (97 ) (9 ) (2 ) 11 (97 ) Other Income — 1 6 — 7 Income (Loss) Before Income Taxes (100 ) 286 38 9 233 Provision for Income Taxes — 62 19 — 81 Equity in Earnings (Loss), Net of Tax 252 62 68 (382 ) — Net Income (Loss) $ 152 $ 286 $ 87 $ (373 ) $ 152 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (in millions) (Unaudited) First Quarter 2016 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Income (Loss) $ 152 $ 286 $ 87 $ (373 ) $ 152 Other Comprehensive Income (Loss), Net of Tax: Foreign Currency Translation — — 8 — 8 Unrealized Loss on Cash Flow Hedges — — (16 ) — (16 ) Reclassification of Cash Flow Hedges to Earnings — — 14 — 14 Unrealized Loss on Marketable Securities — — (1 ) — (1 ) Reclassification of Gain on Marketable Securities to Earnings — — (3 ) — (3 ) Total Other Comprehensive Income (Loss), Net of Tax — — 2 — 2 Total Comprehensive Income (Loss) $ 152 $ 286 $ 89 $ (373 ) $ 154 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (in millions) (Unaudited) Year-to-Date 2017 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Cash Provided by (Used for) Operating Activities $ (96 ) $ 181 $ (78 ) $ — $ 7 Investing Activities: Capital Expenditures — (135 ) (30 ) — (165 ) Return of Capital from Easton Investments — — 10 — 10 Net Cash Used for Investing Activities — (135 ) (20 ) — (155 ) Financing Activities: Borrowings from Foreign Facilities — — 9 — 9 Repayments on Foreign Facilities — — (1 ) — (1 ) Dividends Paid (172 ) — — — (172 ) Repurchases of Common Stock (85 ) — — — (85 ) Tax Payments related to Share-based Awards (17 ) — — — (17 ) Net Financing Activities and Advances to/from Consolidated Affiliates 334 (401 ) 67 — — Proceeds from Exercise of Stock Options 36 — — — 36 Net Cash Provided by (Used for) Financing Activities 96 (401 ) 75 — (230 ) Effects of Exchange Rate Changes on Cash and Cash Equivalents — — (1 ) — (1 ) Net Decrease in Cash and Cash Equivalents — (355 ) (24 ) — (379 ) Cash and Cash Equivalents, Beginning of Period — 1,562 372 — 1,934 Cash and Cash Equivalents, End of Period $ — $ 1,207 $ 348 $ — $ 1,555 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 $ (47 ) $ (25 ) $ 29 $ — $ (43 ) Investing Activities: Capital Expenditures — (140 ) (47 ) — (187 ) Return of Capital from Easton Investments — — 1 — 1 Acquisition, Net of Cash Acquired of $1 — — (31 ) — (31 ) Proceeds from Sale of Marketable Securities — — 10 — 10 Other Investing Activities — 2 — — 2 Net Cash Used for Investing Activities — (138 ) (67 ) — (205 ) Financing Activities: Borrowings from Foreign Facilities — — 6 — 6 Dividends Paid (750 ) — — — (750 ) Repurchases of Common Stock (260 ) — — — (260 ) Tax Payments related to Share-based Awards (40 ) — — — (40 ) Net Financing Activities and Advances to/from Consolidated Affiliates 1,087 (1,138 ) 51 — — Proceeds from Exercise of Stock Options 10 — — — 10 Financing Costs and Other — (1 ) — — (1 ) Net Cash Provided by (Used for) Financing Activities 47 (1,139 ) 57 — (1,035 ) Effects of Exchange Rate Changes on Cash and Cash Equivalents — — 2 — 2 Net Increase (Decrease) in Cash and Cash Equivalents — (1,302 ) 21 — (1,281 ) Cash and Cash Equivalents, Beginning of Period — 2,190 358 — 2,548 Cash and Cash Equivalents, End of Period $ — $ 888 $ 379 $ — $ 1,267 |