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 29, 2017 , January 28, 2017 and July 30, 2016 and the Condensed Consolidating Statements of Income, Comprehensive Income and Cash Flows for the periods ended July 29, 2017 and July 30, 2016 . L BRANDS, INC. CONDENSED CONSOLIDATING BALANCE SHEET (in millions) (Unaudited) July 29, 2017 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. ASSETS Current Assets: Cash and Cash Equivalents $ — $ 1,008 $ 352 $ — $ 1,360 Accounts Receivable, Net — 147 98 — 245 Inventories — 995 123 — 1,118 Other — 148 86 — 234 Total Current Assets — 2,298 659 — 2,957 Property and Equipment, Net — 1,997 844 — 2,841 Goodwill — 1,318 30 — 1,348 Trade Names and Other Intangible Assets, Net — 411 — — 411 Net Investments in and Advances to/from Consolidated Affiliates 4,753 17,731 1,834 (24,318 ) — Deferred Income Taxes — 10 15 — 25 Other Assets 133 29 631 (612 ) 181 Total Assets $ 4,886 $ 23,794 $ 4,013 $ (24,930 ) $ 7,763 LIABILITIES AND EQUITY (DEFICIT) Current Liabilities: Accounts Payable $ 3 $ 414 $ 341 $ — $ 758 Accrued Expenses and Other 101 452 307 — 860 Current Portion of Long-term Debt — — 64 — 64 Income Taxes 1 18 57 — 76 Total Current Liabilities 105 884 769 — 1,758 Deferred Income Taxes (3 ) (78 ) 450 — 369 Long-term Debt 5,704 597 — (597 ) 5,704 Other Long-term Liabilities 3 764 91 (14 ) 844 Total Equity (Deficit) (923 ) 21,627 2,703 (24,319 ) (912 ) Total Liabilities and Equity (Deficit) $ 4,886 $ 23,794 $ 4,013 $ (24,930 ) $ 7,763 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) 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 STATEMENT OF INCOME (in millions) (Unaudited) Second Quarter 2017 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Sales $ — $ 2,594 $ 829 $ (668 ) $ 2,755 Costs of Goods Sold, Buying and Occupancy — (1,668 ) (642 ) 583 (1,727 ) Gross Profit — 926 187 (85 ) 1,028 General, Administrative and Store Operating Expenses (2 ) (693 ) (96 ) 64 (727 ) Operating Income (Loss) (2 ) 233 91 (21 ) 301 Interest Expense (100 ) (22 ) (3 ) 24 (101 ) Other Income — 2 15 — 17 Income (Loss) Before Income Taxes (102 ) 213 103 3 217 Provision for Income Taxes — 45 33 — 78 Equity in Earnings (Loss), Net of Tax 241 297 230 (768 ) — Net Income (Loss) $ 139 $ 465 $ 300 $ (765 ) $ 139 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (in millions) (Unaudited) Second Quarter 2017 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Income (Loss) $ 139 $ 465 $ 300 $ (765 ) $ 139 Other Comprehensive Income (Loss), Net of Tax: Foreign Currency Translation — — 7 — 7 Unrealized Gain (Loss) on Cash Flow Hedges — — (26 ) — (26 ) Reclassification of Cash Flow Hedges to Earnings — — 12 — 12 Total Other Comprehensive Income (Loss), Net of Tax — — (7 ) — (7 ) Total Comprehensive Income (Loss) $ 139 $ 465 $ 293 $ (765 ) $ 132 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 (Benefit) 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 ) 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) Year-to-Date 2017 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Sales $ — $ 4,890 $ 1,526 $ (1,224 ) $ 5,192 Costs of Goods Sold, Buying and Occupancy — (3,140 ) (1,213 ) 1,092 (3,261 ) Gross Profit — 1,750 313 (132 ) 1,931 General, Administrative and Store Operating Expenses (6 ) (1,329 ) (186 ) 100 (1,421 ) Operating Income (Loss) (6 ) 421 127 (32 ) 510 Interest Expense (200 ) (33 ) (5 ) 37 (201 ) Other Income — 5 22 — 27 Income (Loss) Before Income Taxes (206 ) 393 144 5 336 Provision for Income Taxes — 65 38 — 103 Equity in Earnings (Loss), Net of Tax 439 476 380 (1,295 ) — Net Income (Loss) $ 233 $ 804 $ 486 $ (1,290 ) $ 233 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (in millions) (Unaudited) Year-to-Date 2017 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Income (Loss) $ 233 $ 804 $ 486 $ (1,290 ) $ 233 Other Comprehensive Income (Loss), Net of Tax: Foreign Currency Translation — — 10 — 10 Unrealized Gain (Loss) on Cash Flow Hedges — — (16 ) — (16 ) Reclassification of Cash Flow Hedges to Earnings — — 5 — 5 Total Other Comprehensive Income (Loss), Net of Tax — — (1 ) — (1 ) Total Comprehensive Income (Loss) $ 233 $ 804 $ 485 $ (1,290 ) $ 232 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 (Benefit) 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 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 $ (196 ) $ 349 $ 68 $ — $ 221 Investing Activities: Capital Expenditures — (301 ) (71 ) — (372 ) Return of Capital from Easton Investments — — 27 — 27 Other Investing Activities — — (5 ) — (5 ) Net Cash Used for Investing Activities — (301 ) (49 ) — (350 ) Financing Activities: Borrowings from Foreign Facilities — — 36 — 36 Repayments on Foreign Facilities — — (8 ) — (8 ) Dividends Paid (344 ) — — — (344 ) Repurchases of Common Stock (132 ) — — — (132 ) Tax Payments related to Share-based Awards (30 ) — — — (30 ) Proceeds from Exercise of Stock Options 37 — — — 37 Financing Costs (5 ) — — — (5 ) Other Financing Activities — (3 ) — — (3 ) Net Financing Activities and Advances to/from Consolidated Affiliates 670 (599 ) (71 ) — — Net Cash Provided by (Used for) Financing Activities 196 (602 ) (43 ) — (449 ) Effects of Exchange Rate Changes on Cash and Cash Equivalents — — 4 — 4 Net Decrease in Cash and Cash Equivalents — (554 ) (20 ) — (574 ) Cash and Cash Equivalents, Beginning of Period — 1,562 372 — 1,934 Cash and Cash Equivalents, End of Period $ — $ 1,008 $ 352 $ — $ 1,360 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 $ (208 ) $ 523 $ 193 $ — $ 508 Investing Activities: Capital Expenditures — (382 ) (115 ) — (497 ) Return of Capital from Easton Investments — — 111 — 111 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 12 — 13 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 Foreign Facilities — — 10 — 10 Dividends Paid (923 ) — — — (923 ) Repurchases of Common Stock (385 ) — — — (385 ) Tax Payments related to Share-based Awards (50 ) — — — (50 ) Proceeds from Exercise of Stock Options 13 — — — 13 Other Financing Activities — (1 ) — — (1 ) Net Financing Activities and Advances to/from Consolidated Affiliates 1,603 (1,441 ) (124 ) (38 ) — Net Cash Provided by (Used for) Financing Activities 208 (1,442 ) (114 ) (38 ) (1,386 ) 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 |