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 October 28, 2017 , January 28, 2017 and October 29, 2016 and the Condensed Consolidating Statements of Income, Comprehensive Income and Cash Flows for the periods ended October 28, 2017 and October 29, 2016 . L BRANDS, INC. CONDENSED CONSOLIDATING BALANCE SHEET (in millions) (Unaudited) October 28, 2017 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. ASSETS Current Assets: Cash and Cash Equivalents $ — $ 377 $ 358 $ — $ 735 Accounts Receivable, Net 1 181 103 — 285 Inventories — 1,519 196 — 1,715 Other (1 ) 74 122 — 195 Total Current Assets — 2,151 779 — 2,930 Property and Equipment, Net — 2,056 864 — 2,920 Goodwill — 1,318 30 — 1,348 Trade Names and Other Intangible Assets, Net — 411 — — 411 Net Investments in and Advances to/from Consolidated Affiliates 4,552 18,111 1,687 (24,350 ) — Deferred Income Taxes — 10 13 — 23 Other Assets 130 26 640 (612 ) 184 Total Assets $ 4,682 $ 24,083 $ 4,013 $ (24,962 ) $ 7,816 LIABILITIES AND EQUITY (DEFICIT) Current Liabilities: Accounts Payable $ 2 $ 567 $ 468 $ — $ 1,037 Accrued Expenses and Other 108 485 303 — 896 Current Portion of Long-term Debt — — 80 — 80 Income Taxes — — 6 — 6 Total Current Liabilities 110 1,052 857 — 2,019 Deferred Income Taxes (2 ) (82 ) 451 — 367 Long-term Debt 5,705 597 — (597 ) 5,705 Other Long-term Liabilities 3 766 90 (15 ) 844 Total Equity (Deficit) (1,134 ) 21,750 2,615 (24,350 ) (1,119 ) Total Liabilities and Equity (Deficit) $ 4,682 $ 24,083 $ 4,013 $ (24,962 ) $ 7,816 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) October 29, 2016 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. ASSETS Current Assets: Cash and Cash Equivalents $ — $ 370 $ 284 $ — $ 654 Accounts Receivable, Net 1 260 64 — 325 Inventories — 1,501 150 — 1,651 Other — 158 98 — 256 Total Current Assets 1 2,289 596 — 2,886 Property and Equipment, Net — 1,955 815 — 2,770 Goodwill — 1,318 30 — 1,348 Trade Names and Other Intangible Assets, Net — 411 — — 411 Net Investments in and Advances to/from Consolidated Affiliates 4,475 15,461 1,815 (21,751 ) — Deferred Income Taxes 1 11 18 — 30 Other Assets 133 35 661 (611 ) 218 Total Assets $ 4,610 $ 21,480 $ 3,935 $ (22,362 ) $ 7,663 LIABILITIES AND EQUITY (DEFICIT) Current Liabilities: Accounts Payable $ — $ 580 $ 382 $ — $ 962 Accrued Expenses and Other 111 513 285 — 909 Current Portion of Long-term Debt — — 23 — 23 Income Taxes — (2 ) 115 — 113 Total Current Liabilities 111 1,091 805 — 2,007 Deferred Income Taxes (3 ) (83 ) 348 — 262 Long-term Debt 5,701 597 — (597 ) 5,701 Other Long-term Liabilities 1 747 147 (14 ) 881 Total Equity (Deficit) (1,200 ) 19,128 2,635 (21,751 ) (1,188 ) Total Liabilities and Equity (Deficit) $ 4,610 $ 21,480 $ 3,935 $ (22,362 ) $ 7,663 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENT OF INCOME (in millions) (Unaudited) Third Quarter 2017 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Sales $ — $ 2,508 $ 947 $ (837 ) $ 2,618 Costs of Goods Sold, Buying and Occupancy — (1,639 ) (717 ) 727 (1,629 ) Gross Profit — 869 230 (110 ) 989 General, Administrative and Store Operating Expenses (2 ) (731 ) (104 ) 80 (757 ) Operating Income (Loss) (2 ) 138 126 (30 ) 232 Interest Expense (98 ) (28 ) (3 ) 30 (99 ) Other Income — 2 — — 2 Income (Loss) Before Income Taxes (100 ) 112 123 — 135 Provision for Income Taxes 1 27 21 — 49 Equity in Earnings (Loss), Net of Tax 187 166 67 (420 ) — Net Income (Loss) $ 86 $ 251 $ 169 $ (420 ) $ 86 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (in millions) (Unaudited) Third Quarter 2017 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Income (Loss) $ 86 $ 251 $ 169 $ (420 ) $ 86 Other Comprehensive Income (Loss), Net of Tax: Foreign Currency Translation — — (2 ) — (2 ) Unrealized Gain (Loss) on Cash Flow Hedges — — 10 — 10 Reclassification of Cash Flow Hedges to Earnings — — (4 ) — (4 ) Total Other Comprehensive Income (Loss), Net of Tax — — 4 — 4 Total Comprehensive Income (Loss) $ 86 $ 251 $ 173 $ (420 ) $ 90 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENT OF INCOME (in millions) (Unaudited) Third Quarter 2016 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Sales $ — $ 2,478 $ 846 $ (743 ) $ 2,581 Costs of Goods Sold, Buying and Occupancy — (1,545 ) (678 ) 667 (1,556 ) Gross Profit — 933 168 (76 ) 1,025 General, Administrative and Store Operating Expenses (1 ) (685 ) (111 ) 56 (741 ) Operating Income (Loss) (1 ) 248 57 (20 ) 284 Interest Expense (97 ) (20 ) (2 ) 22 (97 ) Other Income (Loss) — — 3 — 3 Income (Loss) Before Income Taxes (98 ) 228 58 2 190 Provision (Benefit) for Income Taxes — 82 (14 ) — 68 Equity in Earnings (Loss), Net of Tax 220 47 4 (271 ) — Net Income (Loss) $ 122 $ 193 $ 76 $ (269 ) $ 122 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (in millions) (Unaudited) Third Quarter 2016 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Income (Loss) $ 122 $ 193 $ 76 $ (269 ) $ 122 Other Comprehensive Income (Loss), Net of Tax: Foreign Currency Translation — — (15 ) — (15 ) Unrealized Gain (Loss) on Cash Flow Hedges — — 9 — 9 Reclassification of Cash Flow Hedges to Earnings — — (4 ) — (4 ) Total Other Comprehensive Income (Loss), Net of Tax — — (10 ) — (10 ) Total Comprehensive Income (Loss) $ 122 $ 193 $ 66 $ (269 ) $ 112 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 $ — $ 7,398 $ 2,472 $ (2,061 ) $ 7,809 Costs of Goods Sold, Buying and Occupancy — (4,779 ) (1,930 ) 1,819 (4,890 ) Gross Profit — 2,619 542 (242 ) 2,919 General, Administrative and Store Operating Expenses (8 ) (2,059 ) (290 ) 180 (2,177 ) Operating Income (Loss) (8 ) 560 252 (62 ) 742 Interest Expense (298 ) (61 ) (8 ) 67 (300 ) Other Income (Loss) — 6 22 — 28 Income (Loss) Before Income Taxes (306 ) 505 266 5 470 Provision (Benefit) for Income Taxes 1 92 58 — 151 Equity in Earnings (Loss), Net of Tax 626 642 447 (1,715 ) — Net Income (Loss) $ 319 $ 1,055 $ 655 $ (1,710 ) $ 319 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) $ 319 $ 1,055 $ 655 $ (1,710 ) $ 319 Other Comprehensive Income (Loss), Net of Tax: Foreign Currency Translation — — 8 — 8 Unrealized Gain (Loss) on Cash Flow Hedges — — (7 ) — (7 ) Reclassification of Cash Flow Hedges to Earnings — — 1 — 1 Unrealized Gain (Loss) on Marketable Securities — — 1 — 1 Total Other Comprehensive Income (Loss), Net of Tax — — 3 — 3 Total Comprehensive Income (Loss) $ 319 $ 1,055 $ 658 $ (1,710 ) $ 322 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 $ — $ 7,674 $ 2,512 $ (2,101 ) $ 8,085 Costs of Goods Sold, Buying and Occupancy — (4,785 ) (2,058 ) 1,939 (4,904 ) Gross Profit — 2,889 454 (162 ) 3,181 General, Administrative and Store Operating Expenses (6 ) (1,959 ) (330 ) 129 (2,166 ) Operating Income (Loss) (6 ) 930 124 (33 ) 1,015 Interest Expense (295 ) (40 ) (7 ) 47 (295 ) Other Income (Loss) (36 ) 2 117 — 83 Income (Loss) Before Income Taxes (337 ) 892 234 14 803 Provision (Benefit) for Income Taxes (13 ) 216 74 — 277 Equity in Earnings (Loss), Net of Tax 850 332 268 (1,450 ) — Net Income (Loss) $ 526 $ 1,008 $ 428 $ (1,436 ) $ 526 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) $ 526 $ 1,008 $ 428 $ (1,436 ) $ 526 Other Comprehensive Income (Loss), Net of Tax: Foreign Currency Translation — — (25 ) — (25 ) Unrealized Gain (Loss) on Cash Flow Hedges — — (2 ) — (2 ) Reclassification of Cash Flow Hedges to Earnings — — 5 — 5 Unrealized Gain (Loss) on Marketable Securities — — (3 ) — (3 ) Reclassification of Gain on Marketable Securities to Earnings — — (3 ) — (3 ) Total Other Comprehensive Income (Loss), Net of Tax — — (28 ) — (28 ) Total Comprehensive Income (Loss) $ 526 $ 1,008 $ 400 $ (1,436 ) $ 498 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 $ (289 ) $ 230 $ 197 $ — $ 138 Investing Activities: Capital Expenditures — (461 ) (138 ) — (599 ) Return of Capital from Easton Investments — — 27 — 27 Net Investments in Consolidated Affiliates — — (12 ) 12 — Other Investing Activities — — (9 ) — (9 ) Net Cash Provided by (Used for) Investing Activities — (461 ) (132 ) 12 (581 ) Financing Activities: Borrowings from Foreign Facilities — — 67 — 67 Repayments on Foreign Facilities — — (23 ) — (23 ) Dividends Paid (516 ) — — — (516 ) Repurchases of Common Stock (283 ) — — — (283 ) Tax Payments related to Share-based Awards (31 ) — — — (31 ) Proceeds from Exercise of Stock Options 37 — — — 37 Financing Costs (5 ) — — — (5 ) Other Financing Activities — (4 ) — — (4 ) Net Financing Activities and Advances to/from Consolidated Affiliates 1,087 (950 ) (125 ) (12 ) — Net Cash Provided by (Used for) Financing Activities 289 (954 ) (81 ) (12 ) (758 ) Effects of Exchange Rate Changes on Cash and Cash Equivalents — — 2 — 2 Net Decrease in Cash and Cash Equivalents — (1,185 ) (14 ) — (1,199 ) Cash and Cash Equivalents, Beginning of Period — 1,562 372 — 1,934 Cash and Cash Equivalents, End of Period $ — $ 377 $ 358 $ — $ 735 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 $ (286 ) $ 437 $ 260 $ — $ 411 Investing Activities: Capital Expenditures — (648 ) (177 ) — (825 ) Return of Capital from Easton Investments — — 116 — 116 Acquisition, Net of Cash Acquired of $1 — — (33 ) — (33 ) Proceeds from Sale of Marketable Securities — — 10 — 10 Net Investments in Consolidated Affiliates — — (27 ) 27 — Other Investing Activities — 1 10 — 11 Net Cash Provided by (Used for) Investing Activities — (647 ) (101 ) 27 (721 ) 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 — — 20 — 20 Repayments on Foreign Facilities — — (4 ) — (4 ) Dividends Paid (1,096 ) — — — (1,096 ) Repurchases of Common Stock (410 ) — — — (410 ) Tax Payments related to Share-based Awards (56 ) — — — (56 ) Proceeds from Exercise of Stock Options 17 — — — 17 Other Financing Activities — (2 ) — — (2 ) Net Financing Activities and Advances to/from Consolidated Affiliates 1,881 (1,608 ) (246 ) (27 ) — Net Cash Provided by (Used for) Financing Activities 286 (1,610 ) (230 ) (27 ) (1,581 ) Effects of Exchange Rate Changes on Cash and Cash Equivalents — — (3 ) — (3 ) Net Decrease in Cash and Cash Equivalents — (1,820 ) (74 ) — (1,894 ) Cash and Cash Equivalents, Beginning of Period — 2,190 358 — 2,548 Cash and Cash Equivalents, End of Period $ — $ 370 $ 284 $ — $ 654 |