Schedule Of Supplemental Guarantor Financial Information [Text Block] | Supplemental Guarantor Financial Information The Company’s 2020 Notes, 2021 Notes, 2022 Notes, 2023 Notes, 2028 Notes, 2035 Notes, 2036 Notes and certain of its Foreign Facilities 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 May 5, 2018 , February 3, 2018 and April 29, 2017 and the Condensed Consolidating Statements of Income, Comprehensive Income and Cash Flows for the periods ended May 5, 2018 and April 29, 2017 . L BRANDS, INC. CONDENSED CONSOLIDATING BALANCE SHEET (in millions) (Unaudited) May 5, 2018 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. ASSETS Current Assets: Cash and Cash Equivalents $ — $ 677 $ 355 $ — $ 1,032 Accounts Receivable, Net — 152 122 — 274 Inventories — 1,199 151 — 1,350 Other 1 136 97 — 234 Total Current Assets 1 2,164 725 — 2,890 Property and Equipment, Net — 1,970 924 — 2,894 Goodwill — 1,318 30 — 1,348 Trade Names — 411 — — 411 Net Investments in and Advances to/from Consolidated Affiliates 4,690 18,969 2,025 (25,684 ) — Deferred Income Taxes — 9 13 — 22 Other Assets 129 16 651 (612 ) 184 Total Assets $ 4,820 $ 24,857 $ 4,368 $ (26,296 ) $ 7,749 LIABILITIES AND EQUITY (DEFICIT) Current Liabilities: Accounts Payable $ 5 $ 350 $ 362 $ — $ 717 Accrued Expenses and Other 59 461 328 — 848 Current Debt — — 89 — 89 Income Taxes 6 176 22 — 204 Total Current Liabilities 70 987 801 — 1,858 Deferred Income Taxes (2 ) (41 ) 277 — 234 Long-term Debt 5,707 597 12 (597 ) 5,719 Other Long-term Liabilities 1 823 98 (15 ) 907 Total Equity (Deficit) (956 ) 22,491 3,180 (25,684 ) (969 ) Total Liabilities and Equity (Deficit) $ 4,820 $ 24,857 $ 4,368 $ (26,296 ) $ 7,749 L BRANDS, INC. CONDENSED CONSOLIDATING BALANCE SHEET (in millions) February 3, 2018 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. ASSETS Current Assets: Cash and Cash Equivalents $ — $ 1,164 $ 351 $ — $ 1,515 Accounts Receivable, Net — 186 124 — 310 Inventories — 1,095 145 — 1,240 Other — 132 96 — 228 Total Current Assets — 2,577 716 — 3,293 Property and Equipment, Net — 1,984 909 — 2,893 Goodwill — 1,318 30 — 1,348 Trade Names — 411 — — 411 Net Investments in and Advances to/from Consolidated Affiliates 4,912 18,359 2,106 (25,377 ) — Deferred Income Taxes — 10 4 — 14 Other Assets 129 18 654 (611 ) 190 Total Assets $ 5,041 $ 24,677 $ 4,419 $ (25,988 ) $ 8,149 LIABILITIES AND EQUITY (DEFICIT) Current Liabilities: Accounts Payable $ 2 $ 349 $ 366 $ — $ 717 Accrued Expenses and Other 101 529 399 — 1,029 Current Debt — — 87 — 87 Income Taxes 6 174 18 — 198 Total Current Liabilities 109 1,052 870 — 2,031 Deferred Income Taxes (2 ) (46 ) 286 — 238 Long-term Debt 5,706 597 1 (597 ) 5,707 Other Long-term Liabilities 3 835 100 (14 ) 924 Total Equity (Deficit) (775 ) 22,239 3,162 (25,377 ) (751 ) Total Liabilities and Equity (Deficit) $ 5,041 $ 24,677 $ 4,419 $ (25,988 ) $ 8,149 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 — 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 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 STATEMENT OF INCOME (in millions) (Unaudited) First Quarter 2018 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Sales $ — $ 2,466 $ 839 $ (679 ) $ 2,626 Costs of Goods Sold, Buying and Occupancy — (1,622 ) (669 ) 609 (1,682 ) Gross Profit — 844 170 (70 ) 944 General, Administrative and Store Operating Expenses (4 ) (726 ) (109 ) 50 (789 ) Operating Income (Loss) (4 ) 118 61 (20 ) 155 Interest Expense (97 ) (20 ) (3 ) 22 (98 ) Other Income (Loss) — 4 (2 ) — 2 Income (Loss) Before Income Taxes (101 ) 102 56 2 59 Provision (Benefit) for Income Taxes (2 ) 13 — — 11 Equity in Earnings (Loss), Net of Tax 147 215 152 (514 ) — Net Income (Loss) $ 48 $ 304 $ 208 $ (512 ) $ 48 L BRANDS, INC. CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (in millions) (Unaudited) First Quarter 2018 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Income (Loss) $ 48 $ 304 $ 208 $ (512 ) $ 48 Other Comprehensive Income (Loss), Net of Tax: Foreign Currency Translation — — (13 ) — (13 ) Unrealized Gain on Cash Flow Hedges — — 6 — 6 Reclassification of Cash Flow Hedges to Earnings — — 2 — 2 Total Other Comprehensive Income (Loss), Net of Tax — — (5 ) — (5 ) Total Comprehensive Income (Loss) $ 48 $ 304 $ 203 $ (512 ) $ 43 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 CASH FLOWS (in millions) (Unaudited) Year-to-Date 2018 L Brands, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated L Brands, Inc. Net Cash Provided by (Used for) Operating Activities $ (141 ) $ 65 $ (3 ) $ — $ (79 ) Investing Activities: Capital Expenditures — (91 ) (69 ) — (160 ) Return of Capital from Easton Investments — — 1 — 1 Net Investments in Consolidated Affiliates — — (11 ) 11 — Net Cash Provided by (Used for) Investing Activities — (91 ) (79 ) 11 (159 ) Financing Activities: Borrowings from Foreign Facilities — — 21 — 21 Repayments of Foreign Facilities — — (8 ) — (8 ) Dividends Paid (168 ) — — — (168 ) Repurchases of Common Stock (81 ) — — — (81 ) Tax Payments related to Share-based Awards (8 ) — — — (8 ) Proceeds from Exercise of Stock Options 1 — — — 1 Net Financing Activities and Advances to/from Consolidated Affiliates 397 (461 ) 75 (11 ) — Net Cash Provided by (Used for) Financing Activities 141 (461 ) 88 (11 ) (243 ) Effects of Exchange Rate Changes on Cash and Cash Equivalents — — (2 ) — (2 ) Net Increase (Decrease) in Cash and Cash Equivalents — (487 ) 4 — (483 ) Cash and Cash Equivalents, Beginning of Period — 1,164 351 — 1,515 Cash and Cash Equivalents, End of Period $ — $ 677 $ 355 $ — $ 1,032 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 of Foreign Facilities — — (1 ) — (1 ) Dividends Paid (172 ) — — — (172 ) Repurchases of Common Stock (85 ) — — — (85 ) Tax Payments related to Share-based Awards (17 ) — — — (17 ) Proceeds from Exercise of Stock Options 36 — — — 36 Net Financing Activities and Advances to/from Consolidated Affiliates 334 (401 ) 67 — — 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 |