XML 99 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (HD Supply Holdings, Inc.) (USD $)
In Millions, unless otherwise specified
12 Months Ended
Feb. 01, 2015
Feb. 02, 2014
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income (loss) $ 3us-gaap_NetIncomeLoss $ (218)us-gaap_NetIncomeLoss
Reconciliation of net income (loss) to net cash provided by (used in) operating activities:    
Depreciation and amortization 226us-gaap_DepreciationDepletionAndAmortization 246us-gaap_DepreciationDepletionAndAmortization
Provision for uncollectibles 7us-gaap_ProvisionForDoubtfulAccounts 4us-gaap_ProvisionForDoubtfulAccounts
Non-cash interest expense 25hds_NonCashInterestExpense 30hds_NonCashInterestExpense
Payment of PIK interest & discounts upon extinguishment of debt (1)hds_DebtDiscountAndPaidInKindInterest (364)hds_DebtDiscountAndPaidInKindInterest
Loss on extinguishment & modification of debt 108hds_GainsLossesOnExtinguishmentAndModificationOfDebt 87hds_GainsLossesOnExtinguishmentAndModificationOfDebt
Stock-based compensation expense 17us-gaap_ShareBasedCompensation 16us-gaap_ShareBasedCompensation
Deferred income taxes 55us-gaap_DeferredIncomeTaxesAndTaxCredits 54us-gaap_DeferredIncomeTaxesAndTaxCredits
Gain on sale of businesses (8)us-gaap_DiscontinuedOperationGainLossFromDisposalOfDiscontinuedOperationBeforeIncomeTax  
Other   3us-gaap_OtherOperatingActivitiesCashFlowStatement
Changes in assets and liabilities:    
(Increase) decrease in receivables (90)us-gaap_IncreaseDecreaseInReceivables (68)us-gaap_IncreaseDecreaseInReceivables
(Increase) decrease in inventories (71)us-gaap_IncreaseDecreaseInInventories (101)us-gaap_IncreaseDecreaseInInventories
(Increase) decrease in other current assets 18us-gaap_IncreaseDecreaseInOtherCurrentAssets  
Increase (decrease) in accounts payable and accrued liabilities 1us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (64)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Increase (decrease) in other long-term liabilities 5us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities 8us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities
Net cash provided by (used in) operating activities 295us-gaap_NetCashProvidedByUsedInOperatingActivities (367)us-gaap_NetCashProvidedByUsedInOperatingActivities
CASH FLOWS FROM INVESTING ACTIVITIES:    
Capital expenditures (119)us-gaap_PaymentsToAcquireProductiveAssets (131)us-gaap_PaymentsToAcquireProductiveAssets
Proceeds from sales of property and equipment 5us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 8us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Proceeds from sale of investments   936us-gaap_ProceedsFromSaleMaturityAndCollectionsOfInvestments
Proceeds from sale of businesses 198us-gaap_ProceedsFromDivestitureOfBusinesses 4us-gaap_ProceedsFromDivestitureOfBusinesses
Settlements for businesses acquired, net of cash acquired   3us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Net cash provided by (used in) investing activities 84us-gaap_NetCashProvidedByUsedInInvestingActivities 820us-gaap_NetCashProvidedByUsedInInvestingActivities
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from sale of common stock in initial public offering, net of transaction fees   1,039us-gaap_ProceedsFromIssuanceOfCommonStock
Proceeds from issuance of common stock under employee benefit plans 48us-gaap_ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlans 4us-gaap_ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlans
Purchase of treasury shares (52)us-gaap_PaymentsForRepurchaseOfCommonStock  
Borrowings of long-term debt 1,270us-gaap_ProceedsFromIssuanceOfLongTermDebt 79us-gaap_ProceedsFromIssuanceOfLongTermDebt
Repayments of long-term debt (1,385)us-gaap_RepaymentsOfLongTermDebt (1,624)us-gaap_RepaymentsOfLongTermDebt
Borrowings on long-term revolver debt 878us-gaap_ProceedsFromLongTermLinesOfCredit 858us-gaap_ProceedsFromLongTermLinesOfCredit
Repayments on long-term revolver debt (1,142)us-gaap_RepaymentsOfLongTermLinesOfCredit (798)us-gaap_RepaymentsOfLongTermLinesOfCredit
Debt issuance and modification costs (21)us-gaap_PaymentsOfDebtIssuanceCosts (34)us-gaap_PaymentsOfDebtIssuanceCosts
Other financing activities   2us-gaap_ProceedsFromPaymentsForOtherFinancingActivities
Net cash provided by (used in) financing activities (404)us-gaap_NetCashProvidedByUsedInFinancingActivities (474)us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of exchange rates on cash and cash equivalents (5)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (5)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Increase (decrease) in cash and cash equivalents (30)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (26)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 115us-gaap_CashAndCashEquivalentsAtCarryingValue 141us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period $ 85us-gaap_CashAndCashEquivalentsAtCarryingValue $ 115us-gaap_CashAndCashEquivalentsAtCarryingValue