XML 54 R34.htm IDEA: XBRL DOCUMENT v3.3.1.900
DEBT (Tables)
12 Months Ended
Jan. 31, 2016
Debt  
Schedule of Long-term Debt

 

        HDS's long-term debt as of January 31, 2016 and February 1, 2015 consisted of the following (dollars in millions):

                                                                                                                                                                                    

 

 

January 31, 2016

 

February 1, 2015

 

 

 

Outstanding
Principal

 

Interest
Rate %(1)

 

Outstanding
Principal

 

Interest
Rate %(1)

 

Senior ABL Facility due 2018

 

$

 

 

 

$

96

 

 

2.02

 

Term Loans due 2021

 

 

848

 

 

3.75

 

 

975

 

 

4.00

 

December 2014 First Priority Notes due 2021

 

 

1,250

 

 

5.25

 

 

1,250

 

 

5.25

 

April 2012 Second Priority Notes due 2020

 

 

 

 

 

 

675

 

 

11.00

 

October 2012 Senior Unsecured Notes due 2020

 

 

1,000

 

 

11.50

 

 

1,000

 

 

11.50

 

February 2013 Senior Unsecured Notes due 2020

 

 

1,275

 

 

7.50

 

 

1,275

 

 

7.50

 

​  

​  

​  

​  

Total gross long-term debt

 

$

4,373

 

 

 

 

$

5,271

 

 

 

 

​  

​  

​  

​  

Less unamortized discount

 

 

(11

)

 

 

 

 

(14

)

 

 

 

Less unamortized deferred financing costs

 

 

(51

)

 

 

 

 

(83

)

 

 

 

​  

​  

​  

​  

Total net long-term debt

 

$

4,311

 

 

 

 

$

5,174

 

 

 

 

Less current installments

 

 

(9

)

 

 

 

 

(34

)

 

 

 

​  

​  

​  

​  

Total net long-term debt, excluding current installments

 

$

4,302

 

 

 

 

$

5,140

 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  


(1)          

Represents the stated rate of interest, without including the effect of discounts or premiums.

 

Maturities of Long-term Debt Outstanding

 

        Maturities of long-term debt outstanding, in principal amounts, at January 31, 2016 are summarized below (amounts in millions):

                                                                                                                                                                                    

 

 

Fiscal Year

 

 

 

 

 

 

 

2016

 

2017

 

2018

 

2019

 

2020

 

Thereafter

 

Total

 

Principal maturities

 

$

 

$

 

$

 

$

 

$

2,284 

 

$

2,055 

 

$

4,373 

 

 

5.25% December 2014 Senior Secured First Priority Notes due 2021  
Debt  
Notes Redemption

 

                                                                                                                                                                                    

Year

 

Percentage

 

2017

 

 

103.398 

%

2018

 

 

102.625 

%

2019

 

 

101.313 

%

2020 and thereafter

 

 

100.000 

%

 

11.5% October 2012 Senior Unsecured Notes due 2020  
Debt  
Notes Redemption

 

                                                                                                                                                                                    

Year

 

Percentage

 

2016

 

 

105.750 

%

2017

 

 

102.875 

%

2018 and thereafter

 

 

100.000 

%

 

7.5% February 2013 Senior Unsecured Notes due 2020  
Debt  
Notes Redemption

 

                                                                                                                                                                                    

Year

 

Percentage

 

2016

 

 

103.750 

%

2017

 

 

101.875 

%

2018 and thereafter

 

 

100.000 

%