XML 161 R142.htm IDEA: XBRL DOCUMENT v3.6.0.2
GUARANTOR SUBSIDIARIES - CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Jan. 29, 2017
Oct. 30, 2016
Jul. 31, 2016
May 01, 2016
Jan. 31, 2016
Nov. 01, 2015
Aug. 02, 2015
May 03, 2015
Jan. 29, 2017
Jan. 31, 2016
Feb. 01, 2015
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)                      
Net Sales $ 1,634 $ 2,008 $ 2,016 $ 1,781 $ 1,584 $ 1,942 $ 1,937 $ 1,660 $ 7,439 $ 7,123 $ 6,682
Cost of sales                 4,907 4,734 4,487
Gross Profit 560 683 680 609 534 648 648 559 2,532 2,389 2,195
Operating expenses:                      
Selling, general and administrative                 1,637 1,535 1,446
Depreciation and amortization                 95 108 178
Restructuring                 9 9 6
Total operating expenses                 1,741 1,652 1,630
Operating Income (Loss)                 791 737 565
Interest expense                 269 394 462
Loss on extinguishment & modification of debt             100   179 100 108
Other (income) expense, net                   1 (3)
Income (Loss) from Continuing Operations Before Provision (Benefit) for Income Taxes                 343 242 (2)
Provision (benefit) for income taxes                 139 (1,084) 36
Income (Loss) from Continuing Operations 90 107 168 (22) 973 15 104 234 204 1,326 (38)
Income (loss) from discontinued operations, net of tax   (4) (4)   (102) 235 5 8 (8) 146 41
Net Income $ 52 $ 60 $ 98 $ (14) $ 871 $ 250 $ 109 $ 242 196 1,472 3
Other comprehensive income (loss)- foreign currency translation adjustment                 1 12 (13)
Total Comprehensive Income (Loss)                 197 1,484 (10)
HDS (Debt Issuer)                      
Operating expenses:                      
Selling, general and administrative                 71 73 61
Depreciation and amortization                 13 15 17
Restructuring                 6 2 1
Total operating expenses                 90 90 79
Operating Income (Loss)                 (90) (90) (79)
Interest expense                 287 399 464
Interest (income)                 (244) (243) (241)
Net (earnings) loss of equity affiliates                 (598) (365) (427)
Loss on extinguishment & modification of debt                 179 100 108
Other (income) expense, net                   1 (3)
Income (Loss) from Continuing Operations Before Provision (Benefit) for Income Taxes                 286 18 20
Provision (benefit) for income taxes                 83 (1,337) 8
Income (Loss) from Continuing Operations                 203 1,355 12
Income (loss) from discontinued operations, net of tax                 (7) 117 (9)
Net Income                 196 1,472 3
Other comprehensive income (loss)- foreign currency translation adjustment                 1 12 (13)
Total Comprehensive Income (Loss)                 197 1,484 (10)
Subsidiary Guarantors                      
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)                      
Net Sales                 7,319 7,004 6,555
Cost of sales                 4,843 4,670 4,417
Gross Profit                 2,476 2,334 2,138
Operating expenses:                      
Selling, general and administrative                 1,518 1,418 1,331
Depreciation and amortization                 80 92 160
Restructuring                 3 7 5
Total operating expenses                 1,601 1,517 1,496
Operating Income (Loss)                 875 817 642
Interest expense                 243 243 242
Interest (income)                 (18) (6) (4)
Income (Loss) from Continuing Operations Before Provision (Benefit) for Income Taxes                 650 580 404
Provision (benefit) for income taxes                 52 249 28
Income (Loss) from Continuing Operations                 598 331 376
Income (loss) from discontinued operations, net of tax                 (1) 21 45
Net Income                 597 352 421
Total Comprehensive Income (Loss)                 597 352 421
Non-Guarantor Subsidiaries                      
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)                      
Net Sales                 122 121 129
Cost of sales                 65 65 71
Gross Profit                 57 56 58
Operating expenses:                      
Selling, general and administrative                 49 45 55
Depreciation and amortization                 2 1 1
Total operating expenses                 51 46 56
Operating Income (Loss)                 6 10 2
Interest expense                 1 1 1
Income (Loss) from Continuing Operations Before Provision (Benefit) for Income Taxes                 5 9 1
Provision (benefit) for income taxes                 4 4  
Income (Loss) from Continuing Operations                 1 5 1
Income (loss) from discontinued operations, net of tax                   8 5
Net Income                 1 13 6
Other comprehensive income (loss)- foreign currency translation adjustment                 1 12 (13)
Total Comprehensive Income (Loss)                 2 25 (7)
HD Supply, Inc. (Total HDS)                      
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)                      
Net Sales                 7,439 7,123 6,682
Cost of sales                 4,907 4,734 4,487
Gross Profit                 2,532 2,389 2,195
Operating expenses:                      
Selling, general and administrative                 1,637 1,535 1,446
Depreciation and amortization                 95 108 178
Restructuring                 9 9 6
Total operating expenses                 1,741 1,652 1,630
Operating Income (Loss)                 791 737 565
Interest expense                 269 394 462
Loss on extinguishment & modification of debt                 179 100 108
Other (income) expense, net                   1 (3)
Income (Loss) from Continuing Operations Before Provision (Benefit) for Income Taxes                 343 242 (2)
Provision (benefit) for income taxes                 139 (1,084) 36
Income (Loss) from Continuing Operations                 204 1,326 (38)
Income (loss) from discontinued operations, net of tax                 (8) 146 41
Net Income                 196 1,472 3
Other comprehensive income (loss)- foreign currency translation adjustment                 1 12 (13)
Total Comprehensive Income (Loss)                 197 1,484 (10)
Holdings                      
Operating expenses:                      
Net (earnings) loss of equity affiliates                 (196) (1,472) (3)
Income (Loss) from Continuing Operations Before Provision (Benefit) for Income Taxes                 196 1,472 3
Income (Loss) from Continuing Operations                 196 1,472 3
Net Income                 196 1,472 3
Other comprehensive income (loss)- foreign currency translation adjustment                 1 12 (13)
Total Comprehensive Income (Loss)                 197 1,484 (10)
Eliminations                      
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)                      
Net Sales                 (2) (2) (2)
Cost of sales                 (1) (1) (1)
Gross Profit                 (1) (1) (1)
Operating expenses:                      
Selling, general and administrative                 (1) (1) (1)
Total operating expenses                 (1) (1) (1)
Interest expense                 (262) (249) (245)
Interest (income)                 262 249 245
Net (earnings) loss of equity affiliates                 598 365 427
Income (Loss) from Continuing Operations Before Provision (Benefit) for Income Taxes                 (598) (365) (427)
Income (Loss) from Continuing Operations                 (598) (365) (427)
Net Income                 (598) (365) (427)
Other comprehensive income (loss)- foreign currency translation adjustment                 (1) (12) 13
Total Comprehensive Income (Loss)                 $ (599) $ (377) $ (414)