CONSOLIDATED STATEMENTS OF CASH FLOWS (HD Supply, Inc.) (USD $) In Millions, unless otherwise specified	3 Months Ended
	May 04, 2014	May 05, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)	$ (12)	$ (131)
Reconciliation of net income (loss) to net cash provided by (used in) operating activities:
Depreciation and amortization	63	60
Provision for uncollectibles	3
Non-cash interest expense	6	8
Payment of PIK interest & discounts upon extinguishment of debt	(1)	(364)
Loss on extinguishment & modification of debt	2	41
Stock-based compensation expense	5	3
Deferred income taxes		37
Other	1
Changes in assets and liabilities:
(Increase) decrease in receivables	(108)	(82)
(Increase) decrease in inventories	(108)	(94)
(Increase) decrease in other current assets	5	4
Increase (decrease) in accounts payable and accrued liabilities	22	(42)
Increase (decrease) in other long-term liabilities	3	3
Net cash provided by (used in) operating activities	(119)	(557)
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures	(28)	(32)
Proceeds from sales of property and equipment		1
Proceeds from sale of investments		936
Net cash provided by (used in) investing activities	(28)	905
CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowings of long-term debt	20	79
Repayments of long-term debt	(22)	(638)
Borrowings on long-term revolver debt	275	348
Repayments on long-term revolver debt	(85)	(158)
Debt issuance and modification costs	(3)	(32)
Other financing activities	(1)
Net cash provided by (used in) financing activities	204	(401)
Effect of exchange rates on cash and cash equivalents	1
Increase (decrease) in cash and cash equivalents	58	(53)
Cash and cash equivalents at beginning of period	115	141
Cash and cash equivalents at end of period	173	88
HD Supply, Inc
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)	(12)	(131)
Reconciliation of net income (loss) to net cash provided by (used in) operating activities:
Depreciation and amortization	63	60
Provision for uncollectibles	3
Non-cash interest expense	6	8
Payment of PIK interest & discounts upon extinguishment of debt	(1)	(364)
Loss on extinguishment & modification of debt	2	41
Stock-based compensation expense	5	3
Deferred income taxes		37
Other	1
Changes in assets and liabilities:
(Increase) decrease in receivables	(108)	(82)
(Increase) decrease in inventories	(108)	(94)
(Increase) decrease in other current assets	5	4
Increase (decrease) in accounts payable and accrued liabilities	22	(42)
Increase (decrease) in other long-term liabilities	3	3
Net cash provided by (used in) operating activities	(119)	(557)
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures	(28)	(32)
Proceeds from sales of property and equipment		1
Proceeds from sale of investments		936
Net cash provided by (used in) investing activities	(28)	905
CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowings of long-term debt	20	79
Repayments of long-term debt	(22)	(638)
Borrowings on long-term revolver debt	275	348
Repayments on long-term revolver debt	(85)	(158)
Debt issuance and modification costs	(3)	(32)
Other financing activities	(1)
Net cash provided by (used in) financing activities	184	(401)
Effect of exchange rates on cash and cash equivalents	1
Increase (decrease) in cash and cash equivalents	38	(53)
Cash and cash equivalents at beginning of period	111	141
Cash and cash equivalents at end of period	$ 149	$ 88