XML 26 R57.htm IDEA: XBRL DOCUMENT v3.2.0.727
SUBSIDIARY GUARANTORS (Details 2) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Aug. 02, 2015
Aug. 03, 2014
Aug. 02, 2015
Aug. 03, 2014
Condensed consolidating statements of operations and comprehensive income (loss)        
Net Sales $ 2,006 $ 1,880 $ 3,728 $ 3,513
Cost of sales 1,341 1,269 2,489 2,371
Gross Profit 665 611 1,239 1,142
Operating expenses:        
Selling, general and administrative 415 391 806 762
Depreciation and amortization 28 54 56 106
Restructuring   3   6
Total operating expenses 443 448 862 874
Operating Income 222 163 377 268
Interest expense 106 116 212 232
Income from Continuing Operations Before Provision for Income Taxes 115 47 164 33
Provision (benefit) for income taxes 13 16 (170) 13
Income from Continuing Operations 102 31 334 20
Income from discontinued operations, net of tax 7 17 17 16
Net Income 109 48 351 36
Other comprehensive income (loss) - foreign currency translation adjustment (7) 1 (2) 2
Total Comprehensive Income 102 49 349 38
Eliminations        
Condensed consolidating statements of operations and comprehensive income (loss)        
Net Sales (1)   (1)  
Cost of sales (1)   (1)  
Operating expenses:        
Selling, general and administrative   (1)   (1)
Total operating expenses   (1)   (1)
Operating Income   1   1
Interest expense (62) (60) (124) (121)
Interest (income) 62 61 124 122
Net (earnings) loss of equity affiliates 18 72 150 129
Income from Continuing Operations Before Provision for Income Taxes (18) (72) (150) (129)
Income from Continuing Operations (18) (72) (150) (129)
Net Income (18) (72) (150) (129)
Other comprehensive income (loss) - foreign currency translation adjustment 7 (1) 2 (2)
Total Comprehensive Income (11) (73) (148) (131)
Debt Issuer | Reportable legal entity        
Operating expenses:        
Selling, general and administrative 22 16 43 33
Depreciation and amortization 3 4 7 9
Restructuring   1   1
Total operating expenses 25 21 50 43
Operating Income (25) (21) (50) (43)
Interest expense 108 115 215 232
Interest (income) (61) (62) (122) (122)
Net (earnings) loss of equity affiliates (18) (72) (150) (129)
Other (income) expense, net 1   1 3
Income from Continuing Operations Before Provision for Income Taxes (55) (2) 6 (27)
Provision (benefit) for income taxes (164) (50) (345) (68)
Income from Continuing Operations 109 48 351 41
Income from discontinued operations, net of tax       (5)
Net Income 109 48 351 36
Other comprehensive income (loss) - foreign currency translation adjustment (7) 1 (2) 2
Total Comprehensive Income 102 49 349 38
Subsidiaries Guarantor | Reportable legal entity        
Condensed consolidating statements of operations and comprehensive income (loss)        
Net Sales 1,973 1,845 3,666 3,448
Cost of sales 1,324 1,250 2,456 2,334
Gross Profit 649 595 1,210 1,114
Operating expenses:        
Selling, general and administrative 381 363 740 705
Depreciation and amortization 24 50 48 97
Restructuring   2   5
Total operating expenses 405 415 788 807
Operating Income 244 180 422 307
Interest expense 60 61 121 121
Interest (income) (1) 1 (2)  
Income from Continuing Operations Before Provision for Income Taxes 185 118 303 186
Provision (benefit) for income taxes 176 66 174 81
Income from Continuing Operations 9 52 129 105
Income from discontinued operations, net of tax 3 16 9 25
Net Income 12 68 138 130
Total Comprehensive Income 12 68 138 130
Non-Guarantor Subsidiaries | Reportable legal entity        
Condensed consolidating statements of operations and comprehensive income (loss)        
Net Sales 34 35 63 65
Cost of sales 18 19 34 37
Gross Profit 16 16 29 28
Operating expenses:        
Selling, general and administrative 12 13 23 25
Depreciation and amortization 1   1  
Total operating expenses 13 13 24 25
Operating Income 3 3 5 3
Income from Continuing Operations Before Provision for Income Taxes 3 3 5 3
Provision (benefit) for income taxes 1   1  
Income from Continuing Operations 2 3 4 3
Income from discontinued operations, net of tax 4 1 8 (4)
Net Income 6 4 12 (1)
Other comprehensive income (loss) - foreign currency translation adjustment (7) 1 (2) 2
Total Comprehensive Income (1) 5 10 1
HD Supply, Inc        
Condensed consolidating statements of operations and comprehensive income (loss)        
Net Sales 2,006 1,880 3,728 3,513
Cost of sales 1,341 1,269 2,489 2,371
Gross Profit 665 611 1,239 1,142
Operating expenses:        
Selling, general and administrative 415 391 806 762
Depreciation and amortization 28 54 56 106
Restructuring   3   6
Total operating expenses 443 448 862 874
Operating Income 222 163 377 268
Interest expense 106 116 212 232
Other (income) expense, net 1   1 3
Income from Continuing Operations Before Provision for Income Taxes 115 47 164 33
Provision (benefit) for income taxes 13 16 (170) 13
Income from Continuing Operations 102 31 334 20
Income from discontinued operations, net of tax 7 17 17 16
Net Income 109 48 351 36
Other comprehensive income (loss) - foreign currency translation adjustment (7) 1 (2) 2
Total Comprehensive Income $ 102 $ 49 $ 349 $ 38