XML 31 R57.htm IDEA: XBRL DOCUMENT v3.3.0.814
SUBSIDIARY GUARANTORS (Details 2) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Nov. 01, 2015
Nov. 02, 2014
Nov. 01, 2015
Nov. 02, 2014
Condensed consolidating statements of operations and comprehensive income (loss)        
Net Sales $ 2,012 $ 1,914 $ 5,740 $ 5,427
Cost of sales 1,346 1,299 3,835 3,670
Gross Profit 666 615 1,905 1,757
Operating expenses:        
Selling, general and administrative 405 390 1,211 1,152
Depreciation and amortization 28 46 84 152
Restructuring charges 4   4 6
Total operating expenses 437 436 1,299 1,310
Operating Income (Loss) 229 179 606 447
Interest expense 99 115 311 347
Loss on extinguishment & modification of debt 100   100 2
Income from Continuing Operations Before Provision for Income Taxes 30 68 194 101
Provision (benefit) for income taxes 15 28 (155) 41
Income from Continuing Operations 15 40 349 60
Income (loss) from discontinued operations, net of tax 235 20 252 36
Net Income (Loss) 250 60 601 96
Other comprehensive income (loss) - foreign currency translation adjustment 18 (3) 16 (1)
Total Comprehensive Income (Loss) 268 57 617 95
Eliminations        
Condensed consolidating statements of operations and comprehensive income (loss)        
Net Sales (1) (2) (2) (2)
Cost of sales   (1) (1) (1)
Gross Profit (1) (1) (1) (1)
Operating expenses:        
Selling, general and administrative (1)   (1) (1)
Total operating expenses (1)   (1) (1)
Operating Income (Loss)   (1)    
Interest expense (62) (63) (186) (184)
Interest (income) 62 62 186 184
Net (earnings) loss of equity affiliates 343 105 493 234
Income from Continuing Operations Before Provision for Income Taxes (343) (105) (493) (234)
Income from Continuing Operations (343) (105) (493) (234)
Net Income (Loss) (343) (105) (493) (234)
Other comprehensive income (loss) - foreign currency translation adjustment (18) 3 (16) 1
Total Comprehensive Income (Loss) (361) (102) (509) (233)
Debt Issuer | Reportable legal entity        
Operating expenses:        
Selling, general and administrative 17 20 60 53
Depreciation and amortization 4 3 11 12
Restructuring charges       1
Total operating expenses 21 23 71 66
Operating Income (Loss) (21) (23) (71) (66)
Interest expense 100 117 315 349
Interest (income) (60) (59) (182) (181)
Loss on extinguishment & modification of debt 100   100 2
Other (income) expense, net   (4) 1 (3)
Net (earnings) loss of equity affiliates (343) (105) (493) (234)
Income from Continuing Operations Before Provision for Income Taxes 182 28 188 1
Provision (benefit) for income taxes 157 (33) (188) (101)
Income from Continuing Operations 25 61 376 102
Income (loss) from discontinued operations, net of tax 225 (1) 225 (6)
Net Income (Loss) 250 60 601 96
Other comprehensive income (loss) - foreign currency translation adjustment 18 (3) 16 (1)
Total Comprehensive Income (Loss) 268 57 617 95
Subsidiaries Guarantor | Reportable legal entity        
Condensed consolidating statements of operations and comprehensive income (loss)        
Net Sales 1,982 1,881 5,648 5,329
Cost of sales 1,330 1,282 3,786 3,616
Gross Profit 652 599 1,862 1,713
Operating expenses:        
Selling, general and administrative 378 356 1,118 1,061
Depreciation and amortization 24 42 72 139
Restructuring charges 4   4 5
Total operating expenses 406 398 1,194 1,205
Operating Income (Loss) 246 201 668 508
Interest expense 61 61 182 182
Interest (income) (2) (3) (4) (3)
Income from Continuing Operations Before Provision for Income Taxes 187 143 490 329
Provision (benefit) for income taxes (145) 62 29 143
Income from Continuing Operations 332 81 461 186
Income (loss) from discontinued operations, net of tax 13 19 22 44
Net Income (Loss) 345 100 483 230
Total Comprehensive Income (Loss) 345 100 483 230
Non-Guarantor Subsidiaries | Reportable legal entity        
Condensed consolidating statements of operations and comprehensive income (loss)        
Net Sales 31 35 94 100
Cost of sales 16 18 50 55
Gross Profit 15 17 44 45
Operating expenses:        
Selling, general and administrative 11 14 34 39
Depreciation and amortization   1 1 1
Total operating expenses 11 15 35 40
Operating Income (Loss) 4 2 9 5
Income from Continuing Operations Before Provision for Income Taxes 4 2 9 5
Provision (benefit) for income taxes 3 (1) 4 (1)
Income from Continuing Operations 1 3 5 6
Income (loss) from discontinued operations, net of tax (3) 2 5 (2)
Net Income (Loss) (2) 5 10 4
Other comprehensive income (loss) - foreign currency translation adjustment 18 (3) 16 (1)
Total Comprehensive Income (Loss) 16 2 26 3
HD Supply, Inc        
Condensed consolidating statements of operations and comprehensive income (loss)        
Net Sales 2,012 1,914 5,740 5,427
Cost of sales 1,346 1,299 3,835 3,670
Gross Profit 666 615 1,905 1,757
Operating expenses:        
Selling, general and administrative 405 390 1,211 1,152
Depreciation and amortization 28 46 84 152
Restructuring charges 4   4 6
Total operating expenses 437 436 1,299 1,310
Operating Income (Loss) 229 179 606 447
Interest expense 99 115 311 347
Loss on extinguishment & modification of debt 100   100 2
Other (income) expense, net   (4) 1 (3)
Income from Continuing Operations Before Provision for Income Taxes 30 68 194 101
Provision (benefit) for income taxes 15 28 (155) 41
Income from Continuing Operations 15 40 349 60
Income (loss) from discontinued operations, net of tax 235 20 252 36
Net Income (Loss) 250 60 601 96
Other comprehensive income (loss) - foreign currency translation adjustment 18 (3) 16 (1)
Total Comprehensive Income (Loss) $ 268 $ 57 $ 617 $ 95