XML 81 R64.htm IDEA: XBRL DOCUMENT v3.7.0.1
SUBSIDIARY GUARANTORS - CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (Details) - USD ($)
$ in Millions
3 Months Ended
Apr. 30, 2017
May 01, 2016
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)    
Net Sales $ 1,873 $ 1,781
Cost of sales 1,242 1,172
Gross Profit 631 609
Operating expenses:    
Selling, general and administrative 431 401
Depreciation and amortization 24 23
Restructuring   7
Total operating expenses 455 431
Operating Income (Loss) 176 178
Interest expense 49 85
Loss on extinguishment of debt 3 115
Other (income) expense, net 2  
Income (Loss) from Continuing Operations Before Provision (Benefit) for Income Taxes 122 (22)
Provision (benefit) for income taxes 37 (8)
Income (Loss) from Continuing Operations 85 (14)
Net Income (Loss) 85 (14)
Other comprehensive income (loss)- foreign currency translation adjustment 1 4
Total Comprehensive Income (Loss) 86 (10)
HDS (Debt Issuer)    
Operating expenses:    
Selling, general and administrative 21 20
Depreciation and amortization 4 3
Restructuring   1
Total operating expenses 25 24
Operating Income (Loss) (25) (24)
Interest expense 56 89
Interest (income) (51) (61)
Net (earnings) loss of equity affiliates (155) (145)
Loss on extinguishment of debt 3 115
Other (income) expense, net 2  
Income (Loss) from Continuing Operations Before Provision (Benefit) for Income Taxes 120 (22)
Provision (benefit) for income taxes 35 (8)
Income (Loss) from Continuing Operations 85 (14)
Net Income (Loss) 85 (14)
Other comprehensive income (loss)- foreign currency translation adjustment 1 4
Total Comprehensive Income (Loss) 86 (10)
Subsidiary Guarantors.    
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)    
Net Sales 1,842 1,752
Cost of sales 1,226 1,156
Gross Profit 616 596
Operating expenses:    
Selling, general and administrative 398 370
Depreciation and amortization 20 20
Restructuring   6
Total operating expenses 418 396
Operating Income (Loss) 198 200
Interest expense 51 61
Interest (income) (8) (4)
Income (Loss) from Continuing Operations Before Provision (Benefit) for Income Taxes 155 143
Provision (benefit) for income taxes 2  
Income (Loss) from Continuing Operations 153 143
Net Income (Loss) 153 143
Total Comprehensive Income (Loss) 153 143
Non-Guarantor Subsidiaries    
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)    
Net Sales 32 29
Cost of sales 17 16
Gross Profit 15 13
Operating expenses:    
Selling, general and administrative 12 11
Total operating expenses 12 11
Operating Income (Loss) 3 2
Interest expense 1  
Income (Loss) from Continuing Operations Before Provision (Benefit) for Income Taxes 2 2
Income (Loss) from Continuing Operations 2 2
Net Income (Loss) 2 2
Other comprehensive income (loss)- foreign currency translation adjustment 1 4
Total Comprehensive Income (Loss) 3 6
HD Supply, Inc. (Total HDS)    
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)    
Net Sales 1,873 1,781
Cost of sales 1,242 1,172
Gross Profit 631 609
Operating expenses:    
Selling, general and administrative 431 401
Depreciation and amortization 24 23
Restructuring   7
Total operating expenses 455 431
Operating Income (Loss) 176 178
Interest expense 49 85
Loss on extinguishment of debt 3 115
Other (income) expense, net 2  
Income (Loss) from Continuing Operations Before Provision (Benefit) for Income Taxes 122 (22)
Provision (benefit) for income taxes 37 (8)
Income (Loss) from Continuing Operations 85 (14)
Net Income (Loss) 85 (14)
Other comprehensive income (loss)- foreign currency translation adjustment 1 4
Total Comprehensive Income (Loss) 86 (10)
Eliminations    
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)    
Net Sales (1)  
Cost of sales (1)  
Operating expenses:    
Interest expense (59) (65)
Interest (income) 59 65
Net (earnings) loss of equity affiliates 155 145
Income (Loss) from Continuing Operations Before Provision (Benefit) for Income Taxes (155) (145)
Income (Loss) from Continuing Operations (155) (145)
Net Income (Loss) (155) (145)
Other comprehensive income (loss)- foreign currency translation adjustment (1) (4)
Total Comprehensive Income (Loss) $ (156) $ (149)