XML 82 R67.htm IDEA: XBRL DOCUMENT v3.8.0.1
SUBSIDIARY GUARANTORS - CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (Details) - USD ($)
$ in Millions
3 Months Ended
Apr. 29, 2018
Apr. 30, 2017
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)    
Net Sales $ 1,389 $ 1,216
Cost of sales 837 732
Gross Profit 552 484
Operating expenses:    
Selling, general and administrative 372 334
Depreciation and amortization 22 21
Restructuring 7  
Total operating expenses 401 355
Operating Income (Loss) 151 129
Interest expense 34 49
Interest (income) (1)  
Loss on extinguishment of debt   3
Income from Continuing Operations Before Provision for Income Taxes 118 77
Provision for income taxes 29 19
Income from Continuing Operations 89 58
Income (loss) from discontinued operations, net of tax   27
Net Income 89 85
Other comprehensive income (loss) - foreign currency translation adjustment 1 1
Total Comprehensive Income 90 86
HD Supply, Inc. (Total HDS)    
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)    
Net Sales 1,389 1,216
Cost of sales 837 732
Gross Profit 552 484
Operating expenses:    
Selling, general and administrative 372 334
Depreciation and amortization 22 21
Restructuring 7  
Total operating expenses 401 355
Operating Income (Loss) 151 129
Interest expense 34 49
Interest (income) (1)  
Loss on extinguishment of debt   3
Income from Continuing Operations Before Provision for Income Taxes 118 77
Provision for income taxes 29 19
Income from Continuing Operations 89 58
Income (loss) from discontinued operations, net of tax   27
Net Income 89 85
Other comprehensive income (loss) - foreign currency translation adjustment 1 1
Total Comprehensive Income 90 86
Reportable Legal Entities | HDS (Debt Issuer)    
Operating expenses:    
Selling, general and administrative 21 21
Depreciation and amortization 4 4
Restructuring 5  
Total operating expenses 30 25
Operating Income (Loss) (30) (25)
Interest expense 37 56
Interest (income) (22) (34)
Loss on extinguishment of debt   3
Net (earnings) loss of equity affiliates (161) (155)
Income from Continuing Operations Before Provision for Income Taxes 116 105
Provision for income taxes 27 18
Income from Continuing Operations 89 87
Income (loss) from discontinued operations, net of tax   (2)
Net Income 89 85
Other comprehensive income (loss) - foreign currency translation adjustment 1 1
Total Comprehensive Income 90 86
Reportable Legal Entities | Subsidiary Guarantors    
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)    
Net Sales 1,352 1,185
Cost of sales 818 716
Gross Profit 534 469
Operating expenses:    
Selling, general and administrative 337 301
Depreciation and amortization 18 17
Restructuring 2  
Total operating expenses 357 318
Operating Income (Loss) 177 151
Interest expense 22 34
Interest (income) (4) (8)
Income from Continuing Operations Before Provision for Income Taxes 159 125
Provision for income taxes 1 1
Income from Continuing Operations 158 124
Income (loss) from discontinued operations, net of tax   29
Net Income 158 153
Total Comprehensive Income 158 153
Reportable Legal Entities | Non-Guarantor Subsidiaries    
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)    
Net Sales 37 32
Cost of sales 19 17
Gross Profit 18 15
Operating expenses:    
Selling, general and administrative 14 12
Total operating expenses 14 12
Operating Income (Loss) 4 3
Interest expense   1
Income from Continuing Operations Before Provision for Income Taxes 4 2
Provision for income taxes 1  
Income from Continuing Operations 3 2
Net Income 3 2
Other comprehensive income (loss) - foreign currency translation adjustment 1 1
Total Comprehensive Income 4 3
Eliminations    
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)    
Net Sales   (1)
Cost of sales   (1)
Operating expenses:    
Interest expense (25) (42)
Interest (income) 25 42
Net (earnings) loss of equity affiliates 161 155
Income from Continuing Operations Before Provision for Income Taxes (161) (155)
Income from Continuing Operations (161) (155)
Net Income (161) (155)
Other comprehensive income (loss) - foreign currency translation adjustment (1) (1)
Total Comprehensive Income $ (162) $ (156)