XML 62 R60.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor subsidiaries (Details 3) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Feb. 01, 2013
Nov. 02, 2012
Aug. 03, 2012
May 04, 2012
Feb. 03, 2012
Oct. 28, 2011
Jul. 29, 2011
Apr. 29, 2011
Feb. 01, 2013
Feb. 03, 2012
Jan. 28, 2011
Cash flows from operating activities:                      
Net income $ 317,422 $ 207,685 $ 214,140 $ 213,415 $ 292,510 $ 171,164 $ 146,042 $ 156,969 $ 952,662 $ 766,685 $ 627,857
Adjustments to reconcile net income to net cash from operating activities:                      
Depreciation and amortization                 302,911 275,408 254,927
Deferred income taxes                 (2,605) 10,232 50,985
Tax benefit of stock options                 (87,752) (33,102) (13,905)
Loss on debt retirement, net                 30,620 60,303 14,576
Noncash share-based compensation                 21,664 15,250 15,956
Other noncash gains and losses                 6,774 54,190 13,549
Change in operating assets and liabilities:                      
Merchandise inventories                 (391,409) (291,492) (251,809)
Prepaid expenses and other current assets                 5,553 (34,554) (10,157)
Accounts payable                 194,035 104,442 123,424
Accrued expenses and other liabilities                 (36,741) 71,763 (42,428)
Income taxes                 138,711 51,550 42,903
Other                 (3,071) (195) (1,194)
Net cash provided by (used in) operating activities                 1,131,352 1,050,480 824,684
Cash flows from investing activities:                      
Purchases of property and equipment                 (571,596) (514,861) (420,395)
Proceeds from sales of property and equipment                 1,760 1,026 1,448
Net cash provided by (used in) investing activities                 (569,836) (513,835) (418,947)
Cash flows from financing activities:                      
Issuance of long-term obligations                 500,000    
Repayments of long-term obligations                 (478,255) (911,951) (131,180)
Borrowings under revolving credit facility                 2,286,700 1,157,800  
Repayments of borrowings under revolving credit facility                 (2,184,900) (973,100)  
Debt issuance costs                 (15,278)    
Repurchase of common stock                 (671,459) (186,597)  
Other equity transactions, net of employee taxes paid                 (71,393) (27,219) (13,092)
Tax benefit of stock options                 87,752 33,102 13,905
Net cash provided by (used in) financing activities                 (546,833) (907,965) (130,367)
Net increase (decrease) in cash and cash equivalents                 14,683 (371,320) 275,370
Cash and cash equivalents, beginning of year       126,126       497,446 126,126 497,446 222,076
Cash and cash equivalents, end of year 140,809       126,126       140,809 126,126 497,446
DOLLAR GENERAL CORPORATION
                     
Cash flows from operating activities:                      
Net income                 952,662 766,685 627,857
Adjustments to reconcile net income to net cash from operating activities:                      
Depreciation and amortization                 31,385 31,793 33,015
Deferred income taxes                 (13,256) 1,649 17,817
Tax benefit of stock options                 (87,752) (33,102) (13,905)
Loss on debt retirement, net                 30,620 60,303 14,576
Noncash share-based compensation                 21,664 15,250 15,956
Other noncash gains and losses                 (2,354) 653 1,395
Equity in subsidiaries' earnings, net                 (1,029,551) (919,051) (768,556)
Change in operating assets and liabilities:                      
Prepaid expenses and other current assets                 22,814 (19,361) (1,646)
Accounts payable                 46,388 (17,678) (5,446)
Accrued expenses and other liabilities                 (39,728) 20,799 (28,442)
Income taxes                 126,477 47,681 18,136
Other                 (501) (3) 816
Net cash provided by (used in) operating activities                 58,868 (44,382) (88,427)
Cash flows from investing activities:                      
Purchases of property and equipment                 (29,094) (30,403) (22,830)
Proceeds from sales of property and equipment                 167 33  
Net cash provided by (used in) investing activities                 (28,927) (30,370) (22,830)
Cash flows from financing activities:                      
Issuance of long-term obligations                 500,000    
Repayments of long-term obligations                 (477,665) (910,677) (129,217)
Borrowings under revolving credit facility                 2,286,700 1,157,800  
Repayments of borrowings under revolving credit facility                 (2,184,900) (973,100)  
Debt issuance costs                 (15,278)    
Repurchase of common stock                 (671,459) (186,597)  
Other equity transactions, net of employee taxes paid                 (71,393) (27,219) (13,092)
Tax benefit of stock options                 87,752 33,102 13,905
Changes in intercompany note balances, net                 516,217 871,742 253,586
Net cash provided by (used in) financing activities                 (30,026) (34,949) 125,182
Net increase (decrease) in cash and cash equivalents                 (85) (109,701) 13,925
Cash and cash equivalents, beginning of year       1,844       111,545 1,844 111,545 97,620
Cash and cash equivalents, end of year 1,759       1,844       1,759 1,844 111,545
GUARANTOR SUBSIDIARIES
                     
Cash flows from operating activities:                      
Net income                 1,005,444 901,032 742,631
Adjustments to reconcile net income to net cash from operating activities:                      
Depreciation and amortization                 271,367 243,485 221,851
Deferred income taxes                 12,504 25,328 47,719
Other noncash gains and losses                 9,128 53,537 12,154
Change in operating assets and liabilities:                      
Merchandise inventories                 (391,409) (291,492) (251,809)
Prepaid expenses and other current assets                 (18,110) (12,671) (3,642)
Accounts payable                 148,871 120,607 124,120
Accrued expenses and other liabilities                 (2,424) 45,015 (12,410)
Income taxes                 398 (8,233) 14,891
Other                 (2,460) (121) (2,008)
Net cash provided by (used in) operating activities                 1,033,309 1,076,487 893,497
Cash flows from investing activities:                      
Purchases of property and equipment                 (542,471) (484,388) (397,322)
Proceeds from sales of property and equipment                 1,593 993 1,448
Net cash provided by (used in) investing activities                 (540,878) (483,395) (395,874)
Cash flows from financing activities:                      
Repayments of long-term obligations                 (590) (1,274) (1,963)
Changes in intercompany note balances, net                 (477,282) (853,595) (234,257)
Net cash provided by (used in) financing activities                 (477,872) (854,869) (236,220)
Net increase (decrease) in cash and cash equivalents                 14,559 (261,777) 261,403
Cash and cash equivalents, beginning of year       102,627       364,404 102,627 364,404 103,001
Cash and cash equivalents, end of year 117,186       102,627       117,186 102,627 364,404
OTHER SUBSIDIARIES
                     
Cash flows from operating activities:                      
Net income                 24,107 18,019 25,925
Adjustments to reconcile net income to net cash from operating activities:                      
Depreciation and amortization                 159 130 61
Deferred income taxes                 (1,853) (16,745) (14,551)
Change in operating assets and liabilities:                      
Prepaid expenses and other current assets                 849 (2,522) (4,869)
Accounts payable                 (1,224) 1,513 4,750
Accrued expenses and other liabilities                 5,411 5,949 (1,576)
Income taxes                 11,836 12,102 9,876
Other                 (110) (71) (2)
Net cash provided by (used in) operating activities                 39,175 18,375 19,614
Cash flows from investing activities:                      
Purchases of property and equipment                 (31) (70) (243)
Net cash provided by (used in) investing activities                 (31) (70) (243)
Cash flows from financing activities:                      
Changes in intercompany note balances, net                 (38,935) (18,147) (19,329)
Net cash provided by (used in) financing activities                 (38,935) (18,147) (19,329)
Net increase (decrease) in cash and cash equivalents                 209 158 42
Cash and cash equivalents, beginning of year       21,655       21,497 21,655 21,497 21,455
Cash and cash equivalents, end of year 21,864       21,655       21,864 21,655 21,497
ELIMINATIONS
                     
Cash flows from operating activities:                      
Net income                 (1,029,551) (919,051) (768,556)
Adjustments to reconcile net income to net cash from operating activities:                      
Equity in subsidiaries' earnings, net                 $ 1,029,551 $ 919,051 $ 768,556