XML 35 R33.htm IDEA: XBRL DOCUMENT  v2.3.0.11
Guarantor subsidiaries (Details 3) (USD $)
In Thousands
3 Months Ended 6 Months Ended
Jul. 29, 2011
Jul. 30, 2010
Jul. 29, 2011
Jul. 30, 2010
Cash flows from operating activities:        
Net income $ 146,042 $ 141,195 $ 303,011 $ 277,191
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Depreciation and amortization     135,871 126,156
Deferred income taxes     18,136 (4,860)
Tax benefit of stock options     (450) (5,387)
Loss on debt retirement, net     60,303 6,387
Non-cash share-based compensation     6,798 8,366
Other non-cash gains and losses     17,709 6,466
Change in operating assets and liabilities:        
Merchandise inventories     (222,669) (219,589)
Prepaid expenses and other current assets     (37,136) (15,822)
Accounts payable     166,690 113,976
Accrued expenses and other     18,399 (35,836)
Income taxes     (68,155) 23,269
Other     (68) (1,011)
Net cash provided by operating activities     398,439 279,306
Cash flows from investing activities:        
Purchases of property and equipment     (218,123) (163,058)
Proceeds from sale of property and equipment     473 544
Net cash used in investing activities     (217,650) (162,514)
Cash flows from financing activities:        
Issuance of common stock     177 401
Repayments of long-term obligations     (911,361) (58,137)
Borrowings under revolving credit agreement     371,600  
Repayments of borrowings under revolving credit agreement     (25,600)  
Repurchases of common stock and settlement of equity awards, net of employee taxes paid     (451) (5,098)
Tax benefit of stock options     450 5,387
Net cash used in financing activities     (565,185) (57,447)
Net increase (decrease) in cash and cash equivalents     (384,396) 59,345
Cash and cash equivalents, beginning of period     497,446 222,076
Cash and cash equivalents, end of period 113,050 281,421 113,050 281,421
DOLLAR GENERAL CORPORATION
       
Cash flows from operating activities:        
Net income 146,042 141,195 303,011 277,191
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Depreciation and amortization     16,238 16,924
Deferred income taxes     5,478 6,952
Tax benefit of stock options     (450) (5,387)
Loss on debt retirement, net     60,303 6,387
Non-cash share-based compensation     6,798 8,366
Other non-cash gains and losses     452 652
Equity in subsidiaries' earnings, net (214,455) (184,408) (407,620) (358,341)
Change in operating assets and liabilities:        
Prepaid expenses and other current assets     (14,841) 3,347
Accounts payable     8,232 (8,226)
Accrued expenses and other     (13,540) (30,484)
Income taxes     (62,412) (1,006)
Other     1,355 7
Net cash provided by operating activities     (96,996) (83,618)
Cash flows from investing activities:        
Purchases of property and equipment     (14,330) (11,222)
Proceeds from sale of property and equipment     12  
Net cash used in investing activities     (14,318) (11,222)
Cash flows from financing activities:        
Issuance of common stock     177 401
Repayments of long-term obligations     (910,677) (57,229)
Borrowings under revolving credit agreement     371,600  
Repayments of borrowings under revolving credit agreement     (25,600)  
Repurchases of common stock and settlement of equity awards, net of employee taxes paid     (451) (5,098)
Tax benefit of stock options     450 5,387
Changes in intercompany note balances, net     619,704 160,729
Net cash used in financing activities     55,203 104,190
Net increase (decrease) in cash and cash equivalents     (56,111) 9,350
Cash and cash equivalents, beginning of period     111,545 97,620
Cash and cash equivalents, end of period 55,434 106,970 55,434 106,970
GUARANTOR SUBSIDIARIES.
       
Cash flows from operating activities:        
Net income 209,930 179,211 399,243 346,674
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Depreciation and amortization     119,568 109,210
Deferred income taxes     21,652 (4,214)
Other non-cash gains and losses     17,257 5,814
Change in operating assets and liabilities:        
Merchandise inventories     (222,669) (219,589)
Prepaid expenses and other current assets     (22,654) (18,724)
Accounts payable     158,565 122,214
Accrued expenses and other     27,439 (5,503)
Income taxes     (17,946) 8,235
Other     (1,425) (1,018)
Net cash provided by operating activities     479,030 343,099
Cash flows from investing activities:        
Purchases of property and equipment     (203,762) (151,777)
Proceeds from sale of property and equipment     461 544
Net cash used in investing activities     (203,301) (151,233)
Cash flows from financing activities:        
Repayments of long-term obligations     (684) (908)
Changes in intercompany note balances, net     (602,836) (140,398)
Net cash used in financing activities     (603,520) (141,306)
Net increase (decrease) in cash and cash equivalents     (327,791) 50,560
Cash and cash equivalents, beginning of period     364,404 103,001
Cash and cash equivalents, end of period 36,613 153,561 36,613 153,561
OTHER SUBSIDIARIES
       
Cash flows from operating activities:        
Net income 4,525 5,197 8,377 11,667
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Depreciation and amortization     65 22
Deferred income taxes     (8,994) (7,598)
Change in operating assets and liabilities:        
Prepaid expenses and other current assets     359 (445)
Accounts payable     (107) (12)
Accrued expenses and other     4,500 151
Income taxes     12,203 16,040
Other     2  
Net cash provided by operating activities     16,405 19,825
Cash flows from investing activities:        
Purchases of property and equipment     (31) (59)
Net cash used in investing activities     (31) (59)
Cash flows from financing activities:        
Changes in intercompany note balances, net     (16,868) (20,331)
Net cash used in financing activities     (16,868) (20,331)
Net increase (decrease) in cash and cash equivalents     (494) (565)
Cash and cash equivalents, beginning of period     21,497 21,455
Cash and cash equivalents, end of period 21,003 20,890 21,003 20,890
ELIMINATIONS
       
Cash flows from operating activities:        
Net income (214,455) (184,408) (407,620) (358,341)
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Equity in subsidiaries' earnings, net $ 214,455 $ 184,408 $ 407,620 $ 358,341