|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
June 26, 2013 | |||
Cash and cash equivalents | $ | 597 | |
Receivables | 1,295 | ||
Merchandise inventories | 554 | ||
Other current assets | 168 | ||
Net property and equipment | 159 | ||
Other assets | 316 | ||
Total assets | 3,089 | ||
Accounts payable | 790 | ||
Short-term debt | 973 | ||
Other current liabilities | 1,145 | ||
Long-term liabilities | 65 | ||
Total liabilities | 2,973 |
Three Months Ended | Nine Months Ended | ||||||||||||||
November 2, 2013 | November 3, 2012 | November 2, 2013 | November 3, 2012 | ||||||||||||
Revenue | $ | — | $ | 1,372 | $ | 2,682 | $ | 3,825 | |||||||
Restructuring charges(1) | — | 6 | 100 | (1 | ) | ||||||||||
Gain (loss) from discontinued operations before income tax benefit (expense) | — | 17 | (235 | ) | (55 | ) | |||||||||
Income tax benefit (expense)(2) | 10 | (6 | ) | 34 | 14 | ||||||||||
Gain on sale of discontinued operations | — | — | 52 | — | |||||||||||
Equity in loss of affiliates | — | (1 | ) | — | (4 | ) | |||||||||
Net gain (loss) from discontinued operations, including noncontrolling interests | 10 | 10 | (149 | ) | (45 | ) | |||||||||
Net (gain) loss from discontinued operations attributable to noncontrolling interests | 1 | (11 | ) | 11 | 14 | ||||||||||
Net gain (loss) from discontinued operations attributable to Best Buy Co., Inc. shareholders | $ | 11 | $ | (1 | ) | $ | (138 | ) | $ | (31 | ) |
(1) | See Note 6, Restructuring Charges, for further discussion of the restructuring charges associated with discontinued operations. |
(2) | Income tax benefit for the three months ended November 2, 2013 includes a $16 million benefit related to the impairment of our investment in Best Buy Europe, partially offset by $(6) million of expense related to a tax allocation between continuing and discontinued operations. The fiscal 2014 effective tax rate for discontinued operations differs from the statutory tax rate primarily due to the tax allocation, restructuring charges and the impairment of our investment in Best Buy Europe. The restructuring charges and impairment generally included minimal related tax benefit. The deferred tax assets related to the restructuring charges generally resulted in an increase in the valuation allowance in an equal amount, while the investment impairment is generally not tax deductible. |
|
November 2, 2013 | February 2, 2013 | November 3, 2012 | |||||||||
Equity and other investments | |||||||||||
Debt securities (auction rate securities) | $ | 9 | $ | 21 | $ | 21 | |||||
Marketable equity securities | 10 | 27 | 3 | ||||||||
Other investments | 22 | 38 | 67 | ||||||||
Total equity and other investments | $ | 41 | $ | 86 | $ | 91 |
|
• | Quoted prices for similar assets or liabilities in active markets; |
• | Quoted prices for identical or similar assets in non-active markets; |
• | Inputs other than quoted prices that are observable for the asset or liability; and |
• | Inputs that are derived principally from or corroborated by other observable market data. |
Fair Value Measurements Using Inputs Considered as | |||||||||||||||
Fair Value at November 2, 2013 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
ASSETS | |||||||||||||||
Cash and cash equivalents | |||||||||||||||
Money market funds | $ | 495 | $ | 495 | $ | — | $ | — | |||||||
Equity and other investments | |||||||||||||||
Auction rate securities | 9 | — | — | 9 | |||||||||||
Marketable equity securities | 10 | 10 | — | — | |||||||||||
LIABILITIES | |||||||||||||||
Accrued liabilities | |||||||||||||||
Foreign currency derivative instruments | 2 | — | 2 | — |
Fair Value Measurements Using Inputs Considered as | |||||||||||||||
Fair Value at February 2, 2013 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
ASSETS | |||||||||||||||
Cash and cash equivalents | |||||||||||||||
Money market funds | $ | 520 | $ | 520 | $ | — | $ | — | |||||||
Other current assets | |||||||||||||||
Foreign currency derivative instruments | 1 | — | 1 | — | |||||||||||
Equity and other investments | |||||||||||||||
Auction rate securities | 21 | — | — | 21 | |||||||||||
Marketable equity securities | 27 | 27 | — | — |
Fair Value Measurements Using Inputs Considered as | |||||||||||||||
Fair Value at November 3, 2012 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
ASSETS | |||||||||||||||
Other current assets | |||||||||||||||
Foreign currency derivative instruments | $ | 2 | $ | — | $ | 2 | $ | — | |||||||
Equity and other investments | |||||||||||||||
Auction rate securities | 21 | — | — | 21 | |||||||||||
Marketable equity securities | 3 | 3 | — | — | |||||||||||
LIABILITIES | |||||||||||||||
Accrued liabilities | |||||||||||||||
Foreign currency derivative instruments | 1 | — | 1 | — |
Debt securities- Auction rate securities only | |||||||||||
Student loan bonds | Municipal revenue bonds | Total | |||||||||
Balances at August 3, 2013 | $ | 14 | $ | 2 | $ | 16 | |||||
Sales | (7 | ) | — | (7 | ) | ||||||
Balances at November 2, 2013 | $ | 7 | $ | 2 | $ | 9 |
Debt securities- Auction rate securities only | |||||||||||
Student loan bonds | Municipal revenue bonds | Total | |||||||||
Balances at February 2, 2013 | $ | 19 | $ | 2 | $ | 21 | |||||
Sales | (12 | ) | — | (12 | ) | ||||||
Balances at November 2, 2013 | $ | 7 | $ | 2 | $ | 9 |
Debt securities- Auction rate securities only | |||||||||||
Student loan bonds | Municipal revenue bonds | Total | |||||||||
Balances at August 4, 2012 | $ | 20 | $ | 2 | $ | 22 | |||||
Sales | (1 | ) | — | (1 | ) | ||||||
Balances at November 3, 2012 | $ | 19 | $ | 2 | $ | 21 |
Debt securities- Auction rate securities only | |||||||||||
Student loan bonds | Municipal revenue bonds | Total | |||||||||
Balances at March 3, 2012 | $ | 80 | $ | 2 | $ | 82 | |||||
Changes in unrealized losses included in other comprehensive income | 4 | — | 4 | ||||||||
Sales | (65 | ) | — | (65 | ) | ||||||
Balances at November 3, 2012 | $ | 19 | $ | 2 | $ | 21 |
Nine Months Ended | Nine Months Ended | ||||||||||||||
November 2, 2013 | November 3, 2012 | ||||||||||||||
Impairments | Remaining Net Carrying Value | Impairments | Remaining Net Carrying Value | ||||||||||||
Continuing operations | |||||||||||||||
Property and equipment | $ | 4 | $ | — | $ | 29 | $ | — | |||||||
Investments | 16 | 22 | — | — | |||||||||||
Total continuing operations | $ | 20 | $ | 22 | $ | 29 | $ | — | |||||||
Discontinued operations(1) | |||||||||||||||
Property and equipment(2) | $ | 220 | $ | — | $ | — | $ | — | |||||||
Tradename | 4 | — | — | — | |||||||||||
Total discontinued operations | $ | 224 | $ | — | $ | — | $ | — |
(1) | Property and equipment and tradename impairments associated with discontinued operations are recorded within gain (loss) from discontinued operations in our Consolidated Statements of Earnings. |
(2) | Includes the $175 million impairment to write down the book value of our investment in Best Buy Europe to fair value. Upon completion of the sale of Best Buy Europe as described in Note 2, Discontinued Operations, the remaining net carrying values of all assets have been reduced to zero. |
|
Goodwill | Indefinite-lived Tradenames | ||||||||||||||||||||||
Domestic | International | Total | Domestic | International | Total | ||||||||||||||||||
Balances at February 2, 2013 | $ | 528 | $ | — | $ | 528 | $ | 19 | $ | 112 | $ | 131 | |||||||||||
Changes in foreign currency exchange rates | — | — | — | — | (2 | ) | (2 | ) | |||||||||||||||
Sale of Best Buy Europe | — | — | — | — | (22 | ) | (22 | ) | |||||||||||||||
Impairments | — | — | — | — | (4 | ) | (4 | ) | |||||||||||||||
Balances at November 2, 2013 | $ | 528 | $ | — | $ | 528 | $ | 19 | $ | 84 | $ | 103 |
Goodwill | Indefinite-lived Tradenames | ||||||||||||||||||||||
Domestic | International | Total | Domestic | International | Total | ||||||||||||||||||
Balances at March 3, 2012 | $ | 516 | $ | 819 | $ | 1,335 | $ | 19 | $ | 112 | $ | 131 | |||||||||||
Changes in foreign currency exchange rates | — | (5 | ) | (5 | ) | — | — | — | |||||||||||||||
Acquisitions | 14 | — | 14 | — | — | — | |||||||||||||||||
Balances at November 3, 2012 | $ | 530 | $ | 814 | $ | 1,344 | $ | 19 | $ | 112 | $ | 131 |
November 2, 2013 | February 2, 2013 | November 3, 2012 | |||||||||||||||||||||
Gross Carrying Amount(1) | Cumulative Impairment(1) | Gross Carrying Amount | Cumulative Impairment | Gross Carrying Amount | Cumulative Impairment | ||||||||||||||||||
Goodwill | $ | 1,412 | $ | (884 | ) | $ | 2,608 | $ | (2,080 | ) | $ | 2,605 | $ | (1,261 | ) |
(1) | Excludes the gross carrying amount and cumulative impairment related to Best Buy Europe, which was sold during the quarter ended August 3, 2013. |
November 2, 2013 | February 2, 2013 | November 3, 2012 | |||||||||||||||||||||
Gross Carrying Amount(1) | Accumulated Amortization(1) | Gross Carrying Amount | Accumulated Amortization | Gross Carrying Amount | Accumulated Amortization | ||||||||||||||||||
Customer relationships | $ | 83 | $ | (11 | ) | $ | 475 | $ | (272 | ) | $ | 475 | $ | (262 | ) |
(1) | Excludes the gross carrying amount and accumulated amortization related to Best Buy Europe, which was sold during the quarter ended August 3, 2013. |
Fiscal Year | |||
Remainder of fiscal 2014 | $ | 2 | |
2015 | 6 | ||
2016 | 6 | ||
2017 | 6 | ||
2018 | 6 | ||
Thereafter | 46 |
|
Nine Months Ended | |||||||
November 2, 2013 | November 3, 2012 | ||||||
Continuing operations | |||||||
Renew Blue | $ | 52 | $ | — | |||
Fiscal 2013 U.S. restructuring | (8 | ) | 258 | ||||
Fiscal 2012 restructuring | — | 6 | |||||
Fiscal 2011 restructuring | — | (12 | ) | ||||
Total | 44 | 252 | |||||
Discontinued operations | |||||||
Fiscal 2013 Europe restructuring | 95 | 2 | |||||
Fiscal 2012 restructuring | 5 | (5 | ) | ||||
Fiscal 2011 restructuring | — | 2 | |||||
Total (Note 2) | 100 | (1 | ) | ||||
Total | $ | 144 | $ | 251 |
Domestic | International | Total | |||||||||||||||||||||
Nine Months Ended November 2, 2013 | Cumulative Amount through November 2, 2013 | Nine Months Ended November 2, 2013 | Cumulative Amount through November 2, 2013 | Nine Months Ended November 2, 2013 | Cumulative Amount through November 2, 2013 | ||||||||||||||||||
Continuing operations | |||||||||||||||||||||||
Inventory write-downs | $ | — | $ | 1 | $ | — | $ | — | $ | — | $ | 1 | |||||||||||
Property and equipment impairments | 2 | 9 | 2 | 25 | 4 | 34 | |||||||||||||||||
Termination benefits | 16 | 62 | 10 | 19 | 26 | 81 | |||||||||||||||||
Investment impairments | 16 | 43 | — | — | 16 | 43 | |||||||||||||||||
Facility closure and other costs | — | 3 | 6 | 61 | 6 | 64 | |||||||||||||||||
Total | $ | 34 | $ | 118 | $ | 18 | $ | 105 | $ | 52 | $ | 223 |
Termination Benefits | Facility Closure and Other Costs | Total | |||||||||
Balance at February 2, 2013 | $ | 54 | $ | 54 | $ | 108 | |||||
Charges | 25 | 14 | 39 | ||||||||
Cash payments | (65 | ) | (16 | ) | (81 | ) | |||||
Adjustments | (7 | ) | 8 | 1 | |||||||
Changes in foreign currency exchange rates | 1 | (1 | ) | — | |||||||
Balance at November 2, 2013 | $ | 8 | $ | 59 | $ | 67 |
Nine Months Ended November 2, 2013 | Nine Months Ended November 3, 2012 | Cumulative Amount through November 2, 2013 | |||||||||
Discontinued operations | |||||||||||
Inventory write-downs | $ | 7 | $ | — | $ | 7 | |||||
Property and equipment impairments | 45 | — | 57 | ||||||||
Termination benefits | 36 | 2 | 55 | ||||||||
Tradename impairment | 4 | — | 4 | ||||||||
Facility closure and other costs | 3 | — | 8 | ||||||||
Total | $ | 95 | $ | 2 | $ | 131 |
Termination Benefits | Facility Closure and Other Costs | Total | |||||||||
Balance at February 2, 2013 | $ | — | $ | 5 | $ | 5 | |||||
Charges | 36 | 2 | 38 | ||||||||
Cash payments | (2 | ) | (7 | ) | (9 | ) | |||||
Adjustments(1) | (34 | ) | — | (34 | ) | ||||||
Balance at November 2, 2013 | $ | — | $ | — | $ | — |
(1) | Represents the remaining liability written off as a result of the sale of Best Buy Europe, as described in Note 2, Discontinued Operations. |
Termination Benefits | |||
Balance at March 3, 2012 | $ | — | |
Charges | 2 | ||
Cash payments | (2 | ) | |
Balance at November 3, 2012 | $ | — |
Nine Months Ended | Cumulative Amount through November 2, 2013 | ||||||||||
November 2, 2013 | November 3, 2012 | ||||||||||
Continuing operations | |||||||||||
Property and equipment impairments | $ | — | $ | 28 | $ | 29 | |||||
Termination benefits | — | 83 | 77 | ||||||||
Facility closure and other costs, net | (8 | ) | 147 | 143 | |||||||
Total | $ | (8 | ) | $ | 258 | $ | 249 |
Termination Benefits | Facility Closure and Other Costs | Total | |||||||||
Balance at February 2, 2013 | $ | 4 | $ | 113 | $ | 117 | |||||
Charges | — | 3 | 3 | ||||||||
Cash payments | (2 | ) | (39 | ) | (41 | ) | |||||
Adjustments | (2 | ) | (13 | ) | (15 | ) | |||||
Balance at November 2, 2013 | $ | — | $ | 64 | $ | 64 |
Termination Benefits | Facility Closure and Other Costs | Total | |||||||||
Balance at March 3, 2012 | $ | — | $ | — | $ | — | |||||
Charges | 109 | 145 | 254 | ||||||||
Cash payments | (65 | ) | (18 | ) | (83 | ) | |||||
Adjustments | (31 | ) | (3 | ) | (34 | ) | |||||
Balance at November 3, 2012 | $ | 13 | $ | 124 | $ | 137 |
Domestic | International | Total | |||||||||||||||||||||||||||||||||
Nine Months Ended | Cumulative Amount through November 2, 2013 | Nine Months Ended | Cumulative Amount through November 2, 2013 | Nine Months Ended | Cumulative Amount through November 2, 2013 | ||||||||||||||||||||||||||||||
Nov. 2, 2013 | Nov. 3, 2012 | Nov. 2, 2013 | Nov. 3, 2012 | Nov. 2, 2013 | Nov. 3, 2012 | ||||||||||||||||||||||||||||||
Continuing operations | |||||||||||||||||||||||||||||||||||
Property and equipment impairments | $ | — | $ | 1 | $ | 17 | $ | — | $ | — | $ | 15 | $ | — | $ | 1 | $ | 32 | |||||||||||||||||
Termination benefits | — | — | 1 | — | — | — | — | — | 1 | ||||||||||||||||||||||||||
Facility closure and other costs | — | 5 | 5 | — | — | — | — | 5 | 5 | ||||||||||||||||||||||||||
Total | — | 6 | 23 | — | — | 15 | — | 6 | 38 | ||||||||||||||||||||||||||
Discontinued operations | |||||||||||||||||||||||||||||||||||
Inventory write-downs | — | — | — | — | — | 11 | — | — | 11 | ||||||||||||||||||||||||||
Property and equipment impairments | — | — | — | — | — | 96 | — | — | 96 | ||||||||||||||||||||||||||
Termination benefits | — | — | — | — | 1 | 17 | — | 1 | 17 | ||||||||||||||||||||||||||
Facility closure and other costs | — | — | — | 5 | (6 | ) | 84 | 5 | (6 | ) | 84 | ||||||||||||||||||||||||
Total | — | — | — | 5 | (5 | ) | 208 | 5 | (5 | ) | 208 | ||||||||||||||||||||||||
Total | $ | — | $ | 6 | $ | 23 | $ | 5 | $ | (5 | ) | $ | 223 | $ | 5 | $ | 1 | $ | 246 |
Facility Closure and Other Costs | |||
Balance at February 2, 2013 | $ | 36 | |
Cash payments | (33 | ) | |
Adjustments(1) | (1 | ) | |
Changes in foreign currency exchange rates | (2 | ) | |
Balance at November 2, 2013 | $ | — |
(1) | Included within the adjustments is a $5 million charge related to a change in sublease assumptions, offset by a $(6) million adjustment to write off the remaining liability as a result of the sale of Best Buy Europe, as described in Note 2, Discontinued Operations. |
Termination Benefits | Facility Closure and Other Costs(1) | Total | |||||||||
Balance at March 3, 2012 | $ | 17 | $ | 85 | $ | 102 | |||||
Charges | 1 | 2 | 3 | ||||||||
Cash payments | (17 | ) | (81 | ) | (98 | ) | |||||
Adjustments | — | 25 | 25 | ||||||||
Changes in foreign currency exchange rates | — | 3 | 3 | ||||||||
Balance at November 3, 2012 | $ | 1 | $ | 34 | $ | 35 |
(1) | Included within the adjustments to facility closure and other costs is $34 million from the first quarter of fiscal 2013, representing an adjustment to exclude non-cash charges or benefits, which had no impact on our Consolidated Statements of Earnings in the first quarter of fiscal 2013. |
|
November 2, 2013 | February 2, 2013 | November 3, 2012 | |||||||||
U.S. revolving credit facility – 364-Day | $ | — | $ | — | $ | — | |||||
U.S. revolving credit facility – 5-Year | — | — | — | ||||||||
Europe revolving credit facility(1) | — | 596 | 310 | ||||||||
Canada revolving demand facility | — | — | — | ||||||||
China revolving demand facilities | — | — | — | ||||||||
Total short-term debt | $ | — | $ | 596 | $ | 310 |
(1) | Short-term debt associated with the Europe revolving credit facility is related to our Best Buy Europe operations, which we sold on June 26, 2013, as described in Note 2, Discontinued Operations. |
November 2, 2013 | February 2, 2013 | November 3, 2012 | |||||||||
2013 Notes | $ | — | $ | 500 | $ | 500 | |||||
2016 Notes | 349 | 349 | 349 | ||||||||
2018 Notes | 500 | — | — | ||||||||
2021 Notes | 649 | 648 | 648 | ||||||||
Financing lease obligations | 103 | 122 | 130 | ||||||||
Capital lease obligations | 67 | 80 | 74 | ||||||||
Other debt | 1 | 1 | 1 | ||||||||
Total long-term debt | 1,669 | 1,700 | 1,702 | ||||||||
Less: current portion(1) | (45 | ) | (547 | ) | (544 | ) | |||||
Total long-term debt, less current portion | $ | 1,624 | $ | 1,153 | $ | 1,158 |
(1) | Our 2013 Notes due July 15, 2013, which were retired on July 15, 2013, are classified in the current portion of long-term debt as of February 2, 2013, and November 3, 2012. |
|
Notional Amount | ||||||||||||
Contract Type | November 2, 2013 | February 2, 2013 | November 3, 2012 | |||||||||
Derivatives not designated as hedging instruments | $ | 138 | $ | 173 | $ | 323 |
|
Foreign Currency Translation | Available-For-Sale Investments | Total | |||||||||
Balances at August 3, 2013 | $ | 528 | $ | 1 | $ | 529 | |||||
Foreign currency translation adjustments | (2 | ) | — | (2 | ) | ||||||
Unrealized gains on available-for-sale investments | — | 1 | 1 | ||||||||
Balances at November 2, 2013 | $ | 526 | $ | 2 | $ | 528 |
Foreign Currency Translation | Available-For-Sale Investments | Total | |||||||||
Balances at February 2, 2013 | $ | 113 | $ | (1 | ) | $ | 112 | ||||
Foreign currency translation adjustments | (95 | ) | — | (95 | ) | ||||||
Reclassification of foreign currency translation adjustments into earnings due to sale of business | 508 | — | 508 | ||||||||
Unrealized gains on available-for-sale investments | — | 2 | 2 | ||||||||
Reclassification of losses on available-for-sale investments into earnings | — | 1 | 1 | ||||||||
Balances at November 2, 2013 | $ | 526 | $ | 2 | $ | 528 |
Foreign Currency Translation | Available-For-Sale Investments | Total | |||||||||
Balances at August 4, 2012 | $ | 87 | $ | (1 | ) | $ | 86 | ||||
Foreign currency translation adjustments | 18 | — | 18 | ||||||||
Unrealized gains on available-for-sale investments | — | 1 | 1 | ||||||||
Balances at November 3, 2012 | $ | 105 | $ | — | $ | 105 |
Foreign Currency Translation | Available-For-Sale Investments | Total | |||||||||
Balances at March 3, 2012 | $ | 93 | $ | (3 | ) | $ | 90 | ||||
Adjustment for fiscal year change | (16 | ) | — | (16 | ) | ||||||
Balances at January 28, 2012 | 77 | (3 | ) | 74 | |||||||
Foreign currency translation adjustments | 28 | — | 28 | ||||||||
Unrealized gains on available-for-sale investments | — | 3 | 3 | ||||||||
Balances at November 3, 2012 | $ | 105 | $ | — | $ | 105 |
|
|
Three Months Ended | Nine Months Ended | ||||||||||||||
November 2, 2013 | November 3, 2012 | November 2, 2013 | November 3, 2012 | ||||||||||||
Domestic | $ | 7,847 | $ | 7,673 | $ | 23,635 | $ | 24,298 | |||||||
International | 1,515 | 1,708 | 4,407 | 4,795 | |||||||||||
Total revenue | $ | 9,362 | $ | 9,381 | $ | 28,042 | $ | 29,093 |
Three Months Ended | Nine Months Ended | ||||||||||||||
November 2, 2013 | November 3, 2012 | November 2, 2013 | November 3, 2012 | ||||||||||||
Domestic | $ | 111 | $ | 16 | $ | 753 | $ | 394 | |||||||
International | (20 | ) | (14 | ) | (81 | ) | (40 | ) | |||||||
Total operating income | 91 | 2 | 672 | 354 | |||||||||||
Other income (expense) | |||||||||||||||
Gain on sale of investments | 4 | — | 18 | — | |||||||||||
Investment income and other | 8 | 10 | 18 | 15 | |||||||||||
Interest expense | (24 | ) | (27 | ) | (77 | ) | (81 | ) | |||||||
Earnings (loss) from continuing operations before income tax expense (benefit) | $ | 79 | $ | (15 | ) | $ | 631 | $ | 288 |
November 2, 2013 | February 2, 2013 | November 3, 2012 | |||||||||
Domestic | $ | 11,971 | $ | 10,874 | $ | 11,291 | |||||
International | 3,097 | 5,913 | 6,265 | ||||||||
Total assets | $ | 15,068 | $ | 16,787 | $ | 17,556 |
|
|
June 26, 2013 | |||
Cash and cash equivalents | $ | 597 | |
Receivables | 1,295 | ||
Merchandise inventories | 554 | ||
Other current assets | 168 | ||
Net property and equipment | 159 | ||
Other assets | 316 | ||
Total assets | 3,089 | ||
Accounts payable | 790 | ||
Short-term debt | 973 | ||
Other current liabilities | 1,145 | ||
Long-term liabilities | 65 | ||
Total liabilities | 2,973 |
Three Months Ended | Nine Months Ended | ||||||||||||||
November 2, 2013 | November 3, 2012 | November 2, 2013 | November 3, 2012 | ||||||||||||
Revenue | $ | — | $ | 1,372 | $ | 2,682 | $ | 3,825 | |||||||
Restructuring charges(1) | — | 6 | 100 | (1 | ) | ||||||||||
Gain (loss) from discontinued operations before income tax benefit (expense) | — | 17 | (235 | ) | (55 | ) | |||||||||
Income tax benefit (expense)(2) | 10 | (6 | ) | 34 | 14 | ||||||||||
Gain on sale of discontinued operations | — | — | 52 | — | |||||||||||
Equity in loss of affiliates | — | (1 | ) | — | (4 | ) | |||||||||
Net gain (loss) from discontinued operations, including noncontrolling interests | 10 | 10 | (149 | ) | (45 | ) | |||||||||
Net (gain) loss from discontinued operations attributable to noncontrolling interests | 1 | (11 | ) | 11 | 14 | ||||||||||
Net gain (loss) from discontinued operations attributable to Best Buy Co., Inc. shareholders | $ | 11 | $ | (1 | ) | $ | (138 | ) | $ | (31 | ) |
(1) | See Note 6, Restructuring Charges, for further discussion of the restructuring charges associated with discontinued operations. |
(2) | Income tax benefit for the three months ended November 2, 2013 includes a $16 million benefit related to the impairment of our investment in Best Buy Europe, partially offset by $(6) million of expense related to a tax allocation between continuing and discontinued operations. The fiscal 2014 effective tax rate for discontinued operations differs from the statutory tax rate primarily due to the tax allocation, restructuring charges and the impairment of our investment in Best Buy Europe. The restructuring charges and impairment generally included minimal related tax benefit. The deferred tax assets related to the restructuring charges generally resulted in an increase in the valuation allowance in an equal amount, while the investment impairment is generally not tax deductible. |
|
November 2, 2013 | February 2, 2013 | November 3, 2012 | |||||||||
Equity and other investments | |||||||||||
Debt securities (auction rate securities) | $ | 9 | $ | 21 | $ | 21 | |||||
Marketable equity securities | 10 | 27 | 3 | ||||||||
Other investments | 22 | 38 | 67 | ||||||||
Total equity and other investments | $ | 41 | $ | 86 | $ | 91 |
|
Fair Value Measurements Using Inputs Considered as | |||||||||||||||
Fair Value at November 2, 2013 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
ASSETS | |||||||||||||||
Cash and cash equivalents | |||||||||||||||
Money market funds | $ | 495 | $ | 495 | $ | — | $ | — | |||||||
Equity and other investments | |||||||||||||||
Auction rate securities | 9 | — | — | 9 | |||||||||||
Marketable equity securities | 10 | 10 | — | — | |||||||||||
LIABILITIES | |||||||||||||||
Accrued liabilities | |||||||||||||||
Foreign currency derivative instruments | 2 | — | 2 | — |
Fair Value Measurements Using Inputs Considered as | |||||||||||||||
Fair Value at February 2, 2013 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
ASSETS | |||||||||||||||
Cash and cash equivalents | |||||||||||||||
Money market funds | $ | 520 | $ | 520 | $ | — | $ | — | |||||||
Other current assets | |||||||||||||||
Foreign currency derivative instruments | 1 | — | 1 | — | |||||||||||
Equity and other investments | |||||||||||||||
Auction rate securities | 21 | — | — | 21 | |||||||||||
Marketable equity securities | 27 | 27 | — | — |
Fair Value Measurements Using Inputs Considered as | |||||||||||||||
Fair Value at November 3, 2012 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
ASSETS | |||||||||||||||
Other current assets | |||||||||||||||
Foreign currency derivative instruments | $ | 2 | $ | — | $ | 2 | $ | — | |||||||
Equity and other investments | |||||||||||||||
Auction rate securities | 21 | — | — | 21 | |||||||||||
Marketable equity securities | 3 | 3 | — | — | |||||||||||
LIABILITIES | |||||||||||||||
Accrued liabilities | |||||||||||||||
Foreign currency derivative instruments | 1 | — | 1 | — |
Debt securities- Auction rate securities only | |||||||||||
Student loan bonds | Municipal revenue bonds | Total | |||||||||
Balances at August 3, 2013 | $ | 14 | $ | 2 | $ | 16 | |||||
Sales | (7 | ) | — | (7 | ) | ||||||
Balances at November 2, 2013 | $ | 7 | $ | 2 | $ | 9 |
Debt securities- Auction rate securities only | |||||||||||
Student loan bonds | Municipal revenue bonds | Total | |||||||||
Balances at February 2, 2013 | $ | 19 | $ | 2 | $ | 21 | |||||
Sales | (12 | ) | — | (12 | ) | ||||||
Balances at November 2, 2013 | $ | 7 | $ | 2 | $ | 9 |
Debt securities- Auction rate securities only | |||||||||||
Student loan bonds | Municipal revenue bonds | Total | |||||||||
Balances at August 4, 2012 | $ | 20 | $ | 2 | $ | 22 | |||||
Sales | (1 | ) | — | (1 | ) | ||||||
Balances at November 3, 2012 | $ | 19 | $ | 2 | $ | 21 |
Debt securities- Auction rate securities only | |||||||||||
Student loan bonds | Municipal revenue bonds | Total | |||||||||
Balances at March 3, 2012 | $ | 80 | $ | 2 | $ | 82 | |||||
Changes in unrealized losses included in other comprehensive income | 4 | — | 4 | ||||||||
Sales | (65 | ) | — | (65 | ) | ||||||
Balances at November 3, 2012 | $ | 19 | $ | 2 | $ | 21 |
Nine Months Ended | Nine Months Ended | ||||||||||||||
November 2, 2013 | November 3, 2012 | ||||||||||||||
Impairments | Remaining Net Carrying Value | Impairments | Remaining Net Carrying Value | ||||||||||||
Continuing operations | |||||||||||||||
Property and equipment | $ | 4 | $ | — | $ | 29 | $ | — | |||||||
Investments | 16 | 22 | — | — | |||||||||||
Total continuing operations | $ | 20 | $ | 22 | $ | 29 | $ | — | |||||||
Discontinued operations(1) | |||||||||||||||
Property and equipment(2) | $ | 220 | $ | — | $ | — | $ | — | |||||||
Tradename | 4 | — | — | — | |||||||||||
Total discontinued operations | $ | 224 | $ | — | $ | — | $ | — |
(1) | Property and equipment and tradename impairments associated with discontinued operations are recorded within gain (loss) from discontinued operations in our Consolidated Statements of Earnings. |
(2) | Includes the $175 million impairment to write down the book value of our investment in Best Buy Europe to fair value. Upon completion of the sale of Best Buy Europe as described in Note 2, Discontinued Operations, the remaining net carrying values of all assets have been reduced to zero. |
|
Goodwill | Indefinite-lived Tradenames | ||||||||||||||||||||||
Domestic | International | Total | Domestic | International | Total | ||||||||||||||||||
Balances at February 2, 2013 | $ | 528 | $ | — | $ | 528 | $ | 19 | $ | 112 | $ | 131 | |||||||||||
Changes in foreign currency exchange rates | — | — | — | — | (2 | ) | (2 | ) | |||||||||||||||
Sale of Best Buy Europe | — | — | — | — | (22 | ) | (22 | ) | |||||||||||||||
Impairments | — | — | — | — | (4 | ) | (4 | ) | |||||||||||||||
Balances at November 2, 2013 | $ | 528 | $ | — | $ | 528 | $ | 19 | $ | 84 | $ | 103 |
Goodwill | Indefinite-lived Tradenames | ||||||||||||||||||||||
Domestic | International | Total | Domestic | International | Total | ||||||||||||||||||
Balances at March 3, 2012 | $ | 516 | $ | 819 | $ | 1,335 | $ | 19 | $ | 112 | $ | 131 | |||||||||||
Changes in foreign currency exchange rates | — | (5 | ) | (5 | ) | — | — | — | |||||||||||||||
Acquisitions | 14 | — | 14 | — | — | — | |||||||||||||||||
Balances at November 3, 2012 | $ | 530 | $ | 814 | $ | 1,344 | $ | 19 | $ | 112 | $ | 131 |
November 2, 2013 | February 2, 2013 | November 3, 2012 | |||||||||||||||||||||
Gross Carrying Amount(1) | Cumulative Impairment(1) | Gross Carrying Amount | Cumulative Impairment | Gross Carrying Amount | Cumulative Impairment | ||||||||||||||||||
Goodwill | $ | 1,412 | $ | (884 | ) | $ | 2,608 | $ | (2,080 | ) | $ | 2,605 | $ | (1,261 | ) |
(1) | Excludes the gross carrying amount and cumulative impairment related to Best Buy Europe, which was sold during the quarter ended August 3, 2013. |
November 2, 2013 | February 2, 2013 | November 3, 2012 | |||||||||||||||||||||
Gross Carrying Amount(1) | Accumulated Amortization(1) | Gross Carrying Amount | Accumulated Amortization | Gross Carrying Amount | Accumulated Amortization | ||||||||||||||||||
Customer relationships | $ | 83 | $ | (11 | ) | $ | 475 | $ | (272 | ) | $ | 475 | $ | (262 | ) |
(1) | Excludes the gross carrying amount and accumulated amortization related to Best Buy Europe, which was sold during the quarter ended August 3, 2013. |
Fiscal Year | |||
Remainder of fiscal 2014 | $ | 2 | |
2015 | 6 | ||
2016 | 6 | ||
2017 | 6 | ||
2018 | 6 | ||
Thereafter | 46 |
|
Nine Months Ended | |||||||
November 2, 2013 | November 3, 2012 | ||||||
Continuing operations | |||||||
Renew Blue | $ | 52 | $ | — | |||
Fiscal 2013 U.S. restructuring | (8 | ) | 258 | ||||
Fiscal 2012 restructuring | — | 6 | |||||
Fiscal 2011 restructuring | — | (12 | ) | ||||
Total | 44 | 252 | |||||
Discontinued operations | |||||||
Fiscal 2013 Europe restructuring | 95 | 2 | |||||
Fiscal 2012 restructuring | 5 | (5 | ) | ||||
Fiscal 2011 restructuring | — | 2 | |||||
Total (Note 2) | 100 | (1 | ) | ||||
Total | $ | 144 | $ | 251 |
Domestic | International | Total | |||||||||||||||||||||
Nine Months Ended November 2, 2013 | Cumulative Amount through November 2, 2013 | Nine Months Ended November 2, 2013 | Cumulative Amount through November 2, 2013 | Nine Months Ended November 2, 2013 | Cumulative Amount through November 2, 2013 | ||||||||||||||||||
Continuing operations | |||||||||||||||||||||||
Inventory write-downs | $ | — | $ | 1 | $ | — | $ | — | $ | — | $ | 1 | |||||||||||
Property and equipment impairments | 2 | 9 | 2 | 25 | 4 | 34 | |||||||||||||||||
Termination benefits | 16 | 62 | 10 | 19 | 26 | 81 | |||||||||||||||||
Investment impairments | 16 | 43 | — | — | 16 | 43 | |||||||||||||||||
Facility closure and other costs | — | 3 | 6 | 61 | 6 | 64 | |||||||||||||||||
Total | $ | 34 | $ | 118 | $ | 18 | $ | 105 | $ | 52 | $ | 223 |
Termination Benefits | Facility Closure and Other Costs | Total | |||||||||
Balance at February 2, 2013 | $ | 54 | $ | 54 | $ | 108 | |||||
Charges | 25 | 14 | 39 | ||||||||
Cash payments | (65 | ) | (16 | ) | (81 | ) | |||||
Adjustments | (7 | ) | 8 | 1 | |||||||
Changes in foreign currency exchange rates | 1 | (1 | ) | — | |||||||
Balance at November 2, 2013 | $ | 8 | $ | 59 | $ | 67 |
Nine Months Ended November 2, 2013 | Nine Months Ended November 3, 2012 | Cumulative Amount through November 2, 2013 | |||||||||
Discontinued operations | |||||||||||
Inventory write-downs | $ | 7 | $ | — | $ | 7 | |||||
Property and equipment impairments | 45 | — | 57 | ||||||||
Termination benefits | 36 | 2 | 55 | ||||||||
Tradename impairment | 4 | — | 4 | ||||||||
Facility closure and other costs | 3 | — | 8 | ||||||||
Total | $ | 95 | $ | 2 | $ | 131 |
Termination Benefits | Facility Closure and Other Costs | Total | |||||||||
Balance at February 2, 2013 | $ | — | $ | 5 | $ | 5 | |||||
Charges | 36 | 2 | 38 | ||||||||
Cash payments | (2 | ) | (7 | ) | (9 | ) | |||||
Adjustments(1) | (34 | ) | — | (34 | ) | ||||||
Balance at November 2, 2013 | $ | — | $ | — | $ | — |
(1) | Represents the remaining liability written off as a result of the sale of Best Buy Europe, as described in Note 2, Discontinued Operations. |
Termination Benefits | |||
Balance at March 3, 2012 | $ | — | |
Charges | 2 | ||
Cash payments | (2 | ) | |
Balance at November 3, 2012 | $ | — |
Nine Months Ended | Cumulative Amount through November 2, 2013 | ||||||||||
November 2, 2013 | November 3, 2012 | ||||||||||
Continuing operations | |||||||||||
Property and equipment impairments | $ | — | $ | 28 | $ | 29 | |||||
Termination benefits | — | 83 | 77 | ||||||||
Facility closure and other costs, net | (8 | ) | 147 | 143 | |||||||
Total | $ | (8 | ) | $ | 258 | $ | 249 |
Termination Benefits | Facility Closure and Other Costs | Total | |||||||||
Balance at February 2, 2013 | $ | 4 | $ | 113 | $ | 117 | |||||
Charges | — | 3 | 3 | ||||||||
Cash payments | (2 | ) | (39 | ) | (41 | ) | |||||
Adjustments | (2 | ) | (13 | ) | (15 | ) | |||||
Balance at November 2, 2013 | $ | — | $ | 64 | $ | 64 |
Termination Benefits | Facility Closure and Other Costs | Total | |||||||||
Balance at March 3, 2012 | $ | — | $ | — | $ | — | |||||
Charges | 109 | 145 | 254 | ||||||||
Cash payments | (65 | ) | (18 | ) | (83 | ) | |||||
Adjustments | (31 | ) | (3 | ) | (34 | ) | |||||
Balance at November 3, 2012 | $ | 13 | $ | 124 | $ | 137 |
Domestic | International | Total | |||||||||||||||||||||||||||||||||
Nine Months Ended | Cumulative Amount through November 2, 2013 | Nine Months Ended | Cumulative Amount through November 2, 2013 | Nine Months Ended | Cumulative Amount through November 2, 2013 | ||||||||||||||||||||||||||||||
Nov. 2, 2013 | Nov. 3, 2012 | Nov. 2, 2013 | Nov. 3, 2012 | Nov. 2, 2013 | Nov. 3, 2012 | ||||||||||||||||||||||||||||||
Continuing operations | |||||||||||||||||||||||||||||||||||
Property and equipment impairments | $ | — | $ | 1 | $ | 17 | $ | — | $ | — | $ | 15 | $ | — | $ | 1 | $ | 32 | |||||||||||||||||
Termination benefits | — | — | 1 | — | — | — | — | — | 1 | ||||||||||||||||||||||||||
Facility closure and other costs | — | 5 | 5 | — | — | — | — | 5 | 5 | ||||||||||||||||||||||||||
Total | — | 6 | 23 | — | — | 15 | — | 6 | 38 | ||||||||||||||||||||||||||
Discontinued operations | |||||||||||||||||||||||||||||||||||
Inventory write-downs | — | — | — | — | — | 11 | — | — | 11 | ||||||||||||||||||||||||||
Property and equipment impairments | — | — | — | — | — | 96 | — | — | 96 | ||||||||||||||||||||||||||
Termination benefits | — | — | — | — | 1 | 17 | — | 1 | 17 | ||||||||||||||||||||||||||
Facility closure and other costs | — | — | — | 5 | (6 | ) | 84 | 5 | (6 | ) | 84 | ||||||||||||||||||||||||
Total | — | — | — | 5 | (5 | ) | 208 | 5 | (5 | ) | 208 | ||||||||||||||||||||||||
Total | $ | — | $ | 6 | $ | 23 | $ | 5 | $ | (5 | ) | $ | 223 | $ | 5 | $ | 1 | $ | 246 |
Facility Closure and Other Costs | |||
Balance at February 2, 2013 | $ | 36 | |
Cash payments | (33 | ) | |
Adjustments(1) | (1 | ) | |
Changes in foreign currency exchange rates | (2 | ) | |
Balance at November 2, 2013 | $ | — |
(1) | Included within the adjustments is a $5 million charge related to a change in sublease assumptions, offset by a $(6) million adjustment to write off the remaining liability as a result of the sale of Best Buy Europe, as described in Note 2, Discontinued Operations. |
Termination Benefits | Facility Closure and Other Costs(1) | Total | |||||||||
Balance at March 3, 2012 | $ | 17 | $ | 85 | $ | 102 | |||||
Charges | 1 | 2 | 3 | ||||||||
Cash payments | (17 | ) | (81 | ) | (98 | ) | |||||
Adjustments | — | 25 | 25 | ||||||||
Changes in foreign currency exchange rates | — | 3 | 3 | ||||||||
Balance at November 3, 2012 | $ | 1 | $ | 34 | $ | 35 |
(1) | Included within the adjustments to facility closure and other costs is $34 million from the first quarter of fiscal 2013, representing an adjustment to exclude non-cash charges or benefits, which had no impact on our Consolidated Statements of Earnings in the first quarter of fiscal 2013. |
|
November 2, 2013 | February 2, 2013 | November 3, 2012 | |||||||||
U.S. revolving credit facility – 364-Day | $ | — | $ | — | $ | — | |||||
U.S. revolving credit facility – 5-Year | — | — | — | ||||||||
Europe revolving credit facility(1) | — | 596 | 310 | ||||||||
Canada revolving demand facility | — | — | — | ||||||||
China revolving demand facilities | — | — | — | ||||||||
Total short-term debt | $ | — | $ | 596 | $ | 310 |
(1) | Short-term debt associated with the Europe revolving credit facility is related to our Best Buy Europe operations, which we sold on June 26, 2013, as described in Note 2, Discontinued Operations. |
November 2, 2013 | February 2, 2013 | November 3, 2012 | |||||||||
2013 Notes | $ | — | $ | 500 | $ | 500 | |||||
2016 Notes | 349 | 349 | 349 | ||||||||
2018 Notes | 500 | — | — | ||||||||
2021 Notes | 649 | 648 | 648 | ||||||||
Financing lease obligations | 103 | 122 | 130 | ||||||||
Capital lease obligations | 67 | 80 | 74 | ||||||||
Other debt | 1 | 1 | 1 | ||||||||
Total long-term debt | 1,669 | 1,700 | 1,702 | ||||||||
Less: current portion(1) | (45 | ) | (547 | ) | (544 | ) | |||||
Total long-term debt, less current portion | $ | 1,624 | $ | 1,153 | $ | 1,158 |
(1) | Our 2013 Notes due July 15, 2013, which were retired on July 15, 2013, are classified in the current portion of long-term debt as of February 2, 2013, and November 3, 2012. |
|
Notional Amount | ||||||||||||
Contract Type | November 2, 2013 | February 2, 2013 | November 3, 2012 | |||||||||
Derivatives not designated as hedging instruments | $ | 138 | $ | 173 | $ | 323 |
|
Foreign Currency Translation | Available-For-Sale Investments | Total | |||||||||
Balances at August 3, 2013 | $ | 528 | $ | 1 | $ | 529 | |||||
Foreign currency translation adjustments | (2 | ) | — | (2 | ) | ||||||
Unrealized gains on available-for-sale investments | — | 1 | 1 | ||||||||
Balances at November 2, 2013 | $ | 526 | $ | 2 | $ | 528 |
Foreign Currency Translation | Available-For-Sale Investments | Total | |||||||||
Balances at February 2, 2013 | $ | 113 | $ | (1 | ) | $ | 112 | ||||
Foreign currency translation adjustments | (95 | ) | — | (95 | ) | ||||||
Reclassification of foreign currency translation adjustments into earnings due to sale of business | 508 | — | 508 | ||||||||
Unrealized gains on available-for-sale investments | — | 2 | 2 | ||||||||
Reclassification of losses on available-for-sale investments into earnings | — | 1 | 1 | ||||||||
Balances at November 2, 2013 | $ | 526 | $ | 2 | $ | 528 |
Foreign Currency Translation | Available-For-Sale Investments | Total | |||||||||
Balances at August 4, 2012 | $ | 87 | $ | (1 | ) | $ | 86 | ||||
Foreign currency translation adjustments | 18 | — | 18 | ||||||||
Unrealized gains on available-for-sale investments | — | 1 | 1 | ||||||||
Balances at November 3, 2012 | $ | 105 | $ | — | $ | 105 |
Foreign Currency Translation | Available-For-Sale Investments | Total | |||||||||
Balances at March 3, 2012 | $ | 93 | $ | (3 | ) | $ | 90 | ||||
Adjustment for fiscal year change | (16 | ) | — | (16 | ) | ||||||
Balances at January 28, 2012 | 77 | (3 | ) | 74 | |||||||
Foreign currency translation adjustments | 28 | — | 28 | ||||||||
Unrealized gains on available-for-sale investments | — | 3 | 3 | ||||||||
Balances at November 3, 2012 | $ | 105 | $ | — | $ | 105 |
|
Three Months Ended | Nine Months Ended | ||||||||||||||
November 2, 2013 | November 3, 2012 | November 2, 2013 | November 3, 2012 | ||||||||||||
Domestic | $ | 7,847 | $ | 7,673 | $ | 23,635 | $ | 24,298 | |||||||
International | 1,515 | 1,708 | 4,407 | 4,795 | |||||||||||
Total revenue | $ | 9,362 | $ | 9,381 | $ | 28,042 | $ | 29,093 |
Three Months Ended | Nine Months Ended | ||||||||||||||
November 2, 2013 | November 3, 2012 | November 2, 2013 | November 3, 2012 | ||||||||||||
Domestic | $ | 111 | $ | 16 | $ | 753 | $ | 394 | |||||||
International | (20 | ) | (14 | ) | (81 | ) | (40 | ) | |||||||
Total operating income | 91 | 2 | 672 | 354 | |||||||||||
Other income (expense) | |||||||||||||||
Gain on sale of investments | 4 | — | 18 | — | |||||||||||
Investment income and other | 8 | 10 | 18 | 15 | |||||||||||
Interest expense | (24 | ) | (27 | ) | (77 | ) | (81 | ) | |||||||
Earnings (loss) from continuing operations before income tax expense (benefit) | $ | 79 | $ | (15 | ) | $ | 631 | $ | 288 |
November 2, 2013 | February 2, 2013 | November 3, 2012 | |||||||||
Domestic | $ | 11,971 | $ | 10,874 | $ | 11,291 | |||||
International | 3,097 | 5,913 | 6,265 | ||||||||
Total assets | $ | 15,068 | $ | 16,787 | $ | 17,556 |
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|