Condensed Consolidating Financial Information | Condensed Consolidating Financial Information 2028 Debentures. All of NMG’s obligations under the 2028 Debentures are guaranteed by the Company. The guarantee by the Company is full and unconditional and is subject to automatic release if the requirements for legal defeasance or covenant defeasance of the 2028 Debentures are satisfied, or if NMG’s obligations under the indenture governing the 2028 Debentures are discharged. Currently, the Company’s non-guarantor subsidiaries under the 2028 Debentures consist principally of (i) Bergdorf Goodman, Inc., through which we conduct the operations of our Bergdorf Goodman stores, (ii) NM Nevada Trust, which holds legal title to certain real property and intangible assets used by NMG in conducting its operations and (iii) NMG Germany GmbH, through which we conduct the operations of MyTheresa. The following condensed consolidating financial information represents the financial information of the Company and its non-guarantor subsidiaries under the 2028 Debentures, prepared on the equity basis of accounting. The information is presented in accordance with the requirements of Rule 3-10 under the SEC’s Regulation S-X. The financial information may not necessarily be indicative of results of operations, cash flows or financial position had the non-guarantor subsidiaries operated as independent entities. April 30, 2016 (in thousands) Company NMG Non- Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 56,257 $ 20,025 $ — $ 76,282 Merchandise inventories — 991,226 209,687 — 1,200,913 Other current assets — 190,638 14,870 (1,378 ) 204,130 Total current assets — 1,238,121 244,582 (1,378 ) 1,481,325 Property and equipment, net — 1,405,802 141,937 — 1,547,739 Intangible assets, net — 581,975 2,933,610 — 3,515,585 Goodwill — 1,611,365 664,676 — 2,276,041 Other long-term assets — 122,392 2,381 — 124,773 Intercompany notes receivable — 196,686 — (196,686 ) — Investments in subsidiaries 1,417,572 3,599,450 — (5,017,022 ) — Total assets $ 1,417,572 $ 8,755,791 $ 3,987,186 $ (5,215,086 ) $ 8,945,463 LIABILITIES AND MEMBER EQUITY Current liabilities: Accounts payable $ — $ 225,277 $ 39,450 $ — $ 264,727 Accrued liabilities — 353,205 134,854 (1,378 ) 486,681 Current portion of long-term debt — 29,426 — — 29,426 Total current liabilities — 607,908 174,304 (1,378 ) 780,834 Long-term liabilities: Long-term debt — 4,794,399 — — 4,794,399 Intercompany notes payable — — 196,686 (196,686 ) — Deferred income taxes — 1,487,131 13,113 — 1,500,244 Other long-term liabilities — 448,781 3,633 — 452,414 Total long-term liabilities — 6,730,311 213,432 (196,686 ) 6,747,057 Total member equity 1,417,572 1,417,572 3,599,450 (5,017,022 ) 1,417,572 Total liabilities and member equity $ 1,417,572 $ 8,755,791 $ 3,987,186 $ (5,215,086 ) $ 8,945,463 August 1, 2015 (in thousands) Company NMG Non- Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 53,162 $ 19,812 $ — $ 72,974 Merchandise inventories — 970,295 184,549 — 1,154,844 Other current assets — 138,966 18,082 (165 ) 156,883 Total current assets — 1,162,423 222,443 (165 ) 1,384,701 Property and equipment, net — 1,359,118 118,768 — 1,477,886 Intangible assets, net — 625,937 2,972,625 — 3,598,562 Goodwill — 1,611,365 661,118 — 2,272,483 Other long-term assets — 140,776 1,354 — 142,130 Intercompany notes receivable — 150,028 — (150,028 ) — Investments in subsidiaries 1,413,744 3,617,680 — (5,031,424 ) — Total assets $ 1,413,744 $ 8,667,327 $ 3,976,308 $ (5,181,617 ) $ 8,875,762 LIABILITIES AND MEMBER EQUITY Current liabilities: Accounts payable $ — $ 291,089 $ 51,910 $ — $ 342,999 Accrued liabilities — 380,255 85,312 (165 ) 465,402 Current portion of long-term debt — 29,426 — — 29,426 Total current liabilities — 700,770 137,222 (165 ) 837,827 Long-term liabilities: Long-term debt — 4,681,309 — — 4,681,309 Intercompany notes payable — — 150,028 (150,028 ) — Deferred income taxes — 1,454,278 16,813 — 1,471,091 Other long-term liabilities — 417,226 54,565 — 471,791 Total long-term liabilities — 6,552,813 221,406 (150,028 ) 6,624,191 Total member equity 1,413,744 1,413,744 3,617,680 (5,031,424 ) 1,413,744 Total liabilities and member equity $ 1,413,744 $ 8,667,327 $ 3,976,308 $ (5,181,617 ) $ 8,875,762 May 2, 2015 (in thousands) Company NMG Non- Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 70,490 $ 11,721 $ — $ 82,211 Merchandise inventories — 988,955 184,307 — 1,173,262 Other current assets — 127,129 15,363 (102 ) 142,390 Total current assets — 1,186,574 211,391 (102 ) 1,397,863 Property and equipment, net — 1,325,068 114,589 — 1,439,657 Intangible assets, net — 641,446 2,984,004 — 3,625,450 Goodwill — 1,669,365 598,532 — 2,267,897 Other long-term assets — 139,203 1,375 — 140,578 Intercompany notes receivable — 150,000 — (150,000 ) — Investments in subsidiaries 1,454,710 3,572,692 — (5,027,402 ) — Total assets $ 1,454,710 $ 8,684,348 $ 3,909,891 $ (5,177,504 ) $ 8,871,445 LIABILITIES AND MEMBER EQUITY Current liabilities: Accounts payable $ — $ 246,696 $ 33,589 $ — $ 280,285 Accrued liabilities — 366,369 91,237 (102 ) 457,504 Current portion of long-term debt — 29,426 — — 29,426 Total current liabilities — 642,491 124,826 (102 ) 767,215 Long-term liabilities: Long-term debt — 4,708,612 — — 4,708,612 Intercompany notes payable — — 150,000 (150,000 ) — Deferred income taxes — 1,485,902 15,012 — 1,500,914 Other long-term liabilities — 392,633 47,361 — 439,994 Total long-term liabilities — 6,587,147 212,373 (150,000 ) 6,649,520 Total member equity 1,454,710 1,454,710 3,572,692 (5,027,402 ) 1,454,710 Total liabilities and member equity $ 1,454,710 $ 8,684,348 $ 3,909,891 $ (5,177,504 ) $ 8,871,445 Thirteen weeks ended April 30, 2016 (in thousands) Company NMG Non- Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 930,333 $ 238,959 $ — $ 1,169,292 Cost of goods sold including buying and occupancy costs (excluding depreciation) — 590,735 152,736 — 743,471 Selling, general and administrative expenses (excluding depreciation) — 225,972 48,805 — 274,777 Income from credit card program — (13,604 ) (1,406 ) — (15,010 ) Depreciation expense — 53,983 5,633 — 59,616 Amortization of intangible assets and favorable lease commitments — 14,198 13,201 — 27,399 Other expenses (income) — (1,822 ) 1,188 — (634 ) Operating earnings — 60,871 18,802 — 79,673 Interest expense, net — 71,335 1,340 — 72,675 Intercompany royalty charges (income) — 36,690 (36,690 ) — — Foreign currency loss (gain) — — (7,740 ) 7,740 — Equity in loss (earnings) of subsidiaries (3,790 ) (59,692 ) — 63,482 — Earnings (loss) before income taxes 3,790 12,538 61,892 (71,222 ) 6,998 Income tax expense (benefit) — 3,803 2,200 (2,795 ) 3,208 Net earnings (loss) $ 3,790 $ 8,735 $ 59,692 $ (68,427 ) $ 3,790 Total other comprehensive earnings (loss), net of tax 5,874 414 515 (929 ) 5,874 Total comprehensive earnings (loss) $ 9,664 $ 9,149 $ 60,207 $ (69,356 ) $ 9,664 Thirteen weeks ended May 2, 2015 (in thousands) Company NMG Non- Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 977,352 $ 242,748 $ — $ 1,220,100 Cost of goods sold including buying and occupancy costs (excluding depreciation) — 605,313 149,721 — 755,034 Selling, general and administrative expenses (excluding depreciation) — 237,511 48,178 — 285,689 Income from credit card program — (10,603 ) (1,296 ) — (11,899 ) Depreciation expense — 40,308 7,762 — 48,070 Amortization of intangible assets and favorable lease commitments — 15,496 14,179 — 29,675 Other expenses — 3,899 1,672 — 5,571 Operating earnings — 85,428 22,532 — 107,960 Interest expense, net — 72,407 437 — 72,844 Intercompany royalty charges (income) — 35,624 (35,624 ) — — Foreign currency loss (gain) — — 17,748 (17,748 ) — Equity in loss (earnings) of subsidiaries (19,820 ) (45,095 ) — 64,915 — Earnings (loss) before income taxes 19,820 22,492 39,971 (47,167 ) 35,116 Income tax expense (benefit) — 15,561 (5,124 ) 4,859 15,296 Net earnings (loss) $ 19,820 $ 6,931 $ 45,095 $ (52,026 ) $ 19,820 Total other comprehensive earnings (loss), net of tax (14,839 ) 868 (2,818 ) 1,950 (14,839 ) Total comprehensive earnings (loss) $ 4,981 $ 7,799 $ 42,277 $ (50,076 ) $ 4,981 Thirty-nine weeks ended April 30, 2016 (in thousands) Company NMG Non- Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 3,066,164 $ 754,985 $ — $ 3,821,149 Cost of goods sold including buying and occupancy costs (excluding depreciation) — 2,009,842 495,995 — 2,505,837 Selling, general and administrative expenses (excluding depreciation) — 715,211 147,562 — 862,773 Income from credit card program — (40,362 ) (4,272 ) — (44,634 ) Depreciation expense — 153,200 15,957 — 169,157 Amortization of intangible assets and favorable lease commitments — 43,961 40,035 — 83,996 Other expenses — 19,351 5,161 — 24,512 Operating earnings — 164,961 54,547 — 219,508 Interest expense, net — 209,090 6,765 — 215,855 Intercompany royalty charges (income) — 115,445 (115,445 ) — — Foreign currency loss (gain) — — (3,715 ) 3,715 — Equity in loss (earnings) of subsidiaries (1,136 ) (165,703 ) — 166,839 — Earnings (loss) before income taxes 1,136 6,129 166,942 (170,554 ) 3,653 Income tax expense (benefit) — 2,930 1,239 (1,652 ) 2,517 Net earnings (loss) $ 1,136 $ 3,199 $ 165,703 $ (168,902 ) $ 1,136 Total other comprehensive earnings (loss), net of tax 2,582 421 98 (519 ) 2,582 Total comprehensive earnings (loss) $ 3,718 $ 3,620 $ 165,801 $ (169,421 ) $ 3,718 Thirty-nine weeks ended May 2, 2015 (in thousands) Company NMG Non- Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 3,203,081 $ 725,335 $ — $ 3,928,416 Cost of goods sold including buying and occupancy costs (excluding depreciation) — 2,041,854 460,699 — 2,502,553 Selling, general and administrative expenses (excluding depreciation) — 755,932 138,734 — 894,666 Income from credit card program — (36,633 ) (4,119 ) — (40,752 ) Depreciation expense — 120,028 16,562 — 136,590 Amortization of intangible assets and favorable lease commitments — 66,678 40,761 — 107,439 Other expenses — 24,323 3,757 — 28,080 Operating earnings — 230,899 68,941 — 299,840 Interest expense, net — 215,675 2,244 — 217,919 Intercompany royalty charges (income) — 114,650 (114,650 ) — — Foreign currency loss (gain) — — 23,940 (23,940 ) — Equity in loss (earnings) of subsidiaries (47,831 ) (165,244 ) — 213,075 — Earnings (loss) before income taxes 47,831 65,818 157,407 (189,135 ) 81,921 Income tax expense (benefit) — 35,373 (7,837 ) 6,554 34,090 Net earnings (loss) $ 47,831 $ 30,445 $ 165,244 $ (195,689 ) $ 47,831 Total other comprehensive earnings (loss), net of tax (25,715 ) (4,031 ) (4,298 ) 8,329 (25,715 ) Total comprehensive earnings (loss) $ 22,116 $ 26,414 $ 160,946 $ (187,360 ) $ 22,116 Thirty-nine weeks ended April 30, 2016 (in thousands) Company NMG Non- Guarantor Subsidiaries Eliminations Consolidated CASH FLOWS—OPERATING ACTIVITIES Net earnings (loss) $ 1,136 $ 3,199 $ 165,703 $ (168,902 ) $ 1,136 Adjustments to reconcile net earnings (loss) to net cash provided by (used for) operating activities: Depreciation and amortization expense — 215,590 55,992 — 271,582 Deferred income taxes — 19,681 (3,896 ) — 15,785 Other — (7,918 ) 12,078 2,063 6,223 Intercompany royalty income payable (receivable) — 115,445 (115,445 ) — — Equity in loss (earnings) of subsidiaries (1,136 ) (165,703 ) — 166,839 — Changes in operating assets and liabilities, net — (26,894 ) (117,381 ) — (144,275 ) Net cash provided by (used for) operating activities — 153,400 (2,949 ) — 150,451 CASH FLOWS—INVESTING ACTIVITIES Capital expenditures — (193,573 ) (38,420 ) — (231,993 ) Acquisition of MyTheresa — — (896 ) — (896 ) Investment in subsidiaries — (30,204 ) 30,204 — — Net cash used for investing activities — (223,777 ) (9,112 ) — (232,889 ) CASH FLOWS—FINANCING ACTIVITIES Borrowings under Asset-Based Revolving Credit Facility — 495,000 — — 495,000 Repayment of borrowings — (382,069 ) — — (382,069 ) Payment of contingent earn-out obligation — — (27,185 ) — (27,185 ) Intercompany notes payable (receivable) — (39,459 ) 39,459 — — Net cash provided by financing activities — 73,472 12,274 — 85,746 CASH AND CASH EQUIVALENTS Increase during the period — 3,095 213 — 3,308 Beginning balance — 53,162 19,812 — 72,974 Ending balance $ — $ 56,257 $ 20,025 $ — $ 76,282 Thirty-nine weeks ended May 2, 2015 (in thousands) Company NMG Non- Eliminations Consolidated CASH FLOWS—OPERATING ACTIVITIES Net earnings (loss) $ 47,831 $ 30,445 $ 165,244 $ (195,689 ) $ 47,831 Adjustments to reconcile net earnings (loss) to net cash provided by operating activities: Depreciation and amortization expense — 205,123 57,323 — 262,446 Deferred income taxes — (40,431 ) (8,776 ) — (49,207 ) Other — 2,381 33,581 (17,386 ) 18,576 Intercompany royalty income payable (receivable) — 114,650 (114,650 ) — — Equity in loss (earnings) of subsidiaries (47,831 ) (165,244 ) — 213,075 — Changes in operating assets and liabilities, net — (79,796 ) (77,037 ) — (156,833 ) Net cash provided by operating activities — 67,128 55,685 — 122,813 CASH FLOWS—INVESTING ACTIVITIES Capital expenditures — (169,307 ) (13,709 ) — (183,016 ) Acquisition of MyTheresa — — (181,727 ) — (181,727 ) Net cash used for investing activities — (169,307 ) (195,436 ) — (364,743 ) CASH FLOWS—FINANCING ACTIVITIES Borrowings under Asset-Based Revolving Credit Facility — 480,000 — — 480,000 Repayment of borrowings — (352,070 ) — — (352,070 ) Intercompany notes payable (receivable) — (150,000 ) 150,000 — — Debt issuance costs paid — (265 ) — — (265 ) Net cash provided by (used for) financing activities — (22,335 ) 150,000 — 127,665 CASH AND CASH EQUIVALENTS Increase (decrease) during the period — (124,514 ) 10,249 — (114,265 ) Beginning balance — 195,004 1,472 — 196,476 Ending balance $ — $ 70,490 $ 11,721 $ — $ 82,211 |