Table of Contents
ii | ||||
iii | ||||
1 | ||||
15 | ||||
34 | ||||
41 | ||||
42 | ||||
43 | ||||
46 | ||||
73 | ||||
80 | ||||
84 | ||||
99 | ||||
101 | ||||
103 | ||||
106 | ||||
167 | ||||
169 | ||||
170 | ||||
170 | ||||
F-1 |
Table of Contents
ii
Table of Contents
iii
Table of Contents
1
Table of Contents
• | Accessories — includes fashion accessories for year-round use, including legwear, headwear, attitude glasses, scarves, armwear and belts, and seasonal use, including sunglasses, hats, fall footwear, sandals, scarves, gloves, boots, slippers and earmuffs; and other accessories, including hairgoods, handbags, and small leather goods, as well as cosmetics | |
• | Jewelry — includes earrings, necklaces, bracelets, body jewelry and rings, as well as ear piercing |
2
Table of Contents
• | Merchandise: We continue to enhance the fashion-orientation and quality of our product offering to deliver a unique, proprietary assortment that is highly relevant to our target customers, particularly the Claire’s Young (teenage) customer. We continue to focus on our multi-classification Accessories assortment, while maintaining our market leadership position in Jewelry, to capitalize on the evolving largest market opportunities. We are enabling these improvements through investments in fashion and trend forecasting, global product design and development, and in the enhancement of our Hong Kong-based sourcing capabilities to leverage our global purchasing economy of scale. Simultaneously, we are identifying product source alternatives. | |
• | Stores: In our almost 3,400 stores worldwide, our objective is to provide a consistent, engaging, and brand-right customer experience. We are continually improving our in-store presentation of merchandise and marketing collateral through a rigorous planning and communication process, resulting in improved execution and increased consistency across the chain and, ultimately, a superior shopping experience. We are also commencing efforts to heighten the selling orientation of our store teams specific to each brand and country. | |
• | Customer: In the past year, we have made significant strides to build deeper customer relationships and support our brands. We launched a new, innovativeclaires.comwebsite that uses customer-generated content, conveys a real-life interaction with our customers, and presents an authoritative fashion position. We further drive brand awareness and relevance with our ongoing social media, email, and text campaigns, which leverage our Facebook fan base and proprietary customer database. Lastly, in parallel with our digital efforts, we have significantly upgraded our in-store marketing collateral in order to present a much more fashionable brand image that appeals to our target customers. |
3
Table of Contents
• | Build New Company-owned Claire’s Stores: We opened 82 new stores in 2010; 69 in Europe and 13 in North America. In addition, we have plans to open approximately 140 new stores in 2011, the majority of which will be in Europe. | |
• | Build New Company-owned Icing Stores: As we refine the Icing brand concept, we believe there is significant opportunity to increase the store penetration in North America, as well as to roll out the concept on a global basis to markets where we can leverage the existing Claire’s infrastructure. | |
• | Open New International Markets with Franchise Partners: Building on our refined franchising model, which is present in multiple geographies worldwide, we will pursue high potential “white space” opportunities in new markets globally. In 2011, we intend to enter Mexico, India and possibly Australia. We are currently studying our brand entrance strategy for China and Southeast Asia for the ensuing years. | |
• | Add Alternative Distribution Channels: We will seek new opportunities globally to market and distribute our brands, beginning with the launch ofE-Commerce in the Claire’s North America Division which is targeted to debut in mid-2011. |
• | the closing of the offering of the Existing Notes; | |
• | the closing of our $1.65 billion senior secured credit facility (the “Credit Facility”); and | |
• | the equity investment of approximately $595.7 million by Apollo Management VI, L.P. on behalf of certain affiliated co-investment partnerships. |
4
Table of Contents
5
Table of Contents
Exchange Notes | $450.0 million aggregate principal amount of 8.875% Senior Secured Second Lien Notes due 2019. The terms of the exchange notes are substantially identical to those of the old notes, except that the transfer restrictions and registration rights relating to the old notes will not apply to the exchange notes, and the exchange notes will not provide for the payment of additional interest in the event of a registration default. In addition, the exchange notes bear a different CUSIP number than the old notes. | |
Old Notes | $450.0 million aggregate principal amount of 8.875% Senior Secured Second Lien Notes due 2019, which were issued in a private placement on March 4, 2011. | |
The Exchange Offer | In the exchange offer, we will exchange old 8.875% Senior Secured Second Lien Notes due 2019 for registered 8.875% Senior Secured Second Lien Notes due 2019. | |
We will accept any and all old notes validly tendered and not withdrawn prior to 5:00 p.m., New York City time, on August 16, 2011. Holders may tender some or all of their old notes pursuant to the exchange offer. However, old notes may be tendered only in denominations of $2,000 and integral multiples of $1,000. | ||
In order to be exchanged, an outstanding old note must be properly tendered and accepted. All old notes that are validly tendered and not withdrawn will be exchanged. As of the date of this prospectus, there are $450.0 million aggregate principal amount of 8.875% Senior Secured Second Lien Notes due 2019 outstanding. We will issue exchange notes promptly after the expiration of the exchange offer. See “The Exchange Offer — Terms of the Exchange Offer.” | ||
Registration Rights Agreement | In connection with the private placement of the old notes, we entered into a registration rights agreement with Credit Suisse Securities (USA) LLC, J.P. Morgan Securities LLC, Goldman, Sachs & Co. and Morgan Joseph TriArtisan LLC, as initial purchasers. Under the registration rights agreement, if eligible, you are entitled to exchange your old notes for exchange notes with substantially identical terms. This exchange offer is intended to satisfy these rights. After the exchange offer is complete, except as set forth in the next paragraph, you will no longer be entitled to any exchange or registration rights with respect to your old notes. | |
The registration rights agreement requires us to file a registration statement for a continuous offering in accordance with Rule 415 under the Securities Act for your benefit if you would not receive freely tradable exchange notes in the exchange offer or you are ineligible to participate in the exchange offer, provided that you indicate that you wish to have your old notes registered under the Securities Act. | ||
Resales of the Exchange Notes | We believe that the exchange notes issued in the exchange offer may be offered for resale, resold or otherwise transferred by you |
6
Table of Contents
without compliance with the registration and prospectus delivery requirements of the Securities Act as long as: | ||
(1) you are acquiring the exchange notes in the ordinary course of your business; | ||
(2) you are not engaging in and do not intend to engage in a distribution of the exchange notes; | ||
(3) you do not have an arrangement or understanding with any person or entity to participate in the distribution of the exchange notes; and | ||
(4) you are not our “affiliate” as that term is defined in Rule 405 under the Securities Act. | ||
Our belief is based on interpretations by the staff of the SEC, as set forth in no-action letters issued to third parties unrelated to us. We have not asked the staff for a no-action letter in connection with this exchange offer, however, and we cannot assure you that the staff would make a similar determination with respect to the exchange offer. | ||
If you are an affiliate of ours, or are engaging in or intend to engage in or have any arrangement or understanding with any person to participate in the distribution of the exchange notes: | ||
• you cannot rely on the applicable interpretations of the staff of the SEC; | ||
• you will not be entitled to participate in the exchange offer; and | ||
• you must comply with the registration and prospectus delivery requirements of the Securities Act in connection with any resale transaction. | ||
Each broker-dealer that receives exchange notes for its own account in the exchange offer for old notes that were acquired as a result of market-making or other trading activities must acknowledge that it will comply with the prospectus delivery requirements of the Securities Act in connection with any offer to resell or other transfer of the exchange notes issued in the exchange offer. | ||
Furthermore, any broker-dealer that acquired any of its old notes directly from us, in the absence of an exemption therefrom, | ||
• may not rely on the applicable interpretation of the staff of the SEC’s position contained inExxon Capital Holdings Corp., SEC no-action letter (April 13, 1988),Morgan, Stanley & Co. Inc., SEC no-action letter (June 5, 1991) andShearman & Sterling, SEC no-action letter (July 2, 1993); and | ||
• must comply with the registration and prospectus delivery requirements of the Securities Act in connection with any resale of the exchange notes. | ||
See “Plan of Distribution.” | ||
Expiration Date | The exchange offer will expire at 5:00 p.m., New York City time, on August 16, 2011, unless we decide to extend the exchange offer. We do not intend to extend the exchange offer, although we reserve the right to do so. |
7
Table of Contents
Conditions to the Exchange Offer | The exchange offer is subject to customary conditions, including that it not violate any applicable law or any applicable interpretation of the staff of the SEC. The exchange offer is not conditioned upon any minimum principal amount of private notes being tendered for exchange. See “The Exchange Offer — Conditions.” | |
Procedures for Tendering Old Notes | The old notes were issued as global securities in fully registered form without coupons. Beneficial interests in the old notes that are held by direct or indirect participants in The Depository Trust Company (“DTC”) through certificateless depositary interests are shown on, and transfers of the old notes can be made only through, records maintained in book-entry form by DTC with respect to its participants. | |
If you wish to exchange your old notes for exchange notes pursuant to the exchange offer, you must transmit to The Bank of New York Mellon Trust Company, N.A., as exchange agent, on or prior to the expiration of the exchange offer, either: | ||
• a computer-generated message transmitted through DTC’s Automated Tender Offer Program system (“ATOP”) and received by the exchange agent and forming a part of a confirmation of book-entry transfer in which you acknowledge and agree to be bound by the terms of the letter of transmittal; or | ||
• a properly completed and duly executed letter of transmittal, which accompanies this prospectus, or a facsimile of the letter of transmittal, together with your old notes and any other required documentation, to the exchange agent at its address listed in this prospectus and on the front cover of the letter of transmittal. | ||
If you cannot satisfy either of these procedures on a timely basis, then you should comply with the guaranteed delivery procedures described below. | ||
By delivering a computer-generated message through DTC’s ATOP system, you will represent to us, as set forth in the letter of transmittal, among other things, that: | ||
• you are acquiring the exchange notes in the exchange offer in the ordinary course of your business; | ||
• you are not engaging in and do not intend to engage in a distribution of the exchange notes; | ||
• you do not have an arrangement or understanding with any person or entity to participate in the distribution of the exchange notes; and | ||
• you are not our affiliate. | ||
Special Procedures for Beneficial Owners | If you are the beneficial owner of old notes that are registered in the name of a broker, dealer, commercial bank, trust company or other nominee, and you wish to tender your old notes in the exchange offer, you should promptly contact the person in whose name your old notes are registered and instruct that person to tender on your behalf. If you wish to tender on your own behalf, you must, prior to completing and executing the letter of transmittal and delivering your notes, either make appropriate arrangements to |
8
Table of Contents
register ownership of the old notes in your name or obtain a properly completed bond power from the person in whose name your old notes are registered. The transfer of registered ownership may take considerable time. See “The Exchange Offer — Procedures for Tendering.” | ||
Guaranteed Delivery Procedures | If you wish to tender your old notes and time will not permit the documents required by the letter of transmittal to reach the exchange agent before the expiration date for the exchange offer, or the procedure for book-entry transfer cannot be completed on a timely basis, you must tender your old notes according to the guaranteed delivery procedures described in this prospectus under the heading “The Exchange Offer — Guaranteed Delivery Procedures.” | |
Acceptance of Old Notes and Delivery of Exchange Notes | Except under the circumstances summarized above under “Conditions to the Exchange Offer,” we will accept for exchange any and all old notes that are properly tendered in the exchange offer prior to 5:00 p.m., New York City time, on the expiration date for the exchange offer. The exchange notes to be issued to you in an exchange offer will be delivered promptly following the expiration of the exchange offer. See “The Exchange Offer — Terms of the Exchange Offer.” | |
Withdrawal Rights | You may withdraw any tender of your old notes at any time prior to 5:00 p.m., New York City time, on the expiration date of the exchange offer. We will return to you any old notes not accepted for exchange for any reason without expense to you as promptly as we can after the expiration or termination of the exchange offer. See “The Exchange Offer — Withdrawal Rights.” | |
Exchange Agent | The Bank of New York Mellon Trust Company, N.A., the trustee under the indenture governing the notes, is serving as the exchange agent in connection with the exchange offer. | |
Consequences of Failure to Exchange | If you do not participate or properly tender your old notes in the exchange offer: | |
• you will retain old notes that are not registered under the Securities Act and that will continue to be subject to restrictions on transfer that are described in the legend on the old notes; | ||
• you will not be able, except in very limited instances, to require us to register your old notes under the Securities Act; | ||
• you will not be able to offer to resell or transfer your old notes unless they are registered under the Securities Act or unless you offer to resell or transfer them pursuant to an exemption under the Securities Act; and | ||
• the trading market for your old notes will become more limited to the extent that other holders of old notes participate in the exchange offer. | ||
Certain United Stated Federal Income Tax Considerations | Your exchange of old notes for exchange notes in the exchange offer will not result in any gain or loss to you for U.S. federal income tax purposes. See “Certain United States Federal Income Tax Considerations.” |
9
Table of Contents
Issuer and Guarantors | Claire’s Stores, Inc. is the obligor of the exchange notes, which are guaranteed by the guarantors as described under “Description of Exchange Notes — Guarantees.” | |
Notes Offered | $450.0 million aggregate principal amount of 8.875% Senior Secured Second Lien Notes due 2019. | |
Maturity Date | The exchange notes will mature on March 15, 2019. | |
Interest | March 15 and September 15 of each year, beginning September 15, 2011. Interest began to accrue on March 4, 2011. | |
Guarantees | The exchange notes are jointly and severally and fully and unconditionally guaranteed on a second-priority senior secured basis by all of our existing and future direct or indirect wholly-owned domestic subsidiaries that guarantee our Credit Facility or that incur or guarantee certain other indebtedness. | |
Ranking | The exchange notes are our senior secured obligations and: | |
• rank equally in right of payment with all of our existing and future senior indebtedness; | ||
• are effectively senior to our unsecured senior indebtedness to the extent of the value of the assets securing the notes; | ||
• rank senior to any of our future senior subordinated indebtedness and subordinated indebtedness; and | ||
• are effectively subordinated to our secured indebtedness that is secured by a prior lien on the collateral for the notes, including the obligations under our Credit Facility. | ||
The guarantees by our subsidiaries are their senior secured obligations and: | ||
• rank equally in right of payment with all of the existing and future senior indebtedness of such subsidiaries; | ||
• are effectively senior to the unsecured senior indebtedness of such subsidiaries to the extent of the value of the assets securing the guarantees; | ||
• rank senior to any of the future senior subordinated indebtedness and subordinated indebtedness of such subsidiaries; and | ||
• are effectively subordinated to the secured indebtedness of such subsidiaries that is secured by a prior lien on the collateral for the guarantees, including the obligations under our Credit Facility. | ||
In addition, the exchange notes and the related guarantees are effectively subordinated to all of the liabilities of our subsidiaries that do not guarantee the exchange notes. As of April 30, 2011, |
10
Table of Contents
our non-guarantor subsidiaries had total liabilities of approximately $261.3 million. | ||
As of April 30, 2011, we had outstanding on a consolidated basis: | ||
• $1,684.4 million of senior secured indebtedness; | ||
• $580.9 million of unsecured senior indebtedness; and | ||
• $259.6 million of unsecured senior subordinated indebtedness. | ||
Security | The exchange notes and the related guarantees are secured by a second-priority lien on substantially all of the assets that secure our and our subsidiary guarantors’ obligations under our Credit Facility, subject to certain exceptions and permitted liens. See “Description of Exchange Notes — Security.” | |
The value of collateral at any time will depend on market and other economic conditions, including the availability of suitable buyers for the collateral. The liens on the collateral may be released without the consent of the holders of the exchange notes if collateral is disposed of in a transaction that complies with the indenture governing the exchange notes and the related security documents or in accordance with the provisions of the intercreditor agreement entered into relating to the collateral securing the notes and our Credit Facility. See “Risk Factors — Risks Relating to the Exchange Notes — It may be difficult to realize the value of the collateral securing the exchange notes,” “Description of Exchange Notes — Security” and “Description of Exchange Notes — Security — Security Documents and Intercreditor Agreement.” | ||
Intercreditor Agreement | The trustee and collateral agent for the exchange notes and the collateral agent under our Credit Facility entered into an intercreditor agreement regarding the relative priorities of their respective security interests in the assets securing the exchange notes and related guarantees and borrowings under the Credit Facility and certain other matters relating to the administration of security interests. See “Description of Exchange Notes — Security — Security Documents and Intercreditor Agreement.” | |
Optional Redemption | We may redeem some or all of the exchange notes at any time on or after March 15, 2015 at a redemption price set forth under “Description of Exchange Notes — Optional Redemption.” On or prior to March 15, 2014, we may redeem up to 35% of the exchange notes with the proceeds of certain sales of our equity or contributions to our equity, at the prices set forth under “Description of Exchange Notes — Optional Redemption.” On or prior to March 15, 2015, we may, at our option redeem some or all of the exchange notes at the “make whole” prices set forth under “Description of Exchange Notes — Optional Redemption.” | |
Change of Control | If a change of control occurs, we must give holders of the exchange notes an opportunity to sell to us their exchange notes at a purchase price of 101% of the principal amount of such exchange notes, plus accrued and unpaid interest and additional interest, if any, to the date of purchase. See “Description of Exchange Notes — Certain Definitions — Change of Control.” |
11
Table of Contents
Certain Covenants | The indenture governing the exchange notes contains covenants that, among other things, limit our ability and the ability of certain of our subsidiaries (as described in “Description of Exchange Notes”) to: | |
• incur or guarantee additional indebtedness; | ||
• create or incur certain liens; | ||
• pay dividends or other restricted payments; | ||
• incur restrictions on the payment of dividends or other distributions from our restricted subsidiaries; | ||
• make certain investments; | ||
• transfer or sell assets; | ||
• engage in transactions with affiliates; or | ||
• merge or consolidate with other companies or transfer all or substantially all of our assets. | ||
These covenants are subject to a number of important limitations and exceptions described under “Description of Exchange Notes — Certain Covenants.” | ||
If the notes are assigned investment grade ratings by both Moody’s and Standard & Poor’s and no default or event of default has occurred and is continuing, certain covenants will be suspended. See “Description of Exchange Notes — Certain Covenants.” | ||
Risk Factors | You should carefully consider all of the information contained in this prospectus and, in particular, you should evaluate the specific factors under “Risk Factors.” |
12
Table of Contents
Fiscal Year | Fiscal Year | Fiscal Year | ||||||||||||||||||
Three Months Ended | Ended | Ended | Ended | |||||||||||||||||
April 30, | May 1, | January 29, | January 30, | January 31. | ||||||||||||||||
2011 | 2010 | 2011(1) | 2010(1) | 2009(1) | ||||||||||||||||
(In thousands, except for ratios and store data) | ||||||||||||||||||||
Statement of Operations Data: | ||||||||||||||||||||
Net sales | $ | 346,446 | $ | 322,077 | $ | 1,426,397 | $ | 1,342,389 | $ | 1,412,960 | ||||||||||
Cost of sales, occupancy and buying expenses | 171,359 | 158,751 | 685,111 | 663,269 | 724,832 | |||||||||||||||
Gross profit | 175,087 | 163,326 | 741,286 | 679,120 | 688,128 | |||||||||||||||
Other expenses: | ||||||||||||||||||||
Selling, general and administrative | 126,722 | 118,019 | 498,212 | 465,706 | 513,752 | |||||||||||||||
Depreciation and amortization | 17,054 | 16,366 | 65,198 | 71,471 | 85,093 | |||||||||||||||
Impairment of assets | — | — | 12,262 | 3,142 | 498,490 | |||||||||||||||
Severance and transaction-related costs | 343 | 102 | 741 | 921 | 15,928 | |||||||||||||||
Other expense (income), net | 5,311 | 1,230 | 411 | (4,234 | ) | (4,499 | ) | |||||||||||||
149,430 | 135,717 | 576,824 | 537,006 | 1,108,764 | ||||||||||||||||
Operating income (loss) | 25,657 | 27,609 | 164,462 | 142,114 | (420,636 | ) | ||||||||||||||
Gain on early debt extinguishment | 249 | 4,487 | 13,388 | 36,412 | — | |||||||||||||||
Impairment of equity investment | — | — | 6,030 | — | 25,500 | |||||||||||||||
Interest expense (income), net | 46,235 | 42,763 | 157,706 | 177,418 | 195,947 | |||||||||||||||
Income (loss) from continuing operations before income taxes | (20,329 | ) | (10,667 | ) | 14,114 | 1,108 | (642,083 | ) | ||||||||||||
Income tax expense (benefit) | (732 | ) | 1,633 | 9,791 | 11,510 | 1,509 | ||||||||||||||
Income (loss) from continuing operations | $ | (19,597 | ) | $ | (12,300 | ) | $ | 4,323 | $ | (10,402 | ) | $ | (643,592 | ) | ||||||
Other Financial Data: | ||||||||||||||||||||
Capital expenditures: | ||||||||||||||||||||
New stores and remodels | 14,027 | 6,267 | 39,022 | 16,557 | 36,270 | |||||||||||||||
Other | 1,765 | 1,951 | 9,689 | 8,395 | 23,135 | |||||||||||||||
Total capital expenditures | 15,792 | 8,218 | 48,711 | 24,952 | 59,405 | |||||||||||||||
Cash interest expense(2) | 18,912 | 17,838 | 108,923 | 126,733 | 168,567 |
13
Table of Contents
Fiscal Year | Fiscal Year | Fiscal Year | ||||||||||||||||||
Three Months Ended | Ended | Ended | Ended | |||||||||||||||||
April 30, | May 1, | January 29, | January 30, | January 31. | ||||||||||||||||
2011 | 2010 | 2011(1) | 2010(1) | 2009(1) | ||||||||||||||||
(In thousands, except for ratios and store data) | ||||||||||||||||||||
Store Data: | ||||||||||||||||||||
Number of stores (at period end) North America | 1,960 | 1,990 | 1,972 | 1,993 | 2,026 | |||||||||||||||
Europe | 1,040 | 965 | 1,009 | 955 | 943 | |||||||||||||||
Total number of stores (at period end) | 3,000 | 2,955 | 2,981 | 2,948 | 2,969 | |||||||||||||||
Total gross square footage (000’s) (at period end) | 3,018 | 2,987 | 3,012 | 2,982 | 3,011 | |||||||||||||||
Net sales per store (000’s)(3) | 487 | 463 | 481 | 454 | 461 | |||||||||||||||
Net sales per square foot(4) | 483 | 457 | 476 | 448 | 453 | |||||||||||||||
Balance Sheet Data (at period end) | ||||||||||||||||||||
Cash and cash equivalents and restricted cash(5) | 246,134 | 220,011 | 279,766 | 198,708 | 204,574 | |||||||||||||||
Total assets | 2,861,712 | 2,828,167 | 2,866,449 | 2,834,105 | 2,881,095 | |||||||||||||||
Total debt | 2,524,865 | 2,523,745 | 2,524,286 | 2,521,878 | 2,581,772 | |||||||||||||||
Total stockholders’ equity (deficit) | (26,708 | ) | (48,244 | ) | (26,515 | ) | (34,642 | ) | (55,843 | ) |
(1) | Fiscal 2010, Fiscal 2009 and Fiscal 2008 were each fifty-two week periods. | |
(2) | Cash interest expense does not include amortization of debt issuance costs or interest expense paid in kind. | |
(3) | Net sales per store are calculated based on trailing twelve months net sales and the average number of stores during the period. | |
(4) | Net sales per square foot are calculated based on trailing twelve months net sales and the average gross square feet during the period. | |
(5) | At April 30, 2011 and January 29, 2011, included restricted cash of $26.0 million and $23.9 million, respectively. |
14
Table of Contents
15
Table of Contents
16
Table of Contents
17
Table of Contents
18
Table of Contents
19
Table of Contents
20
Table of Contents
21
Table of Contents
22
Table of Contents
• | increasing our vulnerability to adverse economic, industry or competitive developments; | |
• | requiring a substantial portion of cash flow from operations to be dedicated to the payment of principal and interest on our indebtedness, therefore reducing our ability to use our cash flow to fund our operations, capital expenditures and future business opportunities; | |
• | exposing us to the risk of increased interest rates because certain of our borrowings, including borrowings under our Credit Facility, will be at variable rates of interest; | |
• | making it more difficult for us to satisfy our obligations with respect to our indebtedness, including the exchange notes, and any failure to comply with the obligations of any of our debt instruments, including restrictive covenants and borrowing conditions, could result in an event of default under the indentures governing the Existing Notes and the exchange notes and the agreements governing such other indebtedness; | |
• | restricting us from making strategic acquisitions or causing us to make non-strategic divestitures; | |
• | limiting our ability to obtain additional financing for working capital, capital expenditures, product development, debt service requirements, acquisitions and general corporate or other purposes; and | |
• | limiting our flexibility in planning for, or reacting to, changes in our business or market conditions and placing us at a competitive disadvantage compared to our competitors who are less highly leveraged and who therefore, may be able to take advantage of opportunities that our leverage prevents us from exploiting. |
• | incur additional indebtedness or issue certain preferred shares; | |
• | pay dividends on, repurchase or make distributions in respect of our capital stock or make other restricted payments; |
23
Table of Contents
• | make certain investments; | |
• | transfer or sell certain assets; | |
• | create liens; | |
• | consolidate, merge, sell or otherwise dispose of all or substantially all of our assets; and | |
• | enter into certain transactions with our affiliates. |
24
Table of Contents
• | the holders of such indebtedness may be able to cause all of our available cash flow to be used to pay such indebtedness and, in any event, could elect to declare all the funds borrowed thereunder to be due and payable, together with accrued and unpaid interest; | |
• | the lenders under our Credit Facility could elect to terminate their commitments thereunder, cease making further loans and institute foreclosure proceedings against our assets; and | |
• | we could be forced into bankruptcy or liquidation. |
25
Table of Contents
26
Table of Contents
• | to enable the sale, transfer or other disposal of such collateral in a transaction not prohibited under the indenture, including the sale of any entity in its entirety that owns or holds such collateral; | |
• | with respect to collateral held by a guarantor, upon the release of such guarantor from its guarantee; and | |
• | without the consent of holders of the exchange notes if the collateral ceases to secure First-Priority Lien Obligations. |
27
Table of Contents
• | how long payments under the exchange notes could be delayed following commencement of a bankruptcy case; | |
• | whether or when the trustee, as collateral agent for the exchange notes, could repossess or dispose of the collateral; | |
• | the value of the collateral at the time of the bankruptcy petition; or | |
• | whether or to what extent holders of the exchange notes would be compensated for any delay in payment or loss of value of the collateral through the requirement of “adequate protection.” |
28
Table of Contents
29
Table of Contents
• | we or any of our subsidiary guarantors were or was insolvent or rendered insolvent by reason of issuing the exchange notes or the guarantees; | |
• | payment of the consideration left us or any of our subsidiary guarantors with an unreasonably small amount of capital to carry on the business; or | |
• | we or any of our subsidiary guarantors intended to, or believed that we or it would, incur debts beyond our or its ability to pay as they mature. |
• | the sum of its debts, including contingent liabilities, was greater than the fair saleable value of all its assets; | |
• | the present fair saleable value of its assets was less than the amount that would be required to pay its probable liability on its existing debts and liabilities, including contingent liabilities, as they become absolute and mature; or | |
• | it could not pay its debts as they become due. |
30
Table of Contents
31
Table of Contents
32
Table of Contents
33
Table of Contents
• | you are acquiring the exchange notes in the ordinary course of your business; | |
• | you are not engaging in and do not intend to engage in a distribution of the exchange notes; | |
• | you do not have an arrangement or understanding with any person or entity to participate in the distribution of the exchange notes; and | |
• | you are not our “affiliate” as that term is defined in Rule 405 under the Securities Act. |
• | you will retain old notes that are not registered under the Securities Act and that will continue to be subject to restrictions on transfer that are described in the legend on the old notes; |
34
Table of Contents
• | you will not be able to require us to register your old notes under the Securities Act unless, as set forth above, you do not receive freely tradable exchange notes in the exchange offer or are not eligible to participate in the exchange offer, and we are obligated to file a shelf registration statement; | |
• | you will not be able to offer to resell or transfer your old notes unless they are registered under the Securities Act or unless you offer to resell or transfer them pursuant to an exemption under the Securities Act; and | |
• | the trading market for your old notes will become more limited to the extent that other holders of old notes participate in the exchange offer. |
35
Table of Contents
• | to accept tendered notes after the expiration of the exchange offer and the settlement of the exchange offer with respect to tendered notes,and/or extend the exchange offer with respect to untendered notes, subject to applicable legal requirements; | |
• | to delay accepting any old notes or, if any of the conditions set forth below under “— Conditions” have not been satisfied or waived, to terminate the exchange offer by giving oral (any such oral notice to be promptly confirmed in writing) or written notice of such delay or termination to the exchange agent; or | |
• | to amend the terms of the exchange offer in any manner by complying with Rule14e-l(d) under the Exchange Act, to the extent that rule applies. |
• | the certificates representing your old notes must be received by the exchange agent prior to the expiration date; | |
• | a timely confirmation of book-entry transfer of such old notes into the exchange agent’s account at DTC pursuant to the procedure for book-entry transfers described below under “— Book-Entry Transfer” must be received by the exchange agent prior to the expiration date; or | |
• | you must comply with the guaranteed delivery procedures described below. |
• | old notes tendered in the exchange offer are tendered either by a registered holder who has not completed the box titled “Special Registration Instructions” or “Special Delivery Instructions” on the holder’s letter of transmittal or for the account of an eligible institution; and | |
• | the box titled “Special Registration Instructions” on the letter of transmittal has not been completed. |
36
Table of Contents
• | you improperly tender your old notes; | |
• | you have not cured any defects or irregularities in your tender; and | |
• | we have not waived those defects, irregularities or improper tender. |
• | purchase or make offers for, or offer exchange notes for, any old notes that remain outstanding subsequent to the expiration of the exchange offer; | |
• | terminate the exchange offer; and | |
• | to the extent permitted by applicable law, purchase notes in the open market, in privately negotiated transactions or otherwise. |
37
Table of Contents
• | a timely confirmation of book-entry transfer of such notes into the exchange agent’s account at DTC pursuant to the procedure for book-entry transfers described above must be received by the exchange agent prior to the expiration date; or | |
• | you must comply with the guaranteed delivery procedures described below. |
• | you tender through an eligible financial institution; | |
• | on or prior to 5:00 p.m., New York City time, on the expiration date, the exchange agent receives from an eligible institution, a written or facsimile copy of a properly completed and duly executed letter of transmittal and notice of guaranteed delivery, substantially in the form provided by us; and | |
• | the certificates for all certificated old notes, in proper form for transfer, or a book-entry confirmation, and all other documents required by the letter of transmittal, are received by the exchange agent within three New York Stock Exchange trading days after the date of execution of the notice of guaranteed delivery. |
• | your name and address; | |
• | the amount of old notes you are tendering; | |
• | a statement that your tender is being made by the notice of guaranteed delivery and that you guarantee that within three New York Stock Exchange trading days after the execution of the notice of guaranteed delivery, the eligible institution will deliver the following documents to the exchange agent; | |
• | the certificates for all certificated old notes being tendered, in proper form, for transfer or a book-entry confirmation of tender; |
38
Table of Contents
• | a written or facsimile copy of the letter of transmittal or a book-entry confirmation instead of the letter of transmittal; and | |
• | any other documents required by the letter of transmittal. |
• | state your name; | |
• | identify the specific old notes to be withdrawn, including the certificate number or numbers and the principal amounts of the old notes to be withdrawn; | |
• | be signed by you in the same manner as you signed the letter of transmittal when you tendered your old notes, including any required signature guarantees, or be accompanied by documents of transfer sufficient for the exchange agent to register the transfer of the old notes into your name; and | |
• | specify the name in which the old notes are to be registered, if different from yours. |
• | any injunction, order or decree has been issued by any court or any governmental agency that would prohibit, prevent or otherwise materially impair our ability to proceed with the exchange offer; or | |
• | the exchange offer violates any applicable law or any applicable interpretation of the staff of the SEC. |
39
Table of Contents
c/o The Bank of New York Mellon Corporation
Corporate Trust Operations — Reorganization Unit
101 Barclay Street, Floor 7 East
New York, NY 10286
Attention: Mr. William Buckley — Processor
Telephone:212-815-5788
Facsimile:212-298-1915
40
Table of Contents
41
Table of Contents
As of April 30, 2011 | ||||||||
Actual | As Adjusted | |||||||
Unaudited | ||||||||
(In thousands) | ||||||||
Cash and cash equivalents and restricted cash(1): | $ | 246,134 | $ | 246,134 | ||||
Debt: | ||||||||
Senior Secured Term Loan Facility due May 2014 | $ | 1,154,310 | $ | 1,154,310 | ||||
Old Notes (Senior Secured Second Lien Notes due 2019) | 450,000 | — | ||||||
Exchange Notes (Senior Secured Second Lien Notes due 2019) | — | 450,000 | ||||||
9.25% Senior Fixed Rate Notes due 2015 | 226,000 | 226,000 | ||||||
9.625% / 10.375% Senior Toggle Notes due 2015 | 354,857 | 354,857 | ||||||
10.5% Senior Subordinated Notes due 2017 | 259,612 | 259,612 | ||||||
Note payable to bank due 2012 | 62,796 | 62,796 | ||||||
Capital lease obligation | 17,290 | 17,290 | ||||||
Total debt | 2,524,865 | 2,524,865 | ||||||
Total stockholders’ equity | (26,708 | ) | (26,708 | ) | ||||
Total capitalization | $ | 2,498,157 | $ | 2,498,157 | ||||
(1) | Includes restricted cash of $25,966. |
42
Table of Contents
Successor Entity | Predecessor Entity | ||||||||||||||||||||||||||||||||
Fiscal Year | Fiscal Year | Fiscal Year | May 29, 2007 | Feb. 4, 2007 | Fiscal Year | ||||||||||||||||||||||||||||
Three Months Ended | Ended | Ended | Ended | through | through | Ended | |||||||||||||||||||||||||||
April 30, | May 1, | January 29, | January 30, | January 31, | Feb. 2, | May 28, | February 3, | ||||||||||||||||||||||||||
2011 | 2010 | 2011(1) | 2010(1) | 2009(1) | 2008 | 2007 | 2007(1) | ||||||||||||||||||||||||||
(In thousands, except for ratios and store data) | |||||||||||||||||||||||||||||||||
Statement of Operations Data: | |||||||||||||||||||||||||||||||||
Net sales | $ | 346,446 | $ | 322,077 | $ | 1,426,397 | $ | 1,342,389 | $ | 1,412,960 | $ | 1,085,932 | $ | 424,899 | $ | 1,480,987 | |||||||||||||||||
Cost of sales, occupancy and buying expenses | 171,359 | 158,751 | 685,111 | 663,269 | 724,832 | 521,384 | 206,438 | 691,646 | |||||||||||||||||||||||||
Gross profit | 175,087 | 163,326 | 741,286 | 679,120 | 688,128 | 564,548 | 218,461 | 789,341 | |||||||||||||||||||||||||
Other expenses: | |||||||||||||||||||||||||||||||||
Selling, general and administrative | 126,722 | 118,019 | 498,212 | 465,706 | 513,752 | 354,875 | 154,409 | 481,979 | |||||||||||||||||||||||||
Depreciation and amortization | 17,054 | 16,366 | 65,198 | 71,471 | 85,093 | 61,451 | 19,652 | 56,771 | |||||||||||||||||||||||||
Impairment of assets | — | — | 12,262 | 3,142 | 498,490 | 3,478 | 73 | — | |||||||||||||||||||||||||
Severance and transaction-related costs | 343 | 102 | 741 | 921 | 15,928 | 7,319 | 72,672 | — |
43
Table of Contents
Successor Entity | Predecessor Entity | ||||||||||||||||||||||||||||||||
Fiscal Year | Fiscal Year | Fiscal Year | May 29, 2007 | Feb. 4, 2007 | Fiscal Year | ||||||||||||||||||||||||||||
Three Months Ended | Ended | Ended | Ended | through | through | Ended | |||||||||||||||||||||||||||
April 30, | May 1, | January 29, | January 30, | January 31, | Feb. 2, | May 28, | February 3, | ||||||||||||||||||||||||||
2011 | 2010 | 2011(1) | 2010(1) | 2009(1) | 2008 | 2007 | 2007(1) | ||||||||||||||||||||||||||
(In thousands, except for ratios and store data) | |||||||||||||||||||||||||||||||||
Other expense (income), net | 5,311 | 1,230 | 411 | (4,234 | ) | (4,499 | ) | (3,088 | ) | (1,476 | ) | (3,484 | ) | ||||||||||||||||||||
149,430 | 135,717 | 576,824 | 537,006 | 1,108,764 | 424,035 | 245,330 | 535,266 | ||||||||||||||||||||||||||
Operating income (loss) | 25,657 | 27,609 | 164,462 | 142,114 | (420,636 | ) | 140,513 | (26,869 | ) | 254,075 | |||||||||||||||||||||||
Gain on early debt extinguishment | 249 | 4,487 | 13,388 | 36,412 | — | — | — | — | |||||||||||||||||||||||||
Impairment of equity investment | — | — | 6,030 | — | 25,500 | — | — | — | |||||||||||||||||||||||||
Interest expense (income), net | 46,235 | 42,763 | 157,706 | 177,418 | 195,947 | 147,892 | (4,876 | ) | (14,575 | ) | |||||||||||||||||||||||
Income (loss) from continuing operations before income taxes | (20,329 | ) | (10,667 | ) | 14,114 | 1,108 | (642,083 | ) | (7,379 | ) | (21,993 | ) | 268,650 | ||||||||||||||||||||
Income tax expense (benefit) | (732 | ) | 1,633 | 9,791 | 11,510 | 1,509 | (8,020 | ) | 21,779 | 79,888 | |||||||||||||||||||||||
Income (loss) from continuing operations | $ | (19,597 | ) | $ | (12,300 | ) | $ | 4,323 | $ | (10,402 | ) | $ | (643,592 | ) | $ | 641 | $ | (43,772 | ) | $ | 188,762 | ||||||||||||
Other Financial Data: | |||||||||||||||||||||||||||||||||
Capital expenditures: | |||||||||||||||||||||||||||||||||
New stores and remodels | 14,027 | 6,267 | 39,022 | 16,557 | 36,270 | 46,225 | 24,231 | 77,021 | |||||||||||||||||||||||||
Other | 1,765 | 1,951 | 9,689 | 8,395 | 23,135 | 12,259 | 3,757 | 18,171 | (2) | ||||||||||||||||||||||||
Total capital expenditures | 15,792 | 8,218 | 48,711 | 24,952 | 59,405 | 58,484 | 27,988 | 95,192 | |||||||||||||||||||||||||
Cash interest expense(3) | 18,912 | 17,838 | 108,923 | 126,733 | 168,567 | 123,620 | 86 | 118 | |||||||||||||||||||||||||
Ratio of earnings to fixed charges(4) | — | — | 1.1 | x | 1.0 | x | — | — | — | 5.2 | x | ||||||||||||||||||||||
Store Data: | |||||||||||||||||||||||||||||||||
Number of stores (at period end) North America | 1,960 | 1,990 | 1,972 | 1,993 | 2,026 | 2,135 | 2,124 | 2,133 | |||||||||||||||||||||||||
Europe | 1,040 | 965 | 1,009 | 955 | 943 | 905 | 879 | 859 | |||||||||||||||||||||||||
Total number of stores (at period end) | 3,000 | 2,955 | 2,981 | 2,948 | 2,969 | 3,040 | 3,003 | 2,992 | |||||||||||||||||||||||||
Total gross square footage (000’s) (at period end) | 3,018 | 2,987 | 3,012 | 2,982 | 3,011 | 3,105 | 3,043 | 3,021 | |||||||||||||||||||||||||
Net sales per store (000’s)(5) | 487 | 463 | 481 | 454 | 461 | 359 | 142 | 504 | |||||||||||||||||||||||||
Net sales per square foot(6) | 483 | 457 | 476 | 448 | 453 | 353 | 140 | 500 | |||||||||||||||||||||||||
Balance Sheet Data (at period end) | |||||||||||||||||||||||||||||||||
Cash and cash equivalents and restricted cash(7) | 246,134 | 220,011 | 279,766 | 198,708 | 204,574 | 85,974 | 350,476 | 340,877 | |||||||||||||||||||||||||
Total assets | 2,861,712 | 2,828,167 | 2,866,449 | 2,834,105 | 2,881,095 | 3,348,497 | 1,119,047 | 1,091,266 | |||||||||||||||||||||||||
Total debt | 2,524,865 | 2,523,745 | 2,524,286 | 2,521,878 | 2,581,772 | 2,377,750 | — | — | |||||||||||||||||||||||||
Total stockholders’ equity (deficit) | (26,708 | ) | (48,244 | ) | (26,515 | ) | (34,642 | ) | (55,843 | ) | 605,200 | 792,071 | 847,662 |
(1) | Fiscal 2006 was a fifty-three week period and Fiscal 2010, Fiscal 2009, Fiscal 2008 and Fiscal 2007 were fifty-two week periods. | |
(2) | Includes management information system expenditures of $5.2 million in Fiscal 2006 for strategic projects of POS, merchandising systems, business intelligence, technology and the logistics system for the new distribution center in the Netherlands. |
44
Table of Contents
(3) | Cash interest expense does not include amortization of debt issuance costs or interest expense paid in kind. | |
(4) | For purposes of calculating the ratio of earnings to fixed charges, earnings represent income from continuing operations before income taxes plus fixed charges. Fixed charges include interest expense, including amortization of debt issuance costs, and the portion of rental expense which management believes is representative of the interest component of rental expense. Due to the Company’s loss during the three months ended April 30, 2011 and May 1, 2010, Fiscal 2008 and the combined period from May 29, 2007 through February 2, 2008 and February 4, 2007 through May 28, 2007, the ratio coverage was less than 1:1. The Company must generate additional earnings of $20.3 million, $9.6 million, $642.4 million, $7.5 million and $22.7 million during the three months ended April 30, 2011 and May 1, 2010, Fiscal 2008, the period from May 29, 2007 through February 2, 2008 and the period from February 4, 2007 through May 28, 2007, respectively, to achieve coverage of 1:1. | |
(5) | Net sales per store are calculated based on trailing twelve months net sales and the average number of stores during the period. | |
(6) | Net sales per square foot are calculated based on trailing twelve months net sales and the average gross square feet during the period. | |
(7) | At April 30, 2011 and January 29, 2011, included restricted cash of $26.0 million and $23.9 million, respectively. |
45
Table of Contents
AND RESULTS OF OPERATIONS
46
Table of Contents
• | Accessories — includes fashion accessories for year-round use, including legwear, headwear, attitude glasses, scarves, armwear and belts, and seasonal use, including sunglasses, hats, fall footwear, sandals, scarves, gloves, boots, slippers and earmuffs; and other accessories, including hairgoods, handbags, and small leather goods, as well as cosmetics | |
• | Jewelry — includes earrings, necklaces, bracelets, body jewelry and rings, as well as ear piercing |
• | the closing of the offering of the Existing Notes; | |
• | the closing of our $1.65 billion Credit Facility; and | |
• | the equity investment of approximately $595.7 million by Apollo Management VI, L.P. on behalf of certain affiliated co-investment partnerships. |
47
Table of Contents
Three Months | Three Months | |||||||
Ended | Ended | |||||||
April 30, 2011 | May 1, 2010 | |||||||
Net sales | $ | 346,446 | $ | 322,077 | ||||
Increase in same store sales | 3.2 | % | 7.6 | % | ||||
Gross profit percentage | 50.5 | % | 50.7 | % | ||||
Selling, general and administrative expenses as a percentage of net sales | 36.6 | % | 36.6 | % | ||||
Depreciation and amortization as a percentage of net sales | 4.9 | % | 5.1 | % | ||||
Operating income | $ | 25,657 | $ | 27,609 | ||||
Gain on early debt extinguishment | $ | 249 | $ | 4,487 | ||||
Net loss | $ | (19,597 | ) | $ | (12,300 | ) | ||
Number of stores at the end of the period(1) | 3,000 | 2,955 |
(1) | Number of stores excludes stores operated under franchise and licensing agreements. |
Percentage of Total | ||||||||
Three Months | Three Months | |||||||
Ended | Ended | |||||||
Product Category | April 30, 2011 | May 1, 2010 | ||||||
Accessories | 52.4 | 52.1 | ||||||
Jewelry | 47.6 | 47.9 | ||||||
100.0 | 100.0 | |||||||
48
Table of Contents
Three Months Ended April 30, 2011 | ||||||||||||
Recognized | ||||||||||||
Principal | Repurchase | Gain | ||||||||||
Notes Repurchased | Amount | Price | (Loss)(1) | |||||||||
Senior Notes | $ | 10,000 | $ | 9,930 | $ | (98 | ) | |||||
Senior Toggle Notes | 14,155 | 14,084 | 347 | |||||||||
$ | 24,155 | $ | 24,014 | $ | 249 | |||||||
(1) | Net of deferred issuance cost write-offs of $168 for the Senior Notes and $179 for the Senior Toggle Notes, and accrued interest write-off of $455 for the Senior Toggle Notes. |
Three Months Ended May 1, 2010 | ||||||||||||
Principal | Repurchase | Recognized | ||||||||||
Notes Repurchased | Amount | Price | Gain(1) | |||||||||
Senior Toggle Notes | $ | 6,000 | $ | 4,985 | $ | 1,087 | ||||||
Senior Subordinated Notes | 15,625 | 11,864 | 3,400 | |||||||||
$ | 21,625 | $ | 16,849 | $ | 4,487 | |||||||
(1) | Net of deferred issuance cost write-offs of $104 and $361 for the Senior Toggle Notes and Senior Subordinated Notes, respectively, and accrued interest write-off of $176 for the Senior Toggle Notes. |
49
Table of Contents
Three Months | Three Months | |||||||
Ended | Ended | |||||||
April 30, 2011 | May 1, 2010 | |||||||
Foreign currency exchange loss, net | $ | 5,949 | $ | 785 | ||||
Equity loss | — | 1,116 | ||||||
Royalty income | (389 | ) | (191 | ) | ||||
Other income | (249 | ) | (480 | ) | ||||
$ | 5,311 | $ | 1,230 | |||||
Three Months | Three Months | |||||||
Ended | Ended | |||||||
April 30, 2011 | May 1, 2010 | |||||||
Net sales | $ | 224,188 | $ | 212,599 | ||||
Increase in same store sales | 4.8 | % | 8.9 | % | ||||
Gross profit percentage | 52.5 | % | 51.7 | % | ||||
Number of stores at the end of the period(1) | 1,960 | 1,990 |
(1) | Number of stores excludes stores operated under franchise and licensing agreements. |
50
Table of Contents
Percentage of Total | ||||||||
Three Months | Three Months | |||||||
Ended | Ended | |||||||
Product Category | April 30, 2011 | May 1, 2010 | ||||||
Accessories | 46.7 | 47.3 | ||||||
Jewelry | 53.3 | 52.7 | ||||||
100.0 | 100.0 | |||||||
Three Months | Three Months | |||||||
Ended | Ended | |||||||
April 30, 2011 | May 1, 2010 | |||||||
Net sales | $ | 122,258 | $ | 109,478 | ||||
Increase in same store sales | 0.1 | % | 5.0 | % | ||||
Gross profit percentage | 47.0 | % | 48.8 | % | ||||
Number of stores at the end of the period(1) | 1,040 | 965 |
(1) | Number of stores excludes stores operated under franchise and licensing agreements. |
51
Table of Contents
Percentage of Total | ||||||||
Three Months | Three Months | |||||||
Ended | Ended | |||||||
Product Category | April 30, 2011 | May 1, 2010 | ||||||
Accessories | 62.5 | 61.3 | ||||||
Jewelry | 37.5 | 38.7 | ||||||
100.0 | 100.0 | |||||||
• | Same store sales performance: |
Fiscal 2010 | ||||
Consolidated | 6.5 | % | ||
North America | 7.8 | % | ||
Europe | 4.3 | % |
• | Operating income increase of $22.3 million or 15.7% to $164.5 million. | |
• | Net income increase of $14.7 million to $4.3 million from $(10.4) million. | |
• | Cash flow from operating activities increase of $75.8 million or 100.4% to $151.3 million. | |
• | Paid $79.9 million to retire $93.8 million of Notes. | |
• | Cash and cash equivalents and restricted cash increase to $279.8 million. |
• | Opened 82 new company-owned stores including stores in three new markets | |
• | Reacquired exclusive territory rights for all of Asia, outside of Japan | |
• | Executed license agreement with former joint venture partner to operate Claire’s Nippon stores as licensed stores in Japan | |
• | Increased the average transaction value and average number of transactions per store | |
• | Increased sales mix of our “accessories” product category | |
• | Attained positive operating cash flow in approximately 95% of our stores. |
52
Table of Contents
Fiscal 2010 | Fiscal 2009 | Fiscal 2008 | ||||||||||
Net sales | $ | 1,426,397 | $ | 1,342,389 | $ | 1,412,960 | ||||||
Increase (decrease) in same store sales | 6.5 | % | (1.7 | )% | (6.9 | )% | ||||||
Gross profit percentage | 52.0 | % | 50.6 | % | 48.7 | % | ||||||
Selling, general and administrative expenses as a percentage of net sales | 34.9 | % | 34.7 | % | 36.4 | % | ||||||
Depreciation and amortization as a percentage of net sales | 4.6 | % | 5.3 | % | 6.0 | % | ||||||
Severance and transaction-related costs as percentage of net sales | 0.1 | % | 0.1 | % | 1.1 | % | ||||||
Impairment of assets | $ | 12,262 | $ | 3,142 | $ | 498,490 | ||||||
Operating income (loss) | $ | 164,462 | $ | 142,114 | $ | (420,636 | ) | |||||
Gain on early debt extinguishment | $ | 13,388 | $ | 36,412 | $ | — | ||||||
Impairment of equity investment | $ | 6,030 | $ | — | $ | 25,500 | ||||||
Net income (loss) | $ | 4,323 | $ | (10,402 | ) | $ | (643,592 | ) | ||||
Number of stores at the end of the period(1) | 2,981 | 2,948 | 2,969 |
(1) | Number of stores excludes stores operated under franchise and license agreements. |
Percentage of Total | ||||||||||||
Product Category | Fiscal 2010 | Fiscal 2009 | Fiscal 2008 | |||||||||
Accessories | 54.5 | 53.6 | 48.4 | |||||||||
Jewelry | 45.5 | 46.4 | 51.6 | |||||||||
100.0 | 100.0 | 100.0 | ||||||||||
53
Table of Contents
54
Table of Contents
Fiscal 2010 | ||||||||||||
Principal | Repurchase | Recognized | ||||||||||
Notes Repurchased | Amount | Price | Gain(1) | |||||||||
Senior Notes | $ | 14,000 | $ | 12,268 | $ | 1,467 | ||||||
Senior Toggle Notes | 57,173 | 49,798 | 7,612 | |||||||||
Senior Subordinated Notes | 22,625 | 17,799 | 4,309 | |||||||||
$ | 93,798 | $ | 79,865 | $ | 13,388 | |||||||
(1) | Net of deferred issuance cost write-offs of $265 for the Senior Notes, $922 for the Senior Toggle Notes and $517 for the Senior Subordinated Notes, and accrued interest write-off of $1,159 for the Senior Toggle Notes. |
Fiscal 2009 | ||||||||||||
Principal | Repurchase | Recognized | ||||||||||
Notes Repurchased | Amount | Price | Gain(1) | |||||||||
Senior Toggle Notes | $ | 30,500 | $ | 19,744 | $ | 11,297 | ||||||
Senior Subordinated Notes | 52,763 | 26,347 | 25,115 | |||||||||
$ | 83,263 | $ | 46,091 | $ | 36,412 | |||||||
(1) | Net of deferred issuance cost write-offs of $603 and $1,301 for the Senior Toggle Notes and Senior Subordinated Notes, respectively, and accrued interest write-off of $1,144 for the Senior Toggle Notes. |
55
Table of Contents
Fiscal 2010 | Fiscal 2009 | Fiscal 2008 | ||||||||||
Equity loss (income) | $ | 2,529 | $ | 1,014 | $ | (320 | ) | |||||
Franchise fees | (1,638 | ) | (1,943 | ) | (2,309 | ) | ||||||
Gain on sale of assets | — | (1,935 | ) | (1,287 | ) | |||||||
Other income | (480 | ) | (1,370 | ) | (583 | ) | ||||||
$ | 411 | $ | (4,234 | ) | $ | (4,499 | ) | |||||
56
Table of Contents
Fiscal 2010 | Fiscal 2009 | Fiscal 2008 | ||||||||||
Net sales | $ | 914,149 | $ | 850,313 | $ | 907,486 | ||||||
Increase (decrease) in same store sales | 7.8 | % | (3.2 | )% | (9.2 | )% | ||||||
Gross profit percentage | 52.1 | % | 50.0 | % | 47.9 | % | ||||||
Number of stores at the end of the period(1) | 1,972 | 1,993 | 2,026 |
(1) | Number of stores excludes stores operated under franchise and licensing agreements. |
Percentage of Total | ||||||||||||
Product Category | Fiscal 2010 | Fiscal 2009 | Fiscal 2008 | |||||||||
Accessories | 49.8 | 48.5 | 43.3 | |||||||||
Jewelry | 50.2 | 51.5 | 56.7 | |||||||||
100.0 | 100.0 | 100.0 | ||||||||||
57
Table of Contents
Fiscal 2010 | Fiscal 2009 | Fiscal 2008 | ||||||||||
Net sales | $ | 512,248 | $ | 492,076 | $ | 505,474 | ||||||
Increase (decrease) in same store sales | 4.3 | % | 1.1 | % | (2.5 | )% | ||||||
Gross profit percentage | 51.7 | % | 51.7 | % | 50.1 | % | ||||||
Number of stores at the end of the period(1) | 1,009 | 955 | 943 |
(1) | Number of stores excludes stores operated under franchise and licensing agreements. |
Percentage of Total | ||||||||||||
Product Category | Fiscal 2010 | Fiscal 2009 | Fiscal 2008 | |||||||||
Accessories | 62.7 | 62.2 | 57.3 | |||||||||
Jewelry | 37.3 | 37.8 | 42.7 | |||||||||
100.0 | 100.0 | 100.0 | ||||||||||
58
Table of Contents
59
Table of Contents
• | a perfected pledge of all the equity interests held by us or any subsidiary guarantor, which pledge, in the case of any foreign subsidiary, is limited to 100% of the non-voting equity interests and 65% of the voting equity interests of such foreign subsidiary held directly by us and the subsidiary guarantors; and | |
• | perfected security interests in, and mortgages on, substantially all material tangible and intangible assets owned by us and each subsidiary guarantor, subject to certain exceptions. |
60
Table of Contents
• | incur additional indebtedness; | |
• | pay dividends or distributions on our capital stock, repurchase or retire our capital stock and redeem, repurchase or defease any subordinated indebtedness; | |
• | make certain investments; | |
• | create or incur certain liens; | |
• | create restrictions on the payment of dividends or other distributions to us from our subsidiaries; | |
• | transfer or sell assets; | |
• | engage in certain transactions with our affiliates; and | |
• | merge or consolidate with other companies or transfer all or substantially all of our assets. |
61
Table of Contents
Three Months | Three Months | |||||||
Ended | Ended | |||||||
April 30, 2011 | May 1, 2010 | |||||||
Operating activities | $ | 643 | $ | 35,905 | ||||
Investing activities | (17,439 | ) | 8,358 | |||||
Financing activities | (23,106 | ) | (21,239 | ) |
62
Table of Contents
Fiscal 2010 | Fiscal 2009 | Fiscal 2008 | ||||||||||
Operating activities | $ | 151,259 | $ | 75,476 | $ | 1,373 | ||||||
Investing activities | (56,952 | ) | (21,259 | ) | (60,756 | ) | ||||||
Financing activities | (38,139 | ) | (60,591 | ) | 179,500 |
63
Table of Contents
64
Table of Contents
65
Table of Contents
66
Table of Contents
67
Table of Contents
68
Table of Contents
69
Table of Contents
Payments Due by Period | ||||||||||||||||||||
2-3 | 4-5 | More than 5 | ||||||||||||||||||
Contractual Obligations | Total | 1 Year | Years | Years | Years | |||||||||||||||
(In millions) | ||||||||||||||||||||
Recorded Contractual Obligations: | ||||||||||||||||||||
Debt(1) | $ | 2,519.0 | $ | 76.2 | $ | 223.0 | $ | 1,960.3 | (2) | $ | 259.5 | |||||||||
Capital lease obligation | 48.7 | 2.2 | 4.5 | 4.6 | 37.4 | |||||||||||||||
Unrecorded Contractual Obligations: | ||||||||||||||||||||
Operating lease obligations(3) | 1,053.9 | 202.2 | 338.7 | 246.9 | 266.1 | |||||||||||||||
Interest(4) | 584.2 | 122.8 | 265.5 | 155.0 | 40.9 | |||||||||||||||
Letters of credit | 7.1 | 7.1 | — | — | — | |||||||||||||||
Total | $ | 4,212.9 | $ | 410.5 | $ | 831.7 | $ | 2,366.8 | $ | 603.9 | ||||||||||
(1) | Represents debt expected to be paid and does not assume any note repurchases or prepayments other than scheduled debt payments under our Credit Facility. | |
(2) | Includes $1,351.8 million under our senior secured term loan facility, $372.5 million under our Senior Toggle Notes and $236.0 million under our Senior Subordinated Notes. | |
(3) | Operating lease obligations consists of future minimum lease commitments related to store operating leases, distribution center leases, office leases and equipment leases. Operating lease obligations do not include common area maintenance (“CAM”), contingent rent, insurance, marketing or tax payments for which the Company is also obligated. | |
(4) | Represents interest expected to be paid on our debt and does not assume any note repurchases or prepayments, other than scheduled debt payments under our Credit Facility. Projected interest on variable rate debt is calculated using the applicable interest rate at January 29, 2011, and the effect of the interest rate swap through July 2013 as discussed in Note 6 — Derivatives and Hedging Activities in the Notes to our audited consolidated financial statements. |
70
Table of Contents
71
Table of Contents
72
Table of Contents
• | Accessories — includes fashion accessories for year-round use, including legwear, headwear, attitude glasses, scarves, armwear and belts, and seasonal use, including sunglasses, hats, fall footwear, sandals, scarves, gloves, boots, slippers and earmuffs; and other accessories, including hairgoods, handbags, and small leather goods, as well as cosmetics | |
• | Jewelry — includes earrings, necklaces, bracelets, body jewelry and rings, as well as ear piercing |
73
Table of Contents
74
Table of Contents
• | Merchandise: We continue to enhance the fashion-orientation and quality of our product offering to deliver a unique, proprietary assortment that is highly relevant to our target customers, particularly the Claire’s Young (teenage) customer. We continue to focus on our multi-classification Accessories assortment, while maintaining our market leadership position in Jewelry, to capitalize on the evolving largest market opportunities. We are enabling these improvements through investments in fashion and trend forecasting, global product design and development, and in the enhancement of our Hong Kong-based sourcing capabilities to leverage our global purchasing economy of scale. Simultaneously, we are identifying product source alternatives. | |
• | Stores: In our almost 3,400 stores worldwide, our objective is to provide a consistent, engaging, and brand-right customer experience. We are continually improving our in-store presentation of merchandise and marketing collateral through a rigorous planning and communication process, resulting in improved execution and increased consistency across the chain and, ultimately, a superior shopping experience. We are also commencing efforts to heighten the selling orientation of our store teams specific to each brand and country. | |
• | Customer: In the past year, we have made significant strides to build deeper customer relationships and support our brands. We launched a new, innovativeclaires.comwebsite that uses customer-generated content, conveys a real-life interaction with our customers, and presents an authoritative fashion position. We further drive brand awareness and relevance with our ongoing social media, email, and text campaigns, which leverage our Facebook fan base and proprietary customer database. Lastly, in parallel with our digital efforts, we have significantly upgraded our in-store marketing collateral in order to present a much more fashionable brand image that appeals to our target customers. |
• | Build New Company-owned Claire’s Stores: We opened 82 new stores in 2010; 69 in Europe and 13 in North America. In addition, we have plans to open approximately 140 new stores in 2011, the majority of which will be in Europe. | |
• | Build New Company-owned Icing Stores: As we refine the Icing brand concept, we believe there is significant opportunity to increase the store penetration in North America, as well as to roll out the concept on a global basis to markets where we can leverage the existing Claire’s infrastructure. | |
• | Open New International Markets with Franchise Partners: Building on our refined franchising model, which is present in multiple geographies worldwide, we will pursue high potential “white space” opportunities in new markets globally. In 2011, we intend to enter Mexico, India and possibly Australia. We are currently studying our brand entrance strategy for China and Southeast Asia for the ensuing years. |
75
Table of Contents
• | Add Alternative Distribution Channels: We will seek new opportunities globally to market and distribute our brands, beginning with the launch ofE-Commerce in the Claire’s North America Division which is targeted to debut in mid-2011. |
76
Table of Contents
January 29, | January 30, | January 31, | ||||||||||
Store Count as of: | 2011 | 2010 | 2009 | |||||||||
North America | 1,972 | 1,993 | 2,026 | |||||||||
Europe | 1,009 | 955 | 943 | |||||||||
Subtotal Company-Owned | 2,981 | 2,948 | 2,969 | |||||||||
Joint Venture | — | 211 | 214 | |||||||||
Franchise and License | 395 | 195 | 196 | |||||||||
Subtotal Non-Owned | 395 | 406 | 410 | |||||||||
Total | 3,376 | 3,354 | 3,379 | |||||||||
77
Table of Contents
78
Table of Contents
Approximate | ||||||
Square | ||||||
Location | Use | Footage | ||||
Hoffman Estates, Illinois | Corporate and North America management and distribution center | 538,000 | (1) | |||
Birmingham, United Kingdom | Europe management and distribution center | 105,600 | (2) | |||
Pembroke Pines, Florida | Accounting and finance | 36,000 | ||||
Hong Kong | Sourcing and buying | 11,100 | ||||
Paris, France | Zone support | 8,800 | (3) | |||
Zurich, Switzerland | Zone support | 3,800 | (3) |
(1) | On February 19, 2010, we sold the Property to a third party. Contemporaneously with the sale of the Property, we entered into a lease agreement that provides for (a) an initial expiration date of February 28, 2030 with two (2) five (5) year renewal periods, each at our option, and (b) basic rent of $2.1 million per annum (subject to annual increases). This transaction is accounted for as a capital lease. Prior to February 19, 2010, we owned central buying and store operations offices and the North American distribution center located in Hoffman Estates, Illinois (the “Property”) which is on approximately 28.4 acres of land. The Property has buildings with approximately 538,000 total square feet of space, of which 373,000 square feet is devoted to receiving and distribution and 165,000 square feet is devoted to office space. | |
(2) | Our subsidiary, Claire’s Accessories UK Ltd., or “Claire’s UK,” leases distribution and office space in Birmingham, United Kingdom. The facility consists of approximately 23,900 square feet of office space and approximately 81,700 square feet of distribution space. The lease expires in December 2024, and Claire’s UK has the right to assign or sublet this lease at any time during the term of the lease, subject to landlord approval. The Birmingham, United Kingdom distribution center currently services our owned stores in Europe. | |
(3) | We maintain our human resource and select operating functions for these countries. |
79
Table of Contents
Name | Age | Position | ||||
Eugene S. Kahn | 61 | Chief Executive Officer and Director | ||||
James G. Conroy | 41 | President of Claire’s Stores | ||||
Jay K. Friedman | 59 | President of Claire’s North America | ||||
Kenneth Wilson | 44 | President of Claire’s Europe | ||||
J. Per Brodin | 49 | Executive Vice President and Chief Financial Officer | ||||
Peter P. Copses | 52 | Non-Executive Chairman of our Board of Directors | ||||
Robert J. DiNicola | 62 | Director | ||||
George G. Golleher | 63 | Director | ||||
Rohit Manocha | 52 | Director | ||||
Ron Marshall | 57 | Director | ||||
Lance A. Milken | 35 | Director |
80
Table of Contents
81
Table of Contents
82
Table of Contents
83
Table of Contents
84
Table of Contents
85
Table of Contents
Expense | ||||||||||||||||||||
Control | ||||||||||||||||||||
Same Store Sales | New Store | Adjusted | (% of | |||||||||||||||||
Bonus Level | (%)(1) | Sales(2) | EBITDA(3) | Free Cash Flow | Sales) | |||||||||||||||
($ in millions) | ($ in millions) | ($ in millions) | ||||||||||||||||||
Threshold | 2.00 | 24 | 245 | 176 | 59.1 | % | ||||||||||||||
Target | 4.20 | 25 | 261 | 192 | 58.4 | % | ||||||||||||||
Maximum | 6.40 | 26 | 277 | 208 | 57.8 | % |
(1) | We include a store in the calculation of same store sales once it has been in operation 60 weeks after its initial opening. | |
(2) | New store sales include sales from stores open less than 60 weeks. | |
(3) | EBITDA represents income from continuing operations before provision (benefit) for income tax, interest income and expense and depreciation and amortization, as adjusted for certain non-recurring and non-cash expenses. |
Potential | Potential | Potential | ||||||||||||||
Name | Threshold | Target | Maximum | Actual | ||||||||||||
Eugene S. Kahn | $ | 500,000(50 | )% | $ | 1,000,000(100 | )% | $ | 1,500,000(150 | )% | $ | 1,400,205 | |||||
Chief Executive Officer | ||||||||||||||||
James G. Conroy | $ | 332,500(50 | )% | $ | 665,000(100 | )% | $ | 997,500(150 | )% | $ | 931,137 | |||||
President | ||||||||||||||||
Kenneth Wilson | $ | 309,773(50 | )% | $ | 619,545(100 | )% | $ | 929,318(150 | )% | $ | 388,624 | |||||
President of Claire’s Europe | ||||||||||||||||
J. Per Brodin | $ | 147,000(30 | )% | $ | 294,000(60 | )% | $ | 441,000(90 | )% | $ | 399,456 | |||||
Executive Vice President and | ||||||||||||||||
Chief Financial Officer |
86
Table of Contents
87
Table of Contents
88
Table of Contents
89
Table of Contents
90
Table of Contents
Non-Equity | ||||||||||||||||||||||||||||||||
Name and | Stock | Option | Incentive Plan | All Other | ||||||||||||||||||||||||||||
Principal | Fiscal | Salary | Bonus | Awards | Awards | Compensation | Compensation | Total | ||||||||||||||||||||||||
Position | Year | ($) | ($)(2) | ($) | ($)(1) | ($) | ($)(3) | ($) | ||||||||||||||||||||||||
Eugene S. Kahn | 2010 | 1,000,000 | 1,400,205 | (2) | 0 | 0 | 0 | 219,185 | (3) | 2,619,390 | ||||||||||||||||||||||
Chief Executive | 2009 | 1,000,000 | 983,650 | (2) | 0 | 0 | 0 | 142,229 | 2,125,879 | |||||||||||||||||||||||
Officer | 2008 | 1,000,000 | 0 | (2) | 0 | 0 | 0 | 132,289 | 1,132,289 | |||||||||||||||||||||||
James G. Conroy | 2010 | 648,750 | 931,137 | (2) | 0 | 0 | 0 | 10,200 | (4) | 1,590,087 | ||||||||||||||||||||||
President | 2009 | 600,000 | 590,190 | (2) | 0 | 346,250 | 0 | 15,356 | 1,551,796 | |||||||||||||||||||||||
2008 | 598,846 | 225,000 | (5) | 0 | 0 | 77,483 | 901,329 | |||||||||||||||||||||||||
Jay Friedman(6) | 2010 | 34,615 | 150,000 | (7) | 0 | 1,030,317 | 0 | 850 | (4) | 1,215,782 | ||||||||||||||||||||||
President | ||||||||||||||||||||||||||||||||
North America | ||||||||||||||||||||||||||||||||
Kenny Wilson(8) | 2010 | 577,613 | 388,621 | (2) | 0 | 0 | 0 | 40,275 | (9) | 1,006,510 | ||||||||||||||||||||||
President Europe | 2009 | 575,108 | 769,993 | (10) | 0 | 972,800 | 0 | 165,156 | 2,483,057 | |||||||||||||||||||||||
J. Per Brodin | 2010 | 477,500 | 399,456 | (2) | 0 | 0 | 0 | 219,332 | (11) | 1,096,288 | ||||||||||||||||||||||
Executive Vice | 2009 | 440,000 | 302,714 | (2) | 0 | 0 | 0 | 6,600 | 749,314 | |||||||||||||||||||||||
President and | 2008 | 431,538 | 0 | (2) | 0 | 502,200 | 0 | 6,600 | 940,338 | |||||||||||||||||||||||
Chief Financial Officer |
(1) | This column reflects the amounts recognized for financial statement reporting purposes for the portion of the fair value of option awards to purchase Parent common stock in accordance with ASC Topic 718, — Stock Compensation (formerly, Statement of Financial Accounting Standards No. 123 (Revised), Share-Based Payment). For a description of the assumptions used in calculating the fair value of option awards under ASC Topic 718,Compensation-Stock Compensation, seeNote 9-Stock Options and Stock-Based Compensation of the Notes to our Consolidated Financial Statements included elsewhere in this prospectus. The amounts in this column reflect the accounting expense to the Company in connection with such option awards and do not reflect the amount of compensation actually received by the named executive officer during the respective fiscal year. | |
(2) | Represents bonus paid in accordance with the annual numeric performance goals established by our Compensation Committee. See Components of Executive Compensation, Bonus. | |
(3) | Includes (i) $198,330 for reimbursement of living expenses pursuant to Mr. Kahn’s employment agreement, grossed up for income tax purposes, (ii) $10,200 for automobile allowance, and (iii) $10,655 for life insurance reimbursement. |
91
Table of Contents
(4) | Represents automobile allowance. | |
(5) | Represents one-time minimum guaranteed incentive bonus pursuant to Mr. Conroy’s employment agreement. | |
(6) | Mr. Friedman became an executive officer on January 3, 2011 and the information included in the table reflects his compensation from that date until our fiscal year end. | |
(7) | Represents one-time sign on bonus paid to Mr. Friedman pursuant to the terms of his employment agreement. |
(8) | Represents amounts in British pounds converted to U.S. dollars at applicable average exchange rates. Mr. Wilson has resigned his position effective the end of November 2011. |
(9) | Includes (i) automobile allowance of $26,158, and (ii) medical insurance expenses of $14,118. | |
(10) | Includes (i) one-time sign-on bonus of $219,139 pursuant to Mr. Wilson’s employment agreement. | |
(11) | Includes (i) relocation expenses of $212,732 and (ii) $6,600 for automobile allowance. |
92
Table of Contents
93
Table of Contents
94
Table of Contents
All Other | ||||||||||||||||||||||||||||
Option | ||||||||||||||||||||||||||||
Estimated Payouts | Awards: | Grant Date | ||||||||||||||||||||||||||
Under Equity | Number of | Exercise or | Fair Value | |||||||||||||||||||||||||
Incentive | Securities | Base Price | of Stock and | |||||||||||||||||||||||||
Plan Awards | Underlying | of Option | Option | |||||||||||||||||||||||||
Grant | Threshold | Target | Maximum | Options | Awards | Awards | ||||||||||||||||||||||
Names | Date | (#) | (#) | (#) | (#)(2) | ($/Sh) | ($)(1) | |||||||||||||||||||||
Jay Friedman | ||||||||||||||||||||||||||||
Time Options | 1/3/11 | — | 160,000 | — | — | 10.00 | 583,117 | |||||||||||||||||||||
Performance Options | 1/3/11 | — | 160,000 | — | 160,000 | 10.00 | 447,200 |
(1) | This column reflects the grant date fair value of equity awards in accordance with ASC Topic 718,Compensation — Stock Compensation. For a description of the assumptions used in calculating the fair value of option awards under ASC Topic 718,Compensation - Stock Compensation,see Note 9 Stock Options and Stock-Based Compensation of the Notes to our audited consolidated financial statements included elsewhere in this prospectus. | |
(2) | This column shows the number of options to purchase Parent common stock with performance-based vesting requirements granted to the named executive officer in Fiscal 2011, which is also reflected in the “Estimated Future Payouts Under Equity Incentive Plan Awards” column of this table. |
95
Table of Contents
Option Awards | Stock Awards | |||||||||||||||||||||||
Number of | Number of | |||||||||||||||||||||||
Securities | Securities | Number of | Market Value of | |||||||||||||||||||||
Underlying | Underlying | Shares or | Shares or | |||||||||||||||||||||
Unexercised | Unexercised | Option | Units of Stock | Units of Stock | ||||||||||||||||||||
Options | Options | Exercise | Option | That Have | That Have | |||||||||||||||||||
Exercisable | Unexercisable | Price | Expiration | Not Vested | Not Vested | |||||||||||||||||||
Name | (#) | (#) | ($) | Date | (#) | ($) | ||||||||||||||||||
Eugene S. Kahn | ||||||||||||||||||||||||
Restricted Shares | 18,750 | 187,500 | (1) | |||||||||||||||||||||
Time Options(2) | 358,080 | 119,360 | 10.00 | 5/29/2014 | ||||||||||||||||||||
Performance Options(3) | 477,440 | 10.00 | 5/29/2014 | |||||||||||||||||||||
Stretch Options(3) | 298,400 | 10.00 | 5/29/2014 | |||||||||||||||||||||
Management Investment Options(4) | 100,000 | 10.00 | 5/29/2014 | |||||||||||||||||||||
James G. Conroy | ||||||||||||||||||||||||
Time Options(2) | 143,750 | 81,250 | 10.00 | (5 | ) | |||||||||||||||||||
Performance Options(3) | 225,000 | 10.00 | (6 | ) | ||||||||||||||||||||
Stretch Options(3) | 112,500 | 10.00 | (7 | ) | ||||||||||||||||||||
Jay Friedman | ||||||||||||||||||||||||
Time Options(2) | 160,000 | 10.00 | 1/3/2018 | |||||||||||||||||||||
Performance Options(3) | 160,000 | 10.00 | 1/3/2018 | |||||||||||||||||||||
Kenneth Wilson | ||||||||||||||||||||||||
Time Options(2) | 80,000 | 80,000 | 10.00 | 1/18/2016 | ||||||||||||||||||||
Performance Options(3) | 160,000 | 10.00 | 1/18/2016 | |||||||||||||||||||||
Stretch Options(3) | 80,000 | 10.00 | 1/18/2016 | |||||||||||||||||||||
J. Per Brodin | ||||||||||||||||||||||||
Time Options(2) | 30,000 | 30,000 | 10.00 | 2/11/2015 | ||||||||||||||||||||
Performance Options(3) | 60,000 | 10.00 | 2/11/2015 |
(1) | Valued at $10.00 per share. | |
(2) | The time option becomes vested and exercisable in four equal annual installments on May 29, 2008, 2009, 2010 and 2011, subject to acceleration in the event of a change in control. | |
(3) | The target performance option generally provides that if on any “Measurement Date,” the “Value Per Share” equals or exceeds the “Target Stock Price,” then the target performance option will vest. The stretch performance option generally provides that if on any “Measurement Date,” the “Value Per Share” equals or exceeds the “Stretch Stock Price,” then the stretch performance option will vest and become exercisable. Prior to an initial public offering, a Measurement Date is the end of a fiscal quarter beginning with or following the last day of the second quarter of our fiscal year ending in 2010. Prior to an initial public offering, Value Per Share is Parent’s “Net Equity Value” divided by the number of fully diluted shares. Net Equity Value is calculated as the (1) 8.5 times Parent’s EBITDA for the four fiscal quarters ending on the Measurement Date, plus (2) the sum of all cash and cash equivalents and the aggregate exercise price of all outstanding options or warrants to purchase shares of Parent’s common stock as of the Measurement Date, less (3) Parent’s debt as of the Measurement Date. Upon a defined liquidity event, Value Per Share is the price per share realized by the Parent’s principal stockholders. The Target Stock |
96
Table of Contents
Price means $10.00 compounded at an annual rate of 22.5% from May 29, 2007 to the Measurement Date, and the Stretch Stock Price means $10.00, compounded at an annual rate of 32% from May 29, 2007 to the Measurement Date. In May 2011, subsequent to the end of Fiscal 2010, the terms of the outstanding target performance options and certain of the outstanding stretch performance options were amended to include an additional vesting criteria applicable through the end of the Company’s Fiscal 2012. See “— Compensation Discussion and Analysis — Components of Executive Compensation — Stock Option Awards.” | ||
(4) | The management investment options are fully-vested. | |
(5) | Unexercisable time options include: (i) 43,750 options expiring 12/13/2014, and (ii) 37,500 options expiring 4/16/2016. | |
(6) | Unexercisable performance options include: (i) 175,000 options expiring 12/13/2014, and (ii) 50,000 options expiring 4/16/2016. | |
(7) | Unexercisable stretch options include: (i) 87,500 options expiring 12/13/2014, and (ii) 25,000 options expiring 4/16/2016. |
Stock Awards | ||||||||
Value | ||||||||
Number of Shares | Realized on | |||||||
Acquired on Vesting | Vesting | |||||||
Name | (#) | ($) | ||||||
Eugene S. Kahn | 18,750 | 187,500 | (1) |
(1) | Valued at $10.00 per share. |
97
Table of Contents
Fees Earned or | ||||
Paid in Cash(1) | ||||
Name | ($) | |||
Peter P. Copses(2) | 67,000 | |||
Robert J. DiNicola | 58,000 | |||
George G. Golleher | 58,000 | |||
Rohit Manocha(3) | 67,000 | |||
Ron Marshall | 61,000 | |||
Lance A. Milken(2) | 67,000 |
(1) | Includes annual retainer fees and committee fees. | |
(2) | Fees paid to Apollo Management. | |
(3) | Fees paid to Tri-Artisan Capital. |
98
Table of Contents
Number of | ||||||||
Name of Beneficial Owner(1) | Shares | Percentage(2)(2) | ||||||
Apollo Management VI, L.P. | 59,467,500 | (3) | 98.1 | |||||
Peter P. Copses(3)(4) | — | — | ||||||
Lance A. Milken(3)(4) | — | — | ||||||
Robert J. DiNicola(5) | 120,000 | (6) | * | |||||
George G. Golleher(5) | 120,000 | (6) | * | |||||
Rohit Manocha (3)(5) | 20,000 | (7) | * | |||||
Ron Marshall(5) | 20,000 | (7) | * | |||||
Eugene S. Kahn(5) | 752,440 | (8) | 1.2 | |||||
James G. Conroy | 156,250 | (9) | * | |||||
Kenneth Wilson | 80,000 | (10) | * | |||||
J. Per Brodin | 45,000 | (11) | * | |||||
All officers and directors as a group (10 persons) | 1,313,690 | 2.2 |
* | Less than 1% of the outstanding shares. | |
(1) | The amounts and percentages of common stock beneficially owned are reported on the basis of regulations of the SEC governing the determination of beneficial ownership of securities. Under the rules of the SEC, a person is deemed to be a “beneficial owner” of a security if that person has or shares voting power, which includes the power to vote or direct the voting of such security, or power, which includes the power to dispose of or to direct the disposition of such security. A person is also deemed to be a beneficial owner of any securities of which that person has a right to acquire beneficial ownership within 60 days. Securities that can be so acquired are deemed to be outstanding for purposes of computing such person’s ownership percentage, but not deemed outstanding for purposes of computing the percentage of any other person. | |
(2) | These percentages are calculated on the basis of 60,592,500 outstanding shares of Claire’s Inc.’s common stock. | |
(3) | Represents all equity interests of Claire’s Inc. held of record by Apollo Investment Fund VI, L.P. (“AIF VI”), and Apollo Claire’s Investors A LLC, Apollo Claire’s Investors B LLC and Apollo Claire’s Investors C LLC (collectively, “Apollo Claire’s”). Apollo Management VI, L.P. (“Management VI”) is the manager of AIF VI and Apollo Claire’s. AIF VI Management, LLC (“AIF VI LLC”) is the general partner of Management VI. Apollo Management, L.P. (“Apollo Management”) is the sole member and manager of AIF VI LLC. Apollo Management GP, LLC (“Management GP”) is the general partner of Apollo Management. Apollo Management Holdings, L.P. (“AMH”) is the sole member and manager of Management GP. Apollo Management Holdings GP, LLC (“AMH GP”) is the general partner of AMH. Each of AIF VI, Apollo Claire’s, Management VI, AIF VI LLC, Apollo Management, Management GP, AMH, and AMH GP (collectively, the “Apollo Entities”) disclaim beneficial ownership of all shares of Claire’s Inc. common stock held of record or beneficially owned by any of the Apollo Entities, except to the extent of any pecuniary interest therein. The address of AIF VI and Apollo Claire’s isc/o Apollo Management, One Manhattanville Road, Suite 201, Purchase, New York 10577. The address of Management VI, AIF VI LLC, Apollo Management, Management GP, AHM and AMH GP isc/o Apollo Management, L.P., 9 West 57th St., New York, New York 10019. Leon Black, Joshua Harris and Marc Rowan are the managers and executive officers of AMH GP and as such effectively have the power to exercise voting |
99
Table of Contents
and investment control with respect to the shares of our common stock held of record or beneficially owned by any of the Apollo Entities. Each of Messrs. Black, Harris and Rowan disclaims beneficial ownership of such shares except to the extent of any pecuniary interest therein. The address of Messrs. Black, Harris and Rowan isc/o Apollo Management, L.P., 9 West 57th Street, New York, New York 10019. Each of Messers. Copses, and Milken, who are partners or principals of Apollo, disclaim beneficial ownership of any shares of Claire’s Inc. that may be deemed beneficially owned by the Apollo Entities. | ||
(4) | The address for Messrs. Copses and Milken isc/o Apollo Management, L.P., 9 West 57th Street New York, New York 10019. | |
(5) | The address for each of Messrs. DiNicola, Golleher, Kahn, Manocha, Marshall, Conroy, Wilson and Brodin isc/o Claire’s Inc., 2400 W. Central Road, Hoffman Estates, IL 60192. | |
(6) | Includes fully-vested options to purchase 70,000 shares of common stock. | |
(7) | Includes a fully-vested option to purchase 20,000 shares of common stock held by Tri-Artisan, an entity affiliated with Mr. Manocha. | |
(8) | Includes (i) 100,000 owned shares, (ii) 75,000 restricted shares of common stock, of which 18,780 shares remain subject to forfeiture pursuant to the terms of the grant, (iii) a fully-vested option to purchase 100,000 shares of common stock, and (iv) a fully-vested time-vested option to purchase 477,440 shares. | |
(9) | Includes fully-vested option to purchase 156,250 shares. |
(10) | Includes fully-vested option to purchase 80,000 shares. Under the terms of the Company’s Stock Incentive Plan, these options will expire 90 days after the effective date of Mr. Wilson’s resignation. |
(11) | Includes fully-vested option to purchase 45,000 shares. |
100
Table of Contents
101
Table of Contents
102
Table of Contents
103
Table of Contents
• | a perfected pledge of all the equity interests held by us or any subsidiary guarantor, which pledge, in the case of any foreign subsidiary, is limited to 100% of the non-voting equity interests and 65% of the voting equity interests of such foreign subsidiary held directly by us and the subsidiary guarantors; and | |
• | perfected security interests in, and mortgages on, substantially all material tangible and intangible assets owned by us and each subsidiary guarantor, subject to certain exceptions. |
104
Table of Contents
105
Table of Contents
Period | Redemption Price | |||
2015 | 104.438 | % | ||
2016 | 102.219 | % | ||
2017 and thereafter | 100.000 | % |
106
Table of Contents
107
Table of Contents
108
Table of Contents
109
Table of Contents
110
Table of Contents
111
Table of Contents
112
Table of Contents
113
Table of Contents
114
Table of Contents
115
Table of Contents
116
Table of Contents
117
Table of Contents
118
Table of Contents
119
Table of Contents
120
Table of Contents
121
Table of Contents
122
Table of Contents
123
Table of Contents
124
Table of Contents
125
Table of Contents
126
Table of Contents
127
Table of Contents
128
Table of Contents
129
Table of Contents
130
Table of Contents
131
Table of Contents
132
Table of Contents
133
Table of Contents
134
Table of Contents
135
Table of Contents
136
Table of Contents
137
Table of Contents
138
Table of Contents
139
Table of Contents
140
Table of Contents
141
Table of Contents
142
Table of Contents
143
Table of Contents
144
Table of Contents
145
Table of Contents
146
Table of Contents
147
Table of Contents
148
Table of Contents
149
Table of Contents
150
Table of Contents
151
Table of Contents
152
Table of Contents
153
Table of Contents
154
Table of Contents
155
Table of Contents
156
Table of Contents
157
Table of Contents
158
Table of Contents
159
Table of Contents
160
Table of Contents
161
Table of Contents
162
Table of Contents
163
Table of Contents
164
Table of Contents
165
Table of Contents
166
Table of Contents
• | a dealer in securities or currencies; | |
• | a trader in securities that elects to use amark-to-market method of accounting for its securities holdings; | |
• | a financial institution; | |
• | an insurance company; | |
• | a partnership or other pass-through entity or an investor in such entities; | |
• | a tax-exempt organization; | |
• | a person subject to alternative minimum tax; | |
• | a person subject to the unearned income Medicare contribution tax; | |
• | a person that owns notes as part of a straddle, constructive sale, wash sale, conversion transaction or other integrated transaction for tax purposes or as part of a hedge or a synthetic security; | |
• | a controlled foreign corporation; | |
• | a passive foreign investment company; | |
• | certain U.S. expatriates; or | |
• | a U.S. holder (as defined below) whose functional currency for tax purposes is not the U.S. dollar. |
• | a citizen or individual resident of the U.S.; | |
• | a domestic corporation; | |
• | an estate whose income is subject to U.S. federal income tax regardless of its source; or | |
• | a trust if a U.S. court can exercise primary supervision over the trust’s administration and one or more U.S. persons are authorized to control all substantial decisions of the trust or if the trust was in existence on August 20, 1996 and has elected to continue to be treated as a U.S. person. |
167
Table of Contents
168
Table of Contents
• | may not rely on the applicable interpretation of the staff of the SEC’s position contained inExxon Capital Holdings Corp., SEC no-action letter (April 13, 1988),Morgan, Stanley and Co. Inc., SEC no-action letter (June 5, 1991) andShearman & Sterling, SEC no-action letter (July 2, 1993); and | |
• | must comply with the registration and prospectus delivery requirements of the Securities Act in connection with any resale of the exchange notes. |
169
Table of Contents
170
Table of Contents
Page | ||||
Number | ||||
Audited Consolidated Financial Statements | ||||
F-2 | ||||
F-3 | ||||
F-4 | ||||
F-5 | ||||
F-6 | ||||
F-7 | ||||
Interim Unaudited Consolidated Financial Statements | ||||
F-51 | ||||
F-52 | ||||
F-53 | ||||
F-54 |
F-1
Table of Contents
F-2
Table of Contents
January 29, | January 30, | |||||||
2011 | 2010 | |||||||
(In thousands, except share and per share amounts) | ||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents and restricted cash of $23,864 and $0, respectively | $ | 279,766 | $ | 198,708 | ||||
Inventories | 136,148 | 110,338 | ||||||
Prepaid expenses | 21,449 | 32,873 | ||||||
Other current assets | 24,658 | 28,236 | ||||||
Total current assets | 462,021 | 370,155 | ||||||
Property and equipment: | ||||||||
Land and building | — | 19,318 | ||||||
Furniture, fixtures and equipment | 186,514 | 162,602 | ||||||
Leasehold improvements | 248,030 | 228,503 | ||||||
434,544 | 410,423 | |||||||
Less accumulated depreciation and amortization | (233,511 | ) | (182,439 | ) | ||||
201,033 | 227,984 | |||||||
Leased property under capital lease: | ||||||||
Land and building | 18,055 | — | ||||||
Less accumulated depreciation and amortization | (903 | ) | — | |||||
17,152 | — | |||||||
Goodwill | 1,550,056 | 1,550,056 | ||||||
Intangible assets, net of accumulated amortization of $38,747 and $28,032, respectively | 557,466 | 580,027 | ||||||
Deferred financing costs, net of accumulated amortization of $41,659 and $29,949, respectively | 36,434 | 47,641 | ||||||
Other assets | 42,287 | 58,242 | ||||||
2,186,243 | 2,235,966 | |||||||
Total assets | $ | 2,866,449 | $ | 2,834,105 | ||||
LIABILITIES AND STOCKHOLDER’S DEFICIT | ||||||||
Current liabilities: | ||||||||
Short-term debt and current portion of long-term debt | $ | 76,154 | $ | 14,500 | ||||
Trade accounts payable | 54,355 | 42,163 | ||||||
Income taxes payable | 11,744 | 10,272 | ||||||
Accrued interest payable | 16,783 | 14,644 | ||||||
Accrued expenses and other current liabilities | 107,115 | 99,933 | ||||||
Total current liabilities | 266,151 | 181,512 | ||||||
Long-term debt | 2,236,842 | 2,313,378 | ||||||
Revolving credit facility | 194,000 | 194,000 | ||||||
Obligation under capital lease | 17,290 | — | ||||||
Deferred tax liability | 121,776 | 122,145 | ||||||
Deferred rent expense | 26,637 | 22,082 | ||||||
Unfavorable lease obligations and other long-term liabilities | 30,268 | 35,630 | ||||||
2,626,813 | 2,687,235 | |||||||
Commitments and contingencies | ||||||||
Stockholder’s deficit: | ||||||||
Common stock par value $0.001 per share; authorized 1,000 shares; issued and outstanding 100 shares | — | — | ||||||
Additional paid-in capital | 621,099 | 616,086 | ||||||
Accumulated other comprehensive income, net of tax | 1,416 | 2,625 | ||||||
Accumulated deficit | (649,030 | ) | (653,353 | ) | ||||
(26,515 | ) | (34,642 | ) | |||||
Total liabilities and stockholder’s deficit | $ | 2,866,449 | $ | 2,834,105 | ||||
F-3
Table of Contents
Fiscal Year | Fiscal Year | Fiscal Year | ||||||||||
Ended | Ended | Ended | ||||||||||
January 29, | January 30, | January 31, | ||||||||||
2011 | 2010 | 2009 | ||||||||||
(In thousands) | ||||||||||||
Net sales | $ | 1,426,397 | $ | 1,342,389 | $ | 1,412,960 | ||||||
Cost of sales, occupancy and buying expenses | 685,111 | 663,269 | 724,832 | |||||||||
Gross profit | 741,286 | 679,120 | 688,128 | |||||||||
Other expenses: | ||||||||||||
Selling, general and administrative | 498,212 | 465,706 | 513,752 | |||||||||
Depreciation and amortization | 65,198 | 71,471 | 85,093 | |||||||||
Impairment of assets | 12,262 | 3,142 | 498,490 | |||||||||
Severance and transaction-related costs | 741 | 921 | 15,928 | |||||||||
Other expense (income), net | 411 | (4,234 | ) | (4,499 | ) | |||||||
576,824 | 537,006 | 1,108,764 | ||||||||||
Operating income (loss) | 164,462 | 142,114 | (420,636 | ) | ||||||||
Gain on early debt extinguishment | 13,388 | 36,412 | — | |||||||||
Impairment of equity investment | 6,030 | — | 25,500 | |||||||||
Interest expense, net | 157,706 | 177,418 | 195,947 | |||||||||
Income (loss) before income tax expense | 14,114 | 1,108 | (642,083 | ) | ||||||||
Income tax expense | 9,791 | 11,510 | 1,509 | |||||||||
Net income (loss) | $ | 4,323 | $ | (10,402 | ) | $ | (643,592 | ) | ||||
Net income (loss) | $ | 4,323 | $ | (10,402 | ) | $ | (643,592 | ) | ||||
Foreign currency translation and interest rate swap adjustments, net of tax | 8,363 | 24,944 | (25,677 | ) | ||||||||
Reclassification of foreign currency translation adjustments into net income (loss) | (9,572 | ) | — | — | ||||||||
Comprehensive income (loss) | $ | 3,114 | $ | 14,542 | $ | (669,269 | ) | |||||
F-4
Table of Contents
Accumulated | ||||||||||||||||||||||||
Number of | Other | Retained | ||||||||||||||||||||||
Shares of | Additional | Comprehensive | Earnings | |||||||||||||||||||||
Common | Common | Paid-In | Income (Loss), | (Accumulated | ||||||||||||||||||||
Stock | Stock | Capital | Net | Deficit) | Total | |||||||||||||||||||
(In thousands, except per share amounts) | ||||||||||||||||||||||||
Balance: February 2, 2008 | 100 | $ | — | $ | 601,201 | $ | 3,358 | $ | 641 | $ | 605,200 | |||||||||||||
Net loss | — | — | — | — | (643,592 | ) | (643,592 | ) | ||||||||||||||||
Stock option expense | — | — | 7,783 | — | — | 7,783 | ||||||||||||||||||
Restricted stock expense, net of unearned compensation | — | — | 443 | — | — | 443 | ||||||||||||||||||
Foreign currency translation adjustment and unrealized loss on interest rate swaps, net of tax | — | — | — | (25,677 | ) | — | (25,677 | ) | ||||||||||||||||
Balance: January 31, 2009 | 100 | — | 609,427 | (22,319 | ) | (642,951 | ) | (55,843 | ) | |||||||||||||||
Net loss | — | — | — | — | (10,402 | ) | (10,402 | ) | ||||||||||||||||
Stock option expense | — | — | 6,518 | — | — | 6,518 | ||||||||||||||||||
Restricted stock expense, net of unearned compensation | — | — | 141 | — | — | 141 | ||||||||||||||||||
Foreign currency translation adjustment and unrealized gain on interest rate swaps, net of tax | — | — | — | 24,944 | — | 24,944 | ||||||||||||||||||
Balance: January 30, 2010 | 100 | — | 616,086 | 2,625 | (653,353 | ) | (34,642 | ) | ||||||||||||||||
Net income | — | — | — | — | 4,323 | 4,323 | ||||||||||||||||||
Stock option expense | — | — | 4,946 | — | — | 4,946 | ||||||||||||||||||
Restricted stock expense, net of unearned compensation | — | — | 67 | — | — | 67 | ||||||||||||||||||
Foreign currency translation adjustment and unrealized gain on interest rate swaps, net of tax | — | — | — | 8,363 | — | 8,363 | ||||||||||||||||||
Reclassification of foreign currency translation adjustments into net income | — | — | — | (9,572 | ) | — | (9,572 | ) | ||||||||||||||||
Balance: January 29, 2011 | 100 | $ | — | $ | 621,099 | $ | 1,416 | $ | (649,030 | ) | $ | (26,515 | ) | |||||||||||
F-5
Table of Contents
Fiscal Year | Fiscal Year | Fiscal Year | ||||||||||
Ended | Ended | Ended | ||||||||||
January 29, | January 30, | January 31, | ||||||||||
2011 | 2010 | 2009 | ||||||||||
(In thousands) | ||||||||||||
Cash flows from operating activities: | ||||||||||||
Net income (loss) | $ | 4,323 | $ | (10,402 | ) | $ | (643,592 | ) | ||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||
Depreciation and amortization | 65,198 | 71,471 | 85,093 | |||||||||
Impairment | 18,292 | 3,142 | 523,990 | |||||||||
Amortization of lease rights and other assets | 3,204 | 2,199 | 2,059 | |||||||||
Amortization of debt issuance costs | 10,005 | 10,398 | 10,567 | |||||||||
Payment of in kind interest expense | 36,872 | 39,013 | 24,522 | |||||||||
Net unfavorable accretion of lease obligations | (1,490 | ) | (2,151 | ) | (1,856 | ) | ||||||
Loss (gain) on sale/retirement of property and equipment, net | 672 | (1,389 | ) | (183 | ) | |||||||
Gain on early debt extinguishment | (13,388 | ) | (36,412 | ) | — | |||||||
Gain on sale of intangible assets/lease rights | — | (506 | ) | (1,372 | ) | |||||||
Stock compensation expense | 5,013 | 6,659 | 8,226 | |||||||||
(Increase) decrease in: | ||||||||||||
Inventories | (25,374 | ) | (4,081 | ) | 6,482 | |||||||
Prepaid expenses | 12,658 | 1,797 | (1,087 | ) | ||||||||
Other assets | 751 | (5,519 | ) | (9,085 | ) | |||||||
Increase (decrease) in: | ||||||||||||
Trade accounts payable | 10,314 | (12,744 | ) | 7,372 | ||||||||
Income taxes payable | 3,667 | 5,510 | (10,710 | ) | ||||||||
Accrued interest payable | 2,139 | 1,328 | (6,219 | ) | ||||||||
Accrued expenses and other liabilities | 14,575 | (129 | ) | 3,032 | ||||||||
Deferred income taxes | (595 | ) | 4,114 | (4,809 | ) | |||||||
Deferred rent expense | 4,423 | 3,178 | 8,943 | |||||||||
Net cash provided by operating activities | 151,259 | 75,476 | 1,373 | |||||||||
Cash flows from investing activities: | ||||||||||||
Acquisition of property and equipment, net | (48,711 | ) | (24,952 | ) | (59,405 | ) | ||||||
Proceeds from sale of property and equipment | 16,765 | 1,830 | 104 | |||||||||
Acquisition of intangible assets/lease rights | (1,104 | ) | (546 | ) | (1,971 | ) | ||||||
Proceeds from sale of intangible assets/lease rights | — | 2,409 | 516 | |||||||||
Changes in restricted cash | (23,902 | ) | — | — | ||||||||
Net cash used in investing activities | (56,952 | ) | (21,259 | ) | (60,756 | ) | ||||||
Cash flows from financing activities: | ||||||||||||
Proceeds from Credit facility | — | — | 194,000 | |||||||||
Payments of Credit facility | (14,500 | ) | (14,500 | ) | (14,500 | ) | ||||||
Proceeds from Short-term debt | 57,494 | — | — | |||||||||
Repurchases of Notes | (79,865 | ) | (46,091 | ) | — | |||||||
Payment of debt issuance costs | (503 | ) | — | — | ||||||||
Principal payments of capital lease | (765 | ) | — | — | ||||||||
Net cash (used in) provided by financing activities: | (38,139 | ) | (60,591 | ) | 179,500 | |||||||
Effect of foreign currency exchange rate changes on cash and cash equivalents | 1,026 | 508 | (1,517 | ) | ||||||||
Net increase (decrease) in cash and cash equivalents | 57,194 | (5,866 | ) | 118,600 | ||||||||
Cash and cash equivalents, at beginning of period | 198,708 | 204,574 | 85,974 | |||||||||
Cash and cash equivalents, at end of period | 255,902 | 198,708 | 204,574 | |||||||||
Restricted cash, at end of period | 23,864 | — | — | |||||||||
Cash and cash equivalents and restricted cash, at end of period | $ | 279,766 | $ | 198,708 | $ | 204,574 | ||||||
Supplemental disclosure of cash flow information: | ||||||||||||
Income taxes paid | $ | 6,332 | $ | 3,159 | $ | 14,227 | ||||||
Interest paid | 108,923 | 126,733 | 168,567 | |||||||||
Non-cash investing and financing activities: | ||||||||||||
Property acquired under capital lease | 18,055 | — | — |
F-6
Table of Contents
1. | NATURE OF OPERATIONS AND ACQUISITION OF CLAIRE’S STORES, INC. |
• | the closing of the Company’s senior secured term loan facility and revolving Credit Facility (collectively the “Credit Facility”) of $1.65 billion; | |
• | the closing of the Company’s senior notes offering (the “Notes”) in the aggregate principal amount of $935.0 million; and | |
• | the equity investment by the Sponsors, collectively, of approximately $595.7 million. |
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
F-7
Table of Contents
January 29, | January 30, | |||||||
2011 | 2010 | |||||||
Prepaid rent and occupancy | $ | 19,532 | $ | 30,444 | ||||
Prepaid insurance | 577 | 193 | ||||||
Other | 1,340 | 2,236 | ||||||
Total prepaid expenses | $ | 21,449 | $ | 32,873 | ||||
F-8
Table of Contents
January 29, | January 30, | |||||||
2011 | 2010 | |||||||
Credit card receivables | $ | 5,209 | $ | 4,617 | ||||
Franchise receivables | 4,139 | 6,457 | ||||||
Store supplies | 6,567 | 6,794 | ||||||
Deferred tax assets, net of valuation allowance | 4,064 | 2,839 | ||||||
Income taxes receivable | 69 | 2,556 | ||||||
Other | 4,610 | 4,973 | ||||||
Total other current assets | $ | 24,658 | $ | 28,236 | ||||
F-9
Table of Contents
January 29, | January 30, | |||||||
2011 | 2010 | |||||||
Investment in Claire’s Nippon joint venture | $ | — | $ | 17,758 | ||||
Initial direct costs of leases | 16,358 | 16,905 | ||||||
Prepaid lease payments | 6,856 | 7,098 | ||||||
Deferred tax assets, non-current | 2,726 | 2,362 | ||||||
Other | 16,347 | 14,119 | ||||||
Total other assets | $ | 42,287 | $ | 58,242 | ||||
F-10
Table of Contents
January 29, | January 30, | |||||||
2011 | 2010 | |||||||
Compensation and benefits | $ | 46,121 | $ | 41,861 | ||||
Gift cards and certificates | 21,917 | 20,989 | ||||||
Sales and local taxes | 14,321 | 8,036 | ||||||
Store rent | 3,753 | 4,873 | ||||||
Interest rate swaps | 1,165 | 8,752 | ||||||
Other | 19,838 | 15,422 | ||||||
Total accrued expenses and other current liabilities | $ | 107,115 | $ | 99,933 | ||||
F-11
Table of Contents
F-12
Table of Contents
F-13
Table of Contents
�� | ||||||||||||||||
Fair Value Measurements at January 29, 2011 Using | ||||||||||||||||
Quoted | ||||||||||||||||
Prices in | ||||||||||||||||
Active | ||||||||||||||||
Markets | ||||||||||||||||
for | Significant | |||||||||||||||
Identical | Other | Significant | ||||||||||||||
Assets | Observable | Unobservable | ||||||||||||||
Carrying | (Liabilities) | Inputs | Inputs | |||||||||||||
Value | (Level 1) | (Level 2) | (Level 3) | |||||||||||||
Interest rate swap | $ | (1,165 | ) | $ | — | $ | (1,165 | ) | $ | — |
Fair Value Measurements at January 30, 2010 Using | ||||||||||||||||
Quoted | ||||||||||||||||
Prices in | ||||||||||||||||
Active | ||||||||||||||||
Markets | ||||||||||||||||
for | Significant | |||||||||||||||
Identical | Other | Significant | ||||||||||||||
Assets | Observable | Unobservable | ||||||||||||||
Carrying | (Liabilities) | Inputs | Inputs | |||||||||||||
Value | (Level 1) | (Level 2) | (Level 3) | |||||||||||||
Interest rate swaps | $ | (8,752 | ) | $ | — | $ | (8,752 | ) | $ | — |
F-14
Table of Contents
Fair Value Measurements at January 29, 2011 Using | ||||||||||||||||||||
Quoted | ||||||||||||||||||||
Prices in | ||||||||||||||||||||
Active | ||||||||||||||||||||
Markets | Significant | |||||||||||||||||||
for | Other | Significant | ||||||||||||||||||
Identical | Observable | Unobservable | Impairment | |||||||||||||||||
Carrying | Assets | Inputs | Inputs | Charges | ||||||||||||||||
Value | (Level 1) | (Level 2) | (Level 3)(1) | Fiscal 2010 | ||||||||||||||||
Intangible assets | $ | 28,180 | $ | — | $ | — | $ | 28,180 | $ | 12,262 |
(1) | See Note 3 — Impairment Charges for discussion of the valuation techniques used to measure fair value, the description of the inputs and information used to develop those inputs. |
Fair Value Measurements at January 30, 2010 Using | ||||||||||||||||||||
Quoted | ||||||||||||||||||||
Prices in | ||||||||||||||||||||
Active | ||||||||||||||||||||
Markets | Significant | |||||||||||||||||||
for | Other | Significant | ||||||||||||||||||
Identical | Observable | Unobservable | Impairment | |||||||||||||||||
Carrying | Assets | Inputs | Inputs | Charges | ||||||||||||||||
Value | (Level 1) | (Level 2) | (Level 3)(1) | Fiscal 2009 | ||||||||||||||||
Long-lived assets | $ | 17,000 | $ | — | $ | — | $ | 17,000 | $ | 3,142 |
(1) | See Note 3 — Impairment Charges for discussion of the valuation techniques used to measure fair value, the description of the inputs and information used to develop those inputs. |
F-15
Table of Contents
3. | IMPAIRMENT CHARGES |
Fiscal | Fiscal | Fiscal | ||||||||||
2010 | 2009 | 2008 | ||||||||||
Goodwill | $ | — | $ | — | $ | 297,000 | ||||||
Tradenames | — | — | 199,000 | |||||||||
Franchise agreements | 12,262 | — | — | |||||||||
Investment in Claire’s Nippon | 6,030 | — | 25,500 | |||||||||
Long-lived assets | — | 3,142 | 2,490 | |||||||||
Total impairment charges | $ | 18,292 | $ | 3,142 | $ | 523,990 | ||||||
F-16
Table of Contents
F-17
Table of Contents
4. | GOODWILL AND OTHER INTANGIBLE ASSETS |
North | ||||||||||||
America | Europe | Total | ||||||||||
Balance as of January 31, 2009: | ||||||||||||
Goodwill | $ | 1,409,941 | $ | 431,405 | $ | 1,841,346 | ||||||
Accumulated impairment losses | (180,000 | ) | (117,000 | ) | (297,000 | ) | ||||||
$ | 1,229,941 | $ | 314,405 | $ | 1,544,346 | |||||||
Reclassification adjustment in Fiscal 2009(1) | 5,710 | — | 5,710 | |||||||||
Balance as of January 29, 2011 and January 30, 2010: | ||||||||||||
Goodwill | $ | 1,415,651 | $ | 431,405 | $ | 1,847,056 | ||||||
Accumulated impairment losses | (180,000 | ) | (117,000 | ) | (297,000 | ) | ||||||
$ | 1,235,651 | $ | 314,405 | $ | 1,550,056 | |||||||
(1) | Reclassification of valuation allowance on deferred tax assets. |
F-18
Table of Contents
January 29, 2011 | January 30, 2010 | |||||||||||||||||
Estimated | Gross | Gross | ||||||||||||||||
Life | Carrying | Accumulated | Carrying | Accumulated | ||||||||||||||
in Years | Amount | Amortization | Amount | Amortization | ||||||||||||||
Intangible assets subject to amortization: | ||||||||||||||||||
Lease terms ranging from | ||||||||||||||||||
Lease rights | 4.5 to 16.5 | $ | 24,757 | $ | (5,996 | ) | $ | 13,681 | $ | (4,145 | ) | |||||||
Franchise agreements | 1 to 9 | 40,738 | (12,558 | ) | 53,000 | (9,291 | ) | |||||||||||
Favorable lease obligations | 10 | 30,859 | (20,000 | ) | 30,501 | (14,493 | ) | |||||||||||
Other | 5 | 499 | (193 | ) | 372 | (103 | ) | |||||||||||
Total intangible assets subject to amortization | 96,853 | (38,747 | ) | 97,554 | (28,032 | ) | ||||||||||||
Indefinite-lived intangible assets: | ||||||||||||||||||
Indefinite-lived tradenames | $ | 447,108 | $ | — | $ | 447,112 | $ | — | ||||||||||
Indefinite-lived lease rights | 51,652 | — | 63,393 | — | ||||||||||||||
Indefinite-lived territory rights | 600 | — | — | — | ||||||||||||||
Total indefinite-lived intangible assets | 499,360 | — | 510,505 | — | ||||||||||||||
Total intangible assets | $ | 596,213 | $ | (38,747 | ) | $ | 608,059 | $ | (28,032 | ) | ||||||||
Weighted | ||||||||
Average | ||||||||
Amortization | ||||||||
Period for | ||||||||
Amortizable | ||||||||
Intangible | ||||||||
Asset | ||||||||
Intangible Asset Acquisitions (in 000’s) | Amortizable | Acquisitions | ||||||
Lease rights: | ||||||||
Fiscal 2010 | $ | 978 | 9.9 | |||||
Fiscal 2009 | 435 | 9.9 | ||||||
Fiscal 2008 | 1,794 | 8.7 | ||||||
Other: | ||||||||
Fiscal 2010 | 126 | 5.0 | ||||||
Fiscal 2009 | 111 | 5.0 | ||||||
Fiscal 2008 | 176 | 5.0 |
F-19
Table of Contents
Fiscal Year | Amortization | |||
2011 | $ | 10,609 | ||
2012 | 8,057 | |||
2013 | 7,202 | |||
2014 | 6,406 | |||
2015 | 5,211 | |||
2016 and thereafter | 20,621 | |||
Total | $ | 58,106 | ||
5. | DEBT |
January 29, | January 30, | |||||||
2011 | 2010 | |||||||
Short-term debt and current portion of long-term debt: | ||||||||
Note payable to bank due 2012 | $ | 57,703 | $ | — | ||||
Current portion of long-term debt | 18,451 | 14,500 | ||||||
Total short-term debt and current portion of long-term debt | $ | 76,154 | $ | 14,500 | ||||
Long-term debt: | ||||||||
Senior secured term loan facility due 2014 | $ | 1,399,250 | $ | 1,413,750 | ||||
Senior notes due 2015 | 236,000 | 250,000 | ||||||
Senior toggle notes due 2015 | 360,431 | 381,891 | ||||||
Senior subordinated notes due 2017 | 259,612 | 282,237 | ||||||
2,255,293 | 2,327,878 | |||||||
Less: current portion of long-term debt | (18,451 | ) | (14,500 | ) | ||||
Long-term debt | $ | 2,236,842 | $ | 2,313,378 | ||||
Senior secured revolving credit facility due 2013 | $ | 194,000 | $ | 194,000 | ||||
Obligations under capital leases | $ | 17,290 | $ | — | ||||
F-20
Table of Contents
Capital | ||||||||
Leases | Debt | |||||||
2011 | $ | 2,165 | $ | 76,154 | ||||
2012 | 2,209 | 14,500 | ||||||
2013 | 2,253 | 208,500 | ||||||
2014 | 2,298 | 1,351,799 | ||||||
2015 | 2,344 | 596,431 | ||||||
Thereafter | 37,407 | 259,612 | ||||||
Total | 48,676 | $ | 2,506,996 | |||||
Imputed interest | (31,386 | ) | ||||||
Present value of minimum capital lease principal payments | 17,290 | |||||||
Current portion | — | |||||||
Long-term capital lease obligation | $ | 17,290 | ||||||
Fiscal 2010 | Fiscal 2009 | Fiscal 2008 | ||||||||||
Term loan facility | $ | 53,255 | $ | 66,348 | $ | 88,216 | ||||||
Revolving credit facility | 6,110 | 5,708 | 4,835 | |||||||||
Senior notes | 22,605 | 23,154 | 23,074 | |||||||||
Senior toggle notes | 36,881 | 39,021 | 35,671 | |||||||||
Senior subordinated notes | 27,620 | 32,913 | 35,090 | |||||||||
Note payable to bank | 85 | — | — | |||||||||
Capital lease obligation | 1,232 | — | — | |||||||||
Amortization of deferred debt issue costs | 10,005 | 10,398 | 10,567 | |||||||||
Other interest expense | 57 | 82 | (17 | ) | ||||||||
Interest income | (144 | ) | (206 | ) | (1,489 | ) | ||||||
Interest expense, net | $ | 157,706 | $ | 177,418 | $ | 195,947 | ||||||
January 29, | January 30, | |||||||
2011 | 2010 | |||||||
Term loan facility | $ | 8,239 | $ | 5,474 | ||||
Revolving credit facility | 231 | 328 | ||||||
Senior notes | 3,658 | 3,875 | ||||||
Senior subordinated notes | 4,568 | 4,966 | ||||||
Note payable to bank | 87 | — | ||||||
Other | — | 1 | ||||||
Total accrued interest payable | $ | 16,783 | $ | 14,644 | ||||
F-21
Table of Contents
• | a perfected pledge of all the equity interests held by us or any subsidiary guarantor, which pledge, in the case of any foreign subsidiary, is limited to 100% of the non-voting equity interests and 65% of the voting equity interests of such foreign subsidiary held directly by us and the subsidiary guarantors; and | |
• | perfected security interests in, and mortgages on, substantially all material tangible and intangible assets owned by us and each subsidiary guarantor, subject to certain exceptions. |
F-22
Table of Contents
• | incur additional indebtedness or issue certain preferred shares; | |
• | pay dividends on, repurchase or make distributions in respect of our capital stock or make other restricted payments; | |
• | make certain investments; | |
• | sell certain assets; | |
• | create liens; | |
• | consolidate, merge, sell or otherwise dispose of all or substantially all of our assets; and | |
• | enter into certain transactions with our affiliates. |
F-23
Table of Contents
Senior Cash Pay | Senior Toggle | |||||||
Period | Notes | Notes | ||||||
2011 | 104.625 | % | 104.813 | % | ||||
2012 | 102.313 | % | 102.406 | % | ||||
2013 and thereafter | 100.000 | % | 100.000 | % |
F-24
Table of Contents
Period | Redemption Price | |||
2012 | 105.25 | % | ||
2013 | 103.50 | % | ||
2014 | 101.75 | % | ||
2015 and thereafter | 100.00 | % |
• | incur additional indebtedness; | |
• | pay dividends or distributions on capital stock, repurchase or retire capital stock and redeem, repurchase or defease any subordinated indebtedness; | |
• | make certain investments; | |
• | create or incur certain liens; | |
• | create restrictions on the payment of dividends or other distributions to the Company from its subsidiaries; | |
• | transfer or sell assets; | |
• | engage in certain transactions with its affiliates; and | |
• | merge or consolidate with other companies or transfer all or substantially all of its assets. |
F-25
Table of Contents
Fiscal 2010 | ||||||||||||
Principal | Repurchase | Recognized | ||||||||||
Notes Repurchased | Amount | Price | Gain(1) | |||||||||
Senior Notes | $ | 14,000 | $ | 12,268 | $ | 1,467 | ||||||
Senior Toggle Notes | 57,173 | 49,798 | 7,612 | |||||||||
Senior Subordinated Notes | 22,625 | 17,799 | 4,309 | |||||||||
$ | 93,798 | $ | 79,865 | $ | 13,388 | |||||||
(1) | Net of deferred issuance cost write-offs of $265 for the Senior Notes, $922 for the Senior Toggle Notes and $517 for the Senior Subordinated Notes, and accrued interest write-off of $1,159 for the Senior Toggle Notes |
Fiscal 2009 | ||||||||||||
Principal | Repurchase | Recognized | ||||||||||
Notes Repurchased | Amount | Price | Gain(1) | |||||||||
Senior Toggle Notes | $ | 30,500 | $ | 19,744 | $ | 11,297 | ||||||
Senior Subordinated Notes | 52,763 | 26,347 | 25,115 | |||||||||
$ | 83,263 | $ | 46,091 | $ | 36,412 | |||||||
(1) | Net of deferred issuance cost write-offs of $603 and $1,301 for the Senior Toggle Notes and Senior Subordinated Notes, respectively, and accrued interest write-off of $1,144 for the Senior Toggle Notes. |
6. | DERIVATIVES AND HEDGING ACTIVITIES |
F-26
Table of Contents
F-27
Table of Contents
Amount of Gain or (Loss) | ||||||||||||
Recognized in OCI on Derivative | ||||||||||||
(Effective Portion) | ||||||||||||
Fiscal | Fiscal | Fiscal | ||||||||||
Derivatives in Cash Flow Hedging Relationships | 2010 | 2009 | 2008 | |||||||||
Interest Rate Swaps | $ | 7,587 | $ | 9,437 | $ | 1,375 |
Amount of Gain or (Loss) | ||||||||||||
Reclassified from Accumulated | ||||||||||||
OCI into Income | ||||||||||||
(Effective Portion)(1) | ||||||||||||
Location of Gain or (Loss) Reclassified from | Fiscal | Fiscal | Fiscal | |||||||||
Accumulated OCI into Income (Effective Portion) | 2010 | 2009 | 2008 | |||||||||
Interest expense, net | $ | (9,630 | ) | $ | (19,011 | ) | $ | (8,440 | ) |
(1) | Represents reclassification of amounts from accumulated other comprehensive income (loss) into earnings as interest expense is recognized on the senior secured term loan facility. No ineffectiveness is associated with these interest rate cash flow hedges. |
7. | COMMITMENTS AND CONTINGENCIES |
Fiscal 2010 | Fiscal 2009 | Fiscal 2008 | ||||||||||
Minimum store rentals | $ | 199,304 | $ | 199,908 | $ | 205,807 | ||||||
Store rentals based on net sales | 2,990 | 1,454 | 2,398 | |||||||||
Other rental expense | 11,751 | 13,181 | 16,745 | |||||||||
Total rental expense | $ | 214,045 | $ | 214,543 | $ | 224,950 | ||||||
F-28
Table of Contents
2011 | $ | 202,197 | ||
2012 | 180,734 | |||
2013 | 157,969 | |||
2014 | 135,364 | |||
2015 | 111,560 | |||
Thereafter | 266,064 | |||
Total | $ | 1,053,888 | ||
F-29
Table of Contents
8. | ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS) |
Foreign | ||||||||||||
Currency | Derivative | |||||||||||
Translation | Instruments | Total | ||||||||||
Balance as of February 2, 2008 | $ | 17,191 | $ | (13,833 | ) | $ | 3,358 | |||||
Foreign currency translation adjustment, net of tax of $0 | (27,052 | ) | — | (27,052 | ) | |||||||
Unrealized gain on interest rate swaps, net of tax of $1,531 | — | 1,375 | 1,375 | |||||||||
Balance as of January 31, 2009 | (9,861 | ) | (12,458 | ) | (22,319 | ) | ||||||
Foreign currency translation adjustment, net of tax of $0 | 15,507 | — | 15,507 | |||||||||
Unrealized gain on interest rate swaps, net of tax of $1,546 | — | 9,437 | 9,437 | |||||||||
Balance as of January 30, 2010 | 5,646 | (3,021 | ) | 2,625 | ||||||||
Foreign currency translation adjustment, net of tax of $0 | 776 | — | 776 | |||||||||
Unrealized gain on interest rate swaps, net of tax of $0 | — | 7,587 | 7,587 | |||||||||
Reclassification of foreign currency translation adjustments into net income, net of tax of $0 | (9,572 | ) | — | (9,572 | ) | |||||||
Balance as of January 29, 2011 | $ | (3,150 | ) | $ | 4,566 | $ | 1,416 | |||||
9. | STOCK OPTIONS AND STOCK-BASED COMPENSATION |
F-30
Table of Contents
Weighted | ||||||||||||
Weighted | Average | |||||||||||
Average | Remaining | |||||||||||
Number of | Exercise | Contractual | ||||||||||
Shares | Price | Term (Years) | ||||||||||
Outstanding as of January 30, 2010 | 6,279,360 | $ | 10.00 | |||||||||
Options granted | 1,000,750 | $ | 10.00 | |||||||||
Options exercised | — | — | ||||||||||
Options forfeited or expired | (420,096 | ) | $ | 10.00 | ||||||||
Outstanding as of January 29, 2011 | 6,860,014 | $ | 10.00 | 4.4 | ||||||||
Options vested and expected to vest at January 29, 2011 | 6,703,258 | $ | 10.00 | 4.3 | ||||||||
Exercisable at end of period | 2,195,119 | $ | 10.00 | 3.8 | ||||||||
F-31
Table of Contents
Fiscal | Fiscal | Fiscal | ||||
Time Options and BOGO Options (Black-Scholes) | 2010 | 2009 | 2008 | |||
Expected dividend yield | 0.00% | 0.00% | 0.00% | |||
Weighted average expected stock price volatility | 59.25% | 55.53% | 45.26% | |||
Weighted average risk-free interest rate | 2.04% | 2.15% | 3.18% | |||
Range of risk-free interest rate | 1.05% – 2.54% | 1.38% – 2.98% | 2.50% – 3.44% | |||
Weighted average expected term (years) | 4.74 | 4.39 | 4.75 |
Fiscal | Fiscal | Fiscal | ||||
Performance Options (Monte Carlo) | 2010 | 2009 | 2008 | |||
Expected dividend yield | 0.00% | 0.00% | 0.00% | |||
Weighted average expected stock price volatility | 58.66% | 53.50% | 48.00% | |||
Weighted average risk-free interest rate | 2.45% | 2.05% | 3.21% | |||
Range of risk-free interest rate | 1.42% – 2.93% | 0.18% – 4.25% | 1.56% – 4.38% | |||
Weighted average expected term (years) | N/A | N/A | N/A |
F-32
Table of Contents
Weighted | ||||||||
Average | ||||||||
Grant Date | ||||||||
Shares | Fair Value | |||||||
Nonvested as of January 30, 2010 | 50,000 | $ | 10.00 | |||||
Granted | — | — | ||||||
Vested | (25,000 | ) | $ | 10.00 | ||||
Forfeited | — | — | ||||||
Nonvested as of January 29, 2011 | 25,000 | $ | 10.00 | |||||
10. | EMPLOYEE BENEFIT PLANS |
11. | INCOME TAXES |
Fiscal 2010 | Fiscal 2009 | Fiscal 2008 | ||||||||||
U.S. | $ | (34,663 | ) | $ | (76,154 | ) | $ | (501,248 | ) | |||
Foreign | 48,777 | 77,262 | (140,835 | ) | ||||||||
Total income (loss) before income taxes | $ | 14,114 | $ | 1,108 | $ | (642,083 | ) | |||||
F-33
Table of Contents
Fiscal | Fiscal | Fiscal | ||||||||||
2010 | 2009 | 2008 | ||||||||||
Federal: | ||||||||||||
Current | $ | 22 | $ | 378 | $ | 509 | ||||||
Deferred | 1,098 | 3,541 | 12,440 | |||||||||
1,120 | 3,919 | 12,949 | ||||||||||
State | ||||||||||||
Current | 1,622 | 437 | 225 | |||||||||
Deferred | (779 | ) | 63 | (11,413 | ) | |||||||
843 | 500 | (11,188 | ) | |||||||||
Foreign | ||||||||||||
Current | 8,737 | 5,552 | 5,532 | |||||||||
Deferred | (909 | ) | 1,539 | (5,784 | ) | |||||||
7,828 | 7,091 | (252 | ) | |||||||||
Total income tax expense | $ | 9,791 | $ | 11,510 | $ | 1,509 | ||||||
Fiscal | Fiscal | Fiscal | ||||||||||
2010 | 2009 | 2008 | ||||||||||
U.S. income taxes at statutory federal rate | 35.0 | % | 35.0 | % | 35.0 | % | ||||||
Valuation allowance | 90.1 | 1,577.1 | (15.6 | ) | ||||||||
Nondeductible impairment charges | — | — | (17.6 | ) | ||||||||
Foreign rate differential | (82.5 | ) | (1,927.8 | ) | (0.4 | ) | ||||||
State and local income taxes, net of federal tax benefit | (2.5 | ) | (92.1 | ) | 1.1 | |||||||
Repatriation of foreign earnings | 3.0 | 1,674.7 | (2.1 | ) | ||||||||
Change in accrual for estimated tax contingencies | 7.9 | 199.6 | (0.4 | ) | ||||||||
Other, net | 18.4 | (427.7 | ) | (0.2 | ) | |||||||
69.4 | % | 1,038.8 | % | (0.2 | )% | |||||||
F-34
Table of Contents
Jan. 29, | Jan. 30, | |||||||
2011 | 2010 | |||||||
Deferred tax assets: | ||||||||
Tax carryforwards | $ | 69,306 | $ | 85,737 | ||||
Debt related | 19,708 | 15,812 | ||||||
Compensation & benefits | 15,009 | 11,595 | ||||||
Deferred rent | 7,415 | 6,892 | ||||||
Depreciation | 6,053 | 2,874 | ||||||
Accrued expenses | 4,802 | 4,055 | ||||||
Gift cards | 2,726 | 2,064 | ||||||
Other | 2,198 | 4,106 | ||||||
Inventory | 1,376 | 1,125 | ||||||
Total gross deferred tax assets | 128,593 | 134,260 | ||||||
Valuation allowance | (120,286 | ) | (130,620 | ) | ||||
Total deferred tax assets, net | 8,307 | 3,640 | ||||||
Deferred tax liabilities: | ||||||||
Tradename intangibles | 110,569 | 110,359 | ||||||
Lease rights | 8,555 | 8,865 | ||||||
Other | 4,169 | 1,360 | ||||||
Total deferred tax liabilities | 123,293 | 120,584 | ||||||
Net deferred tax liability | $ | (114,986 | ) | $ | (116,944 | ) | ||
Jan. 29, | Jan. 30, | |||||||
2011 | 2010 | |||||||
Current deferred tax assets, net of valuation allowance | $ | 4,064 | $ | 2,839 | ||||
Current deferred tax liabilities | — | — | ||||||
Non-current deferred tax assets | 2,726 | 2,362 | ||||||
Non-current deferred tax liabilities, net of valuation allowance | (121,776 | ) | (122,145 | ) | ||||
Net | $ | (114,986 | ) | $ | (116,944 | ) | ||
F-35
Table of Contents
Amount | Expiration Date | |||||
U.S. federal net operating loss carryforwards | $ | 26,936 | 2028 – 2030 | |||
Non-U.S. net operating loss carryforwards | 9,810 | Indefinite | ||||
Non-U.S. net operating loss carryforwards | 7,589 | 2015 – 2025 | ||||
State net operating loss carryforwards | 3,339 | 2013 – 2030 | ||||
U.S. foreign tax credits | 21,632 | 2019 – 2021 | ||||
Total | $ | 69,306 | ||||
F-36
Table of Contents
Fiscal | Fiscal | Fiscal | ||||||||||
2010 | 2009 | 2008 | ||||||||||
Beginning balance | $ | 12,243 | $ | 11,043 | $ | 9,617 | ||||||
Additions based on tax positions related to the current year | 1,694 | 1,987 | 2,070 | |||||||||
Additions for tax positions of prior years | — | 58 | 1 | |||||||||
Reductions for tax positions of prior years | (1,133 | ) | — | — | ||||||||
Statute expirations | (134 | ) | (351 | ) | (154 | ) | ||||||
Settlements | �� | — | (494 | ) | (491 | ) | ||||||
Ending balance | $ | 12,670 | $ | 12,243 | $ | 11,043 | ||||||
12. | RELATED PARTY TRANSACTIONS |
F-37
Table of Contents
13. | SELECTED QUARTERLY FINANCIAL DATA |
Fiscal 2010 | ||||||||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Total Year | ||||||||||||||||
(Unaudited, in thousands) | ||||||||||||||||||||
Net sales | $ | 322,077 | $ | 334,233 | $ | 348,175 | $ | 421,912 | $ | 1,426,397 | ||||||||||
Gross profit | 163,326 | 175,013 | 180,602 | 222,345 | 741,286 | |||||||||||||||
Impairment of assets(a) | — | — | — | 12,262 | 12,262 | |||||||||||||||
Severance and transaction related costs | 102 | 212 | 121 | 306 | 741 | |||||||||||||||
Gain on early debt extinguishment | 4,487 | 6,249 | 2,652 | — | 13,388 | |||||||||||||||
Impairment of equity investment(b) | — | 6,030 | — | — | 6,030 | |||||||||||||||
Interest expense, net | 42,763 | 40,573 | 37,132 | 37,238 | 157,706 | |||||||||||||||
Income tax expense(c) | 1,633 | 1,607 | 3,369 | 3,182 | 9,791 | |||||||||||||||
Net income (loss) | (12,300 | ) | (8,345 | ) | 3,647 | 21,321 | 4,323 |
(a) | Represents impairment charge related to franchise agreements. See Note 3 — Impairment Charges for detail of impairment charges. | |
(b) | Represents impairment charge related to equity investment in Claire’s Nippon. See Note 3 — Impairment Charges for detail of impairment charges. | |
(c) | Includes a $12.7 million charge for an increase in the valuation allowance related to deferred tax assets. |
Fiscal 2009 | ||||||||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Total Year | ||||||||||||||||
Net sales | $ | 293,098 | $ | 314,196 | $ | 324,404 | $ | 410,691 | $ | 1,342,389 | ||||||||||
Gross profit | 140,743 | 155,056 | 165,004 | 218,317 | 679,120 | |||||||||||||||
Impairment of assets(a) | — | — | — | 3,142 | 3,142 | |||||||||||||||
Severance and transaction related costs | 349 | 25 | 32 | 515 | 921 | |||||||||||||||
Gain on early debt extinguishment | — | 17,104 | 16,096 | 3,212 | 36,412 | |||||||||||||||
Interest expense, net | 45,234 | 45,329 | 43,716 | 43,139 | 177,418 | |||||||||||||||
Income tax expense (benefit)(b) | (1,679 | ) | 2,797 | 2,187 | 8,205 | 11,510 | ||||||||||||||
Net income (loss) | (29,023 | ) | (3,733 | ) | 2,889 | 19,465 | (10,402 | ) |
(a) | Represents impairment charges related to long-lived assets. See Note 3 — Impairment Charges for detail of impairment charges. | |
(b) | Includes a $17.5 million charge for an increase in the valuation allowance related to deferred tax assets. |
F-38
Table of Contents
14. | SEGMENT REPORTING |
Fiscal 2010 | Fiscal 2009 | Fiscal 2008 | ||||||||||
Net sales: | ||||||||||||
North America | $ | 914,149 | $ | 850,313 | $ | 907,486 | ||||||
Europe | 512,248 | 492,076 | 505,474 | |||||||||
Total net sales | $ | 1,426,397 | $ | 1,342,389 | $ | 1,412,960 | ||||||
Depreciation and amortization: | ||||||||||||
North America | $ | 42,169 | $ | 47,574 | $ | 57,516 | ||||||
Europe | 23,029 | u | 23,897 | 27,577 | ||||||||
Total depreciation and amortization | $ | 65,198 | $ | 71,471 | $ | 85,093 | ||||||
Segment operating income: | ||||||||||||
North America | $ | 124,606 | $ | 88,890 | $ | 63,490 | ||||||
Europe | 52,859 | 57,287 | 30,292 | |||||||||
Total segment operating income | $ | 177,465 | $ | 146,177 | $ | 93,782 | ||||||
Impairment of assets: | ||||||||||||
North America | $ | — | $ | 3,142 | $ | 314,000 | ||||||
Europe | 12,262 | — | 184,490 | |||||||||
Total impairment charges | $ | 12,262 | $ | 3,142 | $ | 498,490 | ||||||
Impairment of equity investment: | ||||||||||||
North America | $ | 6,030 | $ | — | $ | 25,500 | ||||||
Europe | — | — | — | |||||||||
Total impairment of equity investment | $ | 6,030 | $ | — | $ | 25,500 | ||||||
Interest expense (income), net: | ||||||||||||
North America | $ | 157,595 | $ | 177,496 | $ | 196,732 | ||||||
Europe | 111 | (78 | ) | (785 | ) | |||||||
Total interest expense (income), net | $ | 157,706 | $ | 177,418 | $ | 195,947 | ||||||
F-39
Table of Contents
Fiscal 2010 | Fiscal 2009 | Fiscal 2008 | ||||||||||
Income (loss) before income taxes: | ||||||||||||
North America | $ | (26,003 | ) | $ | (56,257 | ) | $ | (482,670 | ) | |||
Europe | 40,117 | 57,365 | (159,413 | ) | ||||||||
Total income (loss) before income taxes | $ | 14,114 | $ | 1,108 | $ | (642,083 | ) | |||||
Income tax expense (benefit): | ||||||||||||
North America | $ | 2,694 | $ | 4,559 | $ | 1,613 | ||||||
Europe | 7,097 | 6,951 | (104 | ) | ||||||||
Total income tax expense | $ | 9,791 | $ | 11,510 | $ | 1,509 | ||||||
Net income (loss): | ||||||||||||
North America | $ | (28,697 | ) | $ | (60,816 | ) | $ | (484,283 | ) | |||
Europe | 33,020 | 50,414 | (159,309 | ) | ||||||||
Net income (loss) | $ | 4,323 | $ | (10,402 | ) | $ | (643,592 | ) | ||||
Fiscal 2010 | Fiscal 2009 | Fiscal 2008 | ||||||||||
Goodwill: | ||||||||||||
North America | $ | 1,235,651 | $ | 1,235,651 | $ | 1,229,941 | ||||||
Europe | 314,405 | 314,405 | 314,405 | |||||||||
Total goodwill | $ | 1,550,056 | $ | 1,550,056 | $ | 1,544,346 | ||||||
Long-lived assets: | ||||||||||||
North America | $ | 142,090 | $ | 161,648 | $ | 197,839 | ||||||
Europe | 76,095 | 66,336 | 68,232 | |||||||||
Total long lived assets | $ | 218,185 | $ | 227,984 | $ | 266,071 | ||||||
Total assets: | ||||||||||||
North America | $ | 1,493,210 | $ | 1,505,727 | $ | 1,687,952 | ||||||
Europe | 1,373,239 | 1,328,378 | 1,193,143 | |||||||||
Total assets | $ | 2,866,449 | $ | 2,834,105 | $ | 2,881,095 | ||||||
Capital Expenditures | ||||||||||||
North America | $ | 20,353 | $ | 13,731 | $ | 42,623 | ||||||
Europe | 28,358 | 11,221 | 16,782 | |||||||||
Total capital expenditures | $ | 48,711 | $ | 24,952 | $ | 59,405 | ||||||
Fiscal 2010 | Fiscal 2009 | Fiscal 2008 | ||||||||||
Total segment operating income | $ | 177,465 | $ | 146,177 | $ | 93,782 | ||||||
Impairment of assets | 12,262 | 3,142 | 498,490 | |||||||||
Severance and transaction-related costs | 741 | 921 | 15,928 | |||||||||
Consolidated operating income | $ | 164,462 | $ | 142,114 | $ | (420,636 | ) | |||||
F-40
Table of Contents
Percentage of Total | ||||||||||||
Product Category | Fiscal 2010 | Fiscal 2009 | Fiscal 2008 | |||||||||
Accessories: | ||||||||||||
North America | 31.8 | 30.5 | 27.6 | |||||||||
Europe | 22.7 | 23.1 | 20.8 | |||||||||
54.5 | 53.6 | 48.4 | ||||||||||
Jewelry: | ||||||||||||
North America | 32.0 | 32.3 | 36.0 | |||||||||
Europe | 13.5 | 14.1 | 15.6 | |||||||||
45.5 | 46.4 | 51.6 | ||||||||||
100.0 | 100.0 | 100.0 | ||||||||||
Percentage of Total Net Sales | ||||||||||||
Net Sales: | Fiscal 2010 | Fiscal 2009 | Fiscal 2008 | |||||||||
United Kingdom | 15.0 | 16.9 | 18.1 | |||||||||
France | 9.1 | 8.7 | 8.1 | |||||||||
Percentage of Total Long-lived Assets | ||||||||
Long-lived Assets: | January 29, 2011 | January 30, 2010 | ||||||
United Kingdom | 10.4 | 12.1 | ||||||
France | 5.7 | 7.3 | ||||||
15. | SUPPLEMENTAL FINANCIAL INFORMATION |
F-41
Table of Contents
January 29, 2011
Non- | ||||||||||||||||||||
Issuer | Guarantors | Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents and restricted cash(1) | $ | 179,529 | $ | 3,587 | $ | 96,650 | $ | — | $ | 279,766 | ||||||||||
Inventories | — | 84,868 | 51,280 | — | 136,148 | |||||||||||||||
Prepaid expenses | 851 | 1,680 | 18,918 | — | 21,449 | |||||||||||||||
Other current assets | — | 16,547 | 8,111 | — | 24,658 | |||||||||||||||
Total current assets | 180,380 | 106,682 | 174,959 | — | 462,021 | |||||||||||||||
Property and equipment: | ||||||||||||||||||||
Land and building | — | — | — | — | — | |||||||||||||||
Furniture, fixtures and equipment | 3,276 | 119,228 | 64,010 | — | 186,514 | |||||||||||||||
Leasehold improvements | 1,052 | 143,072 | 103,906 | — | 248,030 | |||||||||||||||
4,328 | 262,300 | 167,916 | — | 434,544 | ||||||||||||||||
Less accumulated depreciation and amortization | (2,205 | ) | (147,857 | ) | (83,449 | ) | — | (233,511 | ) | |||||||||||
2,123 | 114,443 | 84,467 | — | 201,033 | ||||||||||||||||
Leased property under capital lease: | ||||||||||||||||||||
Land and building | — | 18,055 | — | — | 18,055 | |||||||||||||||
Less accumulated depreciation and amortization | — | (903 | ) | — | — | (903 | ) | |||||||||||||
— | 17,152 | — | — | 17,152 | ||||||||||||||||
Intercompany receivables | — | 366,929 | — | (366,929 | ) | — | ||||||||||||||
Investment in subsidiaries | 2,303,333 | (63,535 | ) | — | (2,239,798 | ) | — | |||||||||||||
Goodwill | — | 1,235,651 | 314,405 | — | 1,550,056 | |||||||||||||||
Intangible assets, net | 286,000 | 9,294 | 262,172 | — | 557,466 | |||||||||||||||
Deferred financing costs, net | 35,973 | — | 461 | — | 36,434 | |||||||||||||||
Other assets | 130 | 3,842 | 38,315 | — | 42,287 | |||||||||||||||
2,625,436 | 1,552,181 | 615,353 | (2,606,727 | ) | 2,186,243 | |||||||||||||||
Total assets | $ | 2,807,939 | $ | 1,790,458 | $ | 874,779 | $ | (2,606,727 | ) | $ | 2,866,449 | |||||||||
LIABILITIES AND STOCKHOLDER’S EQUITY (DEFICIT) | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Short-term debt and current portion of long-term debt | $ | 18,451 | $ | — | $ | 57,703 | $ | — | $ | 76,154 | ||||||||||
Trade accounts payable | 1,199 | 24,545 | 28,611 | — | 54,355 | |||||||||||||||
Income taxes payable | — | 644 | 11,100 | — | 11,744 | |||||||||||||||
Accrued interest payable | 16,696 | — | 87 | — | 16,783 | |||||||||||||||
Accrued expenses and other current liabilities | 20,630 | 37,910 | 48,575 | — | 107,115 | |||||||||||||||
Total current liabilities | 56,976 | 63,099 | 146,076 | — | 266,151 | |||||||||||||||
Intercompany payables | 346,636 | — | 20,293 | (366,929 | ) | — | ||||||||||||||
Long-term debt | 2,236,842 | — | — | — | 2,236,842 | |||||||||||||||
Revolving credit facility | 194,000 | — | — | — | 194,000 | |||||||||||||||
Obligation under capital lease | — | 17,290 | — | — | 17,290 | |||||||||||||||
Deferred tax liability | — | 106,797 | 14,979 | — | 121,776 | |||||||||||||||
Deferred rent expense | — | 17,230 | 9,407 | — | 26,637 | |||||||||||||||
Unfavorable lease obligations and other long-term liabilities | — | 28,889 | 1,379 | — | 30,268 | |||||||||||||||
2,777,478 | 170,206 | 46,058 | (366,929 | ) | 2,626,813 | |||||||||||||||
Stockholder’s equity (deficit): | ||||||||||||||||||||
Common stock | — | 367 | 2 | (369 | ) | — | ||||||||||||||
Additional paid in capital | 621,099 | 1,435,909 | 815,866 | (2,251,775 | ) | 621,099 | ||||||||||||||
Accumulated other comprehensive income (loss), net of tax | 1,416 | 3,663 | (7,080 | ) | 3,417 | 1,416 | ||||||||||||||
Retained earnings (accumulated deficit) | (649,030 | ) | 117,214 | (126,143 | ) | 8,929 | (649,030 | ) | ||||||||||||
(26,515 | ) | 1,557,153 | 682,645 | (2,239,798 | ) | (26,515 | ) | |||||||||||||
Total liabilities and stockholder’s equity (deficit) | $ | 2,807,939 | $ | 1,790,458 | $ | 874,779 | $ | (2,606,727 | ) | $ | 2,866,449 | |||||||||
(1) | Cash and cash equivalents includes restricted cash of $3,450 for “Issuer” and $20,414 for “Non-Guarantors” |
F-42
Table of Contents
January 30, 2010
Non- | ||||||||||||||||||||
Issuer | Guarantors | Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 109,138 | $ | (10,604 | ) | $ | 100,174 | $ | — | $ | 198,708 | |||||||||
Inventories | — | 73,902 | 36,436 | — | 110,338 | |||||||||||||||
Prepaid expenses | 509 | 14,217 | 18,147 | — | 32,873 | |||||||||||||||
Other current assets | 1,030 | 19,527 | 7,679 | — | 28,236 | |||||||||||||||
Total current assets | 110,677 | 97,042 | 162,436 | — | 370,155 | |||||||||||||||
Property and equipment: | ||||||||||||||||||||
Land and building | — | 19,318 | — | — | 19,318 | |||||||||||||||
Furniture, fixtures and equipment | 2,137 | 109,405 | 51,060 | — | 162,602 | |||||||||||||||
Leasehold improvements | 1,113 | 138,706 | 88,684 | — | 228,503 | |||||||||||||||
3,250 | 267,429 | 139,744 | — | 410,423 | ||||||||||||||||
Less accumulated depreciation and amortization | (1,746 | ) | (117,101 | ) | (63,592 | ) | — | (182,439 | ) | |||||||||||
1,504 | 150,328 | 76,152 | — | 227,984 | ||||||||||||||||
Intercompany receivables | — | 148,072 | — | (148,072 | ) | — | ||||||||||||||
Investment in subsidiaries | 2,200,694 | (7,069 | ) | — | (2,193,625 | ) | — | |||||||||||||
Goodwill | — | 1,235,651 | 314,405 | — | 1,550,056 | |||||||||||||||
Intangible assets, net | 286,000 | 13,017 | 281,010 | — | 580,027 | |||||||||||||||
Deferred financing costs, net | 47,641 | — | — | — | 47,641 | |||||||||||||||
Other assets | 18,099 | 3,230 | 36,913 | — | 58,242 | |||||||||||||||
2,552,434 | 1,392,901 | 632,328 | (2,341,697 | ) | 2,235,966 | |||||||||||||||
Total assets | $ | 2,664,615 | $ | 1,640,271 | $ | 870,916 | $ | (2,341,697 | ) | $ | 2,834,105 | |||||||||
LIABILITIES AND STOCKHOLDER’S EQUITY (DEFICIT) | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Current portion of long-term debt | $ | 14,500 | $ | — | $ | — | $ | — | $ | 14,500 | ||||||||||
Trade accounts payable | 1,327 | 16,750 | 24,086 | — | 42,163 | |||||||||||||||
Income taxes payable | — | 101 | 10,171 | — | 10,272 | |||||||||||||||
Accrued interest payable | 14,644 | — | — | — | 14,644 | |||||||||||||||
Accrued expenses and other current liabilities | 23,388 | 36,011 | 40,534 | — | 99,933 | |||||||||||||||
Total current liabilities | 53,859 | 52,862 | 74,791 | — | 181,512 | |||||||||||||||
Intercompany payables | 137,913 | — | 10,159 | (148,072 | ) | — | ||||||||||||||
Long-term debt | 2,313,378 | — | — | — | 2,313,378 | |||||||||||||||
Revolving credit facility | 194,000 | — | — | — | 194,000 | |||||||||||||||
Deferred tax liability | — | 106,386 | 15,759 | — | 122,145 | |||||||||||||||
Deferred rent expense | 107 | 14,957 | 7,018 | — | 22,082 | |||||||||||||||
Unfavorable lease obligations and other long-term liabilities | — | 33,347 | 2,283 | — | 35,630 | |||||||||||||||
2,645,398 | 154,690 | 35,219 | (148,072 | ) | 2,687,235 | |||||||||||||||
Stockholder’s equity (deficit): | ||||||||||||||||||||
Common stock | — | 367 | 2 | (369 | ) | — | ||||||||||||||
Additional paid in capital | 616,086 | 1,445,795 | 876,798 | (2,322,593 | ) | 616,086 | ||||||||||||||
Accumulated other comprehensive income (loss), net of tax | 2,625 | 2,101 | (4,134 | ) | 2,033 | 2,625 | ||||||||||||||
Accumulated deficit | (653,353 | ) | (15,544 | ) | (111,760 | ) | 127,304 | (653,353 | ) | |||||||||||
(34,642 | ) | 1,432,719 | 760,906 | (2,193,625 | ) | (34,642 | ) | |||||||||||||
Total liabilities and stockholder’s equity (deficit) | $ | 2,664,615 | $ | 1,640,271 | $ | 870,916 | $ | (2,341,697 | ) | $ | 2,834,105 | |||||||||
F-43
Table of Contents
Comprehensive Income (Loss)
Fiscal 2010
Non- | ||||||||||||||||||||
Issuer | Guarantors | Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Net sales | $ | — | $ | 847,048 | $ | 579,349 | $ | — | $ | 1,426,397 | ||||||||||
Cost of sales, occupancy and buying expenses | 5,222 | 408,851 | 271,038 | — | 685,111 | |||||||||||||||
Gross (deficit) profit | (5,222 | ) | 438,197 | 308,311 | — | 741,286 | ||||||||||||||
Other expenses: | ||||||||||||||||||||
Selling, general and administrative | 35,895 | 252,629 | 209,688 | — | 498,212 | |||||||||||||||
Depreciation and amortization | 631 | 38,700 | 25,867 | — | 65,198 | |||||||||||||||
Impairment of assets | — | — | 12,262 | — | 12,262 | |||||||||||||||
Severance and transaction-related costs | 372 | — | 369 | — | 741 | |||||||||||||||
Other expense (income), net | (21,067 | ) | 10,218 | 11,260 | — | 411 | ||||||||||||||
15,831 | 301,547 | 259,446 | — | 576,824 | ||||||||||||||||
Operating income (loss) | (21,053 | ) | 136,650 | 48,865 | — | 164,462 | ||||||||||||||
Gain on early debt extinguishment | 13,388 | — | — | — | 13,388 | |||||||||||||||
Impairment of equity investment | — | 6,030 | — | — | 6,030 | |||||||||||||||
Interest expense, net | 156,427 | 1,190 | 89 | — | 157,706 | |||||||||||||||
Income (loss) before income taxes | (164,092 | ) | 129,430 | 48,776 | — | 14,114 | ||||||||||||||
Income tax expense | 23 | 1,939 | 7,829 | — | 9,791 | |||||||||||||||
Income (loss) from continuing operations | (164,115 | ) | 127,491 | 40,947 | — | 4,323 | ||||||||||||||
Equity in earnings of subsidiaries | 168,438 | 4,847 | — | (173,285 | ) | — | ||||||||||||||
Net income | 4,323 | 132,338 | 40,947 | (173,285 | ) | 4,323 | ||||||||||||||
Foreign currency translation and interest rate swap adjustments, net of tax | 8,363 | 1,562 | (2,946 | ) | 1,384 | 8,363 | ||||||||||||||
Reclassification of foreign currency translation adjustments into net income (loss) | (9,572 | ) | (9,572 | ) | — | 9,572 | (9,572 | ) | ||||||||||||
Comprehensive income | $ | 3,114 | $ | 124,328 | $ | 38,001 | $ | (162,329 | ) | $ | 3,114 | |||||||||
F-44
Table of Contents
Comprehensive Income (Loss)
Fiscal 2009
Non- | Consolidated | |||||||||||||||||||
Issuer | Guarantors | Guarantors | Eliminations | Combined | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Net sales | $ | — | $ | 792,190 | $ | 550,199 | $ | — | $ | 1,342,389 | ||||||||||
Cost of sales, occupancy and buying expenses | — | 402,594 | 260,675 | — | 663,269 | |||||||||||||||
Gross profit | — | 389,596 | 289,524 | — | 679,120 | |||||||||||||||
Other expenses: | ||||||||||||||||||||
Selling, general and administrative | 31,786 | 241,226 | 192,694 | — | 465,706 | |||||||||||||||
Depreciation and amortization | 1,439 | 43,182 | 26,850 | — | 71,471 | |||||||||||||||
Impairment of assets | — | 3,142 | — | — | 3,142 | |||||||||||||||
Severance and transaction-related costs | 921 | — | — | — | 921 | |||||||||||||||
Other expense (income), net | (16,756 | ) | 19,714 | (7,192 | ) | — | (4,234 | ) | ||||||||||||
17,390 | 307,264 | 212,352 | — | 537,006 | ||||||||||||||||
Operating income (loss) | (17,390 | ) | 82,332 | 77,172 | — | 142,114 | ||||||||||||||
Gain on early debt extinguishment | 36,412 | — | — | — | 36,412 | |||||||||||||||
Interest expense (income), net | 177,518 | (11 | ) | (89 | ) | — | 177,418 | |||||||||||||
Income (loss) before income taxes | (158,496 | ) | 82,343 | 77,261 | — | 1,108 | ||||||||||||||
Income tax expense | 2,503 | 1,916 | 7,091 | — | 11,510 | |||||||||||||||
Income (loss) from continuing operations | (160,999 | ) | 80,427 | 70,170 | — | (10,402 | ) | |||||||||||||
Equity in earnings of subsidiaries | 150,597 | 7,101 | — | (157,698 | ) | — | ||||||||||||||
Net income (loss) | (10,402 | ) | 87,528 | 70,170 | (157,698 | ) | (10,402 | ) | ||||||||||||
Foreign currency translation and interest rate swap adjustments, net of tax | 24,944 | 4,426 | 16,457 | (20,883 | ) | 24,944 | ||||||||||||||
Comprehensive income | $ | 14,542 | $ | 91,954 | $ | 86,627 | $ | (178,581 | ) | $ | 14,542 | |||||||||
F-45
Table of Contents
Comprehensive Income (Loss)
Fiscal 2008
Non- | Consolidated | |||||||||||||||||||
Issuer | Guarantors | Guarantors | Eliminations | Combined | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Net sales | $ | — | $ | 845,430 | $ | 567,530 | $ | — | $ | 1,412,960 | ||||||||||
Cost of sales, occupancy and buying expenses | — | 445,307 | 279,525 | — | 724,832 | |||||||||||||||
Gross profit | — | 400,123 | 288,005 | — | 688,128 | |||||||||||||||
Other expenses: | ||||||||||||||||||||
Selling, general and administrative | 32,720 | 266,838 | 214,194 | — | 513,752 | |||||||||||||||
Depreciation and amortization | 3,013 | 50,584 | 31,496 | — | 85,093 | |||||||||||||||
Impairment of assets | 134,000 | 180,000 | 184,490 | — | 498,490 | |||||||||||||||
Severance and transaction-related costs | 2,374 | 7,553 | 6,001 | — | 15,928 | |||||||||||||||
Other expense (income), net | (19,778 | ) | 21,740 | (6,461 | ) | — | (4,499 | ) | ||||||||||||
152,329 | 526,715 | 429,720 | — | 1,108,764 | ||||||||||||||||
Operating loss | (152,329 | ) | (126,592 | ) | (141,715 | ) | — | (420,636 | ) | |||||||||||
Impairment of equity investment | 25,500 | — | — | — | 25,500 | |||||||||||||||
Interest expense (income), net | 197,089 | (261 | ) | (881 | ) | — | 195,947 | |||||||||||||
Loss before income taxes | (374,918 | ) | (126,331 | ) | (140,834 | ) | — | (642,083 | ) | |||||||||||
Income tax expense (benefit) | (18,143 | ) | 19,904 | (252 | ) | — | 1,509 | |||||||||||||
Loss from continuing operations | (356,775 | ) | (146,235 | ) | (140,582 | ) | — | (643,592 | ) | |||||||||||
Equity in earnings (loss) of subsidiaries | (286,817 | ) | 7,706 | — | 279,111 | — | ||||||||||||||
Net loss | (643,592 | ) | (138,529 | ) | (140,582 | ) | 279,111 | (643,592 | ) | |||||||||||
Foreign currency translation and interest rate swap adjustments, net of tax | (25,677 | ) | (5,285 | ) | (38,137 | ) | 43,422 | (25,677 | ) | |||||||||||
Comprehensive loss | $ | (669,269 | ) | $ | (143,814 | ) | $ | (178,719 | ) | $ | 322,533 | $ | (669,269 | ) | ||||||
F-46
Table of Contents
Fiscal 2010
Non- | ||||||||||||||||||||
Issuer | Guarantors | Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||
Net income | $ | 4,323 | $ | 132,338 | $ | 40,947 | $ | (173,285 | ) | $ | 4,323 | |||||||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | ||||||||||||||||||||
Equity in earnings of subsidiaries | (168,438 | ) | (4,847 | ) | — | 173,285 | — | |||||||||||||
Depreciation and amortization | 631 | 38,700 | 25,867 | — | 65,198 | |||||||||||||||
Impairment | — | 6,030 | 12,262 | — | 18,292 | |||||||||||||||
Amortization of lease rights and other assets | — | 29 | 3,175 | — | 3,204 | |||||||||||||||
Amortization of debt issuance costs | 9,963 | — | 42 | — | 10,005 | |||||||||||||||
Payment of in kind interest expense | 36,872 | — | — | — | 36,872 | |||||||||||||||
Net accretion of favorable (unfavorable) lease obligations | — | (2,054 | ) | 564 | — | (1,490 | ) | |||||||||||||
Loss on sale/retirement of property and equipment, net | — | 668 | 4 | — | 672 | |||||||||||||||
Gain on early debt extinguishment | (13,388 | ) | — | — | — | (13,388 | ) | |||||||||||||
Stock compensation expense | 3,863 | — | 1,150 | — | 5,013 | |||||||||||||||
(Increase) decrease in: | ||||||||||||||||||||
Inventories | — | (10,966 | ) | (14,408 | ) | — | (25,374 | ) | ||||||||||||
Prepaid expenses | (342 | ) | 12,536 | 464 | — | 12,658 | ||||||||||||||
Other assets | 1,243 | 4,335 | (4,827 | ) | — | 751 | ||||||||||||||
Increase (decrease) in: | ||||||||||||||||||||
Trade accounts payable | (128 | ) | 6,682 | 3,760 | — | 10,314 | ||||||||||||||
Income taxes payable | — | 2,320 | 1,347 | — | 3,667 | |||||||||||||||
Accrued interest payable | 2,053 | — | 86 | — | 2,139 | |||||||||||||||
Accrued expenses and other liabilities | 4,828 | 1,800 | 7,947 | — | 14,575 | |||||||||||||||
Deferred income taxes | — | 318 | (913 | ) | — | (595 | ) | |||||||||||||
Deferred rent expense | (107 | ) | 2,273 | 2,257 | — | 4,423 | ||||||||||||||
Net cash provided by (used in) operating activities | (118,627 | ) | 190,162 | 79,724 | — | 151,259 | ||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||
Acquisition of property and equipment, net | (1,248 | ) | (18,310 | ) | (29,153 | ) | — | (48,711 | ) | |||||||||||
Proceeds from sale of property and equipment | — | 16,765 | — | — | 16,765 | |||||||||||||||
Acquisition of intangible assets/lease rights | — | (126 | ) | (978 | ) | — | (1,104 | ) | ||||||||||||
Changes in restricted cash | (3,450 | ) | — | (20,452 | ) | — | (23,902 | ) | ||||||||||||
Net cash provided by (used in) investing activities | (4,698 | ) | (1,671 | ) | (50,583 | ) | — | (56,952 | ) | |||||||||||
Cash flows from financing activities: | ||||||||||||||||||||
Payments from Credit facility | (14,500 | ) | — | — | — | (14,500 | ) | |||||||||||||
Proceeds from Short-term debt | — | — | 57,494 | 57,494 | ||||||||||||||||
Repurchase of Notes | (79,865 | ) | — | — | — | (79,865 | ) | |||||||||||||
Payment of debt issuance costs | — | — | (503 | ) | (503 | ) | ||||||||||||||
Principal payments of capital leases | — | (765 | ) | — | — | (765 | ) | |||||||||||||
Intercompany activity, net | 284,631 | (176,753 | ) | (107,878 | ) | — | — | |||||||||||||
Net cash provided by (used in) financing activities | 190,266 | (177,518 | ) | (50,887 | ) | — | (38,139 | ) | ||||||||||||
Effect of foreign currency exchange rate changes on cash and cash equivalents | — | 3,218 | (2,192 | ) | — | 1,026 | ||||||||||||||
Net increase (decrease) in cash and cash equivalents | 66,941 | 14,191 | (23,938 | ) | — | 57,194 | ||||||||||||||
Cash and cash equivalents at beginning of period | 109,138 | (10,604 | ) | 100,174 | — | 198,708 | ||||||||||||||
Cash and cash equivalents at end of period | 176,079 | 3,587 | 76,236 | — | 255,902 | |||||||||||||||
Restricted cash at end of period | 3,450 | — | 20,414 | — | 23,864 | |||||||||||||||
Cash and cash equivalents and restricted cash at end of period | $ | 179,529 | $ | 3,587 | $ | 96,650 | $ | — | $ | 279,766 | ||||||||||
F-47
Table of Contents
Fiscal 2009
Non- | ||||||||||||||||||||
Issuer | Guarantors | Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||
Net income (loss) | $ | (10,402 | ) | $ | 87,528 | $ | 70,170 | $ | (157,698 | ) | $ | (10,402 | ) | |||||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | ||||||||||||||||||||
Equity in (earnings) loss of subsidiaries | (150,597 | ) | (7,101 | ) | — | 157,698 | — | |||||||||||||
Depreciation and amortization | 1,439 | 43,182 | 26,850 | — | 71,471 | |||||||||||||||
Impairment of assets | — | 3,142 | — | — | 3,142 | |||||||||||||||
Amortization of lease rights and other assets | — | 49 | 2,150 | — | 2,199 | |||||||||||||||
Amortization of debt issuance costs | 10,398 | — | — | — | 10,398 | |||||||||||||||
Payment of in kind interest expense | 39,013 | — | — | — | 39,013 | |||||||||||||||
Net accretion of favorable (unfavorable) lease obligations | — | (2,550 | ) | 399 | — | (2,151 | ) | |||||||||||||
(Gain) loss on sale/retirement of property and equipment, net | (1,430 | ) | 20 | 21 | — | (1,389 | ) | |||||||||||||
Gain on early debt extinguishment | (36,412 | ) | — | — | — | (36,412 | ) | |||||||||||||
Gain on sale of intangible assets/lease rights | — | — | (506 | ) | — | (506 | ) | |||||||||||||
Stock compensation expense | 4,942 | — | 1,717 | — | 6,659 | |||||||||||||||
(Increase) decrease in: | ||||||||||||||||||||
Inventories | — | (457 | ) | (3,624 | ) | — | (4,081 | ) | ||||||||||||
Prepaid expenses | (76 | ) | 425 | 1,448 | — | 1,797 | ||||||||||||||
Other assets | 134 | (4,926 | ) | (727 | ) | — | (5,519 | ) | ||||||||||||
Increase (decrease) in: | ||||||||||||||||||||
Trade accounts payable | (1,016 | ) | (3,389 | ) | (8,339 | ) | — | (12,744 | ) | |||||||||||
Income taxes payable | — | 248 | 5,262 | — | 5,510 | |||||||||||||||
Accrued interest payable | 1,331 | — | (3 | ) | — | 1,328 | ||||||||||||||
Accrued expenses and other current liabilities | (1,424 | ) | 229 | 1,066 | — | (129 | ) | |||||||||||||
Deferred income taxes | 2,483 | 13 | 1,618 | — | 4,114 | |||||||||||||||
Deferred rent expense | (591 | ) | 2,425 | 1,344 | — | 3,178 | ||||||||||||||
Net cash provided by (used in) operating activities | (142,208 | ) | 118,838 | 98,846 | — | 75,476 | ||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||
Acquisition of property and equipment, net | (120 | ) | (12,209 | ) | (12,623 | ) | — | (24,952 | ) | |||||||||||
Proceeds from sale of property and equipment | 1,830 | — | — | — | 1,830 | |||||||||||||||
Acquisition of intangible assets/lease rights | — | (111 | ) | (435 | ) | — | (546 | ) | ||||||||||||
Proceeds from sale of intangible assets/lease rights | — | — | 2,409 | — | 2,409 | |||||||||||||||
Net cash provided by (used in) investing activities | 1,710 | (12,320 | ) | (10,649 | ) | — | (21,259 | ) | ||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||
Payments of Credit facility | (14,500 | ) | — | — | — | (14,500 | ) | |||||||||||||
Repurchase of Notes | (46,091 | ) | — | — | — | (46,091 | ) | |||||||||||||
Intercompany activity, net | 155,813 | (117,125 | ) | (38,688 | ) | — | — | |||||||||||||
Net cash provided by (used in) financing activities | 95,222 | (117,125 | ) | (38,688 | ) | — | (60,591 | ) | ||||||||||||
Effect of foreign currency exchange rate changes on cash and cash equivalents | — | (208 | ) | 716 | — | 508 | ||||||||||||||
Net increase (decrease) in cash and cash equivalents | (45,276 | ) | (10,815 | ) | 50,225 | — | (5,866 | ) | ||||||||||||
Cash and cash equivalents at beginning of period | 154,414 | 211 | 49,949 | — | 204,574 | |||||||||||||||
Cash and cash equivalents at end of period | $ | 109,138 | $ | (10,604 | ) | $ | 100,174 | $ | — | $ | 198,708 | |||||||||
F-48
Table of Contents
Fiscal 2008
Non- | ||||||||||||||||||||
Issuer | Guarantors | Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||
Net loss | $ | (643,592 | ) | $ | (138,529 | ) | $ | (140,582 | ) | $ | 279,111 | $ | (643,592 | ) | ||||||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | ||||||||||||||||||||
Equity in (earnings) loss of subsidiaries | 286,817 | (7,706 | ) | — | (279,111 | ) | — | |||||||||||||
Depreciation and amortization | 3,013 | 50,584 | 31,496 | — | 85,093 | |||||||||||||||
Impairment of assets | 159,500 | 180,000 | 184,490 | — | 523,990 | |||||||||||||||
Amortization of lease rights and other assets | — | 54 | 2,005 | — | 2,059 | |||||||||||||||
Amortization of debt issuance costs | 10,567 | — | — | — | 10,567 | |||||||||||||||
Payment of in kind interest expense | 24,522 | — | — | — | 24,522 | |||||||||||||||
Net accretion of favorable (unfavorable) lease obligations | — | (2,424 | ) | 568 | — | (1,856 | ) | |||||||||||||
Gain on sale/retirement of property and equipment, net | (23 | ) | (55 | ) | (105 | ) | — | (183 | ) | |||||||||||
Gain on sale of intangible assets/lease rights | — | — | (1,372 | ) | — | (1,372 | ) | |||||||||||||
Stock compensation expense | 6,203 | — | 2,023 | — | 8,226 | |||||||||||||||
(Increase) decrease in: | ||||||||||||||||||||
Inventories | — | 11,506 | (5,024 | ) | — | 6,482 | ||||||||||||||
Prepaid expenses | (31 | ) | 624 | (1,680 | ) | — | (1,087 | ) | ||||||||||||
Other assets | (358 | ) | (822 | ) | (7,905 | ) | — | (9,085 | ) | |||||||||||
Increase (decrease) in: | ||||||||||||||||||||
Trade accounts payable | 1,582 | 3,225 | 2,565 | — | 7,372 | |||||||||||||||
Income taxes payable | 8,383 | (16,239 | ) | (2,854 | ) | — | (10,710 | ) | ||||||||||||
Accrued interest payable | (6,222 | ) | — | 3 | — | (6,219 | ) | |||||||||||||
Accrued expenses and other current liabilities | 4,507 | (3,271 | ) | 1,796 | — | 3,032 | ||||||||||||||
Deferred income taxes | — | 716 | (5,525 | ) | — | (4,809 | ) | |||||||||||||
Deferred rent expense | (558 | ) | 7,182 | 2,319 | — | 8,943 | ||||||||||||||
Net cash provided by (used in) operating activities | (145,690 | ) | 84,845 | 62,218 | — | 1,373 | ||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||
Acquisition of property and equipment, net | (248 | ) | (41,013 | ) | (18,144 | ) | — | (59,405 | ) | |||||||||||
Proceeds from sale of property and equipment | 104 | — | — | — | 104 | |||||||||||||||
Acquisition of intangible assets/lease rights | — | (177 | ) | (1,794 | ) | — | (1,971 | ) | ||||||||||||
Proceeds from sale of intangible assets/lease rights | — | — | 516 | — | 516 | |||||||||||||||
Net cash used in investing activities | (144 | ) | (41,190 | ) | (19,422 | ) | — | (60,756 | ) | |||||||||||
Cash flows from financing activities: | ||||||||||||||||||||
Proceeds from Credit facility | 194,000 | — | — | — | 194,000 | |||||||||||||||
Payments of Credit facility | (14,500 | ) | — | — | — | (14,500 | ) | |||||||||||||
Intercompany activity, net | 94,913 | (45,557 | ) | (49,356 | ) | — | — | |||||||||||||
Net cash provided by (used in) financing activities | 274,413 | (45,557 | ) | (49,356 | ) | — | 179,500 | |||||||||||||
Effect of foreign currency exchange rate changes on cash and cash equivalents | — | 221 | (1,738 | ) | — | (1,517 | ) | |||||||||||||
Net increase (decrease) in cash and cash equivalents | 128,579 | (1,681 | ) | (8,298 | ) | — | 118,600 | |||||||||||||
Cash and cash equivalents at beginning of period | 25,835 | 1,892 | 58,247 | — | 85,974 | |||||||||||||||
Cash and cash equivalents at end of period | $ | 154,414 | $ | 211 | $ | 49,949 | $ | — | $ | 204,574 |
F-49
Table of Contents
16. | SUBSEQUENT EVENTS |
F-50
Table of Contents
April 30, | January 29, | |||||||
2011 | 2011 | |||||||
(In thousands, except share and per share amounts) | ||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents and restricted cash of $25,966 and $23,864, respectively | $ | 246,134 | $ | 279,766 | ||||
Inventories | 133,237 | 136,148 | ||||||
Prepaid expenses | 34,938 | 21,449 | ||||||
Other current assets | 22,748 | 24,658 | ||||||
Total current assets | 437,057 | 462,021 | ||||||
Property and equipment: | ||||||||
Furniture, fixtures and equipment | 196,977 | 186,514 | ||||||
Leasehold improvements | 264,152 | 248,030 | ||||||
461,129 | 434,544 | |||||||
Less accumulated depreciation and amortization | (252,646 | ) | (233,511 | ) | ||||
208,483 | 201,033 | |||||||
Leased property under capital lease: | ||||||||
Land and building | 18,055 | 18,055 | ||||||
Less accumulated depreciation and amortization | (1,128 | ) | (903 | ) | ||||
16,927 | 17,152 | |||||||
Goodwill | 1,550,056 | 1,550,056 | ||||||
Intangible assets, net of accumulated amortization of $42,962 and $38,747, respectively | 562,031 | 557,466 | ||||||
Deferred financing costs, net of accumulated amortization of $47,905 and $41,659, respectively | 40,341 | 36,434 | ||||||
Other assets | 46,817 | 42,287 | ||||||
2,199,245 | 2,186,243 | |||||||
Total assets | $ | 2,861,712 | $ | 2,866,449 | ||||
LIABILITIES AND STOCKHOLDER’S DEFICIT | ||||||||
Current liabilities: | ||||||||
Short-term debt and current portion of long-term debt | $ | 62,796 | $ | 76,154 | ||||
Trade accounts payable | 60,377 | 54,355 | ||||||
Income taxes payable | �� | 8,436 | 11,744 | |||||
Accrued interest payable | 29,232 | 16,783 | ||||||
Accrued expenses and other current liabilities | 88,557 | 107,115 | ||||||
Total current liabilities | 249,398 | 266,151 | ||||||
Long-term debt | 2,444,779 | 2,236,842 | ||||||
Revolving credit facility | — | 194,000 | ||||||
Obligation under capital lease | 17,290 | 17,290 | ||||||
Deferred tax liability | 121,479 | 121,776 | ||||||
Deferred rent expense | 27,471 | 26,637 | ||||||
Unfavorable lease obligations and other long-term liabilities | 28,003 | 30,268 | ||||||
2,639,022 | 2,626,813 | |||||||
Commitments and contingencies | ||||||||
Stockholder’s deficit: | ||||||||
Common stock par value $0.001 per share; authorized 1,000 shares; issued and outstanding 100 shares | — | — | ||||||
Additional paid-in capital | 622,073 | 621,099 | ||||||
Accumulated other comprehensive income, net of tax | 19,846 | 1,416 | ||||||
Accumulated deficit | (668,627 | ) | (649,030 | ) | ||||
(26,708 | ) | (26,515 | ) | |||||
Total liabilities and stockholder’s deficit | $ | 2,861,712 | $ | 2,866,449 | ||||
F-51
Table of Contents
Three | Three | |||||||
Months | Months | |||||||
Ended | Ended | |||||||
April 30, | May 1, | |||||||
2011 | 2010 | |||||||
(In thousands) | ||||||||
Net sales | $ | 346,446 | $ | 322,077 | ||||
Cost of sales, occupancy and buying expenses | 171,359 | 158,751 | ||||||
Gross profit | 175,087 | 163,326 | ||||||
Other expenses: | ||||||||
Selling, general and administrative | 126,722 | 118,019 | ||||||
Depreciation and amortization | 17,054 | 16,366 | ||||||
Severance and transaction-related costs | 343 | 102 | ||||||
Other expense, net | 5,311 | 1,230 | ||||||
149,430 | 135,717 | |||||||
Operating income | 25,657 | 27,609 | ||||||
Gain on early debt extinguishment | 249 | 4,487 | ||||||
Interest expense, net | 46,235 | 42,763 | ||||||
Loss before income tax (benefit) expense | (20,329 | ) | (10,667 | ) | ||||
Income tax (benefit) expense | (732 | ) | 1,633 | |||||
Net loss | $ | (19,597 | ) | $ | (12,300 | ) | ||
Net loss | $ | (19,597 | ) | $ | (12,300 | ) | ||
Foreign currency translation and interest rate swap adjustments, net of tax | 18,431 | (2,522 | ) | |||||
Comprehensive loss | $ | (1,166 | ) | $ | (14,822 | ) | ||
F-52
Table of Contents
Three | Three | |||||||
Months | Months | |||||||
Ended | Ended | |||||||
April 30, | May 1, | |||||||
2011 | 2010 | |||||||
(In thousands) | ||||||||
Cash flows from operating activities: | ||||||||
Net loss | $ | (19,597 | ) | $ | (12,300 | ) | ||
Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 17,054 | 16,366 | ||||||
Amortization of lease rights and other assets | 785 | 1,028 | ||||||
Amortization of debt issuance costs | 5,899 | 2,535 | ||||||
Payment of in kind interest expense | 9,035 | 9,651 | ||||||
Foreign currency exchange net loss on Euro Loan | 3,292 | — | ||||||
Net unfavorable accretion of lease obligations | (275 | ) | (476 | ) | ||||
Loss on sale/retirement of property and equipment, net | 48 | 236 | ||||||
Gain on early debt extinguishment | (249 | ) | (4,487 | ) | ||||
Stock compensation expense | 974 | 1,220 | ||||||
(Increase) decrease in: | ||||||||
Inventories | 6,683 | (792 | ) | |||||
Prepaid expenses | (11,840 | ) | 1,439 | |||||
Other assets | (709 | ) | 6,052 | |||||
Increase (decrease) in: | ||||||||
Trade accounts payable | 3,693 | 3,799 | ||||||
Income taxes payable | (3,847 | ) | (2,329 | ) | ||||
Accrued interest payable | 12,396 | 12,727 | ||||||
Accrued expenses and other liabilities | (21,884 | ) | (25 | ) | ||||
Deferred income taxes | (1,029 | ) | 474 | |||||
Deferred rent expense | 214 | 787 | ||||||
Net cash provided by operating activities | 643 | 35,905 | ||||||
Cash flows from investing activities: | ||||||||
Acquisition of property and equipment, net | (15,792 | ) | (8,218 | ) | ||||
Acquisition of intangible assets/lease rights | (1,347 | ) | (189 | ) | ||||
Proceeds from sale of property | — | 16,765 | ||||||
Changes in restricted cash | (300 | ) | — | |||||
Net cash (used in) provided by investing activities | (17,439 | ) | 8,358 | |||||
Cash flows from financing activities: | ||||||||
Payments of Credit facility | (438,940 | ) | (3,625 | ) | ||||
Proceeds from Note | 450,000 | — | ||||||
Repurchases of Notes | (24,014 | ) | (16,849 | ) | ||||
Payment of debt issuance costs | (10,152 | ) | — | |||||
Principal payments of capital leases | — | (765 | ) | |||||
Net cash used in financing activities | (23,106 | ) | (21,239 | ) | ||||
Effect of foreign currency exchange rate changes on cash and cash equivalents | 4,168 | (1,721 | ) | |||||
Net (decrease) increase in cash and cash equivalents | (35,734 | ) | 21,303 | |||||
Cash and cash equivalents, at beginning of period | 255,902 | 198,708 | ||||||
Cash and cash equivalents, at end of period | 220,168 | 220,011 | ||||||
Restricted cash, at end of period | 25,966 | — | ||||||
Cash and cash equivalents and restricted cash, at end of period | $ | 246,134 | $ | 220,011 | ||||
Supplemental disclosure of cash flow information: | ||||||||
Income taxes paid | $ | 4,223 | $ | 2,721 | ||||
Interest paid | 18,912 | 17,838 | ||||||
Non-cash investing and financing activities: | ||||||||
Property acquired under capital lease | — | 18,055 |
F-53
Table of Contents
1. | Basis of Presentation |
2. | Recent Accounting Pronouncements |
3. | Fair Value Measurements |
F-54
Table of Contents
Fair Value Measurements at April 30, 2011 Using | ||||||||||||||||
Quoted | ||||||||||||||||
Prices in | ||||||||||||||||
Active | ||||||||||||||||
Markets for | Significant | |||||||||||||||
Identical | Other | Significant | ||||||||||||||
Assets | Observable | Unobservable | ||||||||||||||
Carrying | (Liabilities) | Inputs | Inputs | |||||||||||||
Value | (Level 1) | (Level 2) | (Level 3) | |||||||||||||
Interest rate swap | $ | (1,462 | ) | $ | — | $ | (1,462 | ) | $ | — |
Fair Value Measurements at January 29, 2011 Using | ||||||||||||||||
Quoted | ||||||||||||||||
Prices in | ||||||||||||||||
Active | ||||||||||||||||
Markets for | Significant | |||||||||||||||
Identical | Other | Significant | ||||||||||||||
Assets | Observable | Unobservable | ||||||||||||||
Carrying | (Liabilities) | Inputs | Inputs | |||||||||||||
Value | (Level 1) | (Level 2) | (Level 3) | |||||||||||||
Interest rate swaps | $ | (1,165 | ) | $ | — | $ | (1,165 | ) | $ | — |
F-55
Table of Contents
4. | Debt |
April 30, | January 29, | |||||||
2011 | 2011 | |||||||
Short-term debt and current portion of long-term debt: | ||||||||
Note payable to bank due 2012 | $ | 62,796 | $ | 57,703 | ||||
Current portion of long-term debt | — | 18,451 | ||||||
Total short-term debt and current portion of long-term debt | $ | 62,796 | $ | 76,154 | ||||
Long-term debt: | ||||||||
Senior secured term loan facility due 2014 | $ | 1,154,310 | $ | 1,399,250 | ||||
Senior notes due 2015 | 226,000 | 236,000 | ||||||
Senior toggle notes due 2015 | 354,857 | 360,431 | ||||||
Senior subordinated notes due 2017 | 259,612 | 259,612 | ||||||
Senior secured second lien notes due 2019 | 450,000 | — | ||||||
2,444,779 | 2,255,293 | |||||||
Less: current portion of long-term debt | — | (18,451 | ) | |||||
Long-term debt | $ | 2,444,779 | $ | 2,236,842 | ||||
Senior secured revolving credit facility due 2013 | $ | — | $ | 194,000 | ||||
Obligations under capital leases | $ | 17,290 | $ | 17,290 | ||||
F-56
Table of Contents
Three Months Ended April 30, 2011 | ||||||||||||
Principal | Repurchase | Recognized | ||||||||||
Notes Repurchased | Amount | Price | Gain (Loss)(1) | |||||||||
Senior Notes | $ | 10,000 | $ | 9,930 | $ | (98 | ) | |||||
Senior Toggle Notes | 14,155 | 14,084 | 347 | |||||||||
$ | 24,155 | $ | 24,014 | $ | 249 | |||||||
(1) | Net of deferred issuance cost write-offs of $168 for the Senior Notes and $179 for the Senior Toggle Notes, and accrued interest write-off of $455 for the Senior Toggle Notes. |
Three Months Ended May 1, 2010 | ||||||||||||
Principal | Repurchase | Recognized | ||||||||||
Notes Repurchased | Amount | Price | Gain(1) | |||||||||
Senior Toggle Notes | $ | 6,000 | $ | 4,985 | $ | 1,087 | ||||||
Senior Subordinated Notes | 15,625 | 11,864 | 3,400 | |||||||||
$ | 21,625 | $ | 16,849 | $ | 4,487 | |||||||
F-57
Table of Contents
(1) | Net of deferred issuance cost write-offs of $104 and $361 for the Senior Toggle Notes and Senior Subordinated Notes, respectively, and accrued interest write-off of $176 for the Senior Toggle Notes. |
• | incur additional indebtedness; | |
• | pay dividends or distributions on our capital stock, repurchase or retire our capital stock and redeem, repurchase or defease any subordinated indebtedness; | |
• | make certain investments; | |
• | create or incur certain liens; | |
• | create restrictions on the payment of dividends or other distributions to us from our subsidiaries; | |
• | transfer or sell assets; | |
• | engage in certain transactions with our affiliates; and | |
• | merge or consolidate with other companies or transfer all or substantially all of our assets. |
5. | Derivatives and Hedging Activities |
F-58
Table of Contents
F-59
Table of Contents
Location of Gain or | ||||||||||||||||||||
Amount of Gain or (Loss) | (Loss) Reclassified | Amount of Gain or (Loss) | ||||||||||||||||||
Recognized in OCI on | from Accumulated | Reclassified from Accumulated | ||||||||||||||||||
Derivative | OCI into Income | OCI into Income | ||||||||||||||||||
(Effective Portion) | (Effective Portion) | (Effective Portion)(1) | ||||||||||||||||||
Derivatives in Cash | Three Months Ended | Three Months Ended | ||||||||||||||||||
Flow Hedging | April 30, | May 1, | April 30, | May 1, | ||||||||||||||||
Relationships | 2011 | 2010 | 2011 | 2010 | ||||||||||||||||
Interest rate swaps | $ | (297 | ) | $ | 5,159 | Interest expense, net | $ | (465 | ) | $ | (5,332 | ) |
(1) | Represents reclassification of amounts from accumulated other comprehensive income (loss) to earnings as interest expense is recognized on the senior secured term loan facility. No ineffectiveness is associated with these interest rate cash flow hedges. |
6. | Commitments and Contingencies |
7. | Stock Options and Stock-Based Compensation |
Weighted- | ||||||||||||
Weighted- | Average | |||||||||||
Average | Remaining | |||||||||||
Number of | Exercise | Contractual | ||||||||||
Shares | Price | Term (Years) | ||||||||||
Outstanding at January 29, 2011 | 6,860,014 | $ | 10.00 | |||||||||
Options granted | 111,500 | $ | 10.00 | |||||||||
Options exercised | — | |||||||||||
Options forfeited or expired | (34,343 | ) | $ | 10.00 | ||||||||
Outstanding at April 30, 2011 | 6,937,171 | $ | 10.00 | 4.2 | ||||||||
Options vested and expected to vest at April 30, 2011 | 6,334,811 | $ | 10.00 | 4.1 | ||||||||
Exercisable at April 30, 2011 | 2,264,868 | $ | 10.00 | 3.6 | ||||||||
F-60
Table of Contents
8. | Income Taxes |
9. | Related Party Transactions |
10. | Segment Information |
F-61
Table of Contents
Three | Three | |||||||
Months | Months | |||||||
Ended | Ended | |||||||
April 30, | May 1, | |||||||
2011 | 2010 | |||||||
Net sales: | ||||||||
North America | $ | 224,188 | $ | 212,599 | ||||
Europe | 122,258 | 109,478 | ||||||
Total net sales | 346,446 | 322,077 | ||||||
Depreciation and amortization: | ||||||||
North America | 10,405 | 10,507 | ||||||
Europe | 6,649 | 5,859 | ||||||
Total depreciation and amortization | 17,054 | 16,366 | ||||||
Operating income (loss) for reportable segments: | ||||||||
North America | 30,624 | 24,403 | ||||||
Europe | (4,624 | ) | 3,308 | |||||
Total operating income for reportable segments | 26,000 | 27,711 | ||||||
Severance and transaction-related costs | 343 | 102 | ||||||
Net consolidated operating income | 25,657 | 27,609 | ||||||
Gain on early debt extinguishment | 249 | 4,487 | ||||||
Interest expense, net | 46,235 | 42,763 | ||||||
Net consolidated loss before income tax expense | $ | (20,329 | ) | $ | (10,667 | ) | ||
11. | Supplemental Financial Information |
F-62
Table of Contents
April 30, 2011
Non- | ||||||||||||||||||||
Issuer | Guarantors | Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents and restricted cash(1) | $ | 160,941 | $ | (8,002 | ) | $ | 93,195 | $ | — | $ | 246,134 | |||||||||
Inventories | — | 79,423 | 53,814 | — | 133,237 | |||||||||||||||
Prepaid expenses | 434 | 15,171 | 19,333 | — | 34,938 | |||||||||||||||
Other current assets | 11 | 16,096 | 6,641 | — | 22,748 | |||||||||||||||
Total current assets | 161,386 | 102,688 | 172,983 | — | 437,057 | |||||||||||||||
Property and equipment: | ||||||||||||||||||||
Furniture, fixtures and equipment | 3,446 | 121,260 | 72,271 | — | 196,977 | |||||||||||||||
Leasehold improvements | 1,071 | 143,577 | 119,504 | — | 264,152 | |||||||||||||||
4,517 | 264,837 | 191,775 | — | 461,129 | ||||||||||||||||
Less accumulated depreciation and amortization | (2,368 | ) | (155,707 | ) | (94,571 | ) | — | (252,646 | ) | |||||||||||
2,149 | 109,130 | 97,204 | — | 208,483 | ||||||||||||||||
Leased property under capital lease: | ||||||||||||||||||||
Land and building | — | 18,055 | — | — | 18,055 | |||||||||||||||
Less accumulated depreciation and amortization | — | (1,128 | ) | — | — | (1,128 | ) | |||||||||||||
— | 16,927 | — | — | 16,927 | ||||||||||||||||
Intercompany receivables | — | 411,558 | — | (411,558 | ) | — | ||||||||||||||
Investment in subsidiaries | 2,297,149 | (66,467 | ) | — | (2,230,682 | ) | — | |||||||||||||
Goodwill | — | 1,235,651 | 314,405 | — | 1,550,056 | |||||||||||||||
Intangible assets, net | 286,000 | 8,404 | 267,627 | — | 562,031 | |||||||||||||||
Deferred financing costs, net | 39,960 | — | 381 | — | 40,341 | |||||||||||||||
Other assets | 130 | 4,133 | 42,554 | — | 46,817 | |||||||||||||||
2,623,239 | 1,593,279 | 624,967 | (2,642,240 | ) | 2,199,245 | |||||||||||||||
Total assets | $ | 2,786,774 | $ | 1,822,024 | $ | 895,154 | $ | (2,642,240 | ) | $ | 2,861,712 | |||||||||
LIABILITIES AND STOCKHOLDER’S EQUITY (DEFICIT) | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Short-term debt | $ | — | $ | — | $ | 62,796 | $ | — | $ | 62,796 | ||||||||||
Trade accounts payable | 993 | 22,771 | 36,613 | — | 60,377 | |||||||||||||||
Income taxes payable | — | (357 | ) | 8,793 | — | 8,436 | ||||||||||||||
Accrued interest payable | 29,167 | — | 65 | — | 29,232 | |||||||||||||||
Accrued expenses and other current liabilities | 10,101 | 35,426 | 43,030 | — | 88,557 | |||||||||||||||
Total current liabilities | 40,261 | 57,840 | 151,297 | — | 249,398 | |||||||||||||||
Intercompany payables | 328,442 | — | 83,116 | (411,558 | ) | — | ||||||||||||||
Long-term debt | 2,444,779 | — | — | — | 2,444,779 | |||||||||||||||
Revolving credit facility | — | — | — | — | — | |||||||||||||||
Obligation under capital lease | — | 17,290 | — | — | 17,290 | |||||||||||||||
Deferred tax liability | — | 106,064 | 15,415 | — | 121,479 | |||||||||||||||
Deferred rent expense | — | 17,246 | 10,225 | — | 27,471 | |||||||||||||||
Unfavorable lease obligations and other long-term liabilities | — | 26,750 | 1,253 | — | 28,003 | |||||||||||||||
2,773,221 | 167,350 | 110,009 | (411,558 | ) | 2,639,022 | |||||||||||||||
Stockholder’s equity (deficit): | ||||||||||||||||||||
Common stock | — | 367 | 2 | (369 | ) | — | ||||||||||||||
Additional paid in capital | 622,073 | 1,435,909 | 815,866 | (2,251,775 | ) | 622,073 | ||||||||||||||
Accumulated other comprehensive income (loss), net of tax | 19,846 | 5,411 | 7,883 | (13,294 | ) | 19,846 | ||||||||||||||
Retained earnings (accumulated deficit) | (668,627 | ) | 155,147 | (189,903 | ) | 34,756 | (668,627 | ) | ||||||||||||
(26,708 | ) | 1,596,834 | 633,848 | (2,230,682 | ) | (26,708 | ) | |||||||||||||
Total liabilities and stockholder’s equity (deficit) | $ | 2,786,774 | $ | 1,822,024 | $ | 895,154 | $ | (2,642,240 | ) | $ | 2,861,712 | |||||||||
(1) | Cash and cash equivalents includes restricted cash of $3,750 for “Issuer” and $22,216 for “Non-Guarantors.” |
F-63
Table of Contents
January 29, 2011
Non- | ||||||||||||||||||||
Issuer | Guarantors | Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents and restricted cash(1) | $ | 179,529 | $ | 3,587 | $ | 96,650 | $ | — | $ | 279,766 | ||||||||||
Inventories | — | 84,868 | 51,280 | — | 136,148 | |||||||||||||||
Prepaid expenses | 851 | 1,680 | 18,918 | — | 21,449 | |||||||||||||||
Other current assets | — | 16,547 | 8,111 | — | 24,658 | |||||||||||||||
Total current assets | 180,380 | 106,682 | 174,959 | — | 462,021 | |||||||||||||||
Property and equipment: | ||||||||||||||||||||
Furniture, fixtures and equipment | 3,276 | 119,228 | 64,010 | — | 186,514 | |||||||||||||||
Leasehold improvements | 1,052 | 143,072 | 103,906 | — | 248,030 | |||||||||||||||
4,328 | 262,300 | 167,916 | — | 434,544 | ||||||||||||||||
Less accumulated depreciation and amortization | (2,205 | ) | (147,857 | ) | (83,449 | ) | — | (233,511 | ) | |||||||||||
2,123 | 114,443 | 84,467 | — | 201,033 | ||||||||||||||||
Leased property under capital lease: | ||||||||||||||||||||
Land and building | — | 18,055 | — | — | 18,055 | |||||||||||||||
Less accumulated depreciation and amortization | — | (903 | ) | — | — | (903 | ) | |||||||||||||
— | 17,152 | — | — | 17,152 | ||||||||||||||||
Intercompany receivables | — | 366,929 | — | (366,929 | ) | — | ||||||||||||||
Investment in subsidiaries | 2,303,333 | (63,535 | ) | — | (2,239,798 | ) | — | |||||||||||||
Goodwill | — | 1,235,651 | 314,405 | — | 1,550,056 | |||||||||||||||
Intangible assets, net | 286,000 | 9,294 | 262,172 | — | 557,466 | |||||||||||||||
Deferred financing costs, net | 35,973 | — | 461 | — | 36,434 | |||||||||||||||
Other assets | 130 | 3,842 | 38,315 | — | 42,287 | |||||||||||||||
2,625,436 | 1,552,181 | 615,353 | (2,606,727 | ) | 2,186,243 | |||||||||||||||
Total assets | $ | 2,807,939 | $ | 1,790,458 | $ | 874,779 | $ | (2,606,727 | ) | $ | 2,866,449 | |||||||||
LIABILITIES AND STOCKHOLDER’S EQUITY (DEFICIT) | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Short-term debt and current portion of long-term debt | $ | 18,451 | $ | — | $ | 57,703 | $ | — | $ | 76,154 | ||||||||||
Trade accounts payable | 1,199 | 24,545 | 28,611 | — | 54,355 | |||||||||||||||
Income taxes payable | — | 644 | 11,100 | — | 11,744 | |||||||||||||||
Accrued interest payable | 16,696 | — | 87 | — | 16,783 | |||||||||||||||
Accrued expenses and other current liabilities | 20,630 | 37,910 | 48,575 | — | 107,115 | |||||||||||||||
Total current liabilities | 56,976 | 63,099 | 146,076 | — | 266,151 | |||||||||||||||
Intercompany payables | 346,636 | — | 20,293 | (366,929 | ) | — | ||||||||||||||
Long-term debt | 2,236,842 | — | — | — | 2,236,842 | |||||||||||||||
Revolving credit facility | 194,000 | — | — | — | 194,000 | |||||||||||||||
Obligation under capital lease | — | 17,290 | — | — | 17,290 | |||||||||||||||
Deferred tax liability | — | 106,797 | 14,979 | — | 121,776 | |||||||||||||||
Deferred rent expense | — | 17,230 | 9,407 | — | 26,637 | |||||||||||||||
Unfavorable lease obligations and other long-term liabilities | — | 28,889 | 1,379 | — | 30,268 | |||||||||||||||
2,777,478 | 170,206 | 46,058 | (366,929 | ) | 2,626,813 | |||||||||||||||
Stockholder’s equity (deficit): | ||||||||||||||||||||
Common stock | — | 367 | 2 | (369 | ) | — | ||||||||||||||
Additional paid in capital | 621,099 | 1,435,909 | 815,866 | (2,251,775 | ) | 621,099 | ||||||||||||||
Accumulated other comprehensive income (loss), net of tax | 1,416 | 3,663 | (7,080 | ) | 3,417 | 1,416 | ||||||||||||||
Retained earnings (accumulated deficit) | (649,030 | ) | 117,214 | (126,143 | ) | 8,929 | (649,030 | ) | ||||||||||||
(26,515 | ) | 1,557,153 | 682,645 | (2,239,798 | ) | (26,515 | ) | |||||||||||||
Total liabilities and stockholder’s equity (deficit) | $ | 2,807,939 | $ | 1,790,458 | $ | 874,779 | $ | (2,606,727 | ) | $ | 2,866,449 | |||||||||
(1) | Cash and cash equivalents includes restricted cash of $3,450 for “Issuer” and $20,414 for “Non-Guarantors” |
F-64
Table of Contents
For The Three Months Ended April 30, 2011
Non- | ||||||||||||||||||||
Issuer | Guarantors | Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Net sales | $ | — | $ | 209,024 | $ | 137,422 | $ | — | $ | 346,446 | ||||||||||
Cost of sales, occupancy and buying expenses | 1,595 | 98,449 | 71,315 | — | 171,359 | |||||||||||||||
Gross profit | (1,595 | ) | 110,575 | 66,107 | — | 175,087 | ||||||||||||||
Other expenses: | ||||||||||||||||||||
Selling, general and administrative | 8,188 | 62,392 | 56,142 | — | 126,722 | |||||||||||||||
Depreciation and amortization | 181 | 9,478 | 7,395 | — | 17,054 | |||||||||||||||
Severance and transaction-related costs | 133 | — | 210 | — | 343 | |||||||||||||||
Other (income) expense | (3,648 | ) | 436 | 8,523 | — | 5,311 | ||||||||||||||
4,854 | 72,306 | 72,270 | — | 149,430 | ||||||||||||||||
Operating income (loss) | (6,449 | ) | 38,269 | (6,163 | ) | — | 25,657 | |||||||||||||
Gain on early debt extinguishment | 249 | — | — | — | 249 | |||||||||||||||
Interest expense, net | 44,230 | 531 | 1,474 | — | 46,235 | |||||||||||||||
Income (loss) before income taxes | (50,430 | ) | 37,738 | (7,637 | ) | — | (20,329 | ) | ||||||||||||
Income tax expense (benefit) | — | (1,112 | ) | 380 | — | (732 | ) | |||||||||||||
Income (loss) from continuing operations | (50,430 | ) | 38,850 | (8,017 | ) | — | (19,597 | ) | ||||||||||||
Equity in earnings of subsidiaries | 30,833 | (917 | ) | — | (29,916 | ) | — | |||||||||||||
Net income (loss) | (19,597 | ) | 37,933 | (8,017 | ) | (29,916 | ) | (19,597 | ) | |||||||||||
Foreign currency translation and interest rate swap adjustments, net of tax | 18,431 | 1,748 | 14,962 | (16,710 | ) | 18,431 | ||||||||||||||
Comprehensive income (loss) | $ | (1,166 | ) | $ | 39,681 | $ | 6,945 | $ | (46,626 | ) | $ | (1,166 | ) | |||||||
F-65
Table of Contents
For The Three Months Ended May 1, 2010
Non- | ||||||||||||||||||||
Issuer | Guarantors | Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Net sales | $ | — | $ | 198,592 | $ | 123,485 | $ | — | $ | 322,077 | ||||||||||
Cost of sales, occupancy and buying expenses | 1,275 | 95,987 | 61,489 | — | 158,751 | |||||||||||||||
Gross profit | (1,275 | ) | 102,605 | 61,996 | — | 163,326 | ||||||||||||||
Other expenses (income): | ||||||||||||||||||||
Selling, general and administrative | 8,432 | 61,423 | 48,164 | — | 118,019 | |||||||||||||||
Depreciation and amortization | 132 | 9,638 | 6,596 | — | 16,366 | |||||||||||||||
Severance and transaction-related costs | 102 | — | — | — | 102 | |||||||||||||||
Other (income) expense | (5,875 | ) | 2,254 | 4,851 | — | 1,230 | ||||||||||||||
2,791 | 73,315 | 59,611 | — | 135,717 | ||||||||||||||||
Operating income (loss) | (4,066 | ) | 29,290 | 2,385 | — | 27,609 | ||||||||||||||
Gain on early debt extinguishment | 4,487 | — | — | — | 4,487 | |||||||||||||||
Interest expense, net | 42,745 | 7 | 11 | — | 42,763 | |||||||||||||||
Income (loss) before income taxes | (42,324 | ) | 29,283 | 2,374 | — | (10,667 | ) | |||||||||||||
Income tax expense | 23 | 616 | 994 | — | 1,633 | |||||||||||||||
Income (loss) from continuing operations | (42,347 | ) | 28,667 | 1,380 | — | (12,300 | ) | |||||||||||||
Equity in earnings of subsidiaries | 30,047 | (47 | ) | — | (30,000 | ) | — | |||||||||||||
Net income (loss) | (12,300 | ) | 28,620 | 1,380 | (30,000 | ) | (12,300 | ) | ||||||||||||
Foreign currency translation and interest rate swap adjustments, net of tax | (2,522 | ) | 9,432 | (9,251 | ) | (181 | ) | (2,522 | ) | |||||||||||
Comprehensive income (loss) | $ | (14,822 | ) | $ | 38,052 | $ | (7,871 | ) | $ | (30,181 | ) | $ | (14,822 | ) | ||||||
F-66
Table of Contents
Three Months Ended April 30, 2011
Non- | ||||||||||||||||||||
Issuer | Guarantors | Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||
Net income (loss) | $ | (19,597 | ) | $ | 37,933 | $ | (8,017 | ) | $ | (29,916 | ) | $ | (19,597 | ) | ||||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | ||||||||||||||||||||
Equity in earnings of subsidiaries | (30,833 | ) | 917 | — | 29,916 | — | ||||||||||||||
Depreciation and amortization | 181 | 9,478 | 7,395 | — | 17,054 | |||||||||||||||
Amortization of lease rights and other assets | — | — | 785 | — | 785 | |||||||||||||||
Amortization of debt issuance costs | 5,751 | — | 148 | — | 5,899 | |||||||||||||||
Payment of in kind interest expense | 9,035 | — | — | — | 9,035 | |||||||||||||||
Foreign currency exchange net loss on Euro Loan | — | — | 3,292 | — | 3,292 | |||||||||||||||
Net accretion of favorable (unfavorable) lease obligations | — | (430 | ) | 155 | — | (275 | ) | |||||||||||||
Loss on sale/retirement of property and equipment, net | — | 32 | 16 | — | 48 | |||||||||||||||
Gain on early debt extinguishment | (249 | ) | — | — | — | (249 | ) | |||||||||||||
Stock compensation expense | 785 | — | 189 | — | 974 | |||||||||||||||
(Increase) decrease in: | ||||||||||||||||||||
Inventories | — | 5,445 | 1,238 | — | 6,683 | |||||||||||||||
Prepaid expenses | 417 | (13,491 | ) | 1,234 | — | (11,840 | ) | |||||||||||||
Other assets | (11 | ) | (575 | ) | (123 | ) | — | (709 | ) | |||||||||||
Increase (decrease) in: | ||||||||||||||||||||
Trade accounts payable | (207 | ) | (1,121 | ) | 5,021 | — | 3,693 | |||||||||||||
Income taxes payable | — | (1,001 | ) | (2,846 | ) | — | (3,847 | ) | ||||||||||||
Accrued interest payable | 12,470 | — | (74 | ) | — | 12,396 | ||||||||||||||
Accrued expenses and other liabilities | (10,825 | ) | (2,483 | ) | (8,576 | ) | — | (21,884 | ) | |||||||||||
Deferred income taxes | — | (1,116 | ) | 87 | — | (1,029 | ) | |||||||||||||
Deferred rent expense | — | 16 | 198 | — | 214 | |||||||||||||||
Net cash provided by (used in) operating activities | (33,083 | ) | 33,604 | 122 | — | 643 | ||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||
Acquisition of property and equipment, net | (208 | ) | (4,598 | ) | (10,986 | ) | — | (15,792 | ) | |||||||||||
Acquisition of intangible assets/lease rights | — | (7 | ) | (1,340 | ) | — | (1,347 | ) | ||||||||||||
Changes in restricted cash | (300 | ) | — | — | — | (300 | ) | |||||||||||||
Net cash used in investing activities | (508 | ) | (4,605 | ) | (12,326 | ) | — | (17,439 | ) | |||||||||||
Cash flows from financing activities: | ||||||||||||||||||||
Payments of Credit facility | (438,940 | ) | — | — | — | (438,940 | ) | |||||||||||||
Proceeds from Note | 450,000 | — | — | — | 450,000 | |||||||||||||||
Repurchases of Notes | (24,014 | ) | — | — | — | (24,014 | ) | |||||||||||||
Payment of debt issuance costs | (10,085 | ) | — | (67 | ) | — | (10,152 | ) | ||||||||||||
Intercompany activity, net | 37,742 | (44,629 | ) | 6,887 | — | — | ||||||||||||||
Net cash provided by (used in) financing activities | 14,703 | (44,629 | ) | 6,820 | — | (23,106 | ) | |||||||||||||
Effect of foreign currency exchange rate changes on cash and cash equivalents | — | 4,041 | 127 | — | 4,168 | |||||||||||||||
Net increase (decrease) in cash and cash equivalents | (18,888 | ) | (11,589 | ) | (5,257 | ) | — | (35,734 | ) | |||||||||||
Cash and cash equivalents, at beginning of period | 176,079 | 3,587 | 76,236 | — | 255,902 | |||||||||||||||
Cash and cash equivalents, at end of period | 157,191 | (8,002 | ) | 70,979 | — | 220,168 | ||||||||||||||
Restricted cash, at end of period | 3,750 | — | 22,216 | — | 25,966 | |||||||||||||||
Cash and cash equivalents and restricted cash, at end of period | $ | 160,941 | $ | (8,002 | ) | $ | 93,195 | $ | — | $ | 246,134 | |||||||||
F-67
Table of Contents
Three Months Ended May 1, 2010
Non- | ||||||||||||||||||||
Issuer | Guarantors | Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||
Net income (loss) | $ | (12,300 | ) | $ | 28,620 | $ | 1,380 | $ | (30,000 | ) | $ | (12,300 | ) | |||||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | ||||||||||||||||||||
Equity in earnings of subsidiaries | (30,047 | ) | 47 | — | 30,000 | — | ||||||||||||||
Depreciation and amortization | 132 | 9,638 | 6,596 | — | 16,366 | |||||||||||||||
Amortization of lease rights and other assets | — | 13 | 1,015 | — | 1,028 | |||||||||||||||
Amortization of debt issuance costs | 2,535 | — | — | — | 2,535 | |||||||||||||||
Payment of in kind interest expense | 9,651 | — | — | — | 9,651 | |||||||||||||||
Net accretion of favorable (unfavorable) lease obligations | — | (571 | ) | 95 | — | (476 | ) | |||||||||||||
Loss on sale/retirement of property and equipment, net | — | 236 | — | — | 236 | |||||||||||||||
Gain on early debt extinguishment | (4,487 | ) | — | — | — | (4,487 | ) | |||||||||||||
Stock compensation expense | 917 | — | 303 | — | 1,220 | |||||||||||||||
(Increase) decrease in: | ||||||||||||||||||||
Inventories | — | 2,610 | (3,402 | ) | — | (792 | ) | |||||||||||||
Prepaid expenses | (96 | ) | 137 | 1,398 | — | 1,439 | ||||||||||||||
Other assets | 1,197 | 4,684 | 171 | — | 6,052 | |||||||||||||||
Increase (decrease) in: | ||||||||||||||||||||
Trade accounts payable | (373 | ) | 1,081 | 3,091 | — | 3,799 | ||||||||||||||
Income taxes payable | — | 96 | (2,425 | ) | — | (2,329 | ) | |||||||||||||
Accrued interest payable | 12,727 | — | — | — | 12,727 | |||||||||||||||
Accrued expenses and other liabilities | (2,535 | ) | 43 | 2,467 | — | (25 | ) | |||||||||||||
Deferred income taxes | — | 504 | (30 | ) | — | 474 | ||||||||||||||
Deferred rent expense | (107 | ) | 694 | 200 | — | 787 | ||||||||||||||
Net cash provided by (used in) operating activities | (22,786 | ) | 47,832 | 10,859 | — | 35,905 | ||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||
Acquisition of property and equipment, net | (26 | ) | (3,052 | ) | (5,140 | ) | — | (8,218 | ) | |||||||||||
Acquisition of intangible | ||||||||||||||||||||
assets/lease rights | — | (58 | ) | (131 | ) | — | (189 | ) | ||||||||||||
Proceeds from sale of property | — | 16,765 | — | — | 16,765 | |||||||||||||||
Net cash provided by (used in) investing activities | (26 | ) | 13,655 | (5,271 | ) | — | 8,358 | |||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||
Payments of Credit facility | (3,625 | ) | — | — | — | (3,625 | ) | |||||||||||||
Repurchases of Notes | (16,849 | ) | — | — | — | (16,849 | ) | |||||||||||||
Principal payments of capital leases | — | (765 | ) | — | — | (765 | ) | |||||||||||||
Intercompany activity, net | 78,855 | (60,818 | ) | (18,037 | ) | — | — | |||||||||||||
Net cash provided by (used in) financing activities | 58,381 | (61,583 | ) | (18,037 | ) | — | (21,239 | ) | ||||||||||||
Effect of foreign currency exchange rate changes on cash and cash equivalents | — | 2,214 | (3,935 | ) | — | (1,721 | ) | |||||||||||||
Net increase (decrease) in cash and cash equivalents | 35,569 | 2,118 | (16,384 | ) | — | 21,303 | ||||||||||||||
Cash and cash equivalents, at beginning of period | 109,138 | (10,604 | ) | 100,174 | — | 198,708 | ||||||||||||||
Cash and cash equivalents, at end of period | 144,707 | (8,486 | ) | 83,790 | — | 220,011 | ||||||||||||||
Restricted cash, at end of period | — | — | — | — | — | |||||||||||||||
Cash and cash equivalents and restricted cash, at end of period | $ | 144,707 | $ | (8,486 | ) | $ | 83,790 | $ | — | $ | 220,011 | |||||||||
F-68