Supplemental Financial Information | 3 Months Ended |
2-May-15 |
Supplemental Financial Information | 10 | Supplemental Financial Information | | | | | | | | | | | | | | | | | | | |
On May 29, 2007, Claire’s Stores, Inc. (the “Issuer”), issued the Senior Subordinated Notes, (collectively, the “2007 Notes”). On March 4, 2011, the Issuer issued the Senior Secured Second Lien Notes, (collectively, the “2011 Notes”). On February 28, 2012, March 12, 2012 and September 20, 2012, the Issuer issued the 9.0% Senior Secured First Lien Notes (collectively, the “2012 Notes”). On March 15, 2013, the Issuer issued the 6.125% Senior Secured First Lien Notes and on May 14, 2013, the Issuer issued the 7.75% Senior Notes (collectively, the “2013 Notes”). The 2007 Notes and the 2011 Notes are irrevocably and unconditionally guaranteed, jointly and severally, by all wholly-owned domestic current and future subsidiaries of Claire’s Stores, Inc. that guarantee the Company’s U.S. Credit Facility. The 2012 Notes and the 2013 Notes are unconditionally guaranteed, jointly and severally, by all wholly-owned domestic current and future subsidiaries of Claire’s Stores, Inc. As of May 2, 2015 Claire’s Stores, Inc. owned 100% of its domestic subsidiaries that guarantee the 2007 Notes, 2011 Notes, 2012 Notes, and 2013 Notes. All guarantors are collectively referred to as the “Guarantors.” The Company’s other subsidiaries, principally its international subsidiaries including its European, Canadian and Asian subsidiaries (the “Non-Guarantors”), are not guarantors of these Notes. |
The tables in the following pages present the condensed consolidating financial information for the Issuer, the Guarantors and the Non-Guarantors, together with eliminations, as of and for the periods indicated. The consolidating financial information may not necessarily be indicative of the financial position, results of operations or cash flows had the Issuer, Guarantors and Non-Guarantors operated as independent entities. |
|
Condensed Consolidating Balance Sheet |
May 2, 2015 |
(in thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Non- | | | | | | | |
| | Issuer | | | Guarantors | | | Guarantors | | | Eliminations | | | Consolidated | |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents and restricted cash (1) | | $ | 1,208 | | | $ | 4,531 | | | $ | 16,719 | | | $ | — | | | $ | 22,458 | |
Inventories | | | — | | | | 86,400 | | | | 69,911 | | | | — | | | | 156,311 | |
Prepaid expenses | | | 932 | | | | 13,998 | | | | 17,730 | | | | — | | | | 32,660 | |
Other current assets | | | — | | | | 18,712 | | | | 8,756 | | | | — | | | | 27,468 | |
| | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 2,140 | | | | 123,641 | | | | 113,116 | | | | — | | | | 238,897 | |
| | | | | | | | | | | | | | | | | | | | |
Property and equipment: | | | | | | | | | | | | | | | | | | | | |
Furniture, fixtures and equipment | | | 4,808 | | | | 161,232 | | | | 84,121 | | | | — | | | | 250,161 | |
Leasehold improvements | | | 1,335 | | | | 195,531 | | | | 129,222 | | | | — | | | | 326,088 | |
| | | | | | | | | | | | | | | | | | | | |
| | | 6,143 | | | | 356,763 | | | | 213,343 | | | | — | | | | 576,249 | |
Accumulated depreciation and amortization | | | (3,829 | ) | | | (242,945 | ) | | | (128,860 | ) | | | — | | | | (375,634 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | 2,314 | | | | 113,818 | | | | 84,483 | | | | — | | | | 200,615 | |
| | | | | | | | | | | | | | | | | | | | |
Leased property under capital lease: | | | | | | | | | | | | | | | | | | | | |
Land and building | | | — | | | | 18,055 | | | | — | | | | — | | | | 18,055 | |
Accumulated depreciation and amortization | | | — | | | | (4,739 | ) | | | — | | | | — | | | | (4,739 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | — | | | | 13,316 | | | | — | | | | — | | | | 13,316 | |
| | | | | | | | | | | | | | | | | | | | |
Intercompany receivables | | | — | | | | 169,180 | | | | — | | | | (169,180 | ) | | | — | |
Investment in subsidiaries | | | 1,958,281 | | | | (48,531 | ) | | | — | | | | (1,909,750 | ) | | | — | |
Goodwill | | | — | | | | 1,112,494 | | | | 314,405 | | | | — | | | | 1,426,899 | |
Intangible assets, net | | | 274,000 | | | | 1,120 | | | | 232,976 | | | | — | | | | 508,096 | |
Deferred financing costs, net | | | 29,720 | | | | — | | | | 678 | | | | — | | | | 30,398 | |
Other assets | | | 484 | | | | 4,339 | | | | 40,128 | | | | — | | | | 44,951 | |
| | | | | | | | | | | | | | | | | | | | |
| | | 2,262,485 | | | | 1,238,602 | | | | 588,187 | | | | (2,078,930 | ) | | | 2,010,344 | |
| | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 2,266,939 | | | $ | 1,489,377 | | | $ | 785,786 | | | $ | (2,078,930 | ) | | $ | 2,463,172 | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDER’S EQUITY (DEFICIT) | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | |
Revolving credit facility | | $ | 67,500 | | | $ | — | | | $ | — | | | $ | — | | | $ | 67,500 | |
Trade accounts payable | | | 13,091 | | | | 28,261 | | | | 39,349 | | | | — | | | | 80,701 | |
Income taxes payable | | | — | | | | (102 | ) | | | 610 | | | | — | | | | 508 | |
Accrued interest payable | | | 42,431 | | | | — | | | | — | | | | — | | | | 42,431 | |
Accrued expenses and other current liabilities | | | 5,415 | | | | 35,969 | | | | 45,299 | | | | — | | | | 86,683 | |
| | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 128,437 | | | | 64,128 | | | | 85,258 | | | | — | | | | 277,823 | |
| | | | | | | | | | | | | | | | | | | | |
Intercompany payables | | | 130,006 | | | | — | | | | 39,174 | | | | (169,180 | ) | | | — | |
Long-term debt | | | 2,375,870 | | | | — | | | | — | | | | — | | | | 2,375,870 | |
Obligation under capital lease | | | — | | | | 16,897 | | | | — | | | | — | | | | 16,897 | |
Deferred tax liability | | | — | | | | 102,577 | | | | 10,452 | | | | — | | | | 113,029 | |
Deferred rent expense | | | — | | | | 24,855 | | | | 10,143 | | | | — | | | | 34,998 | |
Unfavorable lease obligations and other long-term liabilities | | | — | | | | 11,864 | | | | 65 | | | | — | | | | 11,929 | |
| | | | | | | | | | | | | | | | | | | | |
| | | 2,505,876 | | | | 156,193 | | | | 59,834 | | | | (169,180 | ) | | | 2,552,723 | |
| | | | | | | | | | | | | | | | | | | | |
Stockholder’s equity (deficit): | | | | | | | | | | | | | | | | | | | | |
Common stock | | | — | | | | 367 | | | | 2 | | | | (369 | ) | | | — | |
Additional paid in capital | | | 618,679 | | | | 1,435,909 | | | | 797,656 | | | | (2,233,565 | ) | | | 618,679 | |
Accumulated other comprehensive loss, net of tax | | | (37,234 | ) | | | (2,582 | ) | | | (36,477 | ) | | | 39,059 | | | | (37,234 | ) |
Accumulated deficit | | | (948,819 | ) | | | (164,638 | ) | | | (120,487 | ) | | | 285,125 | | | | (948,819 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | (367,374 | ) | | | 1,269,056 | | | | 640,694 | | | | (1,909,750 | ) | | | (367,374 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholder’s equity (deficit) | | $ | 2,266,939 | | | $ | 1,489,377 | | | $ | 785,786 | | | $ | (2,078,930 | ) | | $ | 2,463,172 | |
| | | | | | | | | | | | | | | | | | | | |
|
-1 | Cash and cash equivalents include restricted cash of $2,016 for “Non-Guarantors”. | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Balance Sheet |
January 31, 2015 |
(in thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Non- | | | | | | | |
| | Issuer | | | Guarantors | | | Guarantors | | | Eliminations | | | Consolidated | |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents and restricted cash (1) | | $ | 3,480 | | | $ | 4,009 | | | $ | 21,926 | | | $ | — | | | $ | 29,415 | |
Inventories | | | — | | | | 82,949 | | | | 62,959 | | | | — | | | | 145,908 | |
Prepaid expenses | | | 547 | | | | 1,820 | | | | 14,982 | | | | — | | | | 17,349 | |
Other current assets | | | — | | | | 19,607 | | | | 7,867 | | | | — | | | | 27,474 | |
| | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 4,027 | | | | 108,385 | | | | 107,734 | | | | — | | | | 220,146 | |
| | | | | | | | | | | | | | | | | | | | |
Property and equipment: | | | | | | | | | | | | | | | | | | | | |
Furniture, fixtures and equipment | | | 4,624 | | | | 160,263 | | | | 83,275 | | | | — | | | | 248,162 | |
Leasehold improvements | | | 1,335 | | | | 194,571 | | | | 128,400 | | | | — | | | | 324,306 | |
| | | | | | | | | | | | | | | | | | | | |
| | | 5,959 | | | | 354,834 | | | | 211,675 | | | | — | | | | 572,468 | |
Accumulated depreciation and amortization | | | (3,629 | ) | | | (236,760 | ) | | | (124,647 | ) | | | — | | | | (365,036 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | 2,330 | | | | 118,074 | | | | 87,028 | | | | — | | | | 207,432 | |
| | | | | | | | | | | | | | | | | | | | |
Leased property under capital lease: | | | | | | | | | | | | | | | | | | | | |
Land and building | | | — | | | | 18,055 | | | | — | | | | — | | | | 18,055 | |
Accumulated depreciation and amortization | | | — | | | | (4,514 | ) | | | — | | | | — | | | | (4,514 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | — | | | | 13,541 | | | | — | | | | — | | | | 13,541 | |
| | | | | | | | | | | | | | | | | | | | |
Intercompany receivables | | | — | | | | 157,508 | | | | 46,000 | | | | (203,508 | ) | | | — | |
Investment in subsidiaries | | | 2,011,504 | | | | (46,047 | ) | | | — | | | | (1,965,457 | ) | | | — | |
Goodwill | | | — | | | | 1,112,494 | | | | 314,405 | | | | — | | | | 1,426,899 | |
Intangible assets, net | | | 274,000 | | | | 1,391 | | | | 234,971 | | | | — | | | | 510,362 | |
Deferred financing costs, net | | | 31,696 | | | | — | | | | 829 | | | | — | | | | 32,525 | |
Other assets | | | 453 | | | | 4,010 | | | | 41,208 | | | | 1 | | | | 45,672 | |
| | | | | | | | | | | | | | | | | | | | |
| | | 2,317,653 | | | | 1,229,356 | | | | 637,413 | | | | (2,168,964 | ) | | | 2,015,458 | |
| | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 2,324,010 | | | $ | 1,469,356 | | | $ | 832,175 | | | $ | (2,168,964 | ) | | $ | 2,456,577 | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDER’S EQUITY (DEFICIT) | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | |
Trade accounts payable | | $ | 1,385 | | | $ | 27,678 | | | $ | 40,763 | | | $ | — | | | $ | 69,826 | |
Income taxes payable | | | — | | | | 103 | | | | 1,677 | | | | — | | | | 1,780 | |
Accrued interest payable | | | 67,765 | | | | — | | | | 25 | | | | — | | | | 67,790 | |
Accrued expenses and other current liabilities | | | 6,649 | | | | 38,541 | | | | 48,315 | | | | — | | | | 93,505 | |
| | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 75,799 | | | | 66,322 | | | | 90,780 | | | | — | | | | 232,901 | |
| | | | | | | | | | | | | | | | | | | | |
Intercompany payables | | | 203,507 | | | | — | | | | — | | | | (203,507 | ) | | | — | |
Long-term debt | | | 2,376,478 | | | | — | | | | — | | | | — | | | | 2,376,478 | |
Obligation under capital lease | | | — | | | | 16,954 | | | | — | | | | — | | | | 16,954 | |
Deferred tax liability | | | — | | | | 102,550 | | | | 10,665 | | | | — | | | | 113,215 | |
Deferred rent expense | | | — | | | | 24,887 | | | | 10,378 | | | | — | | | | 35,265 | |
Unfavorable lease obligations and other long-term liabilities | | | — | | | | 13,454 | | | | 84 | | | | — | | | | 13,538 | |
| | | | | | | | | | | | | | | | | | | | |
| | | 2,579,985 | | | | 157,845 | | | | 21,127 | | | | (203,507 | ) | | | 2,555,450 | |
| | | | | | | | | | | | | | | | | | | | |
Stockholder’s equity (deficit): | | | | | | | | | | | | | | | | | | | | |
Common stock | | | — | | | | 367 | | | | 2 | | | | (369 | ) | | | — | |
Additional paid in capital | | | 619,325 | | | | 1,435,909 | | | | 797,656 | | | | (2,233,565 | ) | | | 619,325 | |
Accumulated other comprehensive loss, net of tax | | | (37,698 | ) | | | (4,126 | ) | | | (34,565 | ) | | | 38,691 | | | | (37,698 | ) |
Accumulated deficit | | | (913,401 | ) | | | (186,961 | ) | | | (42,825 | ) | | | 229,786 | | | | (913,401 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | (331,774 | ) | | | 1,245,189 | | | | 720,268 | | | | (1,965,457 | ) | | | (331,774 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholder’s equity (deficit) | | $ | 2,324,010 | | | $ | 1,469,356 | | | $ | 832,175 | | | $ | (2,168,964 | ) | | $ | 2,456,577 | |
| | | | | | | | | | | | | | | | | | | | |
|
-1 | Cash and cash equivalents include restricted cash of $2,029 for “Non-Guarantors”. | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Statement of Operations and Comprehensive Loss |
For The Three Months Ended May 2, 2015 |
(in thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Non- | | | | | | | |
| | Issuer | | | Guarantors | | | Guarantors | | | Eliminations | | | Consolidated | |
Net sales | | $ | — | | | $ | 192,508 | | | $ | 127,487 | | | $ | — | | | $ | 319,995 | |
Cost of sales, occupancy and buying expenses (exclusive of depreciation and amortization shown separately below) | | | 53 | | | | 102,177 | | | | 70,622 | | | | — | | | | 172,852 | |
| | | | | | | | | | | | | | | | | | | | |
Gross profit (deficit) | | | (53 | ) | | | 90,331 | | | | 56,865 | | | | — | | | | 147,143 | |
| | | | | | | | | | | | | | | | | | | | |
Other expenses: | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative | | | 2,637 | | | | 59,457 | | | | 50,924 | | | | — | | | | 113,018 | |
Depreciation and amortization | | | 201 | | | | 8,313 | | | | 6,040 | | | | — | | | | 14,554 | |
Severance and transaction-related costs | | | 135 | | | | — | | | | 272 | | | | — | | | | 407 | |
Other (income) expense | | | 639 | | | | (767 | ) | | | 268 | | | | — | | | | 140 | |
| | | | | | | | | | | | | | | | | | | | |
| | | 3,612 | | | | 67,003 | | | | 57,504 | | | | — | | | | 128,119 | |
| | | | | | | | | | | | | | | | | | | | |
Operating income (loss) | | | (3,665 | ) | | | 23,328 | | | | (639 | ) | | | — | | | | 19,024 | |
Interest expense, net | | | 53,628 | | | | 543 | | | | 249 | | | | — | | | | 54,420 | |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) before income taxes | | | (57,293 | ) | | | 22,785 | | | | (888 | ) | | | — | | | | (35,396 | ) |
Income tax expense (benefit) | | | — | | | | (1,191 | ) | | | 1,213 | | | | — | | | | 22 | |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | | (57,293 | ) | | | 23,976 | | | | (2,101 | ) | | | — | | | | (35,418 | ) |
Equity in earnings (loss) of subsidiaries | | | 21,875 | | | | (1,655 | ) | | | — | | | | (20,220 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | (35,418 | ) | | | 22,321 | | | | (2,101 | ) | | | (20,220 | ) | | | (35,418 | ) |
Foreign currency translation adjustments | | | (85 | ) | | | 402 | | | | (2,445 | ) | | | 2,043 | | | | (85 | ) |
Net gain (loss) on intra-entity foreign currency transactions, net of tax | | | 549 | | | | 1,142 | | | | 533 | | | | (1,675 | ) | | | 549 | |
| | | | | | | | | | | | | | | | | | | | |
Other comprehensive income (loss) | | | 464 | | | | 1,544 | | | | (1,912 | ) | | | 368 | | | | 464 | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income (loss) | | $ | (34,954 | ) | | $ | 23,865 | | | $ | (4,013 | ) | | $ | (19,852 | ) | | $ | (34,954 | ) |
| | | | | | | | | | | | | | | | | | | | |
Condensed Consolidating Statement of Operations and Comprehensive Loss |
For The Three Months Ended May 3, 2014 |
(in thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Non- | | | | | | | |
| | Issuer | | | Guarantors | | | Guarantors | | | Eliminations | | | Consolidated | |
Net sales | | $ | — | | | $ | 198,431 | | | $ | 154,912 | | | $ | — | | | $ | 353,343 | |
Cost of sales, occupancy and buying expenses (exclusive of depreciation and amortization shown separately below) | | | 1,784 | | | | 103,012 | | | | 82,274 | | | | — | | | | 187,070 | |
| | | | | | | | | | | | | | | | | | | | |
Gross profit (deficit) | | | (1,784 | ) | | | 95,419 | | | | 72,638 | | | | — | | | | 166,273 | |
| | | | | | | | | | | | | | | | | | | | |
Other expenses: | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative | | | 3,967 | | | | 61,698 | | | | 60,293 | | | | — | | | | 125,958 | |
Depreciation and amortization | | | 1,285 | | | | 12,311 | | | | 9,868 | | | | — | | | | 23,464 | |
Severance and transaction-related costs | | | 624 | | | | 1 | | | | 957 | | | | — | | | | 1,582 | |
Other (income) expense | | | (2,173 | ) | | | (22 | ) | | | 709 | | | | — | | | | (1,486 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | 3,703 | | | | 73,988 | | | | 71,827 | | | | — | | | | 149,518 | |
| | | | | | | | | | | | | | | | | | | | |
Operating income (loss) | | | (5,487 | ) | | | 21,431 | | | | 811 | | | | — | | | | 16,755 | |
Interest expense, net | | | 54,220 | | | | 539 | | | | — | | | | — | | | | 54,759 | |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) before income taxes | | | (59,707 | ) | | | 20,892 | | | | 811 | | | | — | | | | (38,004 | ) |
Income tax expense (benefit) | | | — | | | | (1,747 | ) | | | 1,880 | | | | — | | | | 133 | |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | | (59,707 | ) | | | 22,639 | | | | (1,069 | ) | | | — | | | | (38,137 | ) |
Equity in earnings (loss) of subsidiaries | | | 21,570 | | | | (1,073 | ) | | | — | | | | (20,497 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | (38,137 | ) | | | 21,566 | | | | (1,069 | ) | | | (20,497 | ) | | | (38,137 | ) |
Foreign currency translation adjustments | | | 1,787 | | | | 125 | | | | 969 | | | | (1,094 | ) | | | 1,787 | |
Net gain (loss) on intra-entity foreign currency transactions, net of tax | | | 4,623 | | | | 358 | | | | 4,652 | | | | (5,010 | ) | | | 4,623 | |
| | | | | | | | | | | | | | | | | | | | |
Other comprehensive income | | | 6,410 | | | | 483 | | | | 5,621 | | | | (6,104 | ) | | | 6,410 | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income (loss) | | $ | (31,727 | ) | | $ | 22,049 | | | $ | 4,552 | | | $ | (26,601 | ) | | $ | (31,727 | ) |
| | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Statement of Cash Flows |
Three Months Ended May 2, 2015 |
(in thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Non- | | | | | | | |
| | Issuer | | | Guarantors | | | Guarantors | | | Eliminations | | | Consolidated | |
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | (35,418 | ) | | $ | 22,321 | | | $ | (2,101 | ) | | $ | (20,220 | ) | | $ | (35,418 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | | | | | | | | | | | | | | | | | | | | |
Equity in earnings of subsidiaries | | | (21,875 | ) | | | 1,655 | | | | — | | | | 20,220 | | | | — | |
Depreciation and amortization | | | 201 | | | | 8,313 | | | | 6,040 | | | | — | | | | 14,554 | |
Amortization of lease rights and other assets | | | — | | | | — | | | | 787 | | | | — | | | | 787 | |
Amortization of debt issuance costs | | | 1,976 | | | | — | | | | 60 | | | | — | | | | 2,036 | |
Accretion of debt premium | | | (608 | ) | | | — | | | | — | | | | — | | | | (608 | ) |
Net accretion of unfavorable lease obligations | | | — | | | | (79 | ) | | | (5 | ) | | | — | | | | (84 | ) |
Loss on sale/retirement of property and equipment, net | | | — | | | | 156 | | | | — | | | | — | | | | 156 | |
Stock-based compensation benefit | | | (596 | ) | | | — | | | | (50 | ) | | | — | | | | (646 | ) |
(Increase) decrease in: | | | | | | | | | | | | | | | | | | | | |
Inventories | | | — | | | | (3,451 | ) | | | (6,880 | ) | | | — | | | | (10,331 | ) |
Prepaid expenses | | | (385 | ) | | | (12,178 | ) | | | (2,447 | ) | | | — | | | | (15,010 | ) |
Other assets | | | (32 | ) | | | 596 | | | | (1,086 | ) | | | — | | | | (522 | ) |
Increase (decrease) in: | | | | | | | | | | | | | | | | | | | | |
Trade accounts payable | | | 11,707 | | | | 675 | | | | (1,491 | ) | | | — | | | | 10,891 | |
Income taxes payable | | | — | | | | (205 | ) | | | (1,042 | ) | | | — | | | | (1,247 | ) |
Accrued interest payable | | | (25,334 | ) | | | — | | | | (237 | ) | | | — | | | | (25,571 | ) |
Accrued expenses and other liabilities | | | (1,234 | ) | | | (3,846 | ) | | | (2,820 | ) | | | — | | | | (7,900 | ) |
Deferred income taxes | | | — | | | | — | | | | 613 | | | | — | | | | 613 | |
Deferred rent expense | | | — | | | | (32 | ) | | | (302 | ) | | | — | | | | (334 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | | (71,598 | ) | | | 13,925 | | | | (10,961 | ) | | | — | | | | (68,634 | ) |
| | | | | | | | | | | | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | |
Acquisition of property and equipment | | | (184 | ) | | | (4,054 | ) | | | (1,969 | ) | | | — | | | | (6,207 | ) |
Acquisition of intangible assets/lease rights | | | — | | | | (11 | ) | | | (33 | ) | | | — | | | | (44 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash used in investing activities | | | (184 | ) | | | (4,065 | ) | | | (2,002 | ) | | | — | | | | (6,251 | ) |
| | | | | | | | | | | | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | |
Proceeds from revolving credit facilities | | | 82,000 | | | | — | | | | 54,986 | | | | — | | | | 136,986 | |
Payments on revolving credit facilities | | | (14,500 | ) | | | — | | | | (54,986 | ) | | | — | | | | (69,486 | ) |
Payment of debt issuance costs | | | — | | | | — | | | | — | | | | — | | | | — | |
Principal payments on capital lease | | | — | | | | (40 | ) | | | — | | | | — | | | | (40 | ) |
Intercompany activity, net | | | 2,010 | | | | (11,672 | ) | | | 9,662 | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | 69,510 | | | | (11,712 | ) | | | 9,662 | | | | — | | | | 67,460 | |
| | | | | | | | | | | | | | | | | | | | |
Effect of foreign currency exchange rate changes on cash and cash equivalents | | | — | | | | 2,374 | | | | (1,893 | ) | | | — | | | | 481 | |
| | | | | | | | | | | | | | | | | | | | |
Net increase (decrease) in cash and cash equivalents | | | (2,272 | ) | | | 522 | | | | (5,194 | ) | | | — | | | | (6,944 | ) |
Cash and cash equivalents, at beginning of period | | | 3,480 | | | | 4,009 | | | | 19,897 | | | | — | | | | 27,386 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents, at end of period | | | 1,208 | | | | 4,531 | | | | 14,703 | | | | — | | | | 20,442 | |
Restricted cash, at end of period | | | — | | | | — | | | | 2,016 | | | | — | | | | 2,016 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents and restricted cash, at end of period | | | 1,208 | | | | 4,531 | | | | 16,719 | | | | — | | | | 22,458 | |
| | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Statement of Cash Flows |
Three Months Ended May 3, 2014 |
(in thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Non- | | | | | | | |
| | Issuer | | | Guarantors | | | Guarantors | | | Eliminations | | | Consolidated | |
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | (38,137 | ) | | $ | 21,566 | | | $ | (1,069 | ) | | $ | (20,497 | ) | | $ | (38,137 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | | | | | | | | | | | | | | | | | | | | |
Equity in earnings of subsidiaries | | | (21,570 | ) | | | 1,073 | | | | — | | | | 20,497 | | | | — | |
Depreciation and amortization | | | 1,285 | | | | 12,311 | | | | 9,868 | | | | — | | | | 23,464 | |
Amortization of lease rights and other assets | | | — | | | | — | | | | 1,007 | | | | — | | | | 1,007 | |
Amortization of debt issuance costs | | | 2,022 | | | | — | | | | — | | | | — | | | | 2,022 | |
Accretion of debt premium | | | (559 | ) | | | — | | | | — | | | | — | | | | (559 | ) |
Net accretion of unfavorable lease obligations | | | — | | | | (130 | ) | | | (16 | ) | | | — | | | | (146 | ) |
Loss on sale/retirement of property and equipment, net | | | 35 | | | | 68 | | | | 6 | | | | — | | | | 109 | |
Stock-based compensation (benefit) expense | | | (289 | ) | | | 20 | | | | 38 | | | | — | | | | (231 | ) |
(Increase) decrease in: | | | | | | | | | | | | | | | | | | | | |
Inventories | | | 213 | | | | 5,261 | | | | 457 | | | | — | | | | 5,931 | |
Prepaid expenses | | | (252 | ) | | | (62 | ) | | | (2,160 | ) | | | — | | | | (2,474 | ) |
Other assets | | | 375 | | | | (2,557 | ) | | | (1,840 | ) | | | — | | | | (4,022 | ) |
Increase (decrease) in: | | | | | | | | | | | | | | | | | | | | |
Trade accounts payable | | | (8,321 | ) | | | 878 | | | | 2,424 | | | | — | | | | (5,019 | ) |
Income taxes payable | | | — | | | | 33 | | | | (761 | ) | | | — | | | | (728 | ) |
Accrued interest payable | | | (24,788 | ) | | | — | | | | — | | | | — | | | | (24,788 | ) |
Accrued expenses and other liabilities | | | (847 | ) | | | (1,496 | ) | | | (3,057 | ) | | | — | | | | (5,400 | ) |
Deferred income taxes | | | — | | | | — | | | | (670 | ) | | | — | | | | (670 | ) |
Deferred rent expense | | | — | | | | 960 | | | | 82 | | | | — | | | | 1,042 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | | (90,833 | ) | | | 37,925 | | | | 4,309 | | | | — | | | | (48,599 | ) |
| | | | | | | | | | | | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | |
Acquisition of property and equipment | | | (324 | ) | | | (12,467 | ) | | | (6,182 | ) | | | — | | | | (18,973 | ) |
Acquisition of intangible assets/lease rights | | | — | | | | (16 | ) | | | (397 | ) | | | — | | | | (413 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash used in investing activities | | | (324 | ) | | | (12,483 | ) | | | (6,579 | ) | | | — | | | | (19,386 | ) |
| | | | | | | | | | | | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | |
Proceeds from revolving credit facility | | | 72,000 | | | | — | | | | — | | | | — | | | | 72,000 | |
Payments on revolving credit facility | | | (37,400 | ) | | | — | | | | — | | | | — | | | | (37,400 | ) |
Payment of debt issuance costs | | | (165 | ) | | | — | | | | — | | | | — | | | | (165 | ) |
Principal payments on capital lease | | | — | | | | (25 | ) | | | — | | | | — | | | | (25 | ) |
Intercompany activity, net | | | 49,239 | | | | (25,380 | ) | | | (23,859 | ) | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | 83,674 | | | | (25,405 | ) | | | (23,859 | ) | | | — | | | | 34,410 | |
| | | | | | | | | | | | | | | | | | | | |
Effect of foreign currency exchange rate changes on cash and cash equivalents | | | — | | | | 776 | | | | (1,162 | ) | | | — | | | | (386 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net increase (decrease) in cash and cash equivalents | | | (7,483 | ) | | | 813 | | | | (27,291 | ) | | | — | | | | (33,961 | ) |
Cash and cash equivalents, at beginning of period | | | 9,911 | | | | 4,055 | | | | 44,377 | | | | — | | | | 58,343 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents, at end of period | | | 2,428 | | | | 4,868 | | | | 17,086 | | | | — | | | | 24,382 | |
Restricted cash, at end of period | | | — | | | | — | | | | 2,497 | | | | — | | | | 2,497 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents and restricted cash, at end of period | | | 2,428 | | | | 4,868 | | | | 19,583 | | | | — | | | | 26,879 | |
| | | | | | | | | | | | | | | | | | | | |