Condensed Guarantor Data | 9 Months Ended |
Nov. 02, 2013 |
Condensed Guarantor Data | ' |
18. Condensed Guarantor Data |
The Company and its 100%-owned domestic subsidiaries have fully and unconditionally guaranteed the Notes. The following condensed consolidating financial information presents the financial position, results of operations and cash flows of The Gymboree Corporation and the guarantor and non-guarantor subsidiaries. The VIEs financial results are included in those of the non-guarantor subsidiaries. |
Advance Pricing Agreement |
During the third quarter of fiscal 2013, we established the terms of a bilateral Advance Pricing Agreement (“APA”) between the United States and Canadian tax authorities. The APA established a methodology for determining arm’s length transfer prices between our United States and Canadian subsidiaries. The APA required us to recalculate transfer prices from fiscal years 2007 through 2012 using this methodology. Consequently, in the third quarter of fiscal 2013, we recorded in our Canadian subsidiary, included in our condensed non-guarantor balance sheet, a $9.2 million increase to both our February 3, 2013 accumulated deficit and intercompany payable to our U.S. subsidiaries related to fiscal years 2007 through 2012. Correspondingly, in the third quarter of fiscal 2013, our U.S. subsidiaries, included in our condensed The Gymboree Corporation and guarantor balance sheets, recorded a $3.7 million and $5.5 million increase, respectively, in both our February 3, 2013 retained earnings and intercompany receivable from our Canadian subsidiary. These adjustments were eliminated on consolidation and do not impact our previously reported consolidated balance sheets and statements of operations. |
|
THE GYMBOREE CORPORATION |
CONDENSED CONSOLIDATING BALANCE SHEETS |
(In thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | As of November 2, 2013 | |
| | The Gymboree | | | Guarantor | | | Non-guarantor | | | Eliminations | | | Consolidated | |
Corporation | Subsidiaries | Subsidiaries |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 1,438 | | | $ | 3,381 | | | $ | 14,260 | | | $ | — | | | $ | 19,079 | |
Accounts receivable, net of allowance | | | 367 | | | | 20,087 | | | | 12,031 | | | | — | | | | 32,485 | |
Merchandise inventories | | | — | | | | 216,605 | | | | 6,231 | | | | (422 | ) | | | 222,414 | |
Prepaid income taxes | | | 1,478 | | | | — | | | | 337 | | | | — | | | | 1,815 | |
Prepaid expenses | | | 4,011 | | | | 14,659 | | | | 1,316 | | | | — | | | | 19,986 | |
Deferred income taxes | | | — | | | | 15,295 | | | | 864 | | | | (4,438 | ) | | | 11,721 | |
Intercompany receivable | | | — | | | | 489,942 | | | | — | | | | (489,942 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 7,294 | | | | 759,969 | | | | 35,039 | | | | (494,802 | ) | | | 307,500 | |
Property and Equipment, net | | | 13,166 | | | | 185,689 | | | | 10,412 | | | | — | | | | 209,267 | |
Goodwill | | | — | | | | 859,165 | | | | 39,818 | | | | — | | | | 898,983 | |
Other Intangible Assets | | | — | | | | 576,623 | | | | 121 | | | | — | | | | 576,744 | |
Deferred Financing Costs | | | 34,067 | | | | — | | | | — | | | | — | | | | 34,067 | |
Other Assets | | | 21,321 | | | | 2,142 | | | | 13,696 | | | | (24,555 | ) | | | 12,604 | |
Investment in Subsidiaries | | | 1,985,248 | | | | — | | | | — | | | | (1,985,248 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total Assets | | $ | 2,061,096 | | | $ | 2,383,588 | | | $ | 99,086 | | | $ | (2,504,605 | ) | | $ | 2,039,165 | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | $ | 8,756 | | | $ | 77,192 | | | $ | 1,375 | | | $ | — | | | $ | 87,323 | |
Accrued liabilities | | | 38,548 | | | | 66,832 | | | | 8,092 | | | | — | | | | 113,472 | |
Deferred income taxes | | | 4,363 | | | | — | | | | 75 | | | | (4,438 | ) | | | — | |
Line of credit | | | 24,000 | | | | — | | | | — | | | | — | | | | 24,000 | |
Current obligation under capital lease | | | — | | | | 492 | | | | — | | | | — | | | | 492 | |
Current portion of long-term debt | | | — | | | | — | | | | — | | | | — | | | | — | |
Intercompany payable | | | 468,686 | | | | — | | | | 21,678 | | | | (490,364 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 544,353 | | | | 144,516 | | | | 31,220 | | | | (494,802 | ) | | | 225,287 | |
Long-Term Liabilities: | | | | | | | | | | | | | | | | | | | | |
Long-term debt | | | 1,113,668 | | | | — | | | | — | | | | — | | | | 1,113,668 | |
Long-term obligation under capital lease | | | — | | | | 3,532 | | | | — | | | | — | | | | 3,532 | |
Lease incentives and other liabilities | | | 4,343 | | | | 47,638 | | | | 10,207 | | | | — | | | | 62,188 | |
Deferred income taxes | | | — | | | | 242,463 | | | | — | | | | (24,555 | ) | | | 217,908 | |
| | | | | | | | | | | | | | | | | | | | |
Total Liabilities | | | 1,662,364 | | | | 438,149 | | | | 41,427 | | | | (519,357 | ) | | | 1,622,583 | |
Total stockholders’ equity | | | 398,732 | | | | 1,945,439 | | | | 39,809 | | | | (1,985,248 | ) | | | 398,732 | |
Noncontrolling interest | | | — | | | | — | | | | 17,850 | | | | — | | | | 17,850 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 2,061,096 | | | $ | 2,383,588 | | | $ | 99,086 | | | $ | (2,504,605 | ) | | $ | 2,039,165 | |
| | | | | | | | | | | | | | | | | | | | |
|
THE GYMBOREE CORPORATION |
CONDENSED CONSOLIDATING BALANCE SHEETS |
(In thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | As of February 2, 2013 | |
| | The Gymboree | | | Guarantor | | | Non-guarantor | | | Eliminations | | | Consolidated | |
Corporation | Subsidiaries | Subsidiaries |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 18,431 | | | $ | 3,128 | | | $ | 11,769 | | | $ | — | | | $ | 33,328 | |
Accounts receivable, net of allowance | | | 1,280 | | | | 23,679 | | | | 2,583 | | | | — | | | | 27,542 | |
Merchandise inventories | | | — | | | | 193,003 | | | | 4,907 | | | | 25 | | | | 197,935 | |
Prepaid income taxes | | | 1,821 | | | | 682 | | | | 400 | | | | — | | | | 2,903 | |
Prepaid expenses | | | 3,142 | | | | 12,909 | | | | 1,290 | | | | — | | | | 17,341 | |
Deferred income taxes | | | 15,488 | | | | 16,528 | | | | — | | | | (633 | ) | | | 31,383 | |
Intercompany receivable | | | — | | | | 468,919 | | | | — | | | | (468,919 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 40,162 | | | | 718,848 | | | | 20,949 | | | | (469,527 | ) | | | 310,432 | |
Property and Equipment, net | | | 15,679 | | | | 180,021 | | | | 9,625 | | | | — | | | | 205,325 | |
Goodwill | | | — | | | | 859,166 | | | | 39,800 | | | | — | | | | 898,966 | |
Other Intangible Assets | | | — | | | | 580,492 | | | | 149 | | | | — | | | | 580,641 | |
Deferred Financing Costs | | | 40,040 | | | | — | | | | — | | | | — | | | | 40,040 | |
Other Assets | | | 15,409 | | | | 2,061 | | | | 7,067 | | | | (16,728 | ) | | | 7,809 | |
Investment in subsidiaries | | | 1,976,277 | | | | — | | | | — | | | | (1,976,277 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total Assets | | $ | 2,087,567 | | | $ | 2,340,588 | | | $ | 77,590 | | | $ | (2,462,532 | ) | | $ | 2,043,213 | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | $ | 14,269 | | | $ | 74,589 | | | $ | 1,275 | | | $ | — | | | $ | 90,133 | |
Accrued liabilities | | | 35,991 | | | | 48,446 | | | | 6,006 | | | | — | | | | 90,443 | |
Deferred income taxes | | | — | | | | — | | | | 633 | | | | (633 | ) | | | — | |
Intercompany payable | | | 456,934 | | | | — | | | | 11,960 | | | | (468,894 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 507,194 | | | | 123,035 | | | | 19,874 | | | | (469,527 | ) | | | 180,576 | |
Long-Term Liabilities: | | | | | | | | | | | | | | | | | | | | |
Long-term debt | | | 1,138,455 | | | | — | | | | — | | | | — | | | | 1,138,455 | |
Lease incentives and other liabilities | | | 4,376 | | | | 38,693 | | | | 4,883 | | | | — | | | | 47,952 | |
Deferred income taxes | | | — | | | | 250,427 | | | | 894 | | | | (16,728 | ) | | | 234,593 | |
| | | | | | | | | | | | | | | | | | | | |
Total Liabilities | | | 1,650,025 | | | | 412,155 | | | | 25,651 | | | | (486,255 | ) | | | 1,601,576 | |
Total stockholders’ equity | | | 437,542 | | | | 1,928,433 | | | | 47,844 | | | | (1,976,277 | ) | | | 437,542 | |
Noncontrolling interest | | | — | | | | — | | | | 4,095 | | | | — | | | | 4,095 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 2,087,567 | | | $ | 2,340,588 | | | $ | 77,590 | | | $ | (2,462,532 | ) | | $ | 2,043,213 | |
| | | | | | | | | | | | | | | | | | | | |
|
THE GYMBOREE CORPORATION |
CONDENSED CONSOLIDATING BALANCE SHEETS |
(In thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | As of October 27, 2012 | |
| | The Gymboree | | | Guarantor | | | Non-guarantor | | | Eliminations | | | Consolidated | |
Corporation | Subsidiaries | Subsidiaries |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 19,899 | | | $ | 9,209 | | | $ | 13,478 | | | $ | — | | | $ | 42,586 | |
Accounts receivable, net of allowance | | | 1,323 | | | | 22,682 | | | | 3,227 | | | | — | | | | 27,232 | |
Merchandise inventories | | | — | | | | 249,825 | | | | 5,969 | | | | (72 | ) | | | 255,722 | |
Prepaid income taxes | | | 3,582 | | | | 714 | | | | 869 | | | | — | | | | 5,165 | |
Prepaid expenses | | | 3,880 | | | | 2,126 | | | | 533 | | | | — | | | | 6,539 | |
Deferred income taxes | | | 26,593 | | | | 12,576 | | | | — | | | | (509 | ) | | | 38,660 | |
Intercompany receivable | | | — | | | | 413,419 | | | | — | | | | (413,419 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 55,277 | | | | 710,551 | | | | 24,076 | | | | (414,000 | ) | | | 375,904 | |
Property and Equipment, net | | | 16,568 | | | | 179,363 | | | | 9,555 | | | | — | | | | 205,486 | |
Goodwill | | | — | | | | 859,297 | | | | 39,800 | | | | — | | | | 899,097 | |
Other Intangible Assets | | | — | | | | 585,116 | | | | 161 | | | | — | | | | 585,277 | |
Deferred Financing Costs | | | 43,018 | | | | — | | | | — | | | | — | | | | 43,018 | |
Other Assets | | | 13,706 | | | | 1,667 | | | | 5,260 | | | | (14,817 | ) | | | 5,816 | |
Investment in Subsidiaries | | | 1,960,041 | | | | — | | | | — | | | | (1,960,041 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total Assets | | $ | 2,088,610 | | | $ | 2,335,994 | | | $ | 78,852 | | | $ | (2,388,858 | ) | | $ | 2,114,598 | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | $ | 5,545 | | | $ | 82,299 | | | $ | 980 | | | $ | — | | | $ | 88,824 | |
Accrued liabilities | | | 38,259 | | | | 54,872 | | | | 8,442 | | | | — | | | | 101,573 | |
Deferred income taxes | | | — | | | | — | | | | 508 | | | | (508 | ) | | | — | |
Intercompany payable | | | 402,999 | | | | — | | | | 9,935 | | | | (412,934 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 446,803 | | | | 137,171 | | | | 19,865 | | | | (413,442 | ) | | | 190,397 | |
Long-Term Liabilities: | | | | | | | | | | | | | | | | | | | | |
Long-term debt | | | 1,192,383 | | | | — | | | | — | | | | — | | | | 1,192,383 | |
Lease incentives and other liabilities | | | 3,947 | | | | 37,672 | | | | 5,021 | | | | — | | | | 46,640 | |
Deferred income taxes | | | — | | | | 250,752 | | | | — | | | | (14,817 | ) | | | 235,935 | |
| | | | | | | | | | | | | | | | | | | | |
Total Liabilities | | | 1,643,133 | | | | 425,595 | | | | 24,886 | | | | (428,259 | ) | | | 1,665,355 | |
Total Stockholders’ Equity | | | 445,477 | | | | 1,910,399 | | | | 50,200 | | | | (1,960,599 | ) | | | 445,477 | |
Noncontrolling interest | | | — | | | | — | | | | 3,766 | | | | — | | | | 3,766 | |
| | | | | | | | | | | | | | | | | | | | |
Total Equity | | | 445,477 | | | | 1,910,399 | | | | 53,966 | | | | (1,960,599 | ) | | | 449,243 | |
| | | | | | | | | | | | | | | | | | | | |
Total Liabilities and Stockholders’ Equity | | $ | 2,088,610 | | | $ | 2,335,994 | | | $ | 78,852 | | | $ | (2,388,858 | ) | | $ | 2,114,598 | |
| | | | | | | | | | | | | | | | | | | | |
|
THE GYMBOREE CORPORATION |
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS |
FOR THE 13 WEEKS ENDED NOVEMBER 2, 2013 |
(In thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | The Gymboree | | | Guarantor | | | Non-guarantor | | | Eliminations | | | Consolidated | |
Corporation | Subsidiaries | Subsidiaries |
Net sales: | | | | | | | | | | | | | | | | | | | | |
Retail | | $ | 443 | | | $ | 287,574 | | | $ | 16,232 | | | $ | (6,897 | ) | | $ | 297,352 | |
Gymboree Play & Music | | | — | | | | 2,808 | | | | 4,013 | | | | — | | | | 6,821 | |
Retail Franchise | | | — | | | | 5,665 | | | | — | | | | — | | | | 5,665 | |
Intercompany revenue | | | 12,866 | | | | 1,490 | | | | — | | | | (14,356 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total net sales | | | 13,309 | | | | 297,537 | | | | 20,245 | | | | (21,253 | ) | | | 309,838 | |
Cost of goods sold, including buying and occupancy expenses | | | (1,435 | ) | | | (180,116 | ) | | | (10,720 | ) | | | 5,901 | | | | (186,370 | ) |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 11,874 | | | | 117,421 | | | | 9,525 | | | | (15,352 | ) | | | 123,468 | |
Selling, general and administrative expenses | | | (14,271 | ) | | | (103,254 | ) | | | (9,090 | ) | | | 15,416 | | | | (111,199 | ) |
| | | | | | | | | | | | | | | | | | | | |
Operating (loss) income | | | (2,397 | ) | | | 14,167 | | | | 435 | | | | 64 | | | | 12,269 | |
Interest income | | | 29 | | | | 6 | | | | 5 | | | | 1 | | | | 41 | |
Interest expense | | | (20,421 | ) | | | (62 | ) | | | — | | | | — | | | | (20,483 | ) |
Loss on extinguishment of debt | | | (834 | ) | | | — | | | | — | | | | — | | | | (834 | ) |
Other (expense) income, net | | | (37 | ) | | | (4 | ) | | | 894 | | | | — | | | | 853 | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income before income taxes | | | (23,660 | ) | | | 14,107 | | | | 1,334 | | | | 65 | | | | (8,154 | ) |
Income tax (expense) benefit | | | (2,244 | ) | | | (14,626 | ) | | | 626 | | | | — | | | | (16,244 | ) |
Equity in earnings of affiliates, net of tax | | | 1,919 | | | | — | | | | — | | | | (1,919 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net (loss) income | | | (23,985 | ) | | | (519 | ) | | | 1,960 | | | | (1,854 | ) | | | (24,398 | ) |
Net loss attributable to noncontrolling interest | | | — | | | | — | | | | 413 | | | | — | | | | 413 | |
| | | | | | | | | | | | | | | | | | | | |
Net (loss) income attributable to The Gymboree Corporation | | $ | (23,985 | ) | | $ | (519 | ) | | $ | 2,373 | | | $ | (1,854 | ) | | $ | (23,985 | ) |
| | | | | | | | | | | | | | | | | | | | |
|
THE GYMBOREE CORPORATION |
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS |
FOR THE 13 WEEKS ENDED OCTOBER 27, 2012 |
(In thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | The Gymboree | | | Guarantor | | | Non-guarantor | | | Eliminations | | | Consolidated | |
Corporation | Subsidiaries | Subsidiaries |
Net sales: | | | | | | | | | | | | | | | | | | | | |
Retail | | $ | 478 | | | $ | 291,922 | | | $ | 14,564 | | | $ | (6,999 | ) | | $ | 299,965 | |
Gymboree Play & Music | | | — | | | | 5,801 | | | | 589 | | | | — | | | | 6,390 | |
Retail Franchise | | | — | | | | 5,163 | | | | — | | | | — | | | | 5,163 | |
Intercompany revenue | | | 11,825 | | | | 837 | | | | 2,046 | | | | (14,708 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total net sales | | | 12,303 | | | | 303,723 | | | | 17,199 | | | | (21,707 | ) | | | 311,518 | |
Cost of goods sold, including buying and occupancy expenses | | | (1,340 | ) | | | (182,017 | ) | | | (10,093 | ) | | | 7,535 | | | | (185,915 | ) |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 10,963 | | | | 121,706 | | | | 7,106 | | | | (14,172 | ) | | | 125,603 | |
Selling, general and administrative expenses | | | (11,440 | ) | | | (95,197 | ) | | | (6,394 | ) | | | 14,015 | | | | (99,016 | ) |
| | | | | | | | | | | | | | | | | | | | |
Operating (loss) income | | | (477 | ) | | | 26,509 | | | | 712 | | | | (157 | ) | | | 26,587 | |
Interest income | | | 13 | | | | 9 | | | | 20 | | | | — | | | | 42 | |
Interest expense | | | (21,312 | ) | | | — | | | | — | | | | — | | | | (21,312 | ) |
Other income, net | | | 5 | | | | 2 | | | | 79 | | | | — | | | | 86 | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income before income taxes | | | (21,771 | ) | | | 26,520 | | | | 811 | | | | (157 | ) | | | 5,403 | |
Income tax benefit (expense) | | | 9,714 | | | | (8,172 | ) | | | (2,035 | ) | | | — | | | | (493 | ) |
Equity in earnings of affiliates, net of tax | | | 18,178 | | | | — | | | | — | | | | (18,178 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | 6,121 | | | | 18,348 | | | | (1,224 | ) | | | (18,335 | ) | | | 4,910 | |
Net loss attributable to noncontrolling interest | | | — | | | | — | | | | 1,211 | | | | — | | | | 1,211 | |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to The Gymboree Corporation | | $ | 6,121 | | | $ | 18,348 | | | $ | (13 | ) | | $ | (18,335 | ) | | $ | 6,121 | |
| | | | | | | | | | | | | | | | | | | | |
|
THE GYMBOREE CORPORATION |
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS |
FOR THE 39 WEEKS ENDED NOVEMBER 2, 2013 |
(In thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | The Gymboree | | | Guarantor | | | Non-guarantor | | | Eliminations | | | Consolidated | |
Corporation | Subsidiaries | Subsidiaries |
Net sales: | | | | | | | | | | | | | | | | | | | | |
Retail | | $ | 1,365 | | | $ | 831,597 | | | $ | 44,597 | | | $ | (20,386 | ) | | $ | 857,173 | |
Gymboree Play & Music | | | — | | | | 8,132 | | | | 11,277 | | | | — | | | | 19,409 | |
Retail Franchise | | | — | | | | 16,955 | | | | — | | | | — | | | | 16,955 | |
Intercompany revenue | | | 45,883 | | | | 4,592 | | | | — | | | | (50,475 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total net sales | | | 47,248 | | | | 861,276 | | | | 55,874 | | | | (70,861 | ) | | | 893,537 | |
Cost of goods sold, including buying and occupancy expenses | | | (4,389 | ) | | | (525,280 | ) | | | (30,172 | ) | | | 17,831 | | | | (542,010 | ) |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 42,859 | | | | 335,996 | | | | 25,702 | | | | (53,030 | ) | | | 351,527 | |
Selling, general and administrative expenses | | | (49,249 | ) | | | (295,002 | ) | | | (26,150 | ) | | | 53,050 | | | | (317,351 | ) |
| | | | | | | | | | | | | | | | | | | | |
Operating (loss) income | | | (6,390 | ) | | | 40,994 | | | | (448 | ) | | | 20 | | | | 34,176 | |
Interest income | | | 62 | | | | 29 | | | | 52 | | | | — | | | | 143 | |
Interest expense | | | (61,290 | ) | | | (62 | ) | | | (1 | ) | | | 1 | | | | (61,352 | ) |
Loss on extinguishment of debt | | | (834 | ) | | | — | | | | — | | | | — | | | | (834 | ) |
Other (expense) income, net | | | (261 | ) | | | (5 | ) | | | 1,017 | | | | — | | | | 751 | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income before income taxes | | | (68,713 | ) | | | 40,956 | | | | 620 | | | | 21 | | | | (27,116 | ) |
Income tax benefit (expense) | | | 19,834 | | | | (29,467 | ) | | | 178 | | | | — | | | | (9,455 | ) |
Equity in earnings of affiliates, net of tax | | | 13,008 | | | | — | | | | — | | | | (13,008 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net (loss) income | | | (35,871 | ) | | | 11,489 | | | | 798 | | | | (12,987 | ) | | | (36,571 | ) |
Net loss attributable to noncontrolling interest | | | — | | | | — | | | | 700 | | | | — | | | | 700 | |
| | | | | | | | | | | | | | | | | | | | |
Net (loss) income attributable to The Gymboree Corporation | | $ | (35,871 | ) | | $ | 11,489 | | | $ | 1,498 | | | $ | (12,987 | ) | | $ | (35,871 | ) |
| | | | | | | | | | | | | | | | | | | | |
|
THE GYMBOREE CORPORATION |
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS |
FOR THE 39 WEEKS ENDED OCTOBER 27, 2012 |
(In thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | The Gymboree | | | Guarantor | | | Non-guarantor | | | Eliminations | | | Consolidated | |
Corporation | Subsidiaries | Subsidiaries |
Net sales: | | | | | | | | | | | | | | | | | | | | |
Retail | | $ | 1,307 | | | $ | 825,274 | | | $ | 41,029 | | | $ | (20,415 | ) | | $ | 847,195 | |
Gymboree Play & Music | | | — | | | | 16,379 | | | | 1,602 | | | | — | | | | 17,981 | |
Retail Franchise | | | — | | | | 12,845 | | | | — | | | | — | | | | 12,845 | |
Intercompany revenue | | | 35,518 | | | | 2,151 | | | | 5,505 | | | | (43,174 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total net sales | | | 36,825 | | | | 856,649 | | | | 48,136 | | | | (63,589 | ) | | | 878,021 | |
Cost of goods sold, including buying and occupancy expenses | | | (4,009 | ) | | | (528,161 | ) | | | (29,129 | ) | | | 19,893 | | | | (541,406 | ) |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 32,816 | | | | 328,488 | | | | 19,007 | | | | (43,696 | ) | | | 336,615 | |
Selling, general and administrative expenses | | | (37,090 | ) | | | (274,852 | ) | | | (17,855 | ) | | | 43,447 | | | | (286,350 | ) |
| | | | | | | | | | | | | | | | | | | | |
Operating (loss) income | | | (4,274 | ) | | | 53,636 | | | | 1,152 | | | | (249 | ) | | | 50,265 | |
Interest income | | | 65 | | | | 10 | | | | 71 | | | | — | | | | 146 | |
Interest expense | | | (64,163 | ) | | | — | | | | — | | | | — | | | | (64,163 | ) |
Loss on extinguishment of debt | | | (1,237 | ) | | | — | | | | — | | | | — | | | | (1,237 | ) |
Other (expense) income, net | | | (46 | ) | | | — | | | | 42 | | | | — | | | | (4 | ) |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income before income taxes | | | (69,655 | ) | | | 53,646 | | | | 1,265 | | | | (249 | ) | | | (14,993 | ) |
Income tax benefit (expense) | | | 35,347 | | | | (23,921 | ) | | | (1,419 | ) | | | — | | | | 10,007 | |
Equity in earnings of affiliates, net of tax | | | 32,157 | | | | — | | | | — | | | | (32,157 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net (loss) income | | | (2,151 | ) | | | 29,725 | | | | (154 | ) | | | (32,406 | ) | | | (4,986 | ) |
Net loss attributable to noncontrolling interest | | | — | | | | — | | | | 2,835 | | | | — | | | | 2,835 | |
| | | | | | | | | | | | | | | | | | | | |
Net (loss) income attributable to The Gymboree Corporation | | $ | (2,151 | ) | | $ | 29,725 | | | $ | 2,681 | | | $ | (32,406 | ) | | $ | (2,151 | ) |
| | | | | | | | | | | | | | | | | | | | |
|
THE GYMBOREE CORPORATION |
CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) |
FOR THE 13 WEEKS ENDED NOVEMBER 2, 2013 |
(In thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | The Gymboree | | | Guarantor | | | Non-guarantor | | | Eliminations | | | Consolidated | |
Corporation | Subsidiaries | Subsidiaries |
Net (loss) income | | $ | (23,985 | ) | | $ | (519 | ) | | $ | 1,960 | | | $ | (1,854 | ) | | $ | (24,398 | ) |
| | | | | | | | | | | | | | | | | | | | |
Other comprehensive (loss) income, net of tax: | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments | | | (36 | ) | | | — | | | | (11 | ) | | | 55 | | | | 8 | |
Unrealized net loss on cash flow hedges, net of tax expense of $501 | | | (871 | ) | | | — | | | | (191 | ) | | | 191 | | | | (871 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total other comprehensive loss, net of tax | | | (907 | ) | | | — | | | | (202 | ) | | | 246 | | | | (863 | ) |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive (loss) income | | | (24,892 | ) | | | (519 | ) | | | 1,758 | | | | (1,608 | ) | | | (25,261 | ) |
Comprehensive income attributable to noncontrolling interest | | | — | | | | — | | | | 369 | | | | — | | | | 369 | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive (loss) income attributable to The Gymboree Corporation | | $ | (24,892 | ) | | $ | (519 | ) | | $ | 2,127 | | | $ | (1,608 | ) | | $ | (24,892 | ) |
| | | | | | | | | | | | | | | | | | | | |
THE GYMBOREE CORPORATION |
CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) |
FOR THE 13 WEEKS ENDED OCTOBER 27, 2012 |
(In thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | The Gymboree | | | Guarantor | | | Non-guarantor | | | Eliminations | | | Consolidated | |
Corporation | Subsidiaries | Subsidiaries |
Net income (loss) | | $ | 6,121 | | | $ | 18,348 | | | $ | (1,224 | ) | | $ | (18,335 | ) | | $ | 4,910 | |
| | | | | | | | | | | | | | | | | | | | |
Other comprehensive (loss) income, net of tax: | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments | | | — | | | | — | | | | 92 | | | | — | | | | 92 | |
Unrealized net loss on cash flow hedges, net of tax benefit of $123 | | | (123 | ) | | | — | | | | (85 | ) | | | — | | | | (208 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total other comprehensive (loss) income, net of tax | | | (123 | ) | | | — | | | | 7 | | | | — | | | | (116 | ) |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income (loss) | | | 5,998 | | | | 18,348 | | | | (1,217 | ) | | | (18,335 | ) | | | 4,794 | |
Comprehensive loss attributable to noncontrolling interest | | | — | | | | — | | | | 1,120 | | | | — | | | | 1,120 | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income (loss) attributable to The Gymboree Corporation | | $ | 5,998 | | | $ | 18,348 | | | $ | (97 | ) | | $ | (18,335 | ) | | $ | 5,914 | |
| | | | | | | | | | | | | | | | | | | | |
|
THE GYMBOREE CORPORATION |
CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) |
FOR THE 39 WEEKS ENDED NOVEMBER 2, 2013 |
(In thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | The Gymboree | | | Guarantor | | | Non-guarantor | | | Eliminations | | | Consolidated | |
Corporation | Subsidiaries | Subsidiaries |
Net (loss) income | | $ | (35,871 | ) | | $ | 11,489 | | | $ | 798 | | | $ | (12,987 | ) | | $ | (36,571 | ) |
| | | | | | | | | | | | | | | | | | | | |
Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments | | | (516 | ) | | | — | | | | (456 | ) | | | 557 | | | | (415 | ) |
Unrealized net gain on cash flow hedges, net of tax benefit of $0 | | | 635 | | | | — | | | | 217 | | | | (217 | ) | | | 635 | |
| | | | | | | | | | | | | | | | | | | | |
Total other comprehensive income (loss), net of tax | | | 119 | | | | — | | | | (239 | ) | | | 340 | | | | 220 | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive (loss) income | | | (35,752 | ) | | | 11,489 | | | | 559 | | | | (12,647 | ) | | | (36,351 | ) |
Comprehensive loss attributable to noncontrolling interest | | | — | | | | — | | | | 599 | | | | — | | | | 599 | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive (loss) income attributable to The Gymboree Corporation | | $ | (35,752 | ) | | $ | 11,489 | | | $ | 1,158 | | | $ | (12,647 | ) | | $ | (35,752 | ) |
| | | | | | | | | | | | | | | | | | | | |
THE GYMBOREE CORPORATION |
CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) |
FOR THE 39 WEEKS ENDED OCTOBER 27, 2012 |
(In thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | The Gymboree | | | Guarantor | | | Non-guarantor | | | Eliminations | | | Consolidated | |
Corporation | Subsidiaries | Subsidiaries |
Net (loss) income | | $ | (2,151 | ) | | $ | 29,725 | | | $ | (154 | ) | | $ | (32,406 | ) | | $ | (4,986 | ) |
| | | | | | | | | | | | | | | | | | | | |
Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments | | | — | | | | — | | | | 33 | | | | — | | | | 33 | |
Unrealized net loss on cash flow hedges, net of tax benefit of $386 | | | (59 | ) | | | — | | | | (50 | ) | | | — | | | | (109 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total other comprehensive loss, net of tax | | | (59 | ) | | | — | | | | (17 | ) | | | — | | | | (76 | ) |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive (loss) income | | | (2,210 | ) | | | 29,725 | | | | (171 | ) | | | (32,406 | ) | | | (5,062 | ) |
Comprehensive loss attributable to noncontrolling interest | | | — | | | | — | | | | 2,776 | | | | — | | | | 2,776 | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive (loss) income attributable to The Gymboree Corporation | | $ | (2,210 | ) | | $ | 29,725 | | | $ | 2,605 | | | $ | (32,406 | ) | | $ | (2,286 | ) |
| | | | | | | | | | | | | | | | | | | | |
|
THE GYMBOREE CORPORATION |
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS |
FOR THE 39 WEEKS ENDED NOVEMBER 2, 2013 |
(In thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | The Gymboree | | | Guarantor | | | Non-guarantor | | | Eliminations | | | Consolidated | |
Corporation | Subsidiaries | Subsidiaries |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by operating activities | | $ | (52,645 | ) | | $ | 85,441 | | | $ | (9,510 | ) | | $ | — | | | $ | 23,286 | |
| | | | | | | | | | | | | | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
Capital expenditures | | | (1,648 | ) | | | (30,438 | ) | | | (3,127 | ) | | | — | | | | (35,213 | ) |
Other | | | — | | | | 11 | | | | (246 | ) | | | — | | | | (235 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash used in investing activities | | | (1,648 | ) | | | (30,427 | ) | | | (3,373 | ) | | | — | | | | (35,448 | ) |
| | | | | | | | | | | | | | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
Intercompany transfers | | | 45,535 | | | | (54,683 | ) | | | 9,148 | | | | — | | | | — | |
Proceeds from ABL facility | | | 79,000 | | | | — | | | | — | | | | — | | | | 79,000 | |
Payments on ABL facility | | | (55,000 | ) | | | — | | | | — | | | | — | | | | (55,000 | ) |
Repurchase of notes | | | (24,760 | ) | | | — | | | | — | | | | — | | | | (24,760 | ) |
Payments on capital lease | | | — | | | | (78 | ) | | | — | | | | — | | | | (78 | ) |
Dividend payment to parent | | | (7,475 | ) | | | — | | | | — | | | | — | | | | (7,475 | ) |
Capital contribution received by noncontrolling interest | | | — | | | | — | | | | 6,506 | | | | — | | | | 6,506 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | 37,300 | | | | (54,761 | ) | | | 15,654 | | | | — | | | | (1,807 | ) |
| | | | | | | | | | | | | | | | | | | | |
Effect of exchange rate fluctuations on cash and cash equivalents | | | — | | | | — | | | | (280 | ) | | | — | | | | (280 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net (decrease) increase in cash and cash equivalents | | | (16,993 | ) | | | 253 | | | | 2,491 | | | | — | | | | (14,249 | ) |
CASH AND CASH EQUIVALENTS: | | | | | | | | | | | | | | | | | | | | |
Beginning of Period | | | 18,431 | | | | 3,128 | | | | 11,769 | | | | — | | | | 33,328 | |
| | | | | | | | | | | | | | | | | | | | |
End of Period | | $ | 1,438 | | | $ | 3,381 | | | $ | 14,260 | | | $ | — | | | $ | 19,079 | |
| | | | | | | | | | | | | | | | | | | | |
THE GYMBOREE CORPORATION |
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS |
FOR THE 39 WEEKS ENDED OCTOBER 27, 2012 |
(In thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | The Gymboree | | | Guarantor | | | Non-guarantor | | | Eliminations | | | Consolidated | |
Corporation | Subsidiaries | Subsidiaries |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by operating activities | | $ | (38,940 | ) | | $ | 49,393 | | | $ | 1,426 | | | $ | — | | | $ | 11,879 | |
| | | | | | | | | | | | | | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
Capital expenditures | | | (1,881 | ) | | | (28,372 | ) | | | (1,649 | ) | | | — | | | | (31,902 | ) |
Investment in subsidiaries | | | (180 | ) | | | — | | | | — | | | | 180 | | | | — | |
Other | | | — | | | | (159 | ) | | | (425 | ) | | | — | | | | (584 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash used in investing activities | | | (2,061 | ) | | | (28,531 | ) | | | (2,074 | ) | | | 180 | | | | (32,486 | ) |
| | | | | | | | | | | | | | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
Intercompany transfers | | | 18,635 | | | | (18,040 | ) | | | (595 | ) | | | — | | | | — | |
Payments on Term Loan | | | (17,698 | ) | | | — | | | | — | | | | — | | | | (17,698 | ) |
Payments of deferred financing costs | | | (1,347 | ) | | | — | | | | — | | | | — | | | | (1,347 | ) |
Investment by Parent | | | — | | | | — | | | | 180 | | | | (180 | ) | | | — | |
Investment by affiliate of Parent | | | 2,400 | | | | — | | | | — | | | | — | | | | 2,400 | |
Capital contribution received by noncontrolling interest | | | — | | | | — | | | | 1,595 | | | | — | | | | 1,595 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | 1,990 | | | | (18,040 | ) | | | 1,180 | | | | (180 | ) | | | (15,050 | ) |
| | | | | | | | | | | | | | | | | | | | |
Effect of exchange rate fluctuations on cash and cash equivalents | | | — | | | | — | | | | 333 | | | | — | | | | 333 | |
| | | | | | | | | | | | | | | | | | | | |
Net (decrease) increase in cash and cash equivalents | | | (39,011 | ) | | | 2,822 | | | | 865 | | | | — | | | | (35,324 | ) |
CASH AND CASH EQUIVALENTS: | | | | | | | | | | | | | | | | | | | | |
Beginning of Period | | | 58,910 | | | | 6,387 | | | | 12,613 | | | | — | | | | 77,910 | |
| | | | | | | | | | | | | | | | | | | | |
End of Period | | $ | 19,899 | | | $ | 9,209 | | | $ | 13,478 | | | $ | — | | | $ | 42,586 | |
| | | | | | | | | | | | | | | | | | | | |
The Company and its guarantor subsidiaries participate in a cash pooling program. As part of this program, cash balances are generally swept on a daily basis between the guarantor subsidiary bank accounts and those of the Company. In addition, we pay expenses on behalf of our guarantor and non-guarantor subsidiaries on a regular basis. These types of transactions have been accounted for as intercompany transfers within financing activities. |
|
The Company’s transactions include interest, tax payments and intercompany sales transactions related to administrative costs incurred by the Company, which are billed to guarantor and non-guarantor subsidiaries on a cost plus basis. All intercompany transactions are presumed to be settled in cash and therefore are included in operating activities. Non-operating cash flow changes have been classified as financing activities. |