Condensed Guarantor Data | 3 Months Ended |
2-May-15 |
Condensed Guarantor Data | 15. Condensed Guarantor Data |
The Company’s 100%-owned domestic subsidiaries have fully and unconditionally guaranteed the Notes, subject to the customary automatic release provisions described above (see Note 6). The following condensed consolidating financial information presents the results of operations, comprehensive income (loss), financial position 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. Intercompany transactions are eliminated. |
During the first quarter of fiscal 2014, our Canadian subsidiary, which is part of the non-guarantor subsidiaries, issued common shares to The Gymboree Corporation valued at $18.5 million. No cash was exchanged since we immediately net settled $15.3 million and $3.2 million of intercompany liabilities payable to The Gymboree Corporation related to business operations and to our Advance Pricing Agreement between the United States and Canadian tax authorities, respectively. The $18.5 million is a non-cash investing and financing activity for purposes of condensed consolidating statements of cash flows. |
|
THE GYMBOREE CORPORATION |
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS |
FOR THE 13 WEEKS ENDED MAY 2, 2015 |
(In thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | The Gymboree | | | Guarantor | | | Non-guarantor | | | | | | | |
| | Corporation | | | Subsidiaries | | | Subsidiaries | | | Eliminations | | | Consolidated | |
Net sales: | | | | | | | | | | | | | | | | | | | | |
Retail | | $ | 405 | | | $ | 256,083 | | | $ | 11,220 | | | $ | (5,976 | ) | | $ | 261,732 | |
Gymboree Play & Music | | | — | | | | 1,845 | | | | 6,803 | | | | — | | | | 8,648 | |
Retail Franchise | | | — | | | | 5,689 | | | | — | | | | — | | | | 5,689 | |
Intercompany revenue | | | 15,325 | | | | 2,981 | | | | — | | | | (18,306 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total net sales | | | 15,730 | | | | 266,598 | | | | 18,023 | | | | (24,282 | ) | | | 276,069 | |
Cost of goods sold, including buying and occupancy expenses | | | (2,157 | ) | | | (165,573 | ) | | | (9,935 | ) | | | 6,953 | | | | (170,712 | ) |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 13,573 | | | | 101,025 | | | | 8,088 | | | | (17,329 | ) | | | 105,357 | |
Selling, general and administrative expenses | | | (15,535 | ) | | | (97,266 | ) | | | (9,003 | ) | | | 17,094 | | | | (104,710 | ) |
| | | | | | | | | | | | | | | | | | | | |
Operating (loss) income | | | (1,962 | ) | | | 3,759 | | | | (915 | ) | | | (235 | ) | | | 647 | |
Interest income | | | — | | | | 3 | | | | 16 | | | | — | | | | 19 | |
Interest expense | | | (21,000 | ) | | | (76 | ) | | | — | | | | — | | | | (21,076 | ) |
Other expense, net | | | (8 | ) | | | (76 | ) | | | (26 | ) | | | — | | | | (110 | ) |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income before income taxes | | | (22,970 | ) | | | 3,610 | | | | (925 | ) | | | (235 | ) | | | (20,520 | ) |
Income tax benefit (expense) | | | 4,754 | | | | (5,745 | ) | | | (969 | ) | | | — | | | | (1,960 | ) |
Equity in earnings of affiliates, net of tax | | | (4,809 | ) | | | — | | | | — | | | | 4,809 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net loss | | | (23,025 | ) | | | (2,135 | ) | | | (1,894 | ) | | | 4,574 | | | | (22,480 | ) |
Net income attributable to noncontrolling interest | | | — | | | | — | | | | (545 | ) | | | — | | | | (545 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net loss attributable to The Gymboree Corporation | | $ | (23,025 | ) | | $ | (2,135 | ) | | $ | (2,439 | ) | | $ | 4,574 | | | $ | (23,025 | ) |
| | | | | | | | | | | | | | | | | | | | |
THE GYMBOREE CORPORATION |
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS |
FOR THE 13 WEEKS ENDED MAY 3, 2014 |
(In thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | The Gymboree | | | Guarantor | | | Non-guarantor | | | | | | | |
| | Corporation | | | Subsidiaries | | | Subsidiaries | | | Eliminations | | | Consolidated | |
Net sales: | | | | | | | | | | | | | | | | | | | | |
Retail | | $ | 280 | | | $ | 252,597 | | | $ | 10,943 | | | $ | (4,696 | ) | | $ | 259,124 | |
Gymboree Play & Music | | | — | | | | 2,624 | | | | 4,208 | | | | — | | | | 6,832 | |
Retail Franchise | | | — | | | | 6,054 | | | | — | | | | — | | | | 6,054 | |
Intercompany revenue | | | 14,247 | | | | 2,811 | | | | — | | | | (17,058 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total net sales | | | 14,527 | | | | 264,086 | | | | 15,151 | | | | (21,754 | ) | | | 272,010 | |
Cost of goods sold, including buying and occupancy expenses | | | (1,252 | ) | | | (158,656 | ) | | | (8,506 | ) | | | 4,762 | | | | (163,652 | ) |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 13,275 | | | | 105,430 | | | | 6,645 | | | | (16,992 | ) | | | 108,358 | |
Selling, general and administrative expenses | | | (15,397 | ) | | | (94,093 | ) | | | (9,805 | ) | | | 17,005 | | | | (102,290 | ) |
| | | | | | | | | | | | | | | | | | | | |
Operating (loss) income | | | (2,122 | ) | | | 11,337 | | | | (3,160 | ) | | | 13 | | | | 6,068 | |
Interest income | | | 1 | | | | 44 | | | | 43 | | | | (41 | ) | | | 47 | |
Interest expense | | | (20,286 | ) | | | (88 | ) | | | (41 | ) | | | 41 | | | | (20,374 | ) |
Other income (expense), net | | | (294 | ) | | | — | | | | (74 | ) | | | — | | | | (368 | ) |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income before income taxes | | | (22,701 | ) | | | 11,293 | | | | (3,232 | ) | | | 13 | | | | (14,627 | ) |
Income tax benefit (expense) | | | 6,560 | | | | (6,913 | ) | | | (23 | ) | | | — | | | | (376 | ) |
Equity in earnings of affiliates, net of tax | | | 2,710 | | | | — | | | | — | | | | (2,710 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net (loss) income | | | (13,431 | ) | | | 4,380 | | | | (3,255 | ) | | | (2,697 | ) | | | (15,003 | ) |
Net loss attributable to noncontrolling interest | | | — | | | | — | | | | 1,572 | | | | — | | | | 1,572 | |
| | | | | | | | | | | | | | | | | | | | |
Net (loss) income attributable to The Gymboree Corporation | | $ | (13,431 | ) | | $ | 4,380 | | | $ | (1,683 | ) | | $ | (2,697 | ) | | $ | (13,431 | ) |
| | | | | | | | | | | | | | | | | | | | |
|
THE GYMBOREE CORPORATION |
CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE LOSS |
FOR THE 13 WEEKS ENDED MAY 2, 2015 |
(In thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | The Gymboree | | | Guarantor | | | Non-guarantor | | | | | | | |
| | Corporation | | | Subsidiaries | | | Subsidiaries | | | Eliminations | | | Consolidated | |
Net loss | | $ | (23,025 | ) | | $ | (2,135 | ) | | $ | (1,894 | ) | | $ | 4,574 | | | $ | (22,480 | ) |
| | | | | | | | | | | | | | | | | | | | |
Other comprehensive income, net of tax: | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments | | | 889 | | | | — | | | | 950 | | | | (883 | ) | | | 956 | |
Unrealized net gain (loss) on cash flow hedges, net of tax expense of $198 | | | 261 | | | | — | | | | (311 | ) | | | 311 | | | | 261 | |
| | | | | | | | | | | | | | | | | | | | |
Total other comprehensive income, net of tax | | | 1,150 | | | | — | | | | 639 | | | | (572 | ) | | | 1,217 | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive loss | | | (21,875 | ) | | | (2,135 | ) | | | (1,255 | ) | | | 4,002 | | | | (21,263 | ) |
Comprehensive income attributable to noncontrolling interest | | | — | | | | — | | | | (612 | ) | | | — | | | | (612 | ) |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive loss attributable to The Gymboree Corporation | | $ | (21,875 | ) | | $ | (2,135 | ) | | $ | (1,867 | ) | | $ | 4,002 | | | $ | (21,875 | ) |
| | | | | | | | | | | | | | | | | | | | |
THE GYMBOREE CORPORATION |
CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) |
FOR THE 13 WEEKS ENDED MAY 3, 2014 |
(In thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | The Gymboree | | | Guarantor | | | Non-guarantor | | | | |
| | Corporation | | | Subsidiaries | | | Subsidiaries | | | Eliminations | | | Consolidated | |
Net (loss) income | | $ | (13,431 | ) | | $ | 4,380 | | | $ | (3,255 | ) | | $ | (2,697 | ) | | $ | (15,003 | ) |
| | | | | | | | | | | | | | | | | | | | |
Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments | | | 78 | | | | — | | | | (369 | ) | | | (106 | ) | | | (397 | ) |
Unrealized net gain (loss) on cash flow hedges, net of tax | | | 22 | | | | — | | | | (274 | ) | | | 274 | | | | 22 | |
| | | | | | | | | | | | | | | | | | | | |
Total other comprehensive income (loss), net of tax | | | 100 | | | | — | | | | (643 | ) | | | 168 | | | | (375 | ) |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive (loss) income | | | (13,331 | ) | | | 4,380 | | | | (3,898 | ) | | | (2,529 | ) | | | (15,378 | ) |
Comprehensive loss attributable to noncontrolling interest | | | — | | | | — | | | | 2,047 | | | | — | | | | 2,047 | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive (loss) income attributable to The Gymboree Corporation | | $ | (13,331 | ) | | $ | 4,380 | | | $ | (1,851 | ) | | $ | (2,529 | ) | | $ | (13,331 | ) |
| | | | | | | | | | | | | | | | | | | | |
|
THE GYMBOREE CORPORATION |
CONDENSED CONSOLIDATING BALANCE SHEETS |
(In thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | May 2, 2015 | |
| | The Gymboree | | | Guarantor | | | Non-guarantor | | | | | | | |
| | Corporation | | | Subsidiaries | | | Subsidiaries | | | Eliminations | | | Consolidated | |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 1,564 | | | $ | 4,557 | | | $ | 16,242 | | | $ | — | | | $ | 22,363 | |
Accounts receivable, net of allowance | | | 892 | | | | 21,996 | | | | 2,627 | | | | — | | | | 25,515 | |
Merchandise inventories | | | — | | | | 201,010 | | | | 8,642 | | | | (744 | ) | | | 208,908 | |
Prepaid income taxes | | | 1,860 | | | | 427 | | | | 472 | | | | — | | | | 2,759 | |
Prepaid expenses | | | 2,468 | | | | 14,727 | | | | 1,366 | | | | — | | | | 18,561 | |
Deferred income taxes | | | — | | | | 15,992 | | | | 804 | | | | (9,533 | ) | | | 7,263 | |
Intercompany receivable | | | 5,035 | | | | 596,966 | | | | — | | | | (602,001 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 11,819 | | | | 855,675 | | | | 30,153 | | | | (612,278 | ) | | | 285,369 | |
Property and equipment, net | | | 11,965 | | | | 153,567 | | | | 10,868 | | | | — | | | | 176,400 | |
Goodwill | | | — | | | | 362,021 | | | | 12,287 | | | | — | | | | 374,308 | |
Other intangible assets, net | | | — | | | | 342,662 | | | | 154 | | | | — | | | | 342,816 | |
Deferred financing costs | | | 23,984 | | | | — | | | | — | | | | — | | | | 23,984 | |
Other assets | | | 5,393 | | | | 1,254 | | | | 3,856 | | | | (6,820 | ) | | | 3,683 | |
Investment in subsidiaries | | | 1,404,444 | | | | — | | | | — | | | | (1,404,444 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 1,457,605 | | | $ | 1,715,179 | | | $ | 57,318 | | | $ | (2,023,542 | ) | | $ | 1,206,560 | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | $ | 19,712 | | | $ | 84,613 | | | $ | 1,101 | | | $ | — | | | $ | 105,426 | |
Accrued liabilities | | | 32,954 | | | | 62,429 | | | | 11,163 | | | | 123 | | | | 106,669 | |
Deferred income taxes | | | 9,656 | | | | — | | | | — | | | | (9,656 | ) | | | — | |
Line of credit borrowings | | | 42,000 | | | | — | | | | — | | | | — | | | | 42,000 | |
Current obligation under capital lease | | | — | | | | 565 | | | | — | | | | — | | | | 565 | |
Intercompany payable | | | 597,708 | | | | — | | | | 5,037 | | | | (602,745 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 702,030 | | | | 147,607 | | | | 17,301 | | | | (612,278 | ) | | | 254,660 | |
Long-term liabilities: | | | | | | | | | | | | | | | | | | | | |
Long-term debt | | | 1,114,127 | | | | — | | | | — | | | | — | | | | 1,114,127 | |
Long-term obligation under capital lease | | | — | | | | 2,704 | | | | — | | | | — | | | | 2,704 | |
Lease incentives and other liabilities | | | 4,793 | | | | 48,485 | | | | 4,731 | | | | — | | | | 58,009 | |
Deferred income taxes | | | — | | | | 136,668 | | | | 17 | | | | (6,820 | ) | | | 129,865 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 1,820,950 | | | | 335,464 | | | | 22,049 | | | | (619,098 | ) | | | 1,559,365 | |
Total stockholders’ (deficit) equity | | | (363,345 | ) | | | 1,379,715 | | | | 24,729 | | | | (1,404,444 | ) | | | (363,345 | ) |
Noncontrolling interest | | | — | | | | — | | | | 10,540 | | | | — | | | | 10,540 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ (deficit) equity | | $ | 1,457,605 | | | $ | 1,715,179 | | | $ | 57,318 | | | $ | (2,023,542 | ) | | $ | 1,206,560 | |
| | | | | | | | | | | | | | | | | | | | |
|
THE GYMBOREE CORPORATION |
CONDENSED CONSOLIDATING BALANCE SHEETS |
(In thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | January 31, 2015 | |
| | The Gymboree | | | Guarantor | | | Non-guarantor | | | | | | | |
| | Corporation | | | Subsidiaries | | | Subsidiaries | | | Eliminations | | | Consolidated | |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 1,689 | | | $ | 3,202 | | | $ | 13,629 | | | $ | — | | | $ | 18,520 | |
Accounts receivable, net of allowance | | | 938 | | | | 18,339 | | | | 5,971 | | | | — | | | | 25,248 | |
Merchandise inventories | | | — | | | | 192,142 | | | | 6,711 | | | | (516 | ) | | | 198,337 | |
Prepaid income taxes | | | 1,860 | | | | 306 | | | | 433 | | | | — | | | | 2,599 | |
Prepaid expenses | | | 3,388 | | | | 2,833 | | | | 600 | | | | — | | | | 6,821 | |
Deferred income taxes | | | — | | | | 15,586 | | | | 793 | | | | (9,555 | ) | | | 6,824 | |
Intercompany receivable | | | 3,470 | | | | 608,994 | | | | 720 | | | | (613,184 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 11,345 | | | | 841,402 | | | | 28,857 | | | | (623,255 | ) | | | 258,349 | |
Property and equipment, net | | | 12,306 | | | | 159,699 | | | | 10,426 | | | | — | | | | 182,431 | |
Goodwill | | | — | | | | 362,021 | | | | 11,813 | | | | — | | | | 373,834 | |
Other intangible assets, net | | | — | | | | 343,312 | | | | 240 | | | | — | | | | 343,552 | |
Deferred financing costs | | | 25,622 | | | | — | | | | — | | | | — | | | | 25,622 | |
Other assets | | | 7,798 | | | | 1,669 | | | | 4,020 | | | | (9,332 | ) | | | 4,155 | |
Investment in subsidiaries | | | 1,408,447 | | | | — | | | | — | | | | (1,408,447 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 1,465,518 | | | $ | 1,708,103 | | | $ | 55,356 | | | $ | (2,041,034 | ) | | $ | 1,187,943 | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | $ | 9,798 | | | $ | 76,557 | | | $ | 677 | | | $ | — | | | $ | 87,032 | |
Accrued liabilities | | | 26,943 | | | | 57,757 | | | | 10,031 | | | | 74 | | | | 94,805 | |
Deferred income taxes | | | 9,504 | | | | — | | | | 125 | | | | (9,629 | ) | | | — | |
Line of credit borrowings | | | 33,000 | | | | — | | | | — | | | | — | | | | 33,000 | |
Current obligation under capital lease | | | — | | | | 552 | | | | — | | | | — | | | | 552 | |
Intercompany payable | | | 609,510 | | | | 720 | | | | 3,470 | | | | (613,700 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 688,755 | | | | 135,586 | | | | 14,303 | | | | (623,255 | ) | | | 215,389 | |
Long-term liabilities: | | | | | | | | | | | | | | | | | | | | |
Long-term debt | | | 1,114,048 | | | | — | | | | — | | | | — | | | | 1,114,048 | |
Long-term obligation under capital lease | | | — | | | | 2,850 | | | | — | | | | — | | | | 2,850 | |
Lease incentives and other liabilities | | | 4,906 | | | | 49,306 | | | | 4,513 | | | | — | | | | 58,725 | |
Deferred income taxes | | | — | | | | 138,511 | | | | 17 | | | | (9,332 | ) | | | 129,196 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 1,807,709 | | | | 326,253 | | | | 18,833 | | | | (632,587 | ) | | | 1,520,208 | |
Total stockholders’ (deficit) equity | | | (342,191 | ) | | | 1,381,850 | | | | 26,597 | | | | (1,408,447 | ) | | | (342,191 | ) |
Noncontrolling interest | | | — | | | | — | | | | 9,926 | | | | — | | | | 9,926 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ (deficit) equity | | $ | 1,465,518 | | | $ | 1,708,103 | | | $ | 55,356 | | | $ | (2,041,034 | ) | | $ | 1,187,943 | |
| | | | | | | | | | | | | | | | | | | | |
|
THE GYMBOREE CORPORATION |
CONDENSED CONSOLIDATING BALANCE SHEETS |
(In thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | May 3, 2014 | |
| | The Gymboree | | | Guarantor | | | Non-guarantor | | | | | | | |
| | Corporation | | | Subsidiaries | | | Subsidiaries | | | Eliminations | | | Consolidated | |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 1,978 | | | $ | 5,507 | | | $ | 17,288 | | | $ | — | | | $ | 24,773 | |
Accounts receivable, net of allowance | | | 1,285 | | | | 19,238 | | | | 1,871 | | | | — | | | | 22,394 | |
Merchandise inventories | | | — | | | | 164,920 | | | | 5,960 | | | | (469 | ) | | | 170,411 | |
Prepaid income taxes | | | 1,936 | | | | 395 | | | | 655 | | | | — | | | | 2,986 | |
Prepaid expenses | | | 3,396 | | | | 13,953 | | | | 1,274 | | | | — | | | | 18,623 | |
Deferred income taxes | | | 378 | | | | 13,255 | | | | 724 | | | | (121 | ) | | | 14,236 | |
Intercompany receivable | | | — | | | | 565,262 | | | | — | | | | (565,262 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 8,973 | | | | 782,530 | | | | 27,772 | | | | (565,852 | ) | | | 253,423 | |
Property and equipment, net | | | 12,526 | | | | 180,663 | | | | 10,287 | | | | — | | | | 203,476 | |
Goodwill | | | — | | | | 721,844 | | | | 36,933 | | | | — | | | | 758,777 | |
Other intangible assets, net | | | — | | | | 558,320 | | | | 683 | | | | — | | | | 559,003 | |
Deferred financing costs | | | 30,754 | | | | — | | | | — | | | | — | | | | 30,754 | |
Other assets | | | 12,677 | | | | 1,961 | | | | 9,908 | | | | (14,258 | ) | | | 10,288 | |
Investment in subsidiaries | | | 1,891,827 | | | | — | | | | — | | | | (1,891,827 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 1,956,757 | | | $ | 2,245,318 | | | $ | 85,583 | | | $ | (2,471,937 | ) | | $ | 1,815,721 | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | $ | 6,366 | | | $ | 65,976 | | | $ | 1,003 | | | $ | — | | | $ | 73,345 | |
Accrued liabilities | | | 38,439 | | | | 62,400 | | | | 6,809 | | | | — | | | | 107,648 | |
Deferred income taxes | | | — | | | | — | | | | 121 | | | | (121 | ) | | | — | |
Line of credit borrowings | | | 10,000 | | | | — | | | | — | | | | — | | | | 10,000 | |
Current obligation under capital lease | | | — | | | | 515 | | | | — | | | | — | | | | 515 | |
Intercompany payable | | | 562,899 | | | | — | | | | 2,832 | | | | (565,731 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 617,704 | | | | 128,891 | | | | 10,765 | | | | (565,852 | ) | | | 191,508 | |
Long-term liabilities: | | | | | | | | | | | | | | | | | | | | |
Long-term debt | | | 1,113,817 | | | | — | | | | — | | | | — | | | | 1,113,817 | |
Long-term obligation under capital lease | | | — | | | | 3,269 | | | | — | | | | — | | | | 3,269 | |
Lease incentives and other liabilities | | | 3,498 | | | | 48,174 | | | | 5,166 | | | | — | | | | 56,838 | |
Deferred income taxes | | | — | | | | 229,490 | | | | — | | | | (14,258 | ) | | | 215,232 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 1,735,019 | | | | 409,824 | | | | 15,931 | | | | (580,110 | ) | | | 1,580,664 | |
Total stockholders’ equity | | | 221,738 | | | | 1,835,494 | | | | 56,333 | | | | (1,891,827 | ) | | | 221,738 | |
Noncontrolling interest | | | — | | | | — | | | | 13,319 | | | | — | | | | 13,319 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 1,956,757 | | | $ | 2,245,318 | | | $ | 85,583 | | | $ | (2,471,937 | ) | | $ | 1,815,721 | |
| | | | | | | | | | | | | | | | | | | | |
|
THE GYMBOREE CORPORATION |
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS |
FOR THE 13 WEEKS ENDED MAY 2, 2015 |
(In thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | The Gymboree | | | Guarantor | | | Non-guarantor | | | | |
| | Corporation | | | Subsidiaries | | | Subsidiaries | | | Eliminations | | | Consolidated | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
Net cash used in operating activities | | $ | (1,611 | ) | | $ | (784 | ) | | $ | (244 | ) | | $ | — | | | $ | (2,639 | ) |
| | | | | | | | | | | | | | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
Capital expenditures | | | (291 | ) | | | (2,052 | ) | | | (797 | ) | | | — | | | | (3,140 | ) |
Proceeds from sale of assets | | | — | | | | — | | | | 353 | | | | — | | | | 353 | |
Intercompany transfers | | | (1,565 | ) | | | 5,047 | | | | 720 | | | | (4,202 | ) | | | — | |
Other | | | — | | | | (3 | ) | | | 11 | | | | — | | | | 8 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by investing activities | | | (1,856 | ) | | | 2,992 | | | | 287 | | | | (4,202 | ) | | | (2,779 | ) |
| | | | | | | | | | | | | | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
Intercompany transfers | | | (5,658 | ) | | | (720 | ) | | | 2,176 | | | | 4,202 | | | | — | |
Proceeds from ABL facility | | | 130,000 | | | | — | | | | — | | | | — | | | | 130,000 | |
Payments on ABL facility | | | (121,000 | ) | | | — | | | | — | | | | — | | | | (121,000 | ) |
Payments on capital lease | | | — | | | | (133 | ) | | | — | | | | — | | | | (133 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | 3,342 | | | | (853 | ) | | | 2,176 | | | | 4,202 | | | | 8,867 | |
| | | | | | | | | | | | | | | | | | | | |
Effect of exchange rate fluctuations on cash and cash equivalents | | | — | | | | — | | | | 394 | | | | — | | | | 394 | |
| | | | | | | | | | | | | | | | | | | | |
Net (decrease) increase in cash and cash equivalents | | | (125 | ) | | | 1,355 | | | | 2,613 | | | | — | | | | 3,843 | |
CASH AND CASH EQUIVALENTS: | | | | | | | | | | | | | | | | | | | | |
Beginning of Period | | | 1,689 | | | | 3,202 | | | | 13,629 | | | | — | | | | 18,520 | |
| | | | | | | | | | | | | | | | | | | | |
End of Period | | $ | 1,564 | | | $ | 4,557 | | | $ | 16,242 | | | $ | — | | | $ | 22,363 | |
| | | | | | | | | | | | | | | | | | | | |
|
THE GYMBOREE CORPORATION |
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS |
FOR THE 13 WEEKS ENDED MAY 3, 2014 |
(In thousands) |
|
| | | | | | | | | | | | | | | | | | | | |
| | The Gymboree | | | Guarantor | | | Non-guarantor | | | | | | | |
| | Corporation | | | Subsidiaries | | | Subsidiaries | | | Eliminations | | | Consolidated | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by operating activities | | $ | (32,373 | ) | | $ | 21,239 | | | $ | (3,549 | ) | | $ | — | | | $ | (14,683 | ) |
| | | | | | | | | | | | | | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
Capital expenditures | | | (511 | ) | | | (6,935 | ) | | | (1,907 | ) | | | — | | | | (9,353 | ) |
Intercompany transfers | | | — | | | | (13,335 | ) | | | — | | | | 13,335 | | | | — | |
Other | | | — | | | | — | | | | (56 | ) | | | — | | | | (56 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash used in investing activities | | | (511 | ) | | | (20,270 | ) | | | (1,963 | ) | | | 13,335 | | | | (9,409 | ) |
| | | | | | | | | | | | | | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
Intercompany transfers | | | 9,383 | | | | — | | | | 3,952 | | | | (13,335 | ) | | | — | |
Proceeds from ABL facility | | | 78,000 | | | | — | | | | — | | | | — | | | | 78,000 | |
Payments on ABL facility | | | (68,000 | ) | | | — | | | | — | | | | — | | | | (68,000 | ) |
Payments on capital lease | | | — | | | | (121 | ) | | | — | | | | — | | | | (121 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | 19,383 | | | | (121 | ) | | | 3,952 | | | | (13,335 | ) | | | 9,879 | |
| | | | | | | | | | | | | | | | | | | | |
Effect of exchange rate fluctuations on cash and cash equivalents | | | — | | | | — | | | | (443 | ) | | | — | | | | (443 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net (decrease) increase in cash and cash equivalents | | | (13,501 | ) | | | 848 | | | | (2,003 | ) | | | — | | | | (14,656 | ) |
CASH AND CASH EQUIVALENTS: | | | | | | | | | | | | | | | | | | | | |
Beginning of Period | | | 15,479 | | | | 4,659 | | | | 19,291 | | | | — | | | | 39,429 | |
| | | | | | | | | | | | | | | | | | | | |
End of Period | | $ | 1,978 | | | $ | 5,507 | | | $ | 17,288 | | | $ | — | | | $ | 24,773 | |
| | | | | | | | | | | | | | | | | | | | |
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 investing and 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 investing and financing activities. |