Condensed Guarantor Data | 18. 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. THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE 13 WEEKS ENDED APRIL 30, 2016 (In thousands) The Gymboree Guarantor Non-guarantor Eliminations Consolidated Net sales: Retail $ 696 $ 264,815 $ 11,813 $ (6,048 ) $ 271,276 Gymboree Play & Music — 1,954 8,140 — 10,094 Retail Franchise — 3,671 — — 3,671 Intercompany revenue 13,919 8,365 1,011 (23,295 ) — Total net sales 14,615 278,805 20,964 (29,343 ) 285,041 Cost of goods sold, including buying and occupancy expenses (1,765 ) (161,700 ) (12,086 ) 6,966 (168,585 ) Gross profit 12,850 117,105 8,878 (22,377 ) 116,456 Selling, general and administrative expenses (21,331 ) (105,089 ) (9,845 ) 22,233 (114,032 ) Operating (loss) income (8,481 ) 12,016 (967 ) (144 ) 2,424 Interest income — 1 104 — 105 Interest expense (19,389 ) (418 ) — — (19,807 ) Gain on extinguishment of debt 48,804 — — — 48,804 Other income (expense), net 73 (193 ) 232 — 112 Income (loss) before income taxes 21,007 11,406 (631 ) (144 ) 31,638 Income tax benefit (expense) 8,369 (7,971 ) (1,095 ) — (697 ) Equity in earnings of affiliates, net of tax 3,470 — — (3,470 ) — Net income (loss) 32,846 3,435 (1,726 ) (3,614 ) 30,941 Net loss attributable to noncontrolling interest — — 1,905 — 1,905 Net income attributable to The Gymboree Corporation $ 32,846 $ 3,435 $ 179 $ (3,614 ) $ 32,846 THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE 13 WEEKS ENDED MAY 2, 2015 (In thousands) The Gymboree Guarantor Non-guarantor 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 loss 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 COMPREHENSIVE INCOME (LOSS) FOR THE 13 WEEKS ENDED APRIL 30, 2016 (In thousands) The Gymboree Guarantor Non-guarantor Eliminations Consolidated Net income (loss) $ 32,846 $ 3,435 $ (1,726 ) $ (3,614 ) $ 30,941 Other comprehensive income (loss), net of tax: Foreign currency translation adjustments 1,471 — 1,636 (1,472 ) 1,635 Unrealized net gain (loss) on cash flow hedges, net of tax 630 — (552 ) 552 630 Total other comprehensive income, net of tax 2,101 — 1,084 (920 ) 2,265 Comprehensive income (loss) 34,947 3,435 (642 ) (4,534 ) 33,206 Comprehensive loss attributable to noncontrolling interest — 1,741 — 1,741 Comprehensive income attributable to The Gymboree Corporation $ 34,947 $ 3,435 $ 1,099 $ (4,534 ) $ 34,947 THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) FOR THE 13 WEEKS ENDED MAY 2, 2015 (In thousands) The Gymboree Guarantor Non-guarantor Eliminations Consolidated Net loss $ (23,025 ) $ (2,135 ) $ (1,894 ) $ 4,574 $ (22,480 ) Other comprehensive income (loss), net of tax: Foreign currency translation adjustments 889 — 950 (883 ) 956 Unrealized net gain (loss) on cash flow hedges, net of tax 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 BALANCE SHEETS (In thousands) April 30, 2016 The Gymboree Guarantor Non-guarantor Corporation Subsidiaries Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 39,730 $ 5,328 $ 17,110 $ — $ 62,168 Accounts receivable, net of allowance 1,784 15,590 3,459 — 20,833 Merchandise inventories — 190,386 8,978 (746 ) 198,618 Prepaid income taxes 1,511 804 178 — 2,493 Prepaid expenses 2,885 1,180 1,797 — 5,862 Intercompany receivable 2,017 695,837 — (697,854 ) — Total current assets 47,927 909,125 31,522 (698,600 ) 289,974 Property and equipment, net 15,723 126,538 8,679 — 150,940 Goodwill — 363,207 10,638 — 373,845 Other intangible assets, net — 340,470 40 — 340,510 Other assets 2,392 1,663 3,896 (620 ) 7,331 Investment in subsidiaries 1,415,164 — — (1,415,164 ) — Total assets $ 1,481,206 $ 1,741,003 $ 54,775 $ (2,114,384 ) $ 1,162,600 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Accounts payable $ 5,435 $ 87,906 $ 821 $ — $ 94,162 Accrued and other current liabilities 29,196 71,466 20,936 — 121,598 Line of credit borrowings 43,000 — — — 43,000 Current portion of long-term debt 2,500 — — — 2,500 Current obligation under capital lease — — — — — Intercompany payable 691,292 — 7,308 (698,600 ) — Total current liabilities 771,423 159,372 29,065 (698,600 ) 261,260 Long-term liabilities: Long-term debt, net of current portion 1,010,565 144 — — 1,010,709 Long-term sale-leaseback financing liability, net — 25,545 — — 25,545 Long-term obligation under capital lease — — — — — Lease incentives and other liabilities 2,908 43,298 4,498 — 50,704 Deferred income taxes 9,343 114,844 — (620 ) 123,567 Total liabilities 1,794,239 343,203 33,563 (699,220 ) 1,471,785 Total stockholders’ (deficit) equity (313,033 ) 1,397,800 17,364 (1,415,164 ) (313,033 ) Noncontrolling interest — — 3,848 — 3,848 Total liabilities and stockholders’ (deficit) equity $ 1,481,206 $ 1,741,003 $ 54,775 $ (2,114,384 ) $ 1,162,600 THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING BALANCE SHEETS (In thousands) January 30, 2016 The Gymboree Guarantor Non-guarantor Corporation Subsidiaries Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 982 $ 3,001 $ 14,181 $ — $ 18,164 Accounts receivable, net of allowance 1,073 21,149 4,474 — 26,696 Merchandise inventories — 197,655 9,587 (600 ) 206,642 Prepaid income taxes 1,511 516 169 — 2,196 Prepaid expenses 3,359 2,800 598 — 6,757 Intercompany receivable — 673,936 1,376 (675,312 ) — Total current assets 6,925 899,057 30,385 (675,912 ) 260,455 Property and equipment, net 13,518 136,020 8,940 — 158,478 Goodwill — 363,207 9,530 — 372,737 Other intangible assets, net — 340,968 43 — 341,011 Other assets 2,899 1,200 4,107 (411 ) 7,795 Investment in subsidiaries 1,410,631 — — (1,410,631 ) — Total assets $ 1,433,973 $ 1,740,452 $ 53,005 $ (2,086,954 ) $ 1,140,476 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Accounts payable $ 10,065 $ 97,665 $ 1,463 $ — $ 109,193 Accrued and other current liabilities 27,941 60,863 13,450 — 102,254 Line of credit borrowings 19,000 — — — 19,000 Current obligation under capital lease — 605 — — 605 Intercompany payable 668,968 — 6,944 (675,912 ) — Total current liabilities 725,974 159,133 21,857 (675,912 ) 231,052 Long-term liabilities: Long-term debt, net 1,040,506 — — — 1,040,506 Long-term sale-leaseback financing liability, net — 25,578 — — 25,578 Long-term obligation under capital lease — 2,245 — — 2,245 Lease incentives and other liabilities 4,455 46,117 4,167 — 54,739 Deferred income taxes 11,640 113,015 — (411 ) 124,244 Total liabilities 1,782,575 346,088 26,024 (676,323 ) 1,478,364 Total stockholders’ (deficit) equity (348,602 ) 1,394,364 16,267 (1,410,631 ) (348,602 ) Noncontrolling interest — — 10,714 — 10,714 Total liabilities and stockholders’ (deficit) equity $ 1,433,973 $ 1,740,452 $ 53,005 $ (2,086,954 ) $ 1,140,476 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 Other assets 7,799 1,254 3,856 (6,820 ) 6,089 Investment in subsidiaries 1,404,444 — — (1,404,444 ) — Total assets $ 1,436,027 $ 1,715,179 $ 57,318 $ (2,023,542 ) $ 1,184,982 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Accounts payable $ 19,712 $ 84,613 $ 1,101 $ — $ 105,426 Accrued and other current 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, net 1,092,549 — — — 1,092,549 Long-term obligation under capital lease, net — 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 1,799,372 335,464 22,049 (619,098 ) 1,537,787 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 $ 1,436,027 $ 1,715,179 $ 57,318 $ (2,023,542 ) $ 1,184,982 THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS FOR THE 13 WEEKS ENDED APRIL 30, 2016 (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 $ (29,661 ) $ 32,193 $ (280 ) $ — $ 2,252 CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures (1,633 ) (2,087 ) 129 — (3,591 ) Receipt of related party loan receivable — — 1,741 — 1,741 Intercompany transfers (2,017 ) (27,733 ) 1,376 28,374 — Other — 1 — — 1 Net cash (used in) provided by investing activities (3,650 ) (29,819 ) 3,246 28,374 (1,849 ) CASH FLOWS FROM FINANCING ACTIVITIES: Intercompany transfers 28,061 — 313 (28,374 ) — Proceeds from ABL facility 152,000 — — — 152,000 Payments on ABL facility (128,000 ) — — — (128,000 ) Proceeds from ABL term loan 50,000 — — — 50,000 Payments for deferred financing costs (3,804 ) — — — (3,804 ) Repurchase of notes (26,198 ) — — — (26,198 ) Payments on capital lease and sale-leaseback financing liability — (47 ) — — (47 ) Dividend payment by VIE to its parent — — (512 ) — (512 ) Net cash provided by (used in) financing activities 72,059 (47 ) (199 ) (28,374 ) 43,439 Effect of exchange rate fluctuations on cash and cash equivalents — — 162 — 162 Net increase in cash and cash equivalents 38,748 2,327 2,929 — 44,004 CASH AND CASH EQUIVALENTS: Beginning of Period 982 3,001 14,181 — 18,164 End of Period $ 39,730 $ 5,328 $ 17,110 $ — $ 62,168 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 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. |