Condensed Guarantor Data | 16. 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 8). 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 non-guarantor THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE 13 WEEKS ENDED JANUARY 28, 2017 (In thousands) The Gymboree Guarantor Non-guarantor Eliminations Consolidated Net sales: Retail $ 794 $ 346,107 $ 15,891 $ (9,894 ) $ 352,898 Retail Franchise — 3,936 — — 3,936 Intercompany revenue 12,152 9,175 (1,272 ) (20,055 ) — Total net sales 12,946 359,218 14,619 (29,949 ) 356,834 Cost of goods sold, including buying and occupancy expenses (1,670 ) (237,582 ) (11,260 ) 10,089 (240,423 ) Gross profit 11,276 121,636 3,359 (19,860 ) 116,411 Selling, general and administrative expenses (20,978 ) (101,614 ) (3,693 ) 20,075 (106,210 ) Goodwill and intangible asset impairment — (357,978 ) (10,091 ) — (368,069 ) Operating loss (9,702 ) (337,956 ) (10,425 ) 215 (357,868 ) Interest expense (19,018 ) (415 ) — — (19,433 ) Other income (expense), net 97 (16 ) — — 81 Loss before income taxes (28,623 ) (338,387 ) (10,425 ) 215 (377,220 ) Income tax benefit (expense) 5,591 46,812 (118 ) — 52,285 Equity in earnings of affiliates, net of tax (301,903 ) — — 301,903 — Net loss $ (324,935 ) $ (291,575 ) $ (10,543 ) $ 302,118 $ (324,935 ) THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE 13 WEEKS ENDED JANUARY 30, 2016 (In thousands) The Gymboree Guarantor Non-guarantor Eliminations Consolidated Net sales: Retail $ 1,371 $ 364,681 $ 18,422 $ (8,244 ) $ 376,230 Retail Franchise — 5,170 — — 5,170 Intercompany revenue 19,333 (2,820 ) (1,062 ) (15,451 ) — Total net sales 20,704 367,031 17,360 (23,695 ) 381,400 Cost of goods sold, including buying and occupancy expenses (2,398 ) (226,671 ) (11,779 ) 8,272 (232,576 ) Gross profit 18,306 140,360 5,581 (15,423 ) 148,824 Selling, general and administrative expenses (15,975 ) (115,647 ) (6,274 ) 15,503 (122,393 ) Operating income (loss) 2,331 24,713 (693 ) 80 26,431 Interest expense (20,891 ) (486 ) — — (21,377 ) Gain on extinguishment of debt 41,522 — — — 41,522 Other (expense) income, net (240 ) 109 (328 ) — (459 ) Income (loss) from continuing operations before taxes 22,722 24,336 (1,021 ) 80 46,117 Income tax benefit (expense) 9,639 (9,511 ) (312 ) — (184 ) Equity in earnings of affiliates, net of tax 16,895 — — (16,895 ) — Income (loss) from continuing operations, net of tax 49,256 14,825 (1,333 ) (16,815 ) 45,933 Income from discontinued operations, net of tax 183 1,623 1,023 — 2,829 Net income (loss) 49,439 16,448 (310 ) (16,815 ) 48,762 Net loss attributable to noncontrolling interest — — 677 — 677 Net income (loss) attributable to The Gymboree Corporation $ 49,439 $ 16,448 $ 367 $ (16,815 ) $ 49,439 THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE 26 WEEKS ENDED JANUARY 28, 2017 (In thousands) The Gymboree Guarantor Non-guarantor Eliminations Consolidated Net sales: Retail $ 1,493 615,992 28,856 (17,133 ) $ 629,208 Retail Franchise — 7,453 — — 7,453 Intercompany revenue 28,520 16,529 (1,137 ) (43,912 ) — Total net sales 30,013 639,974 27,719 (61,045 ) 636,661 Cost of goods sold, including buying and occupancy expenses (3,357 ) (406,900 ) (20,287 ) 17,299 (413,245 ) Gross profit 26,656 233,074 7,432 (43,746 ) 223,416 Selling, general and administrative expenses (44,130 ) (203,737 ) (7,444 ) 43,947 (211,364 ) Goodwill and intangible asset impairment — (357,978 ) (10,091 ) — (368,069 ) Operating loss (17,474 ) (328,641 ) (10,103 ) 201 (356,017 ) Interest expense (38,508 ) (831 ) (26 ) — (39,365 ) Other income, net 178 29 9 — 216 Loss before income taxes (55,804 ) (329,443 ) (10,120 ) 201 (395,166 ) Income tax benefit (expense) 16,618 43,198 (477 ) — 59,339 Equity in earnings of affiliates, net of tax (296,641 ) — — 296,641 — Net loss $ (335,827 ) $ (286,245 ) $ (10,597 ) $ 296,842 $ (335,827 ) THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE 26 WEEKS ENDED JANUARY 30, 2016 (In thousands) The Gymboree Guarantor Non-guarantor Eliminations Consolidated Net sales: Retail $ 1,746 $ 647,698 $ 33,145 $ (16,706 ) $ 665,883 Retail Franchise — 11,037 — — 11,037 Intercompany revenue 35,571 4,709 (503 ) (39,777 ) — Total net sales 37,317 663,444 32,642 (56,483 ) 676,920 Cost of goods sold, including buying and occupancy expenses (4,554 ) (402,624 ) (22,647 ) 16,636 (413,189 ) Gross profit 32,763 260,820 9,995 (39,847 ) 263,731 Selling, general and administrative expenses (38,784 ) (216,664 ) (11,846 ) 39,874 (227,420 ) Operating (loss) income (6,021 ) 44,156 (1,851 ) 27 36,311 Interest expense (42,308 ) (975 ) — — (43,283 ) Gain on extinguishment of debt 41,522 — — — 41,522 Other (expense) income, net (425 ) 108 (291 ) — (608 ) (Loss) income before income taxes (7,232 ) 43,289 (2,142 ) 27 33,942 Income tax benefit (expense) 16,847 (17,528 ) (338 ) (1,019 ) Equity in earnings of affiliates, net of tax 28,899 — — (28,899 ) — Income (loss) from continuing operations, net of tax 38,514 25,761 (2,480 ) (28,872 ) 32,923 Income from discontinued operations, net of tax 897 2,434 2,856 6,187 Net income (loss) 39,411 28,195 376 (28,872 ) 39,110 Net loss attributable to noncontrolling interest — — 301 — 301 Net income attributable to The Gymboree Corporation $ 39,411 $ 28,195 $ 677 $ (28,872 ) $ 39,411 THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) FOR THE 13 WEEKS ENDED JANUARY 28, 2017 (In thousands) The Gymboree Guarantor Non-guarantor Eliminations Consolidated Net loss $ (324,935 ) $ (291,575 ) $ (10,543 ) $ 302,118 $ (324,935 ) Other comprehensive (loss) income: Foreign currency translation adjustments (68 ) — 205 (205 ) (68 ) Unrealized net (loss) gain on cash flow hedges, net of tax (1,569 ) — 5 (5 ) (1,569 ) Total other comprehensive (loss) income (1,637 ) — 210 (210 ) (1,637 ) Comprehensive loss $ (326,572 ) $ (291,575 ) $ (10,333 ) $ 301,908 $ (326,572 ) THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) FOR THE 13 WEEKS ENDED JANUARY 30, 2016 (In thousands) The Gymboree Guarantor Non-guarantor Eliminations Consolidated Net income (loss) $ 49,439 $ 16,448 $ (310 ) $ (16,815 ) $ 48,762 Other comprehensive loss: Foreign currency translation adjustments (1,434 ) — (1,930 ) 1,450 (1,914 ) Unrealized net gain (loss) on cash flow hedges, net of tax 1,030 — (52 ) 51 1,029 Total other comprehensive loss (404 ) — (1,982 ) 1,501 (885 ) Comprehensive income (loss) 49,035 16,448 (2,292 ) (15,314 ) 47,877 Comprehensive loss attributable to noncontrolling interest — — 1,158 — 1,158 Comprehensive income (loss) attributable to The Gymboree Corporation $ 49,035 $ 16,448 $ (1,134 ) $ (15,314 ) $ 49,035 THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) FOR THE 26 WEEKS ENDED JANUARY 28, 2017 (In thousands) The Gymboree Guarantor Non-guarantor Eliminations Consolidated Net loss $ (335,827 ) $ (286,245 ) $ (10,597 ) $ 296,842 $ (335,827 ) Other comprehensive (loss) income: Foreign currency translation adjustments (442 ) — (165 ) 165 (442 ) Unrealized net (loss) gain on cash flow hedges, net of tax (475 ) — 346 (346 ) (475 ) Total other comprehensive (loss) income (917 ) — 181 (181 ) (917 ) Comprehensive loss $ (336,744 ) $ (286,245 ) $ (10,416 ) $ 296,661 $ (336,744 ) THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) FOR THE 26 WEEKS ENDED JANUARY 30, 2016 (In thousands) The Gymboree Guarantor Non-guarantor Eliminations Consolidated Net income $ 39,411 $ 28,195 $ 376 $ (28,872 ) $ 39,110 Other comprehensive income (loss): Foreign currency translation adjustments (1,478 ) — (2,162 ) 1,484 (2,156 ) Unrealized net gain (loss) on cash flow hedges, net of tax 1,639 — (124 ) 124 1,639 Total other comprehensive income (loss), 161 — (2,286 ) 1,608 (517 ) Comprehensive income (loss) 39,572 28,195 (1,910 ) (27,264 ) 38,593 Comprehensive loss attributable to noncontrolling interest — — 979 — 979 Comprehensive income (loss) attributable to The Gymboree Corporation $ 39,572 $ 28,195 $ (931 ) $ (27,264 ) $ 39,572 THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING BALANCE SHEETS (In thousands) January 28, 2017 The Gymboree Guarantor Non-guarantor Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 15,223 $ 2,618 $ 4,278 $ — $ 22,119 Restricted cash 24,018 — — — 24,018 Accounts receivable, net of allowance 2,549 11,648 702 — 14,899 Merchandise inventories — 206,409 4,973 (487 ) 210,895 Prepaid income taxes 1,333 588 141 — 2,062 Prepaid expenses 3,612 1,893 5 — 5,510 Intercompany receivable — 704,995 1,710 (706,705 ) — Total current assets 46,735 928,151 11,809 (707,192 ) 279,503 Property and equipment, net 15,993 112,705 5,340 — 134,038 Goodwill — 123,140 0 — 123,140 Other intangible assets, net — 164,854 20 — 164,874 Restricted cash 49,015 — — — 49,015 Other assets 1,314 1,122 2,820 (328 ) 4,928 Investment in subsidiaries 1,074,389 — — (1,074,389 ) — Total assets $ 1,187,446 $ 1,329,972 $ 19,989 $ (1,781,909 ) $ 755,498 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Accounts payable $ 8,396 $ 108,638 $ 318 $ — $ 117,352 Accrued liabilities and other current liabilities 27,694 52,396 650 — 80,740 Line of credit borrowings 54,000 — — — 54,000 Current portion of long-term debt, net 53,111 — — — 53,111 Intercompany payable 699,503 — 7,689 (707,192 ) — Total current liabilities 842,704 161,034 8,657 (707,192 ) 305,203 Long-term liabilities: Long-term debt, net 925,928 — — — 925,928 Long-term sale-leaseback financing liability, net — 25,426 — — 25,426 Lease incentives and other liabilities 4,624 38,344 4,681 — 47,649 Deferred income taxes 23,338 37,430 — (328 ) 60,440 Total liabilities 1,796,594 262,234 13,338 (707,520 ) 1,364,646 Total stockholders’ (deficit) equity (609,148 ) 1,067,738 6,651 (1,074,389 ) (609,148 ) Total liabilities and stockholders’ (deficit) equity $ 1,187,446 $ 1,329,972 $ 19,989 $ (1,781,909 ) $ 755,498 THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING BALANCE SHEETS (In thousands) July 30, 2016 The Gymboree Guarantor Non-guarantor Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 4,952 $ 4,607 $ 3,077 $ — $ 12,636 Restricted cash 33,505 — — — 33,505 Accounts receivable, net of allowance 1,486 10,009 795 — 12,290 Merchandise inventories — 229,118 4,258 (417 ) 232,959 Prepaid income taxes 1,332 578 136 — 2,046 Prepaid expenses 3,409 1,508 — — 4,917 Intercompany receivable 1,311 687,735 — (689,046 ) — Total current assets 45,995 933,555 8,266 (689,463 ) 298,353 Property and equipment, net 15,783 122,147 5,821 — 143,751 Goodwill — 346,818 10,223 — 357,041 Other intangible assets, net — 300,043 30 — 300,073 Restricted cash 73,566 — — — 73,566 Other assets 2,043 1,474 2,682 (471 ) 5,728 Investment in subsidiaries 1,373,355 — — (1,373,355 ) — Total assets $ 1,510,742 $ 1,704,037 $ 27,022 $ (2,063,289 ) $ 1,178,512 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Accounts payable $ 8,255 $ 126,103 $ 140 $ — $ 134,498 Accrued and other current liabilities 50,370 60,121 1,418 — 111,909 Line of credit borrowings 42,000 — — — 42,000 Current portion of ABL term loan 5,527 — — — 5,527 Intercompany payable 685,536 — 3,927 (689,463 ) — Total current liabilities 791,688 186,224 5,485 (689,463 ) 293,934 Long-term liabilities: Long-term debt, net 970,902 — — — 970,902 Long-term sale-leaseback financing liability, net — 25,508 — — 25,508 Lease incentives and other liabilities 5,227 40,951 4,464 — 50,642 Deferred income taxes 16,198 95,072 — (471 ) 110,799 Total liabilities 1,784,015 347,755 9,949 (689,934 ) 1,451,785 Total stockholders’ (deficit) equity (273,273 ) 1,356,282 17,073 (1,373,355 ) (273,273 ) Total liabilities and stockholders’ (deficit) equity $ 1,510,742 $ 1,704,037 $ 27,022 $ (2,063,289 ) $ 1,178,512 THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING BALANCE SHEETS (In thousands) January 30, 2016 The Gymboree Guarantor Non-guarantor Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 982 $ 2,998 $ 5,794 $ — $ 9,774 Accounts receivable, net of allowance 1,073 19,042 992 — 21,107 Merchandise inventories — 195,860 7,300 (328 ) 202,832 Prepaid income taxes 1,511 516 169 — 2,196 Prepaid expenses 3,359 2,702 275 — 6,336 Intercompany receivable — 635,684 1,376 (637,060 ) — Current assets of discontinued operations — 42,255 14,479 (38,524 ) 18,210 Total current assets 6,925 899,057 30,385 (675,912 ) 260,455 Property and equipment, net 13,518 135,498 6,534 — 155,550 Goodwill — 346,818 9,530 — 356,348 Other intangible assets, net — 303,571 37 — 303,608 Other assets 2,899 683 2,999 (411 ) 6,170 Investment in subsidiaries 1,410,631 — — (1,410,631 ) — Other assets of discontinued operations — 54,825 3,520 — 58,345 Total assets $ 1,433,973 $ 1,740,452 $ 53,005 $ (2,086,954 ) $ 1,140,476 LIABILITIES AND STOCKHOLDERS’ Current liabilities: Accounts payable $ 10,065 $ 97,144 $ 657 $ — $ 107,866 Accrued and other current liabilities 27,941 59,276 3,064 — 90,281 Line of credit borrowings 19,000 — — — 19,000 Current obligation under capital lease — 605 — — 605 Intercompany payable 668,968 — 5,969 (674,937 ) — Current liabilities of discontinued operations — 2,108 12,167 (975 ) 13,300 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 46,105 3,870 — 54,430 Deferred income taxes 11,640 113,014 — (411 ) 124,243 Other long-term liabilities of discontinued operations — 13 297 — 310 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 STATEMENTS OF CASH FLOWS FOR THE 26 WEEKS ENDED JANUARY 28, 2017 (In thousands) The Gymboree Guarantor Non-guarantor Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES: Net cash (used in) provided by operating activities $ (59,338 ) $ 38,953 $ (449 ) $ (2,300 ) $ (23,134 ) CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures (3,912 ) (7,852 ) (375 ) — (12,139 ) Decrease in restricted cash 34,038 — — — 34,038 Intercompany transfers 1,310 (30,681 ) (1,710 ) 31,081 — Net cash provided by (used in) investing activities 31,436 (38,533 ) (2,085 ) 31,081 21,899 CASH FLOWS FROM FINANCING ACTIVITIES: Intercompany transfers 27,423 — 3,658 (31,081 ) — Proceeds from ABL facility 319,000 — — — 319,000 Payments on ABL facility (307,000 ) — — — (307,000 ) Payments on ABL term loan (1,250 ) — — — (1,250 ) Payments on capital lease and sale-leaseback financing liability — (109 ) — — (109 ) Dividend to The Gymboree Corporation — (2,300 ) 2,300 Net cash provided by (used in) financing activities 38,173 (2,409 ) 3,658 (28,781 ) 10,641 Effect of exchange rate fluctuations on cash and cash equivalents — — 77 — 77 Net increase (decrease) in cash and cash equivalents 10,271 (1,989 ) 1,201 — 9,483 CASH AND CASH EQUIVALENTS: Beginning of period 4,952 4,607 3,077 — 12,636 End of period $ 15,223 $ 2,618 $ 4,278 $ — $ 22,119 THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS FOR THE 26 WEEKS ENDED JANUARY 30, 2016 (In thousands) The Gymboree Guarantor Non-guarantor Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES: Net cash (used in) provided by operating activities $ (41,633 ) $ 110,002 $ 4,237 $ (1,500 ) $ 71,106 CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures (4,433 ) (8,399 ) (1,075 ) — (13,907 ) Decrease in restricted cash 8,157 — — — 8,157 Capital distribution from subsidiary 7,358 — — (7,358 ) — Increase in related party loan receivable — — (1,741 ) — (1,741 ) Intercompany transfers 2,726 (100,537 ) (1,304 ) 99,115 — Other — 6 155 — 161 Net cash provided by (used) in investing activities 13,808 (108,930 ) (3,965 ) 91,757 (7,330 ) CASH FLOWS FROM FINANCING ACTIVITIES: Intercompany transfers 94,631 (73 ) 4,557 (99,115 ) — Proceeds from ABL facility 187,000 — — — 187,000 Payments on ABL facility (238,000 ) — — — (238,000 ) Repurchase of notes (15,325 ) — — — (15,325 ) Payments on capital lease and sale-leaseback financing liability — (374 ) — — (374 ) Payments for deferred financing costs (1,679 ) 227 — — (1,452 ) Dividend to The Gymboree Corporation — (1,500 ) — 1,500 — Capital distribution to The Gymboree Corporation — — (7,358 ) 7,358 — Net cash provided by (used in) financing activities 26,627 (1,720 ) (2,801 ) (90,257 ) (68,151 ) Effect of exchange rate fluctuations on cash and cash equivalents — — (958 ) — (958 ) Net decrease in cash and cash equivalents (1,198 ) (648 ) (3,487 ) — (5,333 ) CASH AND CASH EQUIVALENTS: Cash and cash equivalent, beginning of period 2,180 3,649 17,668 — 23,497 Cash and cash equivalent, end of period 982 3,001 14,181 — 18,164 Less - cash and cash equivalents of discontinued operations, end of period — (3 ) (8,387 ) — (8,390 ) Cash and cash equivalents of continuing operations, end of period $ 982 $ 2,998 $ 5,794 $ — $ 9,774 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 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 Non-operating |