CONDENSED CONSOLIDATING FINANCIAL INFORMATION | 19. CONDENSED CONSOLIDATING FINANCIAL INFORMATION As discussed in Note 6, The Men’s Wearhouse (the “Issuer”) issued $600.0 million in aggregate principal amount of 7.00% Senior Notes. The Senior Notes are guaranteed jointly and severally, on an unsecured basis by Tailored Brands, Inc. (the “Parent”) and certain of our U.S. subsidiaries (the “Guarantors”). Our foreign subsidiaries (collectively, the “Non-Guarantors”) are not guarantors of the Senior Notes. Each of the Guarantors is 100% owned and all guarantees are joint and several. In addition, the guarantees are full and unconditional except for certain automatic release provisions related to the Guarantors. These automatic release provisions are considered customary and include the sale or other disposition of all or substantially all of the assets or all of the capital stock of any subsidiary guarantor, the release or discharge of a guarantor’s guarantee of the obligations under the Term Loan other than a release or discharge through payment thereon, the designation in accordance with the Indenture of a guarantor as an unrestricted subsidiary or the satisfaction of the requirements for defeasance or discharge of the Senior Notes as provided for in the Indenture. The tables in the following pages present the condensed consolidating financial information for the Parent, the Issuer, the Guarantors and the Non-Guarantors, together with eliminations, as of and for the periods indicated. The consolidating financial information may not necessarily be indicative of the financial positions, results of operations or cash flows had the Parent, the Issuer, Guarantors and Non-Guarantors operated as independent entities. Certain of our current Guarantor subsidiaries did not exist and were created as part of the Reorganization. As a result, prior periods presented have been retrospectively adjusted and contain certain allocations to reflect our current organizational structure. T ailored Brands, Inc. Condensed Consolidating Balance Sheet February 3, 2018 (in thousands) Tailored The Men’s Guarantor Non-Guarantor Brands, Inc. Wearhouse, Inc. Subsidiaries Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS: Cash and cash equivalents $ — $ 51,818 $ 2,180 $ 49,609 $ — $ 103,607 Accounts receivable, net — 23,712 368,328 58,573 (370,830) 79,783 Inventories — 207,504 445,126 199,301 — 851,931 Other current assets 3,666 26,951 38,217 9,418 — 78,252 Total current assets 3,666 309,985 853,851 316,901 (370,830) 1,113,573 Property and equipment, net — 203,204 220,979 36,491 — 460,674 Rental product, net — 103,664 3,658 16,408 — 123,730 Goodwill — 6,160 67,010 47,122 — 120,292 Intangible assets, net — — 155,438 13,549 — 168,987 Investments in subsidiaries 128,458 1,424,647 — — (1,553,105) — Other assets — 11,183 805 81,846 (81,135) 12,699 Total assets $ 132,124 $ 2,058,843 $ 1,301,741 $ 512,317 $ (2,005,070) $ 1,999,955 LIABILITIES AND SHAREHOLDERS' EQUITY CURRENT LIABILITIES: Accounts payable $ 110,326 $ 281,838 $ 57,756 $ 66,016 $ (370,830) $ 145,106 Accrued expenses and other current liabilities 14,061 87,597 155,813 34,187 — 291,658 Current portion of long-term debt — 7,000 — — — 7,000 Total current liabilities 124,387 376,435 213,569 100,203 (370,830) 443,764 Long-term debt, net — 1,389,808 — — — 1,389,808 Deferred taxes, net and other liabilities 5,545 164,142 46,641 28,998 (81,135) 164,191 Shareholders' equity 2,192 128,458 1,041,531 383,116 (1,553,105) 2,192 Total liabilities and shareholders' equity $ 132,124 $ 2,058,843 $ 1,301,741 $ 512,317 $ (2,005,070) $ 1,999,955 Tailored Brands, Inc. Condensed Consolidating Balance Sheet January 28, 2017 (in thousands) Tailored The Men’s Guarantor Non-Guarantor Brands, Inc. Wearhouse, Inc. Subsidiaries Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS: Cash and cash equivalents $ — $ 1,002 $ 1,881 $ 68,006 $ — $ 70,889 Accounts receivable, net 7,376 15,499 476,742 56,777 (490,680) 65,714 Inventories — 230,264 438,167 287,081 — 955,512 Other current assets 12,773 134,225 28,436 8,448 (110,280) 73,602 Total current assets 20,149 380,990 945,226 420,312 (600,960) 1,165,717 Property and equipment, net — 232,090 216,248 35,827 — 484,165 Rental product, net — 131,287 3,369 17,954 — 152,610 Goodwill — 6,160 68,510 42,356 — 117,026 Intangible assets, net — 78 157,270 14,311 — 171,659 Investments in subsidiaries (109,788) 1,425,622 — — (1,315,834) — Other assets — 5,615 959 7,321 (7,200) 6,695 Total assets $ (89,639) $ $ $ $ $ LIABILITIES AND SHAREHOLDERS' (DEFICIT) EQUITY CURRENT LIABILITIES: Accounts payable $ 15,352 $ 509,572 $ 82,337 $ 60,799 $ (490,680) $ 177,380 Accrued expenses and other current liabilities 2,627 111,617 129,420 135,777 (110,280) 269,161 Current portion of long-term debt — 13,379 — — — 13,379 Total current liabilities 17,979 634,568 211,757 196,576 (600,960) 459,920 Long-term debt, net — 1,582,150 — — — 1,582,150 Deferred taxes, net and other liabilities — 74,912 85,477 10,231 (7,200) 163,420 Shareholders' (deficit) equity (107,618) (109,788) 1,094,348 331,274 (1,315,834) (107,618) Total liabilities and shareholders' (deficit) equity $ (89,639) $ $ $ $ $ Tailored Brands, Inc. Condensed Consolidating Statement of Earnings (Loss) (in thousands) Tailored The Men’s Guarantor Non-Guarantor Brands, Inc. Wearhouse, Inc. Subsidiaries Subsidiaries Eliminations Consolidated Year Ended February 3, 2018 Net sales $ — $ 1,737,651 $ 1,653,188 $ 737,848 $ (824,341) $ 3,304,346 Cost of sales — 897,429 1,255,046 567,446 (824,341) 1,895,580 Gross margin — 840,222 398,142 170,402 — 1,408,766 Operating expenses 3,453 648,569 557,404 116,587 (146,663) 1,179,350 Operating (loss) income (3,453) 191,653 (159,262) 53,815 146,663 229,416 Other income and expenses, net — — 145,002 1,661 (146,663) — Interest expense, net (442) (105,009) 6,606 (1,062) — (99,907) Gain on extinguishment of debt, net — 5,445 — — — 5,445 (Loss) earnings before income taxes (3,895) 92,089 (7,654) 54,414 — 134,954 Provision (benefit) for income taxes (3,444) 54,744 (41,719) 28,670 — 38,251 (Loss) earnings before equity in net income of subsidiaries (451) 37,345 34,065 25,744 — 96,703 Equity in earnings (loss) of subsidiaries 97,154 59,809 — — (156,963) — Net earnings (loss) $ 96,703 $ 97,154 $ 34,065 $ 25,744 $ (156,963) $ 96,703 Comprehensive income (loss) $ 126,004 $ 100,186 $ 34,050 $ 52,028 $ (186,264) $ 126,004 Year Ended January 28, 2017 Net sales $ — $ 1,765,793 $ 1,730,505 $ 405,526 $ (523,121) $ 3,378,703 Cost of sales — 897,564 1,308,576 254,216 (523,121) 1,937,235 Gross margin — 868,229 421,929 151,310 — 1,441,468 Operating expenses 3,374 636,507 649,177 115,017 (95,433) 1,308,642 Operating (loss) income (3,374) 231,722 (227,248) 36,293 95,433 132,826 Other income and expenses, net — — 89,433 6,000 (95,433) — Interest expense, net (23) (104,636) 2,404 (727) — (102,982) Gain on extinguishment of debt, net — 1,737 — — — 1,737 (Loss) earnings before income taxes (3,397) 128,823 (135,411) 41,566 — 31,581 (Benefit) provision for income taxes (1,249) 25,063 (27,492) 10,303 — 6,625 (Loss) earnings before equity in net income of subsidiaries (2,148) 103,760 (107,919) 31,263 — 24,956 Equity in earnings (loss) of subsidiaries 27,104 (76,656) — — 49,552 — Net earnings (loss) 24,956 27,104 (107,919) 31,263 49,552 24,956 Comprehensive income (loss) $ 13,359 $ 28,427 $ (107,895) $ 18,319 $ 61,149 $ 13,359 Tailored Brands, Inc. Condensed Consolidating Statement of Earnings (Loss) (in thousands) Tailored The Men’s Guarantor Non-Guarantor Brands, Inc. Wearhouse, Inc. Subsidiaries Subsidiaries Eliminations Consolidated Year Ended January 30, 2016 Net sales $ — $ 1,787,295 $ 1,852,876 $ 427,770 $ (571,670) $ 3,496,271 Cost of sales — 943,897 1,374,272 265,349 (571,670) 2,011,848 Gross margin — 843,398 478,604 162,421 — 1,484,423 Operating expenses 2,801 1,218,061 1,238,599 120,667 (18,409) 2,561,719 Operating (loss) income (2,801) (374,663) (759,995) 41,754 18,409 (1,077,296) Other income and expenses, net — 16,450 1,959 — (18,409) — Interest expense, net — (106,613) 1,776 (953) — (105,790) Loss on extinguishment of debt, net — (12,675) — — — (12,675) (Loss) earnings before income taxes (2,801) (477,501) (756,260) 40,801 — (1,195,761) (Benefit) provision for income taxes (403) (65,534) (112,010) 8,905 — (169,042) (Loss) earnings before equity in net income of subsidiaries (2,398) (411,967) (644,250) 31,896 — (1,026,719) Equity in (loss) earnings of subsidiaries (1,024,321) (612,354) — — 1,636,675 — Net (loss) earnings $ (1,026,719) $ (1,024,321) $ (644,250) $ 31,896 $ 1,636,675 $ (1,026,719) Comprehensive (loss) income $ (1,049,534) $ (1,024,663) $ (644,296) $ 9,469 $ 1,659,490 $ (1,049,534) Tailored Brands, Inc. Condensed Consolidating Statement of Cash Flows Year Ended February 3, 2018 (in thousands) Tailored The Men’s Guarantor Non-Guarantor Brands, Inc. Wearhouse, Inc. Subsidiaries Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities $ 35,545 $ 520,678 $ 61,823 $ (231,517) (35,761) $ 350,768 CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures — (25,729) (63,681) (5,548) — (94,958) Acquisition of business, net of cash — — — (457) — (457) Intercompany activities — (285,500) — (75,135) 360,635 — Proceeds from sale of property and equipment — 3,323 2,157 — — 5,480 Net cash used in investing activities — (307,906) (61,524) (81,140) 360,635 (89,935) CASH FLOWS FROM FINANCING ACTIVITIES: Payments on term loan — (53,379) — — — (53,379) Proceeds from asset-based revolving credit facility — 276,300 — — — 276,300 Payments on asset-based revolving credit facility — (276,300) — — — (276,300) Repurchase and retirement of senior notes — (145,371) — — — (145,371) Deferred financing costs — (2,580) — — — (2,580) Intercompany activities — 39,374 — 285,500 (324,874) — Cash dividends paid (35,761) — — — — (35,761) Proceeds from issuance of common stock 1,903 — — — — 1,903 Tax payments related to vested deferred stock units (1,687) — — — — (1,687) Net cash (used in) provided by financing activities (35,545) (161,956) — 285,500 (324,874) (236,875) Effect of exchange rate changes — — — 8,760 — 8,760 Increase (decrease) in cash and cash equivalents — 50,816 299 (18,397) — 32,718 Cash and cash equivalents at beginning of period — 1,002 1,881 68,006 — 70,889 Cash and cash equivalents at end of period $ — $ 51,818 $ 2,180 $ 49,609 $ — $ 103,607 Tailored Brands, Inc. Condensed Consolidating Statement of Cash Flows Year Ended January 28, 2017 (in thousands) Tailored The Men’s Guarantor Non-Guarantor Brands, Inc. Wearhouse, Inc. Subsidiaries Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities $ 34,402 $ 257,133 $ 47,038 $ (60,705) $ (35,240) $ 242,628 CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures — (46,960) (47,998) (4,736) — (99,694) Intercompany activities — (110,280) — — 110,280 — Proceeds from sale of property and equipment — — 598 19 — 617 Net cash used in investing activities — (157,240) (47,400) (4,717) 110,280 (99,077) CASH FLOWS FROM FINANCING ACTIVITIES: Payments on term loan — (42,451) — — — (42,451) Proceeds from asset-based revolving credit facility — 606,500 — 3,037 — 609,537 Payments on asset-based revolving credit facility — (606,500) — (3,037) — (609,537) Repurchase and retirement of senior notes — (21,924) — — — (21,924) Intercompany activities — (35,240) — 110,280 (75,040) — Cash dividends paid (35,240) — — — — (35,240) Proceeds from issuance of common stock 2,189 — — — — 2,189 Tax payments related to vested deferred stock units (1,362) — — — — (1,362) Excess tax benefits from share-based plans 11 — — — — 11 Net cash (used in) provided by financing activities (34,402) (99,615) — 110,280 (75,040) (98,777) Effect of exchange rate changes — — — (3,865) — (3,865) Increase (decrease) in cash and cash equivalents — 278 (362) 40,993 — 40,909 Cash and cash equivalents at beginning of period — 724 2,243 27,013 — 29,980 Cash and cash equivalents at end of period $ — $ 1,002 $ 1,881 $ 68,006 $ — $ 70,889 Tailored Brands, Inc. Condensed Consolidating Statement of Cash Flows Year Ended January 30, 2016 (in thousands) Tailored The Men’s Guarantor Non-Guarantor Brands, Inc. Wearhouse, Inc. Subsidiaries Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities $ 35,404 $ 47,515 $ 47,880 $ 35,878 $ (34,980) $ 131,697 CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures — (54,525) (50,692) (10,281) — (115,498) Intercompany activities — 33,432 — — (33,432) — Proceeds from sale of property and equipment — 2,586 31 — — 2,617 Net cash used in investing activities — (18,507) (50,661) (10,281) (33,432) (112,881) CASH FLOWS FROM FINANCING ACTIVITIES: Payments on term loan — (8,000) — — — (8,000) Proceeds from asset-based revolving credit facility — 180,500 — — — 180,500 Payments on asset-based revolving credit facility — (180,500) — — — (180,500) Intercompany activities — (34,980) — (33,432) 68,412 — Cash dividends paid (34,980) — — — — (34,980) Proceeds from issuance of common stock 2,974 — — — — 2,974 Deferred financing costs — (3,566) — — — (3,566) Tax payments related to vested deferred stock units (4,538) — — — — (4,538) Excess tax benefits from share-based plans 1,417 — 167 — — 1,584 Repurchases of common stock (277) — — — — (277) Net cash (used in) provided by financing activities (35,404) (46,546) 167 (33,432) 68,412 (46,803) Effect of exchange rate changes — — — (4,294) — (4,294) Increase (decrease) in cash and cash equivalents — (17,538) (2,614) (12,129) — (32,281) Cash and cash equivalents at beginning of period — 18,262 4,857 39,142 — 62,261 Cash and cash equivalents at end of period $ — $ 724 $ 2,243 $ 27,013 $ — $ 29,980 |