Condensed Consolidating Information | 21. 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. Tailored Brands, Inc. Condensed Consolidating Balance Sheet February 1, 2020 (in thousands) Tailored The Men’s Guarantor Non-Guarantor Brands, Inc. Wearhouse, Inc. Subsidiaries Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS: Cash and cash equivalents $ — $ 961 $ 1,495 $ 11,964 $ — $ 14,420 Accounts receivable, net — 28,603 345,683 49,043 (383,356) 39,973 Inventories — 136,228 420,339 140,090 — 696,657 Other current assets 10,379 11,145 56,192 16,349 (10,000) 84,065 Total current assets 10,379 176,937 823,709 217,446 (393,356) 835,115 Property and equipment, net — 173,271 199,396 23,145 — 395,812 Operating lease right-of-use assets — 458,209 368,748 53,334 — 880,291 Rental product, net — 81,370 2,370 9,157 — 92,897 Goodwill — 6,160 52,128 20,983 — 79,271 Intangible assets, net — — 116,843 — — 116,843 Investments in subsidiaries 86,771 1,180,304 — — (1,267,075) — Other assets — 10,269 8,367 3,694 (3,600) 18,730 Total assets $ 97,150 $ 2,086,520 $ 1,571,561 $ 327,759 $ (1,664,031) $ 2,418,959 LIABILITIES AND SHAREHOLDERS' EQUITY CURRENT LIABILITIES: Accounts payable $ 189,526 $ 236,592 $ 68,845 $ 72,290 $ (383,356) $ 183,897 Accrued expenses and other current liabilities 2,207 148,929 91,349 17,041 (10,000) 249,526 Current portion of operating lease liabilities — 99,195 75,229 11,880 — 186,304 Current portion of long-term debt — 9,000 — — — 9,000 Total current liabilities 191,733 493,716 235,423 101,211 (393,356) 628,727 Long-term debt, net — 1,094,398 — — — 1,094,398 Operating lease liabilities — 381,150 303,040 42,137 — 726,327 Deferred taxes, net and other liabilities 3,723 30,485 23,022 14,183 (3,600) 67,813 Shareholders' (deficit) equity (98,306) 86,771 1,010,076 170,228 (1,267,075) (98,306) Total liabilities and shareholders' equity $ 97,150 $ 2,086,520 $ 1,571,561 $ 327,759 $ (1,664,031) $ 2,418,959 Tailored Brands, Inc. Condensed Consolidating Balance Sheet February 2, 2019 (in thousands) Tailored The Men’s Guarantor Non-Guarantor Brands, Inc. Wearhouse, Inc. Subsidiaries Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS: Cash and cash equivalents $ — $ 970 $ 1,434 $ 30,267 $ — $ 32,671 Accounts receivable, net — 23,954 255,091 53,610 (297,969) 34,686 Inventories — 149,923 429,952 144,211 — 724,086 Other current assets — 30,699 37,621 3,773 (5,270) 66,823 Current assets - discontinued operations — — 41,404 129,972 — 171,376 Total current assets — 205,546 765,502 361,833 (303,239) 1,029,642 Property and equipment, net — 194,290 207,934 22,092 — 424,316 Rental product, net — 81,809 3,426 14,535 — 99,770 Goodwill — 6,160 52,128 21,203 — 79,491 Intangible assets, net — — 153,711 — — 153,711 Investments in subsidiaries 160,057 1,234,005 — — (1,394,062) — Other assets — 7,590 640 5,059 (4,800) 8,489 Non-current assets - discontinued operations — — 1,906 23,165 — 25,071 Total assets $ 160,057 $ 1,729,400 $ 1,185,247 $ 447,887 $ (1,702,101) $ 1,820,490 LIABILITIES AND SHAREHOLDERS' EQUITY CURRENT LIABILITIES: Accounts payable $ 142,701 $ 201,799 $ 67,044 $ 91,200 $ (297,969) $ 204,775 Accrued expenses and other current liabilities 6,697 146,683 105,022 29,044 (5,270) 282,176 Current portion of long-term debt — 11,619 — — — 11,619 Current liabilities - discontinued operations — — 7,073 32,952 — 40,025 Total current liabilities 149,398 360,101 179,139 153,196 (303,239) 538,595 Long-term debt, net — 1,153,242 — — — 1,153,242 Deferred taxes, net and other liabilities 7,028 56,000 43,495 17,822 (4,800) 119,545 Non-current liabilities - discontinued operations — — 1,574 3,903 — 5,477 Shareholders' equity 3,631 160,057 961,039 272,966 (1,394,062) 3,631 Total liabilities and shareholders' equity $ 160,057 $ 1,729,400 $ 1,185,247 $ 447,887 $ (1,702,101) $ 1,820,490 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 1, 2020 Net sales $ — $ 1,650,102 $ 1,586,697 $ 719,517 $ (1,075,055) $ 2,881,261 Cost of sales — 916,900 1,268,680 602,124 (1,075,055) 1,712,649 Gross margin — 733,202 318,017 117,393 — 1,168,612 Operating expenses 3,071 652,665 527,887 86,926 (199,775) 1,070,774 Operating (loss) income (3,071) 80,537 (209,870) 30,467 199,775 97,838 Other income and expenses, net — — 198,981 794 (199,775) — Interest (expense) income, net (4,132) (70,779) 4,851 (689) — (70,749) Loss on extinguishment of debt, net — (77) — — — (77) (Loss) earnings before income taxes (7,203) 9,681 (6,038) 30,572 — 27,012 (Benefit) provision for income taxes (2,847) (7,370) 7,516 4,346 — 1,645 (Loss) earnings before equity in net income of subsidiaries (4,356) 17,051 (13,554) 26,226 — 25,367 Equity in (loss) earnings of subsidiaries (77,920) (65,539) — — 143,459 — Net (loss) earnings from continuing operations (82,276) (48,488) (13,554) 26,226 143,459 25,367 Net (loss) earnings from discontinued operations, net of tax — (29,432) 2,013 (80,224) — (107,643) Net (loss) earnings $ (82,276) $ (77,920) $ (11,541) $ (53,998) $ 143,459 $ (82,276) Comprehensive (loss) income $ (82,811) $ (99,678) $ (11,541) $ (59,660) $ 170,879 $ (82,811) Year Ended February 2, 2019 Net sales $ — $ 1,735,743 $ 1,519,548 $ 450,247 $ (701,027) $ 3,004,511 Cost of sales — 886,137 1,172,665 336,128 (701,027) 1,693,903 Gross margin — 849,606 346,883 114,119 — 1,310,608 Operating expenses 4,489 538,469 531,206 67,145 (56,263) 1,085,046 Operating (loss) income (4,489) 311,137 (184,323) 46,974 56,263 225,562 Other income and expenses, net — — 55,582 681 (56,263) — Interest (expense) income, net (3,950) (85,011) 7,949 2,005 — (79,007) Loss on extinguishment of debt, net — (30,253) — — — (30,253) (Loss) earnings before income taxes (8,439) 195,873 (120,792) 49,660 — 116,302 (Benefit) provision for income taxes (1,056) 35,334 (25,295) 8,723 — 17,706 (Loss) earnings before equity in net income of subsidiaries (7,383) 160,539 (95,497) 40,937 — 98,596 Equity in earnings (loss) of subsidiaries 90,623 (69,916) — — (20,707) — Net earnings (loss) from continuing operations 83,240 90,623 (95,497) 40,937 (20,707) 98,596 Net earnings (loss) from discontinued operations, net of tax — — 3,208 (18,564) — (15,356) Net earnings (loss) $ 83,240 $ 90,623 $ (92,289) $ 22,373 $ (20,707) $ 83,240 Comprehensive income (loss) $ 60,043 $ 83,146 $ (92,323) $ 6,687 $ 2,490 $ 60,043 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 $ 1,596,153 $ 543,558 $ (824,341) $ 3,053,021 Cost of sales — 897,429 1,213,089 425,416 (824,341) 1,711,593 Gross margin — 840,222 383,064 118,142 — 1,341,428 Operating expenses 3,453 648,569 546,290 73,683 (146,663) 1,125,332 Operating (loss) income (3,453) 191,653 (163,226) 44,459 146,663 216,096 Other income and expenses, net — — 145,002 1,661 (146,663) — Interest (expense) income, 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 (11,618) 45,058 — 121,634 (Benefit) provision for income taxes (3,444) 54,744 (42,247) 25,564 — 34,617 (Loss) earnings before equity in net income of subsidiaries (451) 37,345 30,629 19,494 — 87,017 Equity in earnings of subsidiaries 97,154 59,809 — — (156,963) — Net earnings from continuing operations 96,703 97,154 30,629 19,494 (156,963) 87,017 Net earnings from discontinued operations, net of tax — — 3,436 6,250 — 9,686 Net earnings $ 96,703 $ 97,154 $ 34,065 $ 25,744 $ (156,963) $ 96,703 Comprehensive income $ 126,004 $ 100,186 $ 34,050 $ 52,028 $ (186,264) $ 126,004 Tailored Brands, Inc. Condensed Consolidating Statement of Cash Flows Year Ended February 1, 2020 (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 $ 37,726 $ 463,543 $ 50,116 $ (400,173) $ (51,571) $ 99,641 CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures — (28,542) (50,117) (9,843) — (88,502) Proceeds from divestiture of business, net — — — 45,034 — 45,034 Proceeds from sales of property and equipment — 311 — — — 311 Intercompany activities — (359,023) — (40,953) 399,976 — Net cash (used in) provided by investing activities — (387,254) (50,117) (5,762) 399,976 (43,157) CASH FLOWS FROM FINANCING ACTIVITIES: Payments on new term loan — (9,370) — — — (9,370) Proceeds from asset-based revolving credit facility — 1,333,000 — — — 1,333,000 Payments on asset-based revolving credit facility — (1,331,500) — — — (1,331,500) Repurchase and retirement of senior notes — (54,425) — — — (54,425) Intercompany activities — (14,003) — 362,408 (348,405) — Cash dividends paid (28,071) — — — — (28,071) Proceeds from issuance of common stock 1,561 — — — — 1,561 Tax payments related to vested deferred stock units (1,216) — — — — (1,216) Repurchases of common stock (10,000) — — — — (10,000) Net cash (used in) provided by financing activities (37,726) (76,298) — 362,408 (348,405) (100,021) Effect of exchange rate changes — — — 2,526 — 2,526 Increase (decrease) in cash and cash equivalents — (9) (1) (41,001) — (41,011) Cash and cash equivalents at beginning of period — 970 1,496 52,965 — 55,431 Cash and cash equivalents at end of period $ — $ 961 $ 1,495 $ 11,964 $ — $ 14,420 Tailored Brands, Inc. Condensed Consolidating Statement of Cash Flows Year Ended February 2, 2019 (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 $ 38,198 $ 674,432 $ 29,247 $ (382,259) $ (36,946) $ 322,672 CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures — (26,731) (47,686) (7,869) — (82,286) Proceeds from divestiture of business, net — — 17,755 — — 17,755 Intercompany activities — (321,970) — 75,135 246,835 — Net cash (used in) provided by investing activities — (348,701) (29,931) 67,266 246,835 (64,531) CASH FLOWS FROM FINANCING ACTIVITIES: Payments on original term loan — (993,420) — — — (993,420) Proceeds from new term loan — 895,500 — — — 895,500 Payments on new term loan — (9,000) — — — (9,000) Proceeds from asset-based revolving credit facility — 655,500 — — — 655,500 Payments on asset-based revolving credit facility — (607,000) — — — (607,000) Repurchase and retirement of senior notes — (199,365) — — — (199,365) Deferred financing costs — (6,713) — — — (6,713) Intercompany activities — (112,081) — 321,970 (209,889) — Cash dividends paid (36,946) — — — — (36,946) Proceeds from issuance of common stock 6,649 — — — — 6,649 Tax payments related to vested deferred stock units (7,901) — — — — (7,901) Net cash (used in) provided by financing activities (38,198) (376,579) — 321,970 (209,889) (302,696) Effect of exchange rate changes — — — (3,621) — (3,621) (Decrease) increase in cash and cash equivalents — (50,848) (684) 3,356 — (48,176) Cash and cash equivalents at beginning of period — 51,818 2,180 49,609 — 103,607 Cash and cash equivalents at end of period $ — $ 970 $ 1,496 $ 52,965 $ — $ 55,431 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 original 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 |