Condensed Consolidating Financial Statements | 27. Condensed Consolidating Financial Statements The Company and several of its subsidiaries (the “Guarantors”) have fully and unconditionally guaranteed the senior subordinated notes payable on a joint and several basis. These guarantees are subject to release in limited circumstances (only upon the occurrence of certain customary conditions). The following are condensed consolidating financial statements, which present, in separate columns: Perry Ellis International, Inc., (Parent Only), the Guarantors on a combined, or where appropriate, consolidated basis, and the Non-Guarantors The Company adopted the provisions of ASU 2016-09 PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET (UNAUDITED) AS OF FEBRUARY 3, 2018 (amounts in thousands) Parent Only Guarantors Non-Guarantors Eliminations Consolidated ASSETS Current Assets: Cash and cash equivalents $ — $ 830 $ 34,392 $ — $ 35,222 Investment, at fair value — — 14,086 — 14,086 Accounts receivable, net — 125,534 31,329 — 156,863 Intercompany receivable, net 97,692 — — (97,692 ) — Inventories — 145,797 29,662 — 175,459 Prepaid expenses and other current assets — 7,116 1,035 — 8,151 Total current assets 97,692 279,277 110,504 (97,692 ) 389,781 Property and equipment, net — 53,614 2,550 — 56,164 Other intangible assets, net — 153,884 32,332 — 186,216 Deferred income taxes — — 411 — 411 Investment in subsidiaries 335,883 — — (335,883 ) — Other assets — 1,391 199 — 1,590 TOTAL $ 433,575 $ 488,166 $ 145,996 $ (433,575 ) $ 634,162 LIABILITIES AND EQUITY Current Liabilities: Accounts payable $ — $ 85,659 $ 13,189 $ — $ 98,848 Accrued expenses and other liabilities — 27,621 8,147 — 35,768 Accrued interest payable 1,334 1,334 Income taxes payable 716 624 126 — 1,466 Unearned revenues — 2,372 535 — 2,907 Intercompany payable, net — 83,376 18,886 (102,262 ) — Total current liabilities 2,050 199,652 40,883 (102,262 ) 140,323 Senior subordinated notes payable, net 49,818 — — — 49,818 Senior credit facility — 11,154 — — 11,154 Real estate mortgages — 32,721 — — 32,721 Income taxes payable 4,157 — — — 4,157 Unearned revenues and other long-term liabilities — 13,277 247 — 13,524 Deferred income taxes — 4,915 — — 4,915 Total long-term liabilities 53,975 62,067 247 — 116,289 Total liabilities 56,025 261,719 41,130 (102,262 ) 256,612 Total equity 377,550 226,447 104,866 (331,313 ) 377,550 TOTAL $ 433,575 $ 488,166 $ 145,996 $ (433,575 ) $ 634,162 PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET (UNAUDITED) AS OF JANUARY 28, 2017 (amounts in thousands) Parent Only Guarantors Non-Guarantors Eliminations Consolidated ASSETS Current Assets: Cash and cash equivalents $ — $ 2,578 $ 28,117 $ — $ 30,695 Investment, at fair value — — 10,921 — 10,921 Accounts receivable, net — 116,874 23,366 — 140,240 Intercompany receivable, net 85,028 — — (85,028 ) — Inventories — 126,557 24,694 — 151,251 Prepaid income taxes 549 — 25 1,073 1,647 Prepaid expenses and other current assets — 5,584 878 — 6,462 Total current assets 85,577 251,593 88,001 (83,955 ) 341,216 Property and equipment, net — 59,651 2,184 — 61,835 Other intangible assets, net — 154,719 32,332 — 187,051 Deferred income taxes — — 334 — 334 Investment in subsidiaries 279,233 — — (279,233 ) — Other assets — 1,797 472 — 2,269 TOTAL $ 364,810 $ 467,760 $ 123,323 $ (363,188 ) $ 592,705 LIABILITIES AND EQUITY Current Liabilities: Accounts payable $ — $ 79,600 $ 13,243 $ — $ 92,843 Accrued expenses and other liabilities — 15,543 5,318 — 20,861 Accrued interest payable 1,450 — — — 1,450 Income taxes payable — 623 — (623 ) — Unearned revenues — 2,353 357 — 2,710 Deferred pension obligation — — — — — Intercompany payable, net — 77,398 15,614 (93,012 ) — Total current liabilities 1,450 175,517 34,532 (93,635 ) 117,864 Senior subordinated notes payable, net 49,673 — — — 49,673 Senior credit facility — 22,504 — — 22,504 Real estate mortgages — 33,591 — — 33,591 Unearned revenues and other long-term liabilities — 17,945 326 — 18,271 Deferred income taxes — 35,419 — 1,696 37,115 Total long-term liabilities 49,673 109,459 326 1,696 161,154 Total liabilities 51,123 284,976 34,858 (91,939 ) 279,018 Total equity 313,687 182,784 88,465 (271,249 ) 313,687 TOTAL $ 364,810 $ 467,760 $ 123,323 $ (363,188 ) $ 592,705 PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED FEBRUARY 3, 2018 (amounts in thousands) Parent Only Guarantors Non- Eliminations Consolidated Revenues: Net sales $ — $ 732,418 $ 107,862 $ — $ 840,280 Royalty income — 21,482 13,091 — 34,573 Total revenues — 753,900 120,953 — 874,853 Cost of sales — 476,980 67,699 — 544,679 Gross profit — 276,920 53,254 — 330,174 Operating expenses: Selling, general and administrative expenses — 236,701 37,964 — 274,665 Depreciation and amortization — 13,152 1,120 — 14,272 Impairment on long-lived assets — 372 — — 372 Total operating expenses — 250,225 39,084 — 289,309 Operating income — 26,695 14,170 — 40,865 Costs on early extinguishment of debt — — — — — Interest expense (income) — 7,389 (241 ) — 7,148 Net income before income taxes — 19,306 14,411 — 33,717 Income tax (benefit) provision — (24,357 ) 1,424 — (22,933 ) Equity in earnings of subsidiaries, net 56,650 — — (56,650 ) — Net income 56,650 43,663 12,987 (56,650 ) 56,650 Other comprehensive income 2,948 — 2,948 (2,948 ) 2,948 Comprehensive income $ 59,598 $ 43,663 $ 15,935 $ (59,598 ) $ 59,598 PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED JANUARY 28, 2017 (amounts in thousands) Parent Only Guarantors Non-Guarantors Eliminations Consolidated Revenues: Net sales $ — $ 729,721 $ 95,365 $ — $ 825,086 Royalty income — 22,656 13,344 — 36,000 Total revenues — 752,377 108,709 — 861,086 Cost of sales — 479,669 62,909 — 542,578 Gross profit — 272,708 45,800 — 318,508 Operating expenses: Selling, general and administrative expenses — 241,510 38,509 — 280,019 Depreciation and amortization — 13,231 1,311 — 14,542 Impairment on long-lived assets — 1,451 — — 1,451 Total operating expenses — 256,192 39,820 — 296,012 Operating income — 16,516 5,980 — 22,496 Costs on early extinguishment of debt — 195 — — 195 Interest expense (income) — 7,448 (53 ) — 7,395 Net income before income taxes — 8,873 6,033 — 14,906 Income tax (benefit) provision — (934 ) 1,323 — 389 Equity in earnings of subsidiaries, net 14,517 — — (14,517 ) — Net income 14,517 9,807 4,710 (14,517 ) 14,517 Other comprehensive income (loss) 4,413 7,368 (2,955 ) (4,413 ) 4,413 Comprehensive income $ 18,930 $ 17,175 $ 1,755 $ (18,930 ) $ 18,930 PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE (LOSS) INCOME FOR THE YEAR ENDED JANUARY 30, 2016 (amounts in thousands) Parent Only Guarantors Non-Guarantors Eliminations Consolidated Revenues: Net sales $ — $ 765,102 $ 99,704 $ — $ 864,806 Royalty income — 20,843 13,866 — 34,709 Total revenues — 785,945 113,570 — 899,515 Cost of sales — 518,410 62,038 — 580,448 Gross profit — 267,535 51,532 — 319,067 Operating expenses: Selling, general and administrative expenses — 234,129 41,734 — 275,863 Depreciation and amortization — 12,500 1,193 — 13,693 Impairment on long-lived assets — 19,299 1,305 — 20,604 Impairment of goodwill — 6,022 — — 6,022 Total operating expenses — 271,950 44,232 — 316,182 Loss on sale of long-lived assets — (697 ) 4,476 — 3,779 Operating (loss) income — (5,112 ) 11,776 — 6,664 Costs of early extinguishment of debt — 5,121 — — 5,121 Interest expense — 9,205 62 — 9,267 Net (loss) income before income taxes — (19,438 ) 11,714 — (7,724 ) Income tax (benefit) provision — (2,652 ) 2,220 — (432 ) Equity in earnings of subsidiaries, net (7,292 ) — — 7,292 — Net (loss) income (7,292 ) (16,786 ) 9,494 7,292 (7,292 ) Other comprehensive (loss) income (1,656 ) 717 (2,373 ) 1,656 (1,656 ) Comprehensive (loss) income $ (8,948 ) $ (16,069 ) $ 7,121 $ 8,948 $ (8,948 ) PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE YEAR ENDED FEBRUARY 3, 2018 (amounts in thousands) Parent Only Guarantors Non-Guarantors Eliminations Consolidated NET CASH PROVIDED BY OPERATING ACTIVITIES: $ 5,451 $ 16,763 $ 7,958 $ — $ 30,172 CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of property and equipment — (6,674 ) (1,262 ) — (7,936 ) Purchase of investments — — (39,157 ) — (39,157 ) Proceeds from investment maturities — — 35,931 — 35,931 Proceeds from note receivable — — 250 — 250 Intercompany transactions (4,207 ) — — 4,207 — Net cash used in investing activities (4,207 ) (6,674 ) (4,238 ) 4,207 (10,912 ) CASH FLOWS FROM FINANCING ACTIVITIES: Borrowings from senior credit facility — 267,292 267,292 Payments on senior credit facility — (278,642 ) — — (278,642 ) Payments on real estate mortgages — (865 ) — — (865 ) Purchase of treasury shares (937 ) — — — (937 ) Payments for employee taxes on shares withheld — (988 ) — — (988 ) Payments on capital leases — (286 ) — — (286 ) Proceeds from exercise of stock options 24 — — — 24 Intercompany transactions — 1,652 2,886 (4,538 ) — Net cash (used) provided by financing activities (913 ) (11,837 ) 2,886 (4,538 ) (14,402 ) Effect of exchange rate changes on cash and cash equivalents (331 ) — (331 ) 331 (331 ) NET INCREASE (DECREASE) CASH AND CASH EQUIVALENTS — (1,748 ) 6,275 — 4,527 CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD — 2,578 28,117 — 30,695 CASH AND CASH EQUIVALENTS AT END OF PERIOD $ — $ 830 $ 34,392 $ — $ 35,222 PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE YEAR ENDED JANUARY 28, 2017 (amounts in thousands) Parent Only Guarantors Non-Guarantors Eliminations Consolidated NET CASH PROVIDED BY OPERATING ACTIVITIES: $ 3,207 $ 34,838 $ 8,059 $ (2,705 ) $ 43,399 CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of property and equipment — (12,105 ) (1,168 ) — (13,273 ) Purchase of investments — — (13,896 ) — (13,896 ) Proceeds from investment maturities — — 12,746 — 12,746 Proceeds from note receivable — — 250 — 250 Intercompany transactions (1,300 ) — — 1,300 — Net cash used in investing activities (1,300 ) (12,105 ) (2,068 ) 1,300 (14,173 ) CASH FLOWS FROM FINANCING ACTIVITIES: Payments on senior subordinated notes — — — — — Borrowings from senior credit facility — 311,241 — — 311,241 Payments on senior credit facility — (350,495 ) — — (350,495 ) Payments on real estate mortgages — (11,768 ) — — (11,768 ) Proceeds from refinancing real estate mortgages — 24,139 — — 24,139 Payments for employee taxes on shares withheld — (1,105 ) — — (1,105 ) Payments on capital leases — (264 ) — — (264 ) Dividends paid to stockholder — — (2,706 ) 2,706 — Deferred financing fees — (274 ) — — (274 ) Purchase of treasury stock (2,151 ) — — — (2,151 ) Proceeds from exercise of stock options 73 — — — 73 Intercompany transactions — 7,596 (6,466 ) (1,130 ) — Net cash used in financing activities (2,078 ) (20,930 ) (9,172 ) 1,576 (30,604 ) Effect of exchange rate changes on cash and cash equivalents 171 — 171 (171 ) 171 NET (DECREASE) INCREASE CASH AND CASH EQUIVALENTS — 1,803 (3,010 ) — (1,207 ) CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD — 775 31,127 — 31,902 CASH AND CASH EQUIVALENTS AT END OF PERIOD $ — $ 2,578 $ 28,117 $ — $ 30,695 PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE YEAR ENDED JANUARY 30, 2016 (amounts in thousands) Parent Guarantors Non-Guarantors Eliminations Consolidated NET CASH PROVIDED BY OPERATING ACTIVITIES: $ 3,112 $ 23,813 $ 4,482 $ — $ 31,407 CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of property and equipment — (14,424 ) (1,726 ) — (16,150 ) Purchase of investments — — (12,086 ) — (12,086 ) Proceeds from investment maturities — — 22,197 — 22,197 Proceeds on sale of intangible assets — 2,500 — — 2,500 Proceeds on sale of building — — 8,163 — 8,163 Payment of expenses related to sale of building — — (1,887 ) — (1,887 ) Proceeds from note receivable — — 250 — 250 Intercompany transactions 101,786 — — (101,786 ) — Net cash provided by (used in) investing activities 101,786 (11,924 ) 14,911 (101,786 ) 2,987 CASH FLOWS FROM FINANCING ACTIVITIES: Payments on senior subordinated notes (100,000 ) — — — (100,000 ) Borrowings from senior credit facility — 408,209 — — 408,209 Payments on senior credit facility — (346,451 ) — — (346,451 ) Payments on real estate mortgages — (821 ) — — (821 ) Payments for employee taxes on shares withheld — (1,242 ) — — (1,242 ) Payments on capital leases — (262 ) — — (262 ) Deferred financing fees — (574 ) — — (574 ) Proceeds from exercise of stock options 1,408 — — — 1,408 Purchase of treasury stock (6,950 ) — — — (6,950 ) Intercompany transactions — (100,028 ) (2,402 ) 102,430 — Net cash used in financing activities (105,542 ) (41,169 ) (2,402 ) 102,430 (46,683 ) Effect of exchange rate changes on cash and cash equivalents 644 — 644 (644 ) 644 NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS — (29,280 ) 17,635 — (11,645 ) CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD — 30,055 13,492 — 43,547 CASH AND CASH EQUIVALENTS AT END OF PERIOD $ — $ 775 $ 31,127 $ — $ 31,902 |