Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

Gymboree Reports Fourth Quarter and Fiscal Year 2015 Sales and Adjusted EBITDA Results

Fourth Quarter Comparable Sales Increased 5%

Fourth Quarter Adjusted EBITDA Increased $15.3M to $47.6M


News provided by

The Gymboree Corporation

Apr 26, 2016, 04:01 ET

Share this article

Share toX

Share this article

Share toX

SAN FRANCISCO, April 26, 2016 /PRNewswire/ -- The Gymboree Corporation (the "Company") today reported consolidated financial results for its fourth quarter and fiscal year ended January 30, 2016.

Fourth Quarter Fiscal 2015 Highlights Include:

  • Comparable sales (including online sales) increased 5% from the fourth quarter of fiscal 2014.
  • Adjusted EBITDA increased $15.3 million from the fourth quarter of fiscal 2014 to $47.6 million.

"We are very pleased with the progress we have made in the fourth quarter, particularly with our Gymboree brand, and we are encouraged as we enter Fiscal 2016," said Mark Breitbard, Chief Executive Officer.  "Our key initiatives are gaining traction, and customers are responding positively to our Spring product lines across all brands."

Fourth Quarter Results (13 weeks ended January 30, 2016 versus 13 weeks ended January 31, 2015)

  • Net sales were $392.4 million, compared to $375.6 million in the fourth quarter of fiscal 2014, an increase of 4%.
  • Comparable sales (including online sales) increased 5% compared to the fourth quarter of fiscal 2014.
  • Comparable sales increases by brand for the fourth quarter of fiscal 2015 compared to the fourth quarter of fiscal 2014 and comparable sales increases by brand for the fourth quarter of fiscal 2014 compared to the fourth quarter of fiscal 2013 were as follows:

Comparable Sales

Q4 2015

Q4 2014

Gymboree

+6%

+5%

Janie and Jack

+11%

+8%

Crazy 8

+1%

+4%

  • Gross profit was $157.4 million, or 40.1% of net sales, compared to $137.9 million, or 36.7% of net sales, for the fourth quarter of fiscal 2014.
  • Adjusted gross profit was $159.1 million, or 40.6% of net sales, compared to $139.7 million, or 37.2% of net sales, for the fourth quarter of fiscal 2014.
  • SG&A expense was $127.6 million, or 32.5% of net sales, compared to $125.2 million, or 33.3% of net sales, in the fourth quarter of fiscal 2014.
  • Adjusted SG&A expense was $124.8 million, or 31.8% of net sales, compared to $123.1 million, or 32.8% of net sales, in the fourth quarter of fiscal 2014.
  • Adjusted EBITDA, defined as net income (loss) attributable to The Gymboree Corporation before interest, income taxes, and depreciation and amortization, adjusted for other items as described below, was $47.6 million, compared to $32.3 million for the fourth quarter of fiscal 2014.
  • Net income attributable to The Gymboree Corporation for the quarter was $49.4 million, including a gain on extinguishment of debt of $41.5 million, compared to a net loss of $7.4 million in the fourth quarter of fiscal 2014.

Fiscal Year 2015 Results (52 weeks ended January 30, 2016 versus 52 weeks ended January 31, 2015)

  • Net sales were $1.25 billion, compared to $1.23 billion in fiscal 2014.
  • Comparable sales (including online sales) increased 1% compared to fiscal 2014.
  • Comparable sales by brand for fiscal 2015 compared to fiscal 2014 and comparable store sales by brand for fiscal 2014 compared to fiscal 2013 were as follows:

Comparable Sales

FY 2015

FY 2014

Gymboree

0%

- 4%

Janie and Jack

+8%

+5%

Crazy 8

+2%

- 3%

  • Net cash provided by operating activities was $29.1 million, compared to net cash used in operating activities of $21.8 million during fiscal 2014.
  • Gross profit was $486.2 million, or 39.0% of net sales, compared to $468.5 million, or 38.1% of net sales, for fiscal 2014.
  • Adjusted gross profit was $493.0 million, or 39.5% of net sales, compared to $475.8 million, or 38.7% of net sales for fiscal 2014.
  • SG&A expense was $444.2 million, or 35.6% of net sales, compared to $448.4 million, or 36.5% of net sales in fiscal 2014. SG&A expense in fiscal 2015 and 2014 included asset impairment charges of $1.3 million and $6.0 million, respectively, related to underperforming stores.
  • Adjusted SG&A expense was $432.4 million, or 34.7% of net sales, compared to $441.2 million, or 35.9% of net sales, for fiscal 2014.
  • Adjusted EBITDA was $102.5 million, compared to $93.7 million for fiscal 2014.
  • Net loss attributable to The Gymboree Corporation was $10.2 million, compared to $574.1 million for fiscal 2014. The Company recorded a gain on extinguishment of debt of $41.5 million in the fourth quarter of fiscal 2015 and a $591.4 million non-cash goodwill and intangible asset impairment charge in the third quarter of fiscal 2014.

Adjusted EBITDA, Adjusted gross profit and Adjusted SG&A expense are not financial measures prepared in accordance with U.S. generally accepted accounting principles ("GAAP").  For a description of Adjusted EBITDA, Adjusted gross profit and Adjusted SG&A expense and a reconciliation of these measures to GAAP measures, see "Non-GAAP Financial Measures" below and Exhibit D of this press release.

Balance Sheet and Other Highlights

  • During the fourth quarter of fiscal 2015 and the first quarter of fiscal 2016, the Company repurchased $135.4 million aggregate principal amount of its 9.125% senior notes due 2018 (the "Notes") in open market and individually negotiated transactions for approximately $41.5 million, capturing $93.9 million of discount. The Company funded these repurchases with the proceeds from borrowings under its asset-backed revolving credit facility. As a result of these transactions, the Company reduced its annual interest expense by approximately $11 million.
  • On April 22, 2016, the Company entered into a second amendment to its amended and restated credit agreement dated as of March 30, 2012 with Bank of America, N.A., as the administrative agent and collateral agent thereunder, the lenders party thereto and Pathlight Capital LLC as ABL term loan agent (the "Amended ABL Credit Agreement"). The Amended ABL Credit Agreement provides for a senior secured term loan of $50.0 million, subject to a borrowing base (the "ABL Term Loan"). The Company may use the proceeds of the ABL Term Loan for general corporate purchases, including to fund the Company's announced tender offer for the Notes.
  • As of the date of this press release, there was $210.6 million principal amount of the Notes outstanding and there were $48 million in borrowings outstanding under the asset-backed revolving credit facility (after a repayment of $10 million with the proceeds of the ABL Term Loan) and approximately $87.9 million of undrawn availability under this facility after deducting letters of credit and outstanding borrowings.
  • During fiscal 2015 and through the first quarter of fiscal 2016, the Company has been actively engaged in various initiatives to improve its capital structure. The Company has announced the following initiatives from this period:
    • Completed the sale-leaseback of its distribution center in Dixon, California, in the second quarter of fiscal 2015, resulting in gross proceeds to the Company of $26.8 million.
    • Amended the Company's ABL facility in the third quarter of fiscal 2015 to extend the maturity date from March 2017 to the earlier of September 2020 and a date that is 60 days before the maturity of the term loan in February 2018.
    • Repurchased $135.4 million in aggregate principal amount of the Notes since the beginning of the fourth quarter of Fiscal 2015 with the proceeds from borrowings under the Company's asset-backed revolving credit facility.
    • On April 22, 2016, the Company closed on a new $50 million ABL Term Loan, which the Company plans to utilize to fund the Company's announced tender offer for the Notes and for general corporate purposes.
    • On April 26, 2016, the Company announced a cash tender offer (the "Tender Offer") to purchase up to $40,000,000 in aggregate principal amount of its outstanding Notes, excluding accrued interest. The Tender Offer is subject to a number of conditions and, if consummated, is expected to be financed with the proceeds from the ABL Term Loan.

The Company is continuing to actively pursue various other financing alternatives, including refinancing and/or repurchasing its existing debt, divestitures of certain of its assets and/or lines of business, as well as other opportunities to improve its capital structure.  If opportunities are favorable, the Company may consummate one or more of these initiatives and the amounts involved and related financial statement impact may be material. 

  • As of the end of fiscal 2015, there were $19 million in borrowings outstanding under the Company's asset-backed revolving credit facility and $125.5 million of undrawn availability under this facility after deducting letters of credit and outstanding borrowings.
  • As of the end of fiscal 2015, there was $769.1 million in principal outstanding under the Company's $820 million senior secured term loan.
  • Capital expenditures were $21.4 million during fiscal 2015 compared to $32.0 million in fiscal 2014.
  • Inventory balances at the end of fiscal 2015 were $206.6 million, compared to $198.3 million at the end of fiscal 2014. On a per square foot basis, inventory cost increased 4% year over year and inventory units increased by a mid-single digit percentage year over year.

Fiscal 2016 Business Outlook

The Company's fiscal 2016 outlook is based on current economic environment trends, as well as management expectations for the remainder of the year. 

First Quarter

The Company anticipates Adjusted EBITDA for the first quarter of fiscal 2016 to be in the range of $22 million to $25 million. This expectation reflects a comparable retail sales increase of low to mid-single digits for the quarter. The prior year quarter Adjusted EBITDA of $15.6 million was impacted by the port slowdown, which negatively impacted Adjusted EBITDA by approximately $6 million. 

Full Year

For the full year, the Company expects Adjusted EBITDA to be in the range of $120 million to $135 million.  Based on this guidance, the Company expects to have sufficient liquidity during fiscal 2016 to service its debt and invest in the business to drive long-term growth.

Stores

During fiscal 2016, the Company plans to open approximately 6 new stores and expects to close approximately 20 to 30 stores, primarily in its Crazy 8 and Gymboree brands.

Capital Expenditures

During fiscal 2016, the Company anticipates spending approximately $30 million to $35 million for capital expenditures.  The Company expects to finance its capital expenditures for fiscal 2016 through a combination of cash generated by operations, the remaining funds available under its asset-backed loan facility, senior secured term loan, ABL Term Loan and cash on hand.

Non-GAAP Financial Measures

The Company defines "Adjusted EBITDA" as net income (loss) attributable to The Gymboree Corporation before interest, income taxes, and depreciation and amortization ("EBITDA"), adjusted for other items including gain on extinguishment of debt, non-cash share-based compensation, loss on disposal/impairment of assets and sponsor management fees and expenses, as well as the impact of purchase accounting adjustments resulting from the Acquisition and certain other items that we do not believe are representative of our ongoing operations.  Adjusted SG&A and Adjusted Gross Profit are defined by the Company as the relevant GAAP measure, excluding the impact of purchase accounting adjustments resulting from the Acquisition.  The Company is likely to exclude these items from these non-GAAP measures in the future and may also exclude other similar items, the effect of which is uncertain but may be significant in amount.  The determination of the amounts that are excluded from non-GAAP financial measures is a matter of management judgment and depends upon, among other factors, the nature of the underlying expense or income amounts.

Adjusted EBITDA is a non-GAAP measure but is considered an important supplemental measure of the Company's performance and is believed to be used frequently by securities analysts, investors and other interested parties in the evaluation of similar retail companies.  Adjusted EBITDA is not a presentation made in accordance with GAAP and the Company's computation of Adjusted EBITDA may vary from others in the industry.  Adjusted EBITDA should not be considered an alternative to operating income or net income, as a measure of operating performance or cash flow, or as a measure of liquidity.  Adjusted EBITDA has important limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of the Company's results as reported under GAAP.  Adjusted SG&A and Adjusted Gross Profit are also non-GAAP measures.  See Exhibit D for a reconciliation of Adjusted EBITDA to net income (loss) attributable to The Gymboree Corporation and for a reconciliation of Adjusted SG&A and Adjusted Gross Profit to the relevant GAAP measure.

The live broadcast of the discussion of fourth quarter and fiscal 2015 financial results and fiscal 2016 business outlook will be available to interested parties at 2:00 p.m. PT (5:00 p.m. ET) on Tuesday, April 26, 2016.  To listen to the live broadcast over the internet, please log on to www.gymboree.com, click on "Company Information" at the bottom of the page; go to "Investor & Media" and then "Conference Calls & Webcasts."  A replay of the call will be available two hours after the broadcast through midnight PT, Tuesday, May 10, 2016, at 855-859-2056, passcode 61956075.

About The Gymboree Corporation

The Gymboree Corporation's specialty retail brands offer unique, high-quality products delivered with personalized customer service.  As of January 30, 2016, the Company operated a total of 1,306 retail stores:  595 Gymboree® stores (546 in the United States, 48 in Canada and 1 in Puerto Rico), 175 Gymboree Outlet stores (174 in the United States and 1 in Puerto Rico), 149 Janie and Jack® shops (148 in the United States and 1 in Puerto Rico), and 387 Crazy 8® stores in the United States.  The Company also operates online stores at www.gymboree.com, www.janieandjack.com and www.crazy8.com, and offers directed parent-child developmental play programs at 727 franchised and Company-operated Gymboree Play & Music® centers in the United States and 43 other countries.

Forward-Looking Statements

The foregoing financial information for the fourth quarter of fiscal 2015 and fiscal year 2015 are unaudited and subject to quarter-end and year-end adjustments.  This press release includes forward-looking statements, including statements relating to The Gymboree Corporation's anticipated future financial performance, especially those set forth under the heading "Fiscal 2016 Business Outlook," the Company's expectation that it has the right initiatives and strategies in place to achieve its goals in 2016, the Company's planned use of proceeds from the ABL Term Loan and that if opportunities are favorable that it may consummate one or more of the initiatives to improve its capital structure.  These forward-looking statements generally can be identified by the use of words such as "anticipate," "expect," "plan," "could," "may," "will," "believe," "estimate," "forecast," "goal," "project," and other words of similar meaning.  Each forward-looking statement contained in this press release is subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statement.  The Company presently considers the following risks and uncertainties to be important factors that could cause actual results to differ materially from the Company's expectations:  the ongoing volatility in the commodities markets, uncertainties relating to high levels of consumer debt and general economic conditions, volatility in the financial markets, potential data breaches of the Company's or the Company's vendors' or suppliers' computer networks, the Company's ability to anticipate and timely respond to changes in trends, consumer preferences and customer reactions to new merchandise (particularly given the Company's need to build up inventory significantly in advance of potential product sales), competitive market conditions, including promotional activities of the Company and its competitors, success in meeting the Company's delivery targets, gross margin achievement, the Company's ability to appropriately manage inventory, effects of future embargos from countries used to source product, the Company's ability to attract and retain key personnel and other qualified team members, the Company's ability to identify and capitalize on wholesale opportunities and expand and upgrade its online business, the success of its marketing campaigns, particularly TV advertising, the limited data available in the future upon which to base its expectations for stabilizing sales trends, and other factors, including those discussed under "Risk Factors" in "Item 1A.  Risk Factors" of the Company's Annual Report on Form 10-K for the fiscal year ended January 31, 2015, filed with the Securities and Exchange Commission on May 1, 2015 and subsequent filings.  The Company cautions investors to carefully consider the risks associated with, and not to place considerable reliance on, the forward-looking statements contained in this press release.  The Company's announced tender offer for the Notes is subject to a number of conditions and may not be consummated on the terms or the timeline the Company expects or at all, and the Company retains broad discretion to use the proceeds of the ABL Term Loan for other purposes.  In addition, the Company cannot be sure that the initiatives it is continuing to actively pursue to improve its capital structure will be available to it on acceptable terms or at all.  The forward-looking statements in this press release speak only as of the date of this document, and the Company undertakes no obligation to update or revise any of these statements.

Gymboree, Janie and Jack, Crazy 8, and Gymboree Play & Music are registered trademarks of The Gymboree Corporation.

EXHIBIT A













THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands)

(Unaudited)



















13 Weeks Ended



52 Weeks Ended





January 30,
2016



January 31,
2015



January 30,
2016



January 31,
2015

Net sales:













Retail



$             376,230



$             361,711



$          1,184,606



$          1,178,476

Gymboree Play & Music 



10,976



9,013



41,212



30,908

Retail Franchise



5,170



4,884



21,533



19,356


Total net sales



392,376



375,608



1,247,351



1,228,740

Cost of goods sold, including buying and occupancy expenses



(234,931)



(237,703)



(761,108)



(760,192)


Gross profit



157,445



137,905



486,243



468,548

Selling, general and administrative expenses



(127,607)



(125,247)



(444,249)



(448,356)

Goodwill and intangible asset impairment



-



-



-



(591,396)


Operating income (loss)



29,838



12,658



41,994



(571,204)

Interest income



34



88



114



245

Interest expense



(21,377)



(20,781)



(85,990)



(82,378)

Gain on extinguishment of debt



41,522



-



41,522



-

Other expense, net



(554)



(73)



(692)



(594)


Income (Loss) before income taxes



49,463



(8,108)



(3,052)



(653,931)

Income tax (expense) benefit



(701)



(1,753)



(5,712)



73,820


Net income (loss)



48,762



(9,861)



(8,764)



(580,111)


Net loss (income) attributable to noncontrolling interest



677



2,415



(1,412)



6,006


Net income (loss) attributable to The Gymboree Corporation


$               49,439



$               (7,446)



$             (10,176)



$           (574,105)

EXHIBIT B

THE GYMBOREE CORPORATION


CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)















January 30,



January 31,







2016



2015



ASSETS









Current assets:










Cash and cash equivalents



$      18,164



$      18,520




Accounts receivable



26,696



25,248




Merchandise inventories



206,642



198,337




Prepaid income taxes



2,196



2,599




Prepaid expenses



6,757



6,821




Deferred income taxes



-



6,824




    Total current assets



260,455



258,349













Property and equipment, net



158,478



182,431



Goodwill



372,737



373,834



Other intangible assets, net



341,011



343,552



Deferred financing costs



19,019



25,622



Other assets



5,044



4,155














    Total assets



$ 1,156,744



$ 1,187,943























LIABILITIES AND STOCKHOLDERS' DEFICIT









Current liabilities:










Accounts payable



$    109,193



$      87,032




Accrued and other current liabilities



102,254



94,805




Line of credit borrowings



19,000



33,000




Current obligation under capital lease



605



552




    Total current liabilities



231,052



215,389













Long-term liabilities:










Long-term debt



1,055,945



1,114,048




Long-term sale-leaseback financing liability



26,407



-




Long-term obligation under capital lease



2,245



2,850




Lease incentives and other liabilities



49,664



53,677




Unrecognized tax benefits



5,075



5,048




Deferred income taxes



124,244



129,196




    Total liabilities



1,494,632



1,520,208













Stockholders' deficit



(337,888)



(332,265)














Total liabilities and stockholders' deficit



$ 1,156,744



$ 1,187,943



EXHIBIT C








THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)














52 Weeks Ended






January 30,
2016



January 31,
2015


CASH FLOWS FROM OPERATING ACTIVITIES:







Net loss



$               (8,764)


$

(580,111)


Adjustments to reconcile net loss to net cash provided by (used in) operating activities:







Gain on extinguishment of debt


(41,522)



-



Goodwill and intangible asset impairment


-



591,396



Depreciation and amortization


41,355



44,422



Amortization of deferred financing costs and accretion of original issue discount


7,922



7,138



Interest rate cap contracts - adjustment to market


3,861



2,062



Loss on disposal/impairment of assets


3,627



9,010



Deferred income taxes


(910)



(78,466)



Share-based compensation expense


3,367



4,624



Other



-



34



Change in assets and liabilities:








Accounts receivable


33



(3,928)



Merchandise inventories


(9,275)



(23,472)



Prepaid income taxes


401



(682)



Prepaid expenses and other assets


104



18,466



Accounts payable


22,237



(14,902)



Accrued and other current liabilities


8,717



(2,065)



Lease incentives and other liabilities


(2,013)



4,716



Net cash provided by (used in) operating activities


29,140



(21,758)











CASH FLOWS FROM INVESTING ACTIVITIES:







Capital expenditures


(21,413)



(31,992)


Increase in restricted cash


(10,863)



-


Decrease in restricted cash


10,863



-


Increase in related party loan receivable


(1,741)



-


Proceeds from sale of assets


353



-


Other



201



50



Net cash used in investing activities


(22,600)



(31,942)











CASH FLOWS FROM FINANCING ACTIVITIES:







Proceeds from ABL facility


470,000



447,000


Payments on ABL facility


(484,000)



(414,000)


Repurchase of notes


(15,325)



-


Proceeds from sale-leaseback financing liability


26,750



-


Payments on capital lease and sale-leaseback financing liability


(686)



(503)


Payments for deferred financing costs


(2,574)



-


Dividend payment to parent


(11)



(153)


Capital contribution received by noncontrolling interest


-



992



Net cash (used in) provided by financing activities


(5,846)



33,336


Effect of exchange rate fluctuations on cash and cash equivalents


(1,050)



(545)


Net decrease in cash and cash equivalents


(356)



(20,909)


CASH AND CASH EQUIVALENTS:







Beginning of period


18,520



39,429


End of period


$               18,164



$               18,520


EXHIBIT D










THE GYMBOREE CORPORATION

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(In thousands)

(Unaudited)











ADJUSTED EBITDA:










The Company defines "Adjusted EBITDA" as net income (loss) attributable to The Gymboree Corporation before interest expense, interest income, income tax expense/benefit, and depreciation and amortization ("EBITDA") adjusted for other items, including gain on extinguishment of debt, non-cash share-based compensation, loss on disposal/impairment of assets, and sponsor management fees and expenses, as well as the impact of purchase accounting adjustments resulting from the acquisition of the Company by investment funds sponsored by Bain Capital Partners, LLC (the "Acquisition").

Adjusted EBITDA is not a performance measure under U.S. generally accepted accounting principles ("GAAP"), but is considered an important supplemental measure of the Company's performance and is believed to be used frequently by securities analysts, investors and other interested parties in the evaluation of similar retail companies. Adjusted EBITDA is not a presentation made in accordance with GAAP and the Company's computation of Adjusted EBITDA may vary from others in the industry. Adjusted EBITDA should not be considered an alternative to operating income or net income, as a measure of operating performance or cash flow, or as a measure of liquidity. Adjusted EBITDA has important limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of the Company's results as reported under GAAP.

The table below provides a reconciliation of net income (loss) attributable to The Gymboree Corporation to Adjusted EBITDA:














13 Weeks Ended


52 Weeks Ended




January 30,
2016


January 31,
2015


January 30,
2016


January 31,
2015












Net income (loss) attributable to The Gymboree Corporation


$               49,439


$               (7,446)


$             (10,176)


$           (574,105)


Reconciling items (a):










Interest expense 


21,377


20,781


85,990


82,378


Interest income 


(11)


(10)


(34)


(90)


Income tax expense (benefit)


204


979


3,073


(75,654)


Depreciation and amortization (b)


10,250


10,476


40,264


42,757


Non-cash share-based compensation expense 


702


1,235


3,367


4,624


Loss on disposal/impairment on assets


2,834


2,416


3,708


8,457


Gain on extinguishment of debt


(41,522)


-


(41,522)


-


Goodwill and intangible asset impairment


-


-


-


591,396


Acquisition-related adjustments (c)


3,417


3,327


11,981


12,005


Other (d)


888


513


5,826


1,882


Adjusted EBITDA


$               47,578


$               32,271


$             102,477


$               93,650












(a) Excludes amounts related to noncontrolling interest, which are already excluded from net loss attributable to The Gymboree Corporation.




















(b) Includes the following:










Amortization of intangible assets (impacts SG&A)


$                    383


$                    383


$                 1,534


$                 1,534


Amortization of below and above market leases (impacts COGS)


(199)


(234)


(745)


(958)




$                    184


$                    149


$                    789


$                    576












(c) Includes the following:










Additional rent expense recognized due to the elimination of deferred rent and construction allowances in purchase accounting (impacts COGS)


$                 1,871


$                 2,052


$                 7,517


$                 8,241


Sponsor fees, legal and accounting, as well as other costs incurred as a result of the Acquisition or refinancing (impacts SG&A)


1,546


1,275


4,464


3,764




$                 3,417


$                 3,327


$               11,981


$               12,005












(d) Other is comprised of restructuring charges and non-recurring changes in reserves.




















OTHER NON-GAAP FINANCIAL MEASURES:






















13 Weeks Ended


52 Weeks Ended




January 30,
2016


January 31,
2015


January 30,
2016


January 31,
2015












Gross profit as reported


$             157,445


$             137,905


$             486,243


$             468,548


Acquisition-related adjustments


1,672


1,818


6,772


7,283


Adjusted gross profit excluding Acquisition-related adjustments (non-GAAP measure)


$             159,117


$             139,723


$             493,015


$             475,831
























13 Weeks Ended


52 Weeks Ended




January 30,
2016


January 31,
2015


January 30,
2016


January 31,
2015












SG&A as reported


$           (127,607)


$           (125,247)


$           (444,249)


$           (448,356)


Acquisition-related adjustments


1,929


1,658


5,998


5,298


Other adjustments


888


513


5,826


1,882




2,817


2,171


11,824


7,180


Adjusted SG&A excluding Acquisition-related and other adjustments (non-GAAP measure)


$           (124,790)


$           (123,076)


$           (432,425)


$           (441,176)


EXHIBIT E









THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

(In thousands)

(Unaudited)













For the 13 Weeks Ended January 30, 2016




Balance Before 










Consolidation










 of VIEs


VIEs*


Eliminations


As Reported


Net sales

$            383,582


$ 11,084


$       (2,290)


$     392,376


Cost of goods sold, including buying and occupancy expenses

(232,391)


(3,038)


498


(234,931)



Gross profit

151,191


8,046


(1,792)


157,445


Selling, general and administrative expenses

(121,603)


(7,829)


1,825


(127,607)



Operating income

29,588


217


33


29,838


Other non-operating income (expense) 

20,022


(397)


-


19,625



Income (loss) before income taxes

49,610


(180)


33


49,463


Income tax expense

(204)


(497)


-


(701)



Net income (loss)

49,406


(677)


33


48,762



Net loss attributable to noncontrolling interest

-


677


-


677



Net income attributable to The Gymboree Corporation

$              49,406


$         -


$              33


$       49,439
























For the 13 Weeks Ended January 31, 2015




Balance Before 










Consolidation










 of VIEs


VIEs*


Eliminations


As Reported


Net sales

$            368,882


$   8,649


$       (1,923)


$     375,608


Cost of goods sold, including buying and occupancy expenses

(235,330)


(2,769)


396


(237,703)



Gross profit

133,552


5,880


(1,527)


137,905


Selling, general and administrative expenses

(119,199)


(7,546)


1,498


(125,247)



Operating income (loss)

14,353


(1,666)


(29)


12,658


Other non operating (expense) income

(20,791)


25


-


(20,766)



Loss before income taxes

(6,438)


(1,641)


(29)


(8,108)


Income tax expense

(979)


(774)


-


(1,753)



Net loss

(7,417)


(2,415)


(29)


(9,861)



Net loss attributable to noncontrolling interest

-


2,415


-


2,415



Net loss attributable to The Gymboree Corporation

$               (7,417)


$         -


$            (29)


$        (7,446)
























For the 52 Weeks Ended January 30, 2016




Balance Before 










Consolidation










 of VIEs


VIEs*


Eliminations


As Reported


Net sales

$         1,216,510


$ 40,693


$       (9,852)


$  1,247,351


Cost of goods sold, including buying and occupancy expenses

(752,909)


(11,183)


2,984


(761,108)



Gross profit

463,601


29,510


(6,868)


486,243


Selling, general and administrative expenses

(425,933)


(25,119)


6,803


(444,249)



Operating income

37,668


4,391


(65)


41,994


Other non-operating expense

(44,706)


(340)


-


(45,046)



(Loss) income before income taxes

(7,038)


4,051


(65)


(3,052)


Income tax expense

(3,073)


(2,639)


-


(5,712)



Net (loss) income

(10,111)


1,412


(65)


(8,764)



Net income attributable to noncontrolling interest

-


(1,412)


-


(1,412)



Net loss attributable to The Gymboree Corporation

$             (10,111)


$         -


$            (65)


$      (10,176)
























For the 52 Weeks Ended January 31, 2015




Balance Before 










Consolidation










 of VIEs


VIEs*


Eliminations


As Reported


Net sales

$         1,209,676


$ 26,354


$       (7,290)


$  1,228,740


Cost of goods sold, including buying and occupancy expenses

(753,756)


(7,643)


1,207


(760,192)



Gross profit

455,920


18,711


(6,083)


468,548


Selling, general and administrative expenses

(1,022,894)


(22,902)


6,044


(1,039,752)



Operating loss

(566,974)


(4,191)


(39)


(571,204)


Other non operating (expense) income

(82,746)


19


-


(82,727)



Loss before income taxes

(649,720)


(4,172)


(39)


(653,931)


Income tax benefit (expense)

75,654


(1,834)


-


73,820



Net loss

(574,066)


(6,006)


(39)


(580,111)



Net loss attributable to noncontrolling interest

-


6,006


-


6,006



Net loss attributable to The Gymboree Corporation

$           (574,066)


$         -


$            (39)


$    (574,105)


EXHIBIT E (continued)









THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING BALANCE SHEETS

(In thousands)

(Unaudited)















January 30, 2016





Balance Before 

Consolidation
of VIEs












VIEs*


Eliminations


As Reported


Current assets

$                      241,043


$ 20,845


$       (1,433)


$     260,455


Non-current assets

891,339


4,950


-


896,289



Total assets

$                   1,132,382


$ 25,795


$       (1,433)


$  1,156,744













Current liabilities

$                      217,596


$ 14,618


$       (1,162)


$     231,052


Non-current liabilities

1,263,117


463


-


1,263,580



Total liabilities

1,480,713


15,081


(1,162)


1,494,632













Total stockholders' deficit

(348,331)


-


(271)


(348,602)


Noncontrolling interest

-


10,714


-


10,714



Total liabilities and stockholders' deficit

$                   1,132,382


$ 25,795


$       (1,433)


$  1,156,744
















January 31, 2015





Balance Before 

Consolidation of
VIEs












VIEs*


Eliminations


As Reported


Current assets

$                      243,682


$ 16,222


$       (1,555)


$     258,349


Non-current assets

924,367


5,227


-


929,594



Total assets

$                   1,168,049


$ 21,449


$       (1,555)


$  1,187,943













Current liabilities

$                      205,674


$ 11,088


$       (1,373)


$     215,389


Non-current liabilities

1,304,384


435


-


1,304,819



Total liabilities

1,510,058


11,523


(1,373)


1,520,208













Total stockholders' deficit

(342,009)


-


(182)


(342,191)


Noncontrolling interest

-


9,926


-


9,926



Total liabilities and stockholders' deficit

$                   1,168,049


$ 21,449


$       (1,555)


$  1,187,943













*  The Variable Interest Entities ("VIEs") include the results of Gymboree (China) Commercial and Trading Co. Ltd. and Gymboree (Tianjin) Educational Information Consultation Co. Ltd.  While the Company does not control these two entities, they have been determined to be variable interest entities and their results have been consolidated by the Company.


EXHIBIT F













THE GYMBOREE CORPORATION

RETAIL SALES BY BRAND

(In thousands)

(Unaudited)






















 Total 







 Gymboree 


 Janie and Jack 


 Crazy 8 


 Before VIE 


 VIE 


 Total 

13 weeks ended January 30, 2016


$    244,237


$              44,444


$   85,431


$     374,112


$ 2,118


$    376,230

13 weeks ended January 31, 2015


$    232,993


$              40,102


$   86,644


$     359,739


$ 1,972


$    361,711














52 weeks ended January 30, 2016


$    752,627


$            145,695


$ 278,871


$  1,177,193


$ 7,413


$ 1,184,606

52 weeks ended January 31, 2015


$    764,145


$            133,246


$ 275,235


$  1,172,626


$ 5,850


$ 1,178,476

SOURCE The Gymboree Corporation

Related Links

http://www.gymboree.com

21%

more press release views with 
Request a Demo

Modal title

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform Login
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform Login
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2025 Cision US Inc.