Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
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 Releases view all

    • 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

        • 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

        • 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

        • 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

        • 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

        • 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

        • 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

        • 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

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

        • View All Environ­ment

        • 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

        • 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

        • 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

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

        • View All Entertain­ment & Media

        • 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

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

        • View All Sports

        • 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

        • 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

        • 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

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • 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

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • 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
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      The Gymboree Corporation Reports First Quarter of Fiscal 2016 Results


      News provided by

      The Gymboree Corporation

      Jun 13, 2016, 04:01 ET

      Share this article

      Share this article


      SAN FRANCISCO, June 13, 2016 /PRNewswire/ -- The Gymboree Corporation (the "Company") today reported consolidated financial results for the fiscal quarter ended April 30, 2016.

      First Quarter Fiscal 2016 Highlights Include:

      • Comparable sales (including online sales) increased 4% during the first quarter of fiscal 2016.
      • Adjusted EBITDA increased $8.9 million from the first quarter of fiscal 2015 to $24.5 million.
      • Net income attributable to The Gymboree Corporation for the quarter was $32.8 million, including a gain on extinguishment of debt of $48.8 million, compared to a net loss of $23.0 million for the first quarter of fiscal 2015.
      • The Company reaffirms full year guidance.

      First Quarter Results (13 weeks ended April 30, 2016 versus 13 weeks ended May 2, 2015)

      • Net sales were $285.0 million, compared to $276.1 million in the first quarter of fiscal 2015.
      • Comparable sales (including online stores) increased 4% compared to the first quarter of fiscal 2015.
      • Comparable sales increases by brand for the first quarter of fiscal 2016 compared to the first quarter of fiscal 2015 and for the first quarter of fiscal 2015 compared to the first quarter of fiscal 2014 were as follows:

      Comparable Sales

      Q1 2016

      Q1 2015

      Gymboree

      +6%

      -2%

      Janie and Jack

      +5%

      +5%

      Crazy 8

      -2%

      +4%

      • Gross profit was $116.5 million, or 40.9% of net sales, compared to $105.4 million, or 38.2% of net sales, for the first quarter of fiscal 2015.
      • Adjusted Gross Profit was $118.0 million, or 41.4% of net sales, compared to $107.1 million, or 38.8% of net sales, for the first quarter of fiscal 2015.
      • SG&A expense was $114.0 million, or 40% of net sales, compared to $104.7 million, or 37.9% of net sales, in the first quarter of fiscal 2015. The $9.3 million increase in SG&A expense was primarily driven by a $5.7 million loss incurred as a result of terminating a contract with a third party fulfillment center for www.gymboree.com.
      • Adjusted SG&A Expense was $105.4 million, or 37% of net sales, compared to $101.1 million, or 36.6% of net sales, in the first quarter of fiscal 2015.
      • 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 $24.5 million compared to $15.6 million for the first quarter of fiscal 2015. 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.
      • Net income attributable to The Gymboree Corporation for the quarter was $32.8 million, including a gain on extinguishment of debt of $48.8 million, compared to a net loss of $23.0 million for the first quarter of fiscal 2015.

      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 descriptions of Adjusted EBITDA, Adjusted Gross Profit and Adjusted SG&A Expense and a reconciliation of these measures to the relevant GAAP measures, see "Non-GAAP Financial Measures" below and Exhibit D of this press release.

      Balance Sheet and Other Highlights

      • During the 13 weeks ended April 30, 2016, the Company repurchased $77 million aggregate principal amount of its senior notes for $26.2 million through privately negotiated transactions.
      • As of the end of the first quarter of fiscal 2016, there were $43 million in borrowings outstanding under the Company's asset-backed revolving credit facility (after being reduced by $10 million from the proceeds of the ABL Term Loan) and approximately $90.7 million of undrawn availability after being reduced by letters of credit of $30.8 million and $50 million of the ABL Term Loan.
      • On May 24, 2016, the Company announced the results of its tender offer in which it repurchased $39.6 million aggregate principal amount of its senior notes for $20.6 million. The Company funded these repurchases, as well as the $10 million pay down of the Company's asset-backed revolving credit facility noted above, with the proceeds from borrowings under the ABL Term Loan. Following the tender offer, there was $171 million principal amount of senior notes outstanding.
      • Capital expenditures were $3.6 million during the first quarter of fiscal 2016.
      • Inventory balances at the end of the first quarter of fiscal 2016 were $198.6 million, compared to $208.9 million at the end of the first quarter of fiscal 2015.  On a per square foot basis, inventory cost was down 4% over the first quarter of fiscal 2015.  Inventory units were down mid-single digits.

      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.

      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.

      Second Quarter

      The Company anticipates Adjusted EBITDA for the second quarter of fiscal 2016 to be in the range of $13 million to $17 million.  The prior year quarter Adjusted EBITDA of $11.1 million was impacted by the port slowdown, which negatively impacted Adjusted EBITDA by approximately $5 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 management does not believe are reflective of the Company's ongoing operations.  The Company is likely to exclude these items from Adjusted EBITDA in the future and may also exclude other similar items, the effect of which is uncertain but may be significant in amount.  The Company defines "Adjusted Gross Profit" as gross profit adjusted for the impact of purchase accounting adjustments resulting from the Acquisition.  The Company defines "Adjusted SG&A Expense" as SG&A expense adjusted for the impact of purchase accounting adjustments resulting from the Acquisition and certain other non-recurring items. 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 by management to be 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 Gross Profit and Adjusted SG&A Expense are also non-GAAP measures that are considered by management to be important supplemental measures of the Company's performance as management believes the items excluded are not reflective of the Company's ongoing operations.  See Exhibit D for reconciliations of Adjusted EBITDA to net income (loss) attributable to The Gymboree Corporation, Adjusted Gross Profit to gross profit and Adjusted SG&A Expense to SG&A expense.

      The live broadcast of the discussion of first quarter fiscal 2016 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 Monday, June 13, 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, Monday, June 27, 2016, at 855-859-2056, passcode 61959098.

      About The Gymboree Corporation

      The Gymboree Corporation's specialty retail brands offer unique, high-quality products delivered with personalized customer service.  As of April 30, 2016, the Company operated a total of 1,303 retail stores: 592 Gymboree® stores (543 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 732 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 first quarter of fiscal 2016 is 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".  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, 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's 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 limited data available upon which to base its expectations for 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 30, 2016, filed with the Securities and Exchange Commission on April 28, 2016.  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 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





      April 30, 2016



      May 2, 2015

      Net sales:







      Retail



      $      271,276



      $   261,732

      Gymboree Play & Music 



      10,094



      8,648

      Retail Franchise



      3,671



      5,689


      Total net sales



      285,041



      276,069

      Cost of goods sold, including buying and occupancy expenses



      (168,585)



      (170,712)


      Gross profit



      116,456



      105,357

      Selling, general and administrative expenses



      (114,032)



      (104,710)


      Operating income



      2,424



      647

      Interest income



      105



      19

      Interest expense



      (19,807)



      (21,076)

      Gain on extinguishment of debt



      48,804



      -

      Other income (expense), net



      112



      (110)


      Income (loss) before income taxes



      31,638



      (20,520)

      Income tax expense



      (697)



      (1,960)


      Net income (loss)



      30,941



      (22,480)


      Net loss (income) attributable to noncontrolling interest



      1,905



      (545)


      Net income (loss) attributable to The Gymboree Corporation

      $        32,846



      $    (23,025)

      EXHIBIT B

      THE GYMBOREE CORPORATION

      CONDENSED CONSOLIDATED BALANCE SHEETS

      (In thousands)

      (Unaudited)
















      April 30,



      January 30,



      May 2,





      2016



      2016



      2015

      ASSETS










      Current assets:











      Cash and cash equivalents



      $      62,168



      $      18,164



      $      22,363


      Accounts receivable



      20,833



      26,696



      25,515


      Merchandise inventories



      198,618



      206,642



      208,908


      Prepaid income taxes



      2,493



      2,196



      2,759


      Prepaid expenses



      5,862



      6,757



      18,561


      Deferred income taxes



      -



      -



      7,263


          Total current assets



      289,974



      260,455



      285,369












      Property and equipment, net



      150,940



      158,478



      176,400

      Goodwill



      373,845



      372,737



      374,308

      Other intangible assets, net



      340,510



      341,011



      342,816

      Other assets



      7,331



      7,795



      6,089













          Total assets



      $ 1,162,600



      $ 1,140,476



      $ 1,184,982























      LIABILITIES AND STOCKHOLDERS' DEFICIT










      Current liabilities:











      Accounts payable



      $      94,162



      $    109,193



      $    105,426


      Accrued and other current liabilities



      121,598



      102,254



      106,669


      Line of credit borrowings



      43,000



      19,000



      42,000


      Current portion of ABL term loan



      2,500



      -



      -


      Current obligation under capital lease



      -



      605



      565


          Total current liabilities



      261,260



      231,052



      254,660












      Long-term liabilities:











      Long-term debt, net



      1,010,709



      1,040,506



      1,092,549


      Long-term sale-leaseback financing liability, net



      25,545



      25,578



      -


      Long-term obligation under capital lease



      -



      2,245



      2,704


      Lease incentives and other liabilities



      45,593



      49,664



      52,858


      Unrecognized tax benefits



      5,111



      5,075



      5,151


      Deferred income taxes



      123,567



      124,244



      129,865


          Total liabilities



      1,471,785



      1,478,364



      1,537,787












      Stockholders' deficit



      (309,185)



      (337,888)



      (352,805)













      Total liabilities and stockholders' deficit



      $ 1,162,600



      $ 1,140,476



      $ 1,184,982

      EXHIBIT C






      THE GYMBOREE CORPORATION

      CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

      (In thousands)

      (Unaudited)












      13 Weeks Ended





      April 30, 2016


      May 2, 2015

      CASH FLOWS FROM OPERATING ACTIVITIES:





      Net income (loss)


      $        30,941


      $     (22,480)

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




      Gain on extinguishment of debt


      (48,804)


      -


      Depreciation and amortization


      10,151


      10,700


      Amortization of deferred financing costs and accretion of original issue discount


      1,890


      1,886


      Interest rate cap contracts - adjustment to market


      1,183


      778


      Loss (gain) on disposal/impairment of assets


      648


      (539)


      Gain on write-off of assets and liabilities due to contract termination (a)


      (2,561)


      -


      Deferred income taxes


      (613)


      264


      Share-based compensation expense


      622


      720


      Other



      345


      (198)


      Change in assets and liabilities:






      Accounts receivable


      4,242


      (168)


      Merchandise inventories


      7,805


      (10,958)


      Prepaid income taxes


      (296)


      (154)


      Prepaid expenses and other assets


      628


      (11,739)


      Accounts payable


      (15,067)


      18,375


      Accrued and other current liabilities


      12,096


      11,350


      Lease incentives and other liabilities


      (958)


      (476)


      Net cash provided by (used in) operating activities


      2,252


      (2,639)








      CASH FLOWS FROM INVESTING ACTIVITIES:





      Capital expenditures


      (3,591)


      (3,140)

      Proceeds from sale of assets


      -


      353

      Receipt of related party loan receivable


      1,741


      -

      Other



      1


      8


      Net cash used in investing activities


      (1,849)


      (2,779)








      CASH FLOWS FROM FINANCING ACTIVITIES:





      Proceeds from ABL facility


      152,000


      130,000

      Payments on ABL facility


      (128,000)


      (121,000)

      Proceeds from ABL term loan


      50,000


      -

      Payments for deferred financing costs


      (3,804)


      -

      Repurchase of notes


      (26,198)


      -

      Payments on capital lease and sale-leaseback financing liability


      (47)


      (133)

      Dividend payment by VIE to its parent


      (512)


      -


      Net cash provided by financing activities


      43,439


      8,867

      Effect of exchange rate fluctuations on cash and cash equivalents


      162


      394








      Net increase in cash and cash equivalents


      44,004


      3,843








      CASH AND CASH EQUIVALENTS:





      Beginning of period


      18,164


      18,520

      End of period



      $        62,168


      $     22,363















      (a) Incurred as a result of termination of a contract with a third party fulfilment center for www.gymboree.com.

      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 Private Equity, LP (formerly 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



      April 30, 2016


      May 2, 2015






      Net income (loss) attributable to The Gymboree Corporation


      $        32,846


      $    (23,025)

      Reconciling items (a):





      Interest expense


      19,807


      21,076

      Interest income


      (3)


      (7)

      Income tax (benefit) expense


      (320)


      1,305

      Depreciation and amortization (b)


      9,983


      10,295

      Non-cash share-based compensation expense 


      622


      720

      Loss on disposal/impairment on assets


      370


      133

      Loss on contract termination (c)


      5,689


      -

      Gain on extinguishment of debt


      (48,804)


      -

      Acquisition-related adjustments (d)


      3,542


      3,234

      Other (e)


      762


      1,866

      Adjusted EBITDA


      $        24,494


      $     15,597






      (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)


      $             384


      $          384

      Amortization of below and above market leases (impacts COGS)


      (239)


      (133)



      $             145


      $          251






      (c) Incurred as a result of termination of a contract with a third party fulfilment center for www.gymboree.com.










      (d) Includes the following:





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


      $          1,784


      $       1,886






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


      1,758


      1,348



      $          3,542


      $       3,234






      (e) Other is comprised of restructuring and non-recurring charges.










      OTHER NON-GAAP FINANCIAL MEASURES:












      13 Weeks Ended



      April 30, 2016


      May 2, 2015






      Gross profit as reported


      $      116,456


      $   105,357

      Acquisition-related adjustments


      1,546


      1,753

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


      $      118,002


      $   107,110













      13 Weeks Ended



      April 30, 2016


      May 2, 2015






      SG&A as reported


      $     (114,032)


      $  (104,710)

      Acquisition-related adjustments


      2,142


      1,732

      Loss on termination of a contract with a third party fulfilment center for www.gymboree.com

      5,689


      -

      Other adjustments


      762


      1,866



      8,593


      3,598

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

      $     (105,439)


      $  (101,112)

      EXHIBIT E








      THE GYMBOREE CORPORATION

      CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

      (In thousands)

      (Unaudited)












      For the 13 Weeks Ended April 30, 2016



      Balance Before 









      Consolidation









       of VIEs


      VIEs*


      Eliminations


      As Reported

      Net sales

      $            277,431


      $ 10,347


      $       (2,737)


      $     285,041

      Cost of goods sold, including buying and occupancy expenses

      (164,574)


      (5,023)


      1,012


      (168,585)


      Gross profit

      112,857


      5,324


      (1,725)


      116,456

      Selling, general and administrative expenses

      (109,145)


      (6,546)


      1,659


      (114,032)


      Operating income (loss)

      3,712


      (1,222)


      (66)


      2,424

      Other non-operating income

      28,880


      334


      -


      29,214


      Income (loss) before income taxes

      32,592


      (888)


      (66)


      31,638

      Income tax benefit (expense)

      320


      (1,017)


      -


      (697)


      Net income (loss)

      32,912


      (1,905)


      (66)


      30,941


      Net loss attributable to noncontrolling interest

      -


      1,905


      -


      1,905


      Net income attributable to The Gymboree Corporation

      $              32,912


      $         -


      $            (66)


      $       32,846





















      For the 13 Weeks Ended May 2, 2015



      Balance Before 









      Consolidation









       of VIEs


      VIEs*


      Eliminations


      As Reported

      Net sales

      $            270,138


      $   8,611


      $       (2,680)


      $     276,069

      Cost of goods sold, including buying and occupancy expenses

      (169,562)


      (2,227)


      1,077


      (170,712)


      Gross profit

      100,576


      6,384


      (1,603)


      105,357

      Selling, general and administrative expenses

      (100,988)


      (5,173)


      1,451


      (104,710)


      Operating (loss) income

      (412)


      1,211


      (152)


      647

      Other non operating expense

      (21,157)


      (10)


      -


      (21,167)


      (Loss) income before income taxes

      (21,569)


      1,201


      (152)


      (20,520)

      Income tax expense

      (1,304)


      (656)


      -


      (1,960)


      Net (loss) income

      (22,873)


      545


      (152)


      (22,480)


      Net income attributable to noncontrolling interest

      -


      (545)


      -


      (545)


      Net loss attributable to The Gymboree Corporation

      $             (22,873)


      $         -


      $          (152)


      $      (23,025)

      EXHIBIT E (continued)








      THE GYMBOREE CORPORATION

      CONDENSED CONSOLIDATING BALANCE SHEETS

      (In thousands)

      (Unaudited)














      April 30, 2016




      Balance Before 










      Consolidation of VIEs


      VIEs*


      Eliminations


      As Reported

      Current assets

      $                      270,190


      $ 22,339


      $       (2,555)


      $     289,974

      Non-current assets

      868,671


      3,955


      -


      872,626


      Total assets

      $                   1,138,861


      $ 26,294


      $       (2,555)


      $  1,162,600











      Current liabilities

      $                      241,347


      $ 22,135


      $       (2,222)


      $     261,260

      Non-current liabilities

      1,210,214


      311


      -


      1,210,525


      Total liabilities

      1,451,561


      22,446


      (2,222)


      1,471,785











      Total stockholders' deficit

      (312,700)


      -


      (333)


      (313,033)

      Noncontrolling interest

      -


      3,848


      -


      3,848


      Total liabilities and stockholders' deficit

      $                   1,138,861


      $ 26,294


      $       (2,555)


      $  1,162,600














      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

      875,071


      4,950


      -


      880,021


      Total assets

      $                   1,116,114


      $ 25,795


      $       (1,433)


      $  1,140,476











      Current liabilities

      $                      217,596


      $ 14,618


      $       (1,162)


      $     231,052

      Non-current liabilities

      1,246,849


      463


      -


      1,247,312


      Total liabilities

      1,464,445


      15,081


      (1,162)


      1,478,364











      Total stockholders' deficit

      (348,331)


      -


      (271)


      (348,602)

      Noncontrolling interest

      -


      10,714


      -


      10,714


      Total liabilities and stockholders' deficit

      $                   1,116,114


      $ 25,795


      $       (1,433)


      $  1,140,476














      May 2, 2015




      Balance Before 










      Consolidation of VIEs


      VIEs*


      Eliminations


      As Reported

      Current assets

      $                      269,733


      $ 17,770


      $       (2,134)


      $     285,369

      Non-current assets

      894,518


      5,095


      -


      899,613


      Total assets

      $                   1,164,251


      $ 22,865


      $       (2,134)


      $  1,184,982











      Current liabilities

      $                      244,625


      $ 11,840


      $       (1,805)


      $     254,660

      Non-current liabilities

      1,282,642


      485


      -


      1,283,127


      Total liabilities

      1,527,267


      12,325


      (1,805)


      1,537,787











      Total stockholders' deficit

      (363,016)


      -


      (329)


      (363,345)

      Noncontrolling interest

      -


      10,540


      -


      10,540


      Total liabilities and stockholders' deficit

      $                   1,164,251


      $ 22,865


      $       (2,134)


      $  1,184,982











      *  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 April 30, 2016


      $    170,070


      $           34,985


      $ 64,014


      $     269,069


      $ 2,207


      $ 271,276


      13 weeks ended May 2, 2015


      $    160,121


      $           33,573


      $ 66,230


      $     259,924


      $ 1,808


      $ 261,732


      SOURCE The Gymboree Corporation

      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

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • 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
      • 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 © 2026 Cision US Inc.