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 Fourth Quarter and Fiscal Year 2011 Results


      News provided by

      The Gymboree Corporation

      Apr 25, 2012, 03:10 ET

      Share this article

      Share this article


      SAN FRANCISCO, April 25, 2012 /PRNewswire/ -- The Gymboree Corporation (the "Company") today reported consolidated financial results for the fourth fiscal quarter and the fiscal year ended January 28, 2012 ("fiscal 2011").

      The results for the fourth fiscal quarter and the fiscal year ended January 29, 2011 ("fiscal 2010") presented herein reflect the Company's performance for the "combined period" consisting of the period (the "predecessor period") prior to the November 2010 acquisition of the Company by Giraffe Holding, Inc., an entity controlled by investment funds sponsored by Bain Capital Partners, LLC (the "Acquisition"), as well as the period after completion of the Acquisition (the "successor period").  The addition of the predecessor and successor period amounts is not consistent with accounting principles generally accepted in the United States ("GAAP") and may yield results that are not strictly comparable on a period-to-period basis due to the changes of accounting basis during these periods. For purposes of comparing results of operations, however, the Company believes that it is the most meaningful way to present the results of operations for fiscal 2010 and the fourth quarter of fiscal 2010.

      Fourth Fiscal Quarter Ended January 28, 2012

      For the fourth quarter of fiscal 2011, net sales were $355.8 million, an increase of 11.9% compared to $318.0 million in net sales for the fourth fiscal quarter of the prior year.  Comparable store sales for the quarter increased 6% versus the fourth quarter of the prior year.

      Gross profit for the fourth quarter of fiscal 2011 was $126.2 million, or 35.5% of net sales, compared to $92.4 million, or 29.1% of net sales, for the fourth quarter of fiscal 2010.  Results for the fourth quarter of 2010 included $45.5 million of additional product costs resulting from purchase accounting adjustments to inventory balances effective upon closing of the Acquisition.  Excluding the impact of the purchase accounting adjustments, gross profit for the fourth quarter of fiscal 2010 was $137.9 million, or 43.4% of net sales (see Exhibit D).

      SG&A expense for the fourth quarter of fiscal 2011 was $107.2 million, or 30.1% of net sales, compared to $144.7 million, or 45.5% of net sales, in the fourth quarter of the prior year.  Results for the fourth quarter of fiscal 2011 and fiscal 2010 include $6.3 million and $58.7 million, respectively, of additional costs resulting from the Acquisition, including the effect of purchase accounting adjustments and Acquisition-related charges recognized during the quarters.  Excluding these charges, SG&A expense for the fourth quarter of fiscal 2011 and fiscal 2010 was $101.0 million, or 28.4% of net sales, and $86.0 million, or 27.0% of net sales, respectively, which represents an increase of 140 basis points over fiscal 2010 (see Exhibit D).  

      During the fourth quarter of fiscal 2011, the Company recorded an impairment charge of $28.3 million related to goodwill allocated to the Company's Gymboree Outlet reporting unit.  This impairment charge is a preliminary estimate and remains subject to finalization in fiscal 2012.      

      Net loss for the fourth quarter of fiscal 2011 was $24.9 million compared to a net loss of $47.3 million for the same period last year.  The significant decrease in net loss primarily resulted from higher Acquisition-related costs incurred during the prior fiscal year and was partially offset by the goodwill impairment recorded in the fourth quarter of fiscal 2011.  

      Net loss attributable to The Gymboree Corporation before interest (income) expense, income tax benefit and depreciation and amortization, adjusted for other items ("Adjusted EBITDA"), for the fourth quarter of fiscal 2011 decreased 28.4% to $47.2 million compared to $65.9 million for the fourth quarter of the prior year.  Adjusted EBITDA is not a performance measure under GAAP.  See "Non-GAAP Financial Measures" below.  A reconciliation of net loss attributable to The Gymboree Corporation to Adjusted EBITDA presented herein is included in Exhibit A of this press release. 

      Fiscal Year Ended January 28, 2012

      Net sales for fiscal 2011 were $1.2 billion, a 10.6% increase from the prior fiscal year. Comparable store sales for fiscal 2011 were up 4% compared to the prior year. 

      Gross profit for fiscal year 2011 was $459.9 million, or 38.7% of net sales, compared to $458.3 million, or 42.7% of net sales, for fiscal 2010.  Excluding purchase accounting adjustments of $10.7 million and $45.5 million in fiscal 2011 and fiscal 2010, respectively, gross profit was $470.7 million, or 39.6% of net sales, and $503.8 million, or 46.9% of net sales, for fiscal 2011 and fiscal 2010, respectively (see Exhibit D). 

      Adjusted EBITDA for fiscal 2011 decreased 18.7% to $192.6 million, compared to $237.0 million for the prior year (see "Non-GAAP Financial Measures" included in Exhibit A of this press release). 

      Balance Sheet Highlights

      As part of the Acquisition, the Company issued a total of $1.2 billion in debt, consisting of an $820 million term loan and $400 million in high-yield bonds maturing in 8 years.  An asset-backed loan ("ABL") in the amount of $225 million was also established to support working capital needs.  There were no borrowings outstanding under the ABL as of year end and approximately $127.8 million of undrawn availability.  Effective March 2012, the ABL facility was refinanced to take advantage of favorable rates and to extend the maturity date.   

      Cash at the end of fiscal 2011 increased to $77.9 million from $32.1 million at the end of fiscal 2010. 

      Capital expenditures for fiscal 2011 were $36.6 million.

      Inventory balances at the end of fiscal 2011 were $210.2 million compared to $184.3 million at the end of fiscal 2010. The fiscal 2010 inventory balance included a $10.7 million write-up for purchase accounting adjustments.   

      Fiscal 2012 Business Outlook

      Sales Expectations

      The Company anticipates comparable store sales growth to be flat to up in the low single digits for the first quarter and for the full year fiscal 2012.

      Adjusted EBITDA

      The Company expects Adjusted EBITDA for the first quarter of fiscal 2012 to be in the range of $47 million to $51 million. Overall, the Company expects Adjusted EBITDA in fiscal 2012 to increase modestly over fiscal 2011. The Company anticipates generating sufficient cash flow to service its debt and fund its growth in fiscal 2012.

      New Stores

      During fiscal 2012, the Company plans to open 105 new stores, including 80 Crazy 8 stores.

      Capital Expenditures

      During fiscal 2012, the Company anticipates spending $45 million for capital expenditures.

      Non-GAAP Financial Measures

      The Company defines "Adjusted EBITDA" as net income (loss) attributable to The Gymboree Corporation before interest (income) expense, income tax expense (benefit), and depreciation and amortization ("EBITDA") adjusted for other items, including goodwill impairment, 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.

      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. See Exhibit A for a reconciliation of Adjusted EBITDA to net income.

      Management Presentation

      The live broadcast of the discussion of fourth quarter and fiscal 2011 financial results and fiscal 2012 business outlook will be available to interested parties at 1:00 p.m. PT (4:00 p.m. ET) on Wednesday, April 25, 2012.  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 and Media Relations" and then "Conference Calls & Webcasts."  A replay of the call will be available two hours after the broadcast through midnight PT, Wednesday, May 9, 2012, at 855-859-2056, passcode 71019106.

      About The Gymboree Corporation

      The Gymboree Corporation's specialty retail brands offer unique, high-quality products delivered with personalized customer service. As of March 31, 2012, the Company operated a total of 1,155 retail stores: 633 Gymboree® stores (588 in the United States, 41 in Canada, 1 in Puerto Rico and 3 in Australia), 153 Gymboree Outlet stores, 126 Janie and Jack® shops and 243 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 711 franchised and Company-operated Gymboree Play & Music® centers in the United States and 39 other countries.

      Forward-Looking Statements

      The foregoing financial information for the fourth fiscal quarter and the fiscal year ended January 28, 2012 is unaudited and subject to quarter-end and year-end adjustments.  The foregoing paragraphs contain forward-looking statements relating to The Gymboree Corporation's anticipated future financial performance, such as those relating to its comparable store sales growth, Adjusted EBITDA, cash flows and new store openings in fiscal 2012.  Actual results could vary materially as a result of a number of factors, including the ongoing volatility in the commodities market for cotton, uncertainties relating to high levels of unemployment and consumer debt, volatility in the financial markets, general economic conditions, the Company's ability to anticipate and timely respond to changes in trends and consumer preferences and customer reactions to new merchandise, service levels and new concepts, competitive market conditions, success in meeting the Company's delivery targets, the Company's promotional activity, 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, and other factors, including those discussed under "Risk Factors" in Part II, "Item 1A, Risk Factors," of the Company's Quarterly Report on Form 10-Q for the quarter ended April 30, 2011, filed with the Securities and Exchange Commission on June 29, 2011. The forward-looking statements contained in this press release reflect the Company's expectations as of the date hereof, and the inclusion of a projection or forward-looking statement in this press release should not be regarded as a representation by the Company that its plans or objectives will be achieved. The Company undertakes no obligation to update the information provided herein. 

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

      EXHIBIT A








      THE GYMBOREE CORPORATION

      CONSOLIDATED STATEMENTS OF OPERATIONS

      (Unaudited)






      (Non-GAAP)








      Successor


      Combined


      Successor


      Predecessor




      Year Ended


      Year Ended


      November 23, 2010 to


      January 31, 2010 to




      January 28, 2012


      January 29, 2011


      January 29, 2011


      November 22, 2010




      ($ in thousands)

      Net sales:








         Retail

      $   1,164,171


      $1,059,150


      $         244,287


      $          814,863

         Gymboree Play & Music

      13,885


      13,661


      2,814


      10,847

         Retail Franchise

      10,232


      1,372


      447


      925

         Other

      -


      248


      -


      248

                 Total net sales

      1,188,288


      1,074,431


      247,548


      826,883

         Cost of goods sold, including buying and occupancy expenses

      (728,346)


      (616,158)


      (184,483)


      (431,675)









                 Gross profit

      459,942


      458,273


      63,065


      395,208

         Selling, general and administrative expenses

      (380,141)


      (386,204)


      (78,843)


      (307,361)

         Goodwill impairment

      (28,300)


      -


      -


      -









                 Operating income (loss)

      51,501


      72,069


      (15,778)


      87,847

         Interest income

      168


      331


      36


      295

         Interest expense

      (89,807)


      (17,635)


      (17,387)


      (248)

         Loss on extinguishment of debt

      (19,563)


      -


      -


      -

        Other (expense) income, net

      (109)


      172


      53


      119









                 (Loss) income before income taxes

      (57,810)


      54,937


      (33,076)


      88,013

         Income tax benefit (expense)

      6,626


      (26,417)


      10,032


      (36,449)

                 Net (loss) income 

      (51,184)


      28,520


      (23,044)


      51,564

         Net loss attributable to noncontrolling interest

      5,839


      -


      -


      -











                 Net (loss) income attributable to The Gymboree Corporation

      $        (45,345)


      $             28,520


      $           (23,044)


      $              51,564











      Net (loss) income attributable to The Gymboree Corporation

      $           (45,345)


      $              28,520


      $             (23,044)


      $              51,564

      Interest expense

      89,807


      17,635


      17,387


      248

      Interest income

      (168)


      (331)


      (36)


      (295)

      Income tax (benefit) expense

      (6,626)


      26,417


      (10,032)


      36,449

      Goodwill impairment

      28,300


      -


      -


      -

      Depreciation and amortization

      57,930


      42,800


      10,250


      32,550

      Non-cash share-based compensation expense 

      5,907


      41,524


      482


      41,042

      Loss on disposal/impairment on assets

      4,339


      2,030


      1,150


      880

      Loss on extinguishment of debt

      19,563


      -


      -


      -

      Gymboree Play & Music franchise transition

      7,200


      -


      -


      -

      Acquisition-related adjustments

      31,678


      78,357


      61,755


      16,602

      Adjusted EBITDA

      $            192,585


      $            236,952


      $               57,912


      $            179,040
















      (Non-GAAP)








      Successor


      Combined


      Successor


      Predecessor




      Quarter Ended


      Quarter Ended


      November 23, 2010 to


      October 31, 2010 to




      January 28, 2012


      January 29, 2011


      January 29, 2011


      November 22, 2010




      ($ in thousands)

      Net sales:








         Retail

      $            348,437


      $            314,173


      $              244,287


      $               69,886

         Gymboree Play & Music

      4,416


      3,310


      2,814


      496

         Retail Franchise

      2,995


      524


      447


      77











                 Total net sales

      355,848


      318,007


      247,548


      70,459

         Cost of goods sold, including buying and occupancy expenses

      (229,643)


      (225,609)


      (184,483)


      (41,126)











                 Gross profit

      126,205


      92,398


      63,065


      29,333

         Selling, general and administrative expenses

      (107,246)


      (144,689)


      (78,843)


      (65,846)

         Goodwill impairment

      (28,300)


      -


      -


      -











                 Operating loss

      (9,341)


      (52,291)


      (15,778)


      (36,513)

         Interest income

      53


      54


      36


      18

         Interest expense

      (21,826)


      (17,423)


      (17,387)


      (36)

         Other (expense) income, net

      (67)


      58


      53


      5











                 Loss before income taxes

      (31,181)


      (69,602)


      (33,076)


      (36,526)

         Income tax benefit 

      416


      22,286


      10,032


      12,254

                 Net loss

      (30,765)


      (47,316)


      (23,044)


      (24,272)

         Net loss attributable to noncontrolling interest

      5,839


      -


      -


      -











       Net loss attributable to The Gymboree Corporation

      $            (24,926)


      $            (47,316)


      $              (23,044)


      $               (24,272)











      Net loss attributable to The Gymboree Corporation

      $            (24,926)


      $            (47,316)


      $               (23,044)


      $                (24,272)

      Interest expense

      21,826


      17,423


      17,387


      36

      Interest income

      (53)


      (54)


      (36)


      (18)

      Income tax benefit 



      (416)


      (22,286)


      (10,032)


      (12,254)

      Goodwill impairment



      28,300


      -


      -


      -

      Depreciation and amortization

      15,227


      13,088


      10,250


      2,838

      Non-cash share-based compensation expense 

      1,577


      28,973


      482


      28,491

      Loss on disposal/impairment on assets

      838


      1,198


      1,150


      48

      Acquisition-related adjustments

      4,813


      74,878


      61,755


      13,123

      Adjusted EBITDA

      $             47,186


      $              65,904


      $                   57,912


      $                    7,992





















      EXHIBIT B







      THE GYMBOREE CORPORATION

      CONSOLIDATED BALANCE SHEETS

      (Unaudited)

      (In thousands, except share and per share data)








      ASSETS

      January 28,



      January 29,


      2012



      2011

      Current Assets:





          Cash and cash equivalents

      $

      77,910



      $

      32,124

          Accounts receivable, net of allowance of $114 and $-


      27,277




      13,669

          Merchandise inventories


      210,212




      184,268

          Prepaid income taxes


      3,736




      16,116

          Prepaid expenses


      5,532




      4,856

          Deferred income taxes 


      36,115




      6,697

               Total current assets


      360,782




      257,730

      Property and Equipment:







          Land and buildings


      22,428




      22,397

          Leasehold improvements


      146,497




      125,153

          Furniture, fixtures, and equipment


      82,606




      71,286



      251,531




      218,836

          Less accumulated depreciation and amortization


      (49,379)




      (6,345)



      202,152




      212,491

      Goodwill


      899,097




      927,397

      Other Intangible Assets 


      599,195




      617,810

      Deferred Financing Costs


      47,915




      61,983

      Other Assets


      4,646




      15,072

              Total Assets

      $

      2,113,787



      $

      2,092,483








      LIABILITIES AND STOCKHOLDERS' EQUITY














      Current Liabilities:







          Accounts payable

      $

      79,027



      $

      54,494

          Accrued liabilities


      94,178




      81,100

          Current portion of long-term debt


      17,698




      8,200

              Total current liabilities


      190,903




      143,794

      Long-Term Liabilities:







          Long-term debt


      1,192,171




      1,207,791

          Lease incentives and other deferred liabilities


      28,681




      18,352

          Unrecognized tax benefits


      7,898




      7,779

          Deferred income taxes


      245,495




      228,956

              Total Liabilities


      1,665,148




      1,606,672

      Commitments and Contingencies 


      -




      -

      Stockholders' Equity:







          Common stock, including additional paid-in capital 







              ($.001 par value: 1,000 shares authorized, issued and







              outstanding)


      519,589




      508,617

          Accumulated deficit


      (68,389)




      (23,044)

          Accumulated other comprehensive (loss) income


      (5,825)




      238

              Total Stockholders' Equity


      445,375




      485,811

         Noncontrolling interest


      3,264




      -

              Total equity


      448,639




      485,811

              Total Liabilities and Stockholders' Equity

      $

      2,113,787



      $

      2,092,483








      EXHIBIT C












      THE GYMBOREE CORPORATION

      CONSOLIDATED STATEMENTS OF CASH FLOWS

      (Unaudited)

      (In thousands)














      Successor



      (Non-GAAP)








      Year Ended



      Combined


      Successor


      Predecessor


      January 28,



      Year Ended


      November 23, 2010 to


      January 31, 2010 to


      2012



      January 29, 2011


      January 29, 2011


      November 22, 2010

      CASH FLOWS FROM OPERATING ACTIVITIES:












      Net (loss) income 

      $

      (51,184)


      $

      28,520


      $

      (23,044)


      $

      51,564

      Adjustments to reconcile consolidated net (loss)  income to net cash












      provided by operating activities:












      Write-off of deferred financing costs and original issue discount


      15,860



      -



      -



      -

      Depreciation and amortization


      57,930



      42,800



      10,250



      32,550

      Goodwill impairment


      28,300



      -



      -



      -

      Amortization of deferred financing costs and accretion of original issue discount


      6,830



      1,357



      1,357



      -

      Interest rate cap contracts - adjustment to market


      51



      -



      -



      -

      (Benefit) provision for deferred income taxes


      (8,946)



      (7,118)



      (11,246)



      4,128

      Share-based compensation expense


      5,907



      41,524



      482



      41,042

      Loss on disposal/impairment of assets


      4,339



      2,030



      1,150



      880

      Other non-cash expense


      4,608



      -



      -



      -

      Excess tax benefits from exercise and vesting of share-based awards


      -



      (12,584)



      -



      (12,584)

      Tax benefit from exercise of stock options and vesting of restricted












      stock awards and units


      -



      12,254



      -



      12,254

      Change in assets and liabilities:





      -







      Accounts receivable


      (11,209)



      (3,756)



      7,035



      (10,791)

      Merchandise inventories


      (25,646)



      (6,905)



      48,607



      (55,512)

      Prepaid income taxes


      12,385



      (27,657)



      (345)



      (27,312)

      Prepaid expenses and other assets


      (743)



      (51)



      1,295



      (1,346)

      Accounts payable


      24,533



      7,967



      (11,782)



      19,749

      Accrued liabilities


      14,515



      28,139



      (4,820)



      32,959

      Lease incentives and other deferred liabilities


      14,015



      5,511



      2,141



      3,370

      Net cash provided by operating activities 


      91,545



      112,031



      21,080



      90,951













      CASH FLOWS FROM INVESTING ACTIVITIES:












      Capital expenditures


      (36,565)



      (47,268)



      (5,054)



      (42,214)

      Acquisition of business, net of cash acquired


      (1,352)



      (1,828,308)



      (1,828,308)



      -

      Other


      (295)



      (1,284)



      (46)



      (1,238)

          Net cash used in investing activities


      (38,212)



      (1,876,860)



      (1,833,408)



      (43,452)













      CASH FLOWS FROM FINANCING ACTIVITIES:












      Proceeds from Term Loan


      820,000



      815,900



      815,900



      -

      Payments on Term Loan


      (828,200)



      -



      -



      -

      Proceeds from senior notes


      -



      400,000



      400,000



      -

      Proceeds from ABL facility


      60,656



      30,000



      30,000



      -

      Payments on ABL facility


      (60,656)



      (30,000)



      (30,000)



      -

      Deferred financing costs


      (6,665)



      (63,266)



      (63,266)



      -

      Investment by Parent


      14,865



      -



      -



      -

      Dividend payment to Parent


      (12,200)



      -



      -



      -

      Purchase of interest rate cap contracts


      -



      (12,079)



      (12,079)



      -

      Proceeds from issuance of common stock


      -



      509,506



      508,135



      1,371

      Excess tax benefits from exercise and vesting of share-based awards


      -



      12,584



      -



      12,584

      Repurchases of common stock


      -



      (124,610)



      -



      (124,610)

      Capital contribution to noncontrolling interest


      4,477



      -



      -



      -

          Net cash (used in) provided by financing activities


      (7,723)



      1,538,035



      1,648,690



      (110,655)













      Net increase (decrease) in cash and cash equivalents


      45,610



      (226,794)



      (163,638)



      (63,156)













      Effect of exchange rate fluctuations on cash


      176



      1,246



      852



      394













      CASH AND CASH EQUIVALENTS:












      Beginning of Period


      32,124



      257,672



      194,910



      257,672

      End of Period

      $

      77,910


      $

      32,124


      $

      32,124


      $

      194,910













      EXHIBIT D









      THE GYMBOREE CORPORATION

      RECONCILIATION OF NON-GAAP MEASURES

      (Unaudited)







      as a % of Total Net Sales





      (Non-GAAP)




      (Non-GAAP)



      Successor


      Combined


      Successor


      Combined



      Quarter Ended


      Quarter Ended


      Quarter Ended


      Quarter Ended



      January 28, 2012


      January 29, 2011


      January 28, 2012


      January 29, 2011



      ($ in thousands)





      Gross profit as reported


      $        126,205


      $          92,398


      35.5%


      29.1%

      Purchase accounting adjustments


      -


      45,508


      -


      14.3%

      Gross profit excluding purchase accounting adjustments (non-GAAP measure)


      $           126,205


      $           137,906


      35.5%


      43.4%

























      as a % of Total Net Sales





      (Non-GAAP)




      (Non-GAAP)



      Successor


      Combined


      Successor


      Combined



      Quarter Ended


      Quarter Ended


      Quarter Ended


      Quarter Ended



      January 28, 2012


      January 29, 2011


      January 28, 2012


      January 29, 2011



      ($ in thousands)





      SG&A as reported


      $      (107,246)


      $      (144,689)


      -30.1%


      -45.5%

      Purchase accounting adjustments


      6,259


      58,679


      1.8%


      18.5%

      SG&A excluding purchase accounting adjustments (non-GAAP measure)


      $         (100,987)


      $           (86,010)


      -28.4%


      -27.0%


































      as a % of Total Net Sales





      (Non-GAAP)




      (Non-GAAP)



      Successor


      Combined


      Successor


      Combined



      Year Ended


      Year Ended


      Year Ended


      Year Ended



      January 28, 2012


      January 29, 2011


      January 28, 2012


      January 29, 2011



      ($ in thousands)





      Gross profit as reported


      $           459,942


      $           458,273


      38.7%


      42.7%

      Purchase accounting adjustments


      10,731


      45,508


      0.9%


      4.2%

      Gross profit excluding purchase accounting adjustments (non-GAAP measure)


      $            470,673


      $            503,781


      39.6%


      46.9%










      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.