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 2013 Results


      News provided by

      The Gymboree Corporation

      Apr 30, 2014, 03:00 ET

      Share this article

      Share this article


      SAN FRANCISCO, April 30, 2014 /PRNewswire/ -- The Gymboree Corporation (the "Company") today reported consolidated financial results for the fiscal fourth quarter and full year ended February 1, 2014.

      Full year results include:

      • Net sales of $1.24 billion; comparable sales decreased 6%,
      • Adjusted gross margin of 39.0%, up approximately 30 basis points versus last year,
      • Adjusted EBITDA of $119.7 million, a decrease of 26% versus last year, and
      • Reduced outstanding debt by approximately $25 million.

      "The fourth quarter marked an end to a challenging year for the Company, and clearly we are disappointed with our performance," said Mark Breitbard, Chief Executive Officer. "We remain focused on four key areas to improve the long term performance of the business: solidifying our team, delivering compelling product, improving inventory management and upgrading our infrastructure. We made steady progress in 2013, but the full impact of our efforts is not yet reflected in our financial results. We expect to build upon these priorities in 2014, with a more meaningful impact in the second half of the year."

      Fourth Quarter Results

      • Net sales were $351.0 million, compared to $397.6 million in net sales for the 14 weeks ended February 2, 2013. The additional week in fiscal year 2012 added $19 million in net sales to the fourth quarter.
      • Comparable sales (including online stores) declined 9% compared to the fourth quarter of fiscal 2012.
      • Gross profit was $124.5 million, or 35.5% of net sales, compared to $144.8 million, or 36.4% of net sales, for the fourth quarter of fiscal 2012.
      • Adjusted gross profit was $126.6 million, or 36.1% of net sales, compared to $147.4 million, or 37.1% of net sales, for the fourth quarter of fiscal 2012. Adjusted gross profit excludes purchase accounting adjustments of $2.1 million and $2.6 million for the fourth quarter of fiscal 2013 and the fourth quarter of fiscal 2012, respectively, relating to the November 2010 acquisition of the Company by investment funds sponsored by Bain Capital Partners, LLC (the "Acquisition") (see Exhibit D for relevant reconciliation information).
      • SG&A expense was $126.6 million, or 36.1% of net sales, compared to $125.4 million, or 31.5% of net sales, in the fourth quarter of fiscal 2012.
      • Adjusted SG&A expense was $122.6 million, or 34.9% of net sales, compared to $112.5 million, or 28.3% of net sales, in the fourth quarter of fiscal 2012. Adjusted SG&A excludes $4.0 million and $12.9 million, respectively, of additional costs resulting from the Acquisition, including the effect of purchase accounting adjustments and non-recurring adjustments (see Exhibit D for relevant reconciliation information).
      • The Company recorded a $157.2 million non-cash goodwill and intangible asset impairment charge in the fourth quarter of fiscal 2013. No such charge was recorded in the fourth quarter of fiscal 2012.
      • Net loss for the quarter was $169.8 million compared to $5.4 million for the same quarter of fiscal 2012.
      • Adjusted EBITDA, defined as net loss attributable to The Gymboree Corporation before interest (income) expense, income taxes and depreciation and amortization, adjusted for other items described above, was $25.0 million compared to $47.7 million for the fourth quarter of fiscal 2012.

      Adjusted EBITDA is not a financial measure under U.S. generally accepted accounting principles ("GAAP"). For a description of these measures, 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 D of this press release. 

      The Company's fourth quarter and full fiscal year 2013 results reflect the 13 and 52 week periods ended February 1, 2014, and compare to the 14 and 53 week periods ended February 2, 2013.  Comparable sales for the fourth quarter and fiscal year 2013 were calculated using the 13 and 52 week periods ended February 1, 2014, compared to the 13 and 52 week periods ended February 2, 2013, respectively.

      Fiscal Year 2013

      • Net sales were $1.24 billion compared to $1.28 billion for the 53 weeks ended February 2, 2013.. The additional week added $19 million in net sales to fiscal 2012.
      • Comparable sales (including online stores) decreased 6% compared to fiscal 2012.
      • Gross profit was $476.0 million, or 38.2% of net sales, compared to $481.4 million, or 37.7% of net sales, for fiscal 2012.
      • Adjusted gross profit was $485.8 million, or 39.0% of net sales, compared to $493.1 million, or 38.7% of net sales, in fiscal 2012. Adjusted gross profit excludes purchase accounting adjustments of $9.8 million and $11.7 million in fiscal 2013 and fiscal 2012, respectively (see Exhibit D for relevant reconciliation information).
      • SG&A expense was $443.9 million, or 35.7% of net sales, compared to $411.7 million, or 32.3% of net sales, in the prior year. SG&A in fiscal 2013 included a $7.6 million asset impairment charge related to underperforming stores and a $3.1 million asset impairment charge related to an abandonment of assets. SG&A in fiscal 2012 included a $1.9 million asset impairment charge related to underperforming stores.
      • Adjusted SG&A expense was $430.6 million, or 34.6% of net sales, compared to $383.1 million, or 30.0% of net sales, in fiscal 2012. Adjusted SG&A excludes $13.3 million and $28.6 million in fiscal 2013 and 2012, respectively, of additional costs resulting from the Acquisition, including the effect of purchase accounting adjustments and non-recurring adjustments (see Exhibit D for relevant reconciliation information).
      • The Company recorded a $157.2 million non-cash goodwill and intangible asset impairment charge in fiscal 2013. No such charge was recorded in fiscal 2012.
      • Net loss for fiscal year 2013 was $206.4 million compared to $10.4 million for the same period last year.
      • Adjusted EBITDA totaled $119.7 million, compared to $161.8 million for fiscal 2012 (see "Non-GAAP Financial Measures" included in Exhibit D of this press release for a reconciliation of Adjusted results to GAAP).

      Goodwill and other Intangible Asset Impairment

      In the fourth quarter of fiscal 2013, as a result of the recent decline in the performance of its business, the Company recorded a $157.2 million non-cash goodwill and intangible asset impairment charge.  This impairment charge does not have any effect on the Company's operations, liquidity or debt covenants, and does not change management's long-term business outlook and strategy.

      Balance Sheet Highlights

      • There were no borrowings outstanding under the Company's $225 million asset-backed loan facility and approximately $127.6 million of undrawn availability.
      • Cash was $39.4 million, an increase of $6.1 million from $33.3 million at the end of fiscal 2012.
      • During fiscal 2013 the Company reduced its outstanding debt by approximately $24.8 million.
      • Capital expenditures were $52.6 million during fiscal 2013.
      • Inventory balances at the end of fiscal 2013 were $175.5 million, compared to $197.9 million at the end of fiscal 2012. On a per square foot basis inventory cost was down 16% and inventory units declined in the high teens.

      Fiscal 2014 Business Outlook

      The Company's fiscal 2014 outlook is based on the current economic environment and trends, as well as management's expectations for the remainder of the year.

      First Quarter

      The Company anticipates Adjusted EBITDA for the first quarter of fiscal 2014 to be in the range of $17 million to $22 million.  This expectation reflects a comparable sales decline of low double digits quarter to date with an improvement in trend in April. The Company expects inventory cost and units on a per square foot basis at quarter end to be down in the high teens versus the same quarter of fiscal 2013.

      Full Year

      For the full year, the Company expects Adjusted EBITDA to be approximately flat compared to fiscal 2013.  Based on this guidance, the Company expects to have sufficient liquidity during fiscal 2014 to service its debt and invest in the business to drive long-term growth.

      Stores

      During fiscal 2014, the Company plans to open approximately 50 new stores, distributed fairly evenly across the brands, and close approximately 25 to 30 stores.

      Capital Expenditures

      During fiscal 2014, the Company anticipates spending approximately $40 million to $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 (gain) or loss 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 other non-recurring or unusual items.

      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 D for a reconciliation of Adjusted EBITDA to net loss attributable to The Gymboree Corporation).

      Management Presentation

      The live broadcast of the discussion of fourth quarter and fiscal 2013 financial results and fiscal 2014 business outlook will be available to interested parties at 1:00 p.m. PT (4:00 p.m. ET) on Wednesday, April 30, 2014.  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, Wednesday, May 7, 2014, at 855-859-2056, passcode 12112024.

      About The Gymboree Corporation

      The Gymboree Corporation's specialty retail brands offer unique, high-quality products delivered with personalized customer service. As of February 1, 2014, the Company operated a total of 1,323 retail stores: 626 Gymboree® stores (576 in the United States, 43 in Canada, 1 in Puerto Rico and 6 in Australia), 167 Gymboree Outlet stores (165 in the United States and 2 in Puerto Rico), 140 Janie and Jack® shops and 390 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 708 franchised and Company-operated Gymboree Play & Music® centers in the United States and 41 other countries.

      Forward-Looking Statements

      The foregoing financial information for the fourth fiscal quarter and the fiscal year ended February 1, 2014 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 2014 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 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, consumer preferences and customer reactions to new merchandise and 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 "Item 1A, Risk Factors," of the Company's Annual Report on Form 10-K for the fiscal year ended February 2, 2013, filed with the Securities and Exchange Commission ("SEC") on May 2, 2013, and its subsequent SEC filings, including under "Item 1A, Risk Factors" in its quarterly report on Form 10-Q for the quarterly period ended November 2, 2013.  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

      (Unaudited)
















      Quarter Ended


      Year Ended





      February 1, 2014


      February 2, 2013


      February 1, 2014


      February 2, 2013





      (13 weeks)


      (14 weeks)


      (52 weeks)


      (53 weeks)





      (in thousands)

      Net sales:










      Retail


      $            340,003


      $            387,798


      $         1,197,176


      $         1,234,993


      Gymboree Play & Music 


      6,276


      5,960


      25,685


      23,941


      Retail Franchise


      4,753


      3,885


      21,708


      16,730



      Total net sales


      351,032


      397,643


      1,244,569


      1,275,664


      Cost of goods sold, including buying and occupancy expenses


      (226,545)


      (252,866)


      (768,555)


      (794,272)



      Gross profit


      124,487


      144,777


      476,014


      481,392


      Selling, general and administrative expenses


      (126,572)


      (125,392)


      (443,923)


      (411,742)


      Goodwill and intangible asset impairment


      (157,189)


      -


      (157,189)


      -



      Operating (loss) income


      (159,274)


      19,385


      (125,098)


      69,650


      Interest income


      43


      31


      186


      177


      Interest expense


      (20,206)


      (21,477)


      (81,558)


      (85,640)


      Gain (loss) on extinguishment of debt


      -


      1,023


      (834)


      (214)


      Other income (expense), net


      (1,254)


      (8)


      (503)


      (12)



      Loss before income taxes


      (180,691)


      (1,046)


      (207,807)


      (16,039)


      Income tax benefit (expense)


      10,911


      (4,371)


      1,456


      5,636



      Net loss


      (169,780)


      (5,417)


      (206,351)


      (10,403)


      Net loss (income) attributable to noncontrolling interest


      2,624


      (274)


      3,324


      2,561



      Net loss attributable to The Gymboree Corporation


      $           (167,156)


      $               (5,691)


      $           (203,027)


      $               (7,842)

      EXHIBIT B

      THE GYMBOREE CORPORATION

      CONDENSED CONSOLIDATED BALANCE SHEETS

      (Unaudited)











      February 1,



      February 2,




      2014



      2013




      (in thousands)

      ASSETS






      Current assets:







      Cash and cash equivalents

      $

      39,429


      $

      33,328


      Accounts receivable


      21,882



      27,542


      Merchandise inventories


      175,495



      197,935


      Prepaid income taxes


      1,979



      2,903


      Prepaid expenses


      18,801



      17,341


      Deferred income taxes


      13,454



      31,383


          Total current assets


      271,040



      310,432








      Property and equipment, net


      206,308



      205,325

      Goodwill


      758,777



      898,966

      Other intangible assets, net


      559,824



      580,641

      Deferred financing costs


      32,455



      40,040

      Other assets


      11,700



      7,809









          Total assets

      $

      1,840,104


      $

      2,043,213















      LIABILITIES AND STOCKHOLDERS' EQUITY






      Current liabilities:







      Accounts payable

      $

      101,959


      $

      90,133


      Accrued liabilities


      100,303



      90,443


      Current obligation under capital lease


      503



      -


          Total current liabilities


      202,765



      180,576








      Long-term liabilities:







      Long-term debt


      1,113,742



      1,138,455


      Long-term obligation under capital lease


      3,402



      -


      Lease incentives and other deferred liabilities


      50,432



      40,104


      Unrecognized tax benefits


      6,157



      7,848


      Deferred income taxes


      214,464



      234,593


          Total liabilities


      1,590,962



      1,601,576








      Stockholders' equity


      249,142



      441,637









      Total liabilities and stockholders' equity

      $

      1,840,104


      $

      2,043,213

      EXHIBIT C




      THE GYMBOREE CORPORATION

      CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

      (Unaudited)








      Year Ended



      February 1, 2014


      February 2, 2013



      (52 weeks)


      (53 weeks)



      (in thousands)

      CASH FLOWS FROM OPERATING ACTIVITIES:




      Net loss

      $            (206,351)


      $              (10,403)

      Adjustments to reconcile net loss to net cash provided by operating activities:





      Loss on extinguishment of debt

      834


      214


      Goodwill and intangible asset impairment

      157,189


      -


      Depreciation and amortization

      46,416


      58,847


      Amortization of deferred financing costs and accretion of original issue discount

      6,798


      6,902


      Interest rate cap contracts - adjustment to market

      1,135


      300


      Loss on disposal/impairment of assets

      12,381


      3,152


      Deferred income taxes

      (2,853)


      (7,009)


      Share-based compensation expense

      5,809


      4,260


      Other

      53


      1,732


      Change in assets and liabilities:




                  Accounts receivable

      5,567


      (2,630)

                  Merchandise inventories

      22,675


      12,060

                  Prepaid income taxes

      1,056


      (47)

                  Prepaid expenses and other assets

      (4,378)


      (13,820)

                  Accounts payable

      11,887


      11,094

                  Accrued liabilities

      6,868


      (5,481)

                  Lease incentives and other liabilities

      9,785


      14,623


      Net cash provided by operating activities

      74,871


      73,794






      CASH FLOWS FROM INVESTING ACTIVITIES:




      Capital expenditures

      (52,632)


      (47,851)

      Other

      (494)


      (842)


      Net cash used in investing activities

      (53,126)


      (48,693)






      CASH FLOWS FROM FINANCING ACTIVITIES:




      Payments on Term Loan

      -


      (42,698)

      Proceeds from ABL facility

      123,000


      14,000

      Payments on ABL facility

      (123,000)


      (14,000)

      Repurchase of Notes

      (24,760)


      (26,613)

      Payments of deferred financing costs

      -


      (1,344)

      Payments on capital lease

      (196)


      -

      Investment by affiliate of Parent

      -


      2,400

      Dividend payment to Parent

      (7,564)


      (3,273)

      Capital contribution received by noncontrolling interest

      15,886


      1,602


      Net cash used in financing activities

      (16,634)


      (69,926)

      Effect of exchange rate fluctuations on cash and cash equivalents

      990


      243

      Net increase (decrease) in cash and cash equivalents

      6,101


      (44,582)

      CASH AND CASH EQUIVALENTS:




      Beginning of period

      33,328


      77,910

      End of period

      $               39,429


      $               33,328

      EXHIBIT D









      THE GYMBOREE CORPORATION

      RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

      (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 or loss on extinguishment of debt, non-cash share-based compensation, loss on disposal/impairment of assets, 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"), non-recurring and unusual items.

      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 loss attributable to The Gymboree Corporation to Adjusted EBITDA (in thousands):












      Quarter Ended


      Year Ended



      February 1, 2014


      February 2, 2013


      February 1, 2014


      February 2, 2013



      (13 weeks)


      (14 weeks)


      (52 weeks)


      (53 weeks)










      Net loss attributable to The Gymboree
      Corporation


      $           (167,156)


      $               (5,691)


      $           (203,027)


      $               (7,842)

      Reconciling items (a):









         Interest expense 


      20,206


      21,477


      81,558


      85,640

         Interest income 


      (18)


      (18)


      (132)


      (134)

         Income tax (benefit) expense


      (10,340)


      4,549


      (1,138)


      (6,502)

         Depreciation and amortization (b)


      11,021


      14,902


      45,177


      58,369

         Non-cash share-based compensation expense 


      1,392


      1,040


      5,809


      4,260

         Loss on disposal/impairment on assets


      6,686


      891


      12,269


      2,981

         (Gain) loss on extinguishment of debt


      -


      (1,023)


      834


      214

         Goodwill and intangible asset impairment


      157,189


      -


      157,189


      -

         Acquisition-related adjustments (c)


      3,708


      4,351


      15,590


      17,639

         Other (d)


      2,305


      7,220


      5,543


      7,220

      Adjusted EBITDA


      $              24,993


      $              47,698


      $            119,672


      $            161,845










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










      (b) Includes the following (in thousands):









           Amortization of intangible assets (impacts SG&A)


      $                   384


      $                4,340


      $                3,409


      $              17,360

           Amortization of below and above market leases (impacts COGS)


      (336)


      (426)


      (1,446)


      (1,868)



      $                     48


      $                3,914


      $                1,963


      $              15,492










      (c) Includes the following (in thousands):









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


      $                2,202


      $                2,286


      $                8,877


      $                9,211

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


      1,308


      1,302


      4,377


      4,069

          Decrease in net sales due to the elimination of deferred revenue related to the Company's co-branded credit card program in purchase accounting (impacts net sales)


      198


      763


      2,336


      4,359



      $                3,708


      $                4,351


      $              15,590


      $              17,639










      (d) Other is comprised of a non-recurring change in reserves, restructuring charges and executive-related hiring expenses.










      OTHER NON-GAAP FINANCIAL MEASURES:




















      Quarter Ended


      Year Ended



      February 1, 2014


      February 2, 2013


      February 1, 2014


      February 2, 2013



      (13 weeks)


      (14 weeks)


      (52 weeks)


      (53 weeks)










      Gross profit as reported


      $            124,487


      $            144,777


      $            476,014


      $            481,392

      Acquisition-related adjustments


      2,064


      2,623


      9,767


      11,702

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


      $            126,551


      $            147,400


      $            485,781


      $            493,094





















      Quarter Ended


      Year Ended



      February 1, 2014


      February 2, 2013


      February 1, 2014


      February 2, 2013



      (13 weeks)


      (14 weeks)


      (52 weeks)


      (53 weeks)










      SG&A as reported


      $           (126,572)


      $           (125,392)


      $           (443,923)


      $           (411,742)










      Acquisition-related adjustments


      1,692


      5,642


      7,786


      21,429

      Other adjustments


      2,305


      7,220


      5,543


      7,220



      3,997


      12,862


      13,329


      28,649

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


      $           (122,575)


      $           (112,530)


      $           (430,594)


      $           (383,093)

      EXHIBIT E








      THE GYMBOREE CORPORATION

      CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

      (Unaudited)












      13 Weeks Ended February 1, 2014



      Balance Before 









      Consolidation of VIEs


      VIEs*


      Eliminations


      As Reported



      (in thousands)

      Net sales

      $                      346,552


      $    5,658


      $        (1,178)


      $     351,032

      Cost of goods sold, including buying and occupancy expenses

      (224,004)


      (2,649)


      108


      (226,545)


      Gross profit

      122,548


      3,009


      (1,070)


      124,487

      Selling, general and administrative expenses

      (279,291)


      (5,579)


      1,109


      (283,761)


      Operating loss

      (156,743)


      (2,570)


      39


      (159,274)

      Other non operating expense, net

      (20,791)


      (624)


      (2)


      (21,417)


      Loss before income taxes

      (177,534)


      (3,194)


      37


      (180,691)

      Income tax benefit

      10,340


      570


      1


      10,911


      Net loss

      (167,194)


      (2,624)


      38


      (169,780)

      Net loss attributable to noncontrolling interest

      -


      2,624


      -


      2,624


      Net loss attributable to The Gymboree Corporation

      $                    (167,194)


      $          -


      $              38


      $    (167,156)





















      14 Weeks Ended February 2, 2013



      Balance Before 









      Consolidation of VIEs


      VIEs*


      Eliminations


      As Reported



      (in thousands)

      Net sales

      $                      394,436


      $    5,920


      $        (2,713)


      $     397,643

      Cost of goods sold, including buying and occupancy expenses

      (251,870)


      (1,323)


      327


      (252,866)


      Gross profit

      142,566


      4,597


      (2,386)


      144,777

      Selling, general and administrative expenses

      (123,197)


      (4,523)


      2,328


      (125,392)


      Operating income

      19,369


      74


      (58)


      19,385

      Other non operating (expense) income, net

      (20,454)


      23


      -


      (20,431)


      (Loss) income before income taxes

      (1,085)


      97


      (58)


      (1,046)

      Income tax (expense) benefit

      (4,548)


      177


      -


      (4,371)


      Net (loss) income

      (5,633)


      274


      (58)


      (5,417)

      Net income attributable to noncontrolling interest

      -


      (274)


      -


      (274)


      Net loss attributable to The Gymboree Corporation

      $                        (5,633)


      $          -


      $             (58)


      $        (5,691)





















      52 Weeks Ended February 1, 2014



      Balance Before 









      Consolidation of VIEs


      VIEs*


      Eliminations


      As Reported



      (in thousands)

      Net sales

      $                   1,228,816


      $  20,685


      $        (4,932)


      $  1,244,569

      Cost of goods sold, including buying and occupancy expenses

      (762,595)


      (6,517)


      557


      (768,555)


      Gross profit

      466,221


      14,168


      (4,375)


      476,014

      Selling, general and administrative expenses

      (587,524)


      (18,056)


      4,468


      (601,112)


      Operating loss

      (121,303)


      (3,888)


      93


      (125,098)

      Other non operating (expense) income, net

      (82,954)


      247


      (2)


      (82,709)


      Loss before income taxes

      (204,257)


      (3,641)


      91


      (207,807)

      Income tax benefit

      1,138


      317


      1


      1,456


      Net loss

      (203,119)


      (3,324)


      92


      (206,351)

      Net loss attributable to noncontrolling interest

      -


      3,324


      -


      3,324


      Net loss attributable to The Gymboree Corporation

      $                    (203,119)


      $          -


      $              92


      $    (203,027)





















      53 Weeks Ended February 2, 2013



      Balance Before 









      Consolidation of VIEs


      VIEs*


      Eliminations


      As Reported



      (in thousands)

      Net sales

      $                   1,270,866


      $  14,242


      $        (9,444)


      $  1,275,664

      Cost of goods sold, including buying and occupancy expenses

      (791,961)


      (3,585)


      1,274


      (794,272)


      Gross profit

      478,905


      10,657


      (8,170)


      481,392

      Selling, general and administrative expenses

      (407,184)


      (12,472)


      7,914


      (411,742)


      Operating income (loss)

      71,721


      (1,815)


      (256)


      69,650

      Other non operating (expense) income, net

      (85,810)


      121


      -


      (85,689)


      Loss before income taxes

      (14,089)


      (1,694)


      (256)


      (16,039)

      Income tax benefit (expense)

      6,503


      (867)


      -


      5,636


      Net loss

      (7,586)


      (2,561)


      (256)


      (10,403)

      Net loss attributable to noncontrolling interest

      -


      2,561


      -


      2,561


      Net loss attributable to The Gymboree Corporation

      $                        (7,586)


      $          -


      $           (256)


      $        (7,842)


      EXHIBIT E (continued)








      THE GYMBOREE CORPORATION

      CONDENSED CONSOLIDATING BALANCE SHEETS

      (Unaudited)


      February 1, 2014


      Balance Before 








      Consolidation of VIEs


      VIEs*


      Eliminations


      As Reported


      (in thousands)

      Current assets

      $                      253,764


      $  18,764


      $        (1,488)


      $     271,040

      Non-current assets

      1,564,620


      4,444


      -


      1,569,064

      Total assets

      $                   1,818,384


      $  23,208


      $        (1,488)


      $  1,840,104









      Current liabilities

      $                      196,631


      $    7,490


      $        (1,356)


      $     202,765

      Non-current liabilities

      1,387,828


      370


      (1)


      1,388,197

      Total liabilities

      $                   1,584,459


      $    7,860


      $        (1,357)


      $  1,590,962









      Total stockholders' equity

      233,925


      -


      (131)


      233,794

      Noncontrolling interest

      -


      15,348


      -


      15,348

      Total liabilities and stockholders' equity

      $                   1,818,384


      $  23,208


      $        (1,488)


      $  1,840,104










      February 2, 2013


      Balance Before 








      Consolidation of VIEs


      VIEs*


      Eliminations


      As Reported


      (in thousands)

      Current assets

      $                      303,344


      $  11,553


      $        (4,465)


      $     310,432

      Non-current assets

      1,730,865


      1,916


      -


      1,732,781

      Total assets

      $                   2,034,209


      $  13,469


      $        (4,465)


      $  2,043,213









      Current liabilities

      $                      175,555


      $    9,244


      $        (4,223)


      $     180,576

      Non-current liabilities

      1,420,870


      130


      -


      1,421,000

      Total liabilities

      $                   1,596,425


      $    9,374


      $        (4,223)


      $  1,601,576









      Total stockholders' equity

      437,784


      -


      (242)


      437,542

      Noncontrolling interest

      -


      4,095


      -


      4,095

      Total liabilities and stockholders' equity

      $                   2,034,209


      $  13,469


      $        (4,465)


      $  2,043,213









      *  The Variable Interest Entities ("VIEs") includes 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.

      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.