10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

x Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.

For the quarterly period ended August 1, 2015

OR

¨ Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.

For the transition period from            to

Commission file number 000-21250

THE GYMBOREE CORPORATION

(Exact name of registrant as specified in its charter)

Delaware	94-2615258
(State or other jurisdiction of incorporation or organization)	(IRS Employer Identification No.)
500 Howard Street, San Francisco, California	94105
(Address of principal executive offices)	(Zip Code)

(415) 278-7000

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes  ¨    No  ¨*

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes  x    No  ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	¨	Accelerated Filer	¨
Non-accelerated filer	x  (Do not check if a smaller reporting company)	Smaller reporting company	¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes  ¨    No  x

As of September 14, 2015, the registrant had 1,000 shares of common stock outstanding, par value $0.001 per share, all of which are owned by Giraffe Holding, Inc., the registrant’s indirect parent holding company, and are not publicly traded.

* In order to comply with reporting covenants governing the terms of its indebtedness, the Registrant files periodic and current reports with the SEC, but is not required by law to file reports under Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended.

THE GYMBOREE CORPORATION

TABLE OF CONTENTS

Part I—FINANCIAL INFORMATION
Item 1.	Financial Statements	3
	Condensed Consolidated Statements of Operations	3
	Condensed Consolidated Statements of Comprehensive Loss	4
	Condensed Consolidated Balance Sheets	5
	Condensed Consolidated Statements of Cash Flows	6
	Notes to Condensed Consolidated Financial Statements	7
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	33
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	40
Item 4.	Controls and Procedures	41
Part II—OTHER INFORMATION		41
Item 1.	Legal Proceedings	41
Item 1A.	Risk Factors	41
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	41
Item 3.	Defaults Upon Senior Securities	41
Item 4.	Mine Safety Disclosures	42
Item 5.	Other Information	42
Item 6.	Exhibits	42
	Signatures	43

2

Part I—FINANCIAL INFORMATION

Item 1. Financial Statements

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands)

(Unaudited)

	13 Weeks Ended				26 Weeks Ended
	August 1, 2015		August 2, 2014		August 1, 2015		August 2, 2014
Net sales:
Retail	$	256,991	$	253,376	$	518,723	$	512,500
Gymboree Play & Music		11,667		7,319		20,315		14,151
Retail Franchise		4,807		3,608		10,496		9,662
Total net sales		273,465		264,303		549,534		536,313
Cost of goods sold, including buying and occupancy expenses		(172,805)		(167,939)		(343,517)		(331,591)
Gross profit		100,660		96,364		206,017		204,722
Selling, general and administrative expenses		(103,366)		(107,140)		(208,076)		(209,430)
Operating loss		(2,706)		(10,776)		(2,059)		(4,708)
Interest income		23		68		42		115
Interest expense		(21,631)		(20,455)		(42,707)		(40,829)
Other income (expense), net		142		(134)		32		(502)
Loss before income taxes		(24,172)		(31,297)		(44,692)		(45,924)
Income tax expense		(1,222)		(1,556)		(3,182)		(1,932)
Net loss		(25,394)		(32,853)		(47,874)		(47,856)
Net (income) loss attributable to noncontrolling interest		(1,168)		1,700		(1,713)		3,272
Net loss attributable to The Gymboree Corporation	$	(26,562)	$	(31,153)	$	(49,587)	$	(44,584)

See notes to condensed consolidated financial statements.

3

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(In thousands)

(Unaudited)

	13 Weeks Ended				26 Weeks Ended
	August 1, 2015		August 2, 2014		August 1, 2015		August 2, 2014
Net loss	$	(25,394)	$	(32,853)	$	(47,874)	$	(47,856)
Other comprehensive (loss) income:
Foreign currency translation adjustments, net of tax		(1,617)		247		(661)		(150)
Unrealized net gain (loss) on cash flow hedges, net of tax expense of $351, $0, $549, and $0		702		(8)		963		14
Total other comprehensive (loss) income		(915)		239		302		(136)
Comprehensive loss		(26,309)		(32,614)		(47,572)		(47,992)
Comprehensive (income) loss attributable to noncontrolling interest		(1,155)		1,530		(1,767)		3,577
Comprehensive loss attributable to The Gymboree Corporation	$	(27,464)	$	(31,084)	$	(49,339)	$	(44,415)

See notes to condensed consolidated financial statements.

4

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share data)

(Unaudited)

	August 1, 2015		January 31, 2015		August 2, 2014
ASSETS
Current assets:
Cash and cash equivalents	$	23,497	$	18,520	$	24,879
Accounts receivable, net of allowance of $2,314, $1,939 and $1,655		24,684		25,248		21,129
Merchandise inventories		243,037		198,337		223,694
Prepaid income taxes		2,596		2,599		3,076
Prepaid expenses		19,399		6,821		19,684
Deferred income taxes		9,124		6,824		8,172
Total current assets		322,337		258,349		300,634
Property and equipment:
Land and buildings		22,428		22,428		22,428
Leasehold improvements		200,002		198,098		201,985
Furniture, fixtures and equipment		125,617		123,943		120,568
Total property and equipment		348,047		344,469		344,981
Less accumulated depreciation and amortization		(177,442)		(162,038)		(148,314)
Net property and equipment		170,605		182,431		196,667
Goodwill		373,446		373,834		758,777
Other intangible assets, net		342,157		343,552		558,210
Deferred financing costs		23,145		25,622		29,091
Restricted cash		8,157		-		-
Other assets		3,867		4,155		9,835
Total assets	$	1,243,714	$	1,187,943	$	1,853,214
LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY
Current liabilities:
Accounts payable	$	123,995	$	87,032	$	112,638
Accrued liabilities		95,079		94,805		86,231
Line of credit borrowings		70,000		33,000		64,000
Current obligation under capital lease		578		552		527
Total current liabilities		289,652		215,389		263,396
Long-term liabilities:
Long-term debt		1,114,207		1,114,048		1,113,893
Long-term sale-leaseback financing liability		26,516		-		-
Long-term obligation under capital lease		2,555		2,850		3,133
Lease incentives and other liabilities		51,770		53,677		52,664
Unrecognized tax benefits		5,123		5,048		6,475
Deferred income taxes		131,887		129,196		209,220
Total liabilities		1,621,710		1,520,208		1,648,781
Commitments and contingencies
Stockholders’ (deficit) equity:
Common stock, including additional paid-in capital ($0.001 par value:
1,000 shares authorized, issued and outstanding)		524,244		522,403		520,201
Accumulated deficit		(902,950)		(853,363)		(323,842)
Accumulated other comprehensive loss		(10,983)		(11,231)		(4,711)
Total stockholders’ (deficit) equity		(389,689)		(342,191)		191,648
Noncontrolling interest		11,693		9,926		12,785
Total (deficit) equity		(377,996)		(332,265)		204,433
Total liabilities and stockholders’ (deficit) equity	$	1,243,714	$	1,187,943	$	1,853,214

See notes to condensed consolidated financial statements.

5

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

	26 Weeks Ended
	August 1, 2015		August 2, 2014
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss	$	(47,874)	$	(47,856)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization		20,896		22,534
Amortization of deferred financing costs and accretion of original issue discount		3,758		3,515
Interest rate cap contracts - adjustment to market		1,693		932
(Gain) loss on disposal/impairment of assets		(93)		3,883
Deferred income taxes		294		36
Share-based compensation expense		1,852		2,269
Other		(549)		21
Change in assets and liabilities:
Accounts receivable		637		739
Merchandise inventories		(45,037)		(48,576)
Prepaid income taxes		(24)		(1,095)
Prepaid expenses and other assets		(12,831)		(174)
Accounts payable		37,001		10,673
Accrued liabilities		(792)		(12,822)
Lease incentives and other liabilities		(897)		3,472
Net cash used in operating activities		(41,966)		(62,449)
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures		(7,506)		(16,523)
Increase in restricted cash		(10,863)		-
Decrease in restricted cash		2,706		-
Proceeds from sale of assets		353		-
Other		40		(66)
Net cash used in investing activities		(15,270)		(16,589)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from ABL facility		283,000		218,000
Payments on ABL facility		(246,000)		(154,000)
Proceeds from sale-leaseback financing liability		26,750		-
Payments for deferred financing costs		(1,122)		-
Payments on capital lease and sale-leaseback financing liability		(312)		(246)
Dividend payment to parent		(11)		-
Capital contribution received by noncontrolling interest		-		992
Net cash provided by financing activities		62,305		64,746
Effect of exchange rate fluctuations on cash and cash equivalents		(92)		(258)
Net increase (decrease) in cash and cash equivalents		4,977		(14,550)
CASH AND CASH EQUIVALENTS:
Beginning of period		18,520		39,429
End of period	$	23,497	$	24,879
OTHER CASH FLOW INFORMATION:
Cash (received) paid for income taxes, net	$	(1,676)	$	2,770
Cash paid for interest	$	37,174	$	36,112

See notes to condensed consolidated financial statements.

6

THE GYMBOREE CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1. Basis of Presentation

The unaudited interim condensed consolidated financial statements, which include The Gymboree Corporation (the “Company,” “we” or “us”) and our 100%-owned subsidiaries, as well as Gymboree (China) Commercial and Trading Co. Ltd. (“Gymboree China”) and Gymboree (Tianjin) Educational Information Consultation Co. Ltd. (“Gymboree Tianjin”) (collectively, the “VIEs”), have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and disclosures normally included in the notes to the annual financial statements prepared in accordance with generally accepted accounting principles have been omitted. These financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in our annual report on Form 10-K for the fiscal year ended January 31, 2015 filed with the Securities and Exchange Commission on May 1, 2015.

The accompanying condensed consolidated financial statements reflect all normal and recurring adjustments that are, in the opinion of management, necessary to present fairly our financial position, results of operations, comprehensive income (loss) and cash flows for the periods presented. The results of operations for the 13 weeks (“second quarter of fiscal 2015”) and 26 weeks ended August 1, 2015 are not necessarily indicative of the operating results that may be expected for the 52-week period ending January 30, 2016 (“fiscal 2015”) or any future period.

2. Recently Issued Accounting Standards

In July 2015, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2015-11, Inventory (Topic 330): Simplifying the Measurement of Inventory, which requires all inventory to be measured at the lower of cost and net realizable value, except for inventory that is accounted for using the last-in, first-out (LIFO) or the retail inventory method which will be measured under existing accounting standards. This ASU would be applied prospectively and is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2016, with early adoption permitted. We have not yet determined the impact of the new standard on our condensed consolidated financial statements.

In February 2015, the FASB issued ASU No. 2015-02, Consolidation (Topic 810): Amendments to the Consolidation Analysis, which provides guidance on the consolidation evaluation for reporting organizations that are required to evaluate whether they should consolidate certain legal entities such as limited partnerships, limited liability corporations, and securitization structures (collateralized debt obligations, collateralized loan obligations, and mortgage-backed security transactions). The amendments are effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2015, with early adoption permitted. We have not yet determined the impact of the new standard on our condensed consolidated financial statements.

In August 2014, the FASB issued ASU No. 2014-15, Presentation of Financial Statements—Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern, to provide guidance on principles and definitions to reduce diversity in the timing and content of disclosures when evaluating whether there is substantial doubt about an organization’s ability to continue as a going concern. This ASU is effective in the annual period ending after December 15, 2016, with early adoption permitted. We do not believe that this ASU will have a material impact on our condensed consolidated financial statements.

In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers, to clarify the principles of recognizing revenue and create common revenue recognition guidance between U.S. generally accepted accounting principles and International Financial Reporting Standards. In August 2015, the FASB issued ASU No. 2015-14, Revenue from Contracts with Customers-Deferral of Effective Date, which defers the effective date of ASU 2014-09 by one year, for fiscal years and interim periods within those years, beginning after December 15, 2017. The deferral allows early adoption at the original effective date. We have not yet determined the impact of the new standard on our condensed consolidated financial statements.

3. Fair Value Measurements

We record our money market funds, interest rate caps and forward foreign exchange contracts at fair value. Fair value is the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or a liability. Accounting guidance prioritizes the inputs used to measure fair value into three levels and bases the categorization within the hierarchy upon the lowest level of input that is available and significant to the fair value measurement:

Level 1 – Quoted prices in active markets for identical assets or liabilities.

7

Level 2 – Inputs that are based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant inputs are observable in the market or can be derived from observable market data.

Level 3 – Inputs that cannot be corroborated by observable market data and reflect the use of significant management judgment. Valuation techniques could include the use of discounted cash flow models and similar techniques.

In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the fair value measurement in its entirety is classified is based on the lowest level input that is significant to the fair value measurement in its entirety. Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.

Assets and Liabilities Measured at Fair Value on a Recurring Basis

The tables below present our assets and liabilities measured at fair value on a recurring basis as of August 1, 2015, January 31, 2015 and August 2, 2014, aggregated by the level in the fair value hierarchy within which those measurements fall (in thousands). There were no transfers into or out of Level 1 and Level 2 during the 26 weeks ended August 1, 2015 and August 2, 2014, or during the year ended January 31, 2015.

	August 1, 2015
	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Fair Value
Assets
Interest rate caps	$	-	$	1	$	-	$	1
Forward foreign exchange contracts		-		59		-		59
Total	$	-	$	60	$	-	$	60
	January 31, 2015
	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Fair Value
Assets
Interest rate caps	$	-	$	17	$	-	$	17
Forward foreign exchange contracts		-		96		-		96
Total	$	-	$	113	$	-	$	113
	August 2, 2014
	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Fair Value
Assets
Money market funds	$	850	$	-	$	-	$	850
Interest rate caps		-		42		-		42
Forward foreign exchange contracts		-		3		-		3
Total	$	850	$	45	$	-	$	895

Our cash equivalents, which are primarily placed in money market funds, are valued at their original purchase prices plus interest that has accrued at the stated rate.

The fair value of our interest rate caps was determined using the market standard methodology of discounting future cash receipts. The variable cash receipts were based on the expectation of future interest rates (forward curves) derived from observed market interest rate curves and volatilities. In addition, credit valuation adjustments, which consider the impact of any credit enhancements to the contracts, were incorporated in the fair values to account for potential nonperformance risk. In adjusting the fair value of these contracts for the effect of nonperformance risk, we have considered any applicable credit enhancements such as collateral postings, thresholds, mutual puts, and guarantees.

8

Although we have determined the majority of the inputs used to value our interest rate caps fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with these derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by us and our counterparties. However, as of August 1, 2015, January 31, 2015 and August 2, 2014, we assessed the significance of the impact of the credit valuation adjustments on the overall valuation of our interest rate cap positions and determined the credit valuation adjustment was not significant to the overall valuation. As a result, we classified our interest rate caps derivative valuations in Level 2 of the fair value hierarchy.

The fair value of our forward foreign exchange contracts was determined using the market approach and Level 2 inputs. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities.

The carrying value of cash and cash equivalents, restricted cash, receivables, line of credit borrowings and payables balances approximate their estimated fair values due to the short maturities of these instruments. We estimate the fair value of our long-term debt using current market yields. These current market yields are considered Level 2 inputs. The estimated fair value of long-term debt is as follows (in thousands):

	August 1, 2015				January 31, 2015				August 2, 2014
	Carrying Amount		Fair Value		Carrying Amount		Fair Value		Carrying Amount		Fair Value
Term loan	$	768,207	$	565,828	$	768,048	$	530,680	$	767,893	$	634,509
Notes		346,000		121,100		346,000		128,020		346,000		207,600
Total	$	1,114,207	$	686,928	$	1,114,048	$	658,700	$	1,113,893	$	842,109

We had no other financial assets or liabilities measured at fair value as of August 1, 2015, January 31, 2015 and August 2, 2014.

Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis

Our non-financial assets, which primarily consist of goodwill, other intangible assets and property and equipment, are not required to be measured at fair value on a recurring basis and are reported at carrying value. However, on a periodic basis whenever events or changes in circumstances indicate their carrying value may not be fully recoverable, and at least annually for goodwill and indefinite-lived intangible assets, non-financial assets are assessed for impairment and, if applicable, written-down to and recorded at fair value, considering external market participant assumptions.

During the 13 and 26 weeks ended August 1, 2015, we did not identify any impairment indicators for under-performing stores. During the 13 and 26 weeks ended August 2, 2014, we recorded an impairment charge of $3.2 million related to assets for under-performing stores. The fair market value of these non-financial assets was determined using the income approach and Level 3 inputs, which required management to make significant estimates about future cash flows. Management estimates the amount and timing of future cash flows based on historical operating results and its experience and knowledge of the retail market in which each store operates. These impairment charges are included in SG&A expenses in the accompanying condensed consolidated statements of operations.

9

4. Goodwill and Intangible Assets and Liabilities

Goodwill

Goodwill allocated to our reportable segments as of August 1, 2015, January 31, 2015 and August 2, 2014 is as follows (in thousands):

	Retail Stores		Gymboree Play		International Retail
	Segment		& Music Segment		Franchise Segment		Total
Balance as of August 1, 2015
Goodwill	$	887,241	$	16,389	$	23,636	$	927,266
Accumulated impairment losses		(547,285)		-		-		(547,285)
Effect of exchange rate fluctuations		(6,535)		-		-		(6,535)
	$	333,421	$	16,389	$	23,636	$	373,446
Balance as of January 31, 2015
Goodwill	$	887,241	$	16,389	$	23,636	$	927,266
Accumulated impairment losses		(547,285)		-		-		(547,285)
Effect of exchange rate fluctuations		(6,147)		-		-		(6,147)
	$	333,809	$	16,389	$	23,636	$	373,834
Balance as of August 2, 2014
Goodwill	$	887,241	$	16,389	$	23,636	$	927,266
Accumulated impairment losses		(168,489)		-		-		(168,489)
	$	718,752	$	16,389	$	23,636	$	758,777

Goodwill Impairment

During the 13 and 26 weeks ended August 1, 2015 and August 2, 2014, we did not any identify impairment indicators for goodwill. During the third quarter of fiscal 2014, we recognized goodwill impairment in the Gymboree Retail, Gymboree Outlet, and Crazy 8 reporting units, components of our retail stores reporting segment, of approximately $252.3 million, $67.2 million and $59.3 million, respectively.

Intangible Assets and Liabilities

Intangible assets and liabilities consist of the following (in thousands):

	August 1, 2015
	Gross Carrying     Amount		Accumulated     Amortization		Accumulated     Impairment		Net Amount
Intangible assets not subject to amortization:
Trade names	$	567,012	$	-	$	(229,600)	$	337,412
Intangible assets subject to amortization:
Customer relationships		770		(770)		-		-
Below market leases		4,828		(3,498)		-		1,330
Co-branded credit card agreement		4,000		(2,882)		-		1,118
Franchise agreements and reacquired franchise rights		6,625		(4,328)		-		2,297
		16,223		(11,478)		-		4,745
Total other intangible assets	$	583,235	$	(11,478)	$	(229,600)	$	342,157
Intangible liabilities subject to amortization:
Above market leases (included in Lease incentives and other liabilities)	$	(11,051)	$	7,252	$	-	$	(3,799)

10

	January 31, 2015
	Gross Carrying Amount		Accumulated Amortization		Accumulated Impairment		Net Amount
Intangible assets not subject to amortization:
Trade names	$	567,012	$	-	$	(229,600)	$	337,412
Intangible assets subject to amortization:
Customer relationships		770		(605)		-		165
Below market leases		5,274		(3,486)		-		1,788
Co-branded credit card agreement		4,000		(2,573)		-		1,427
Franchise agreements and reacquired franchise rights		6,625		(3,865)		-		2,760
		16,669		(10,529)		-		6,140
Total other intangible assets	$	583,681	$	(10,529)	$	(229,600)	$	343,552
Intangible liabilities subject to amortization:
Above market leases (included in Lease incentives and other liabilities)	$	(11,400)	$	6,795	$	-	$	(4,605)
	August 2, 2014
	Gross Carrying Amount		Accumulated Amortization		Accumulated Impairment		Net Amount
Intangible assets not subject to amortization:
Trade names	$	567,494	$	-	$	(17,000)	$	550,494
Intangible assets subject to amortization:
Customer relationships		37,551		(37,119)		-		432
Below market leases		7,055		(4,728)		-		2,327
Co-branded credit card agreement		4,000		(2,266)		-		1,734
Franchise agreements and reacquired franchise rights		6,632		(3,409)		-		3,223
		55,238		(47,522)		-		7,716
Total other intangible assets	$	622,732	$	(47,522)	$	(17,000)	$	558,210
Intangible liabilities subject to amortization:
Above market leases (included in Lease incentives and other liabilities)	$	(16,631)	$	11,012	$	-	$	(5,619)

The decrease in the gross carrying amount of below market leases and above market leases from January 31, 2015 to August 1, 2015 reflects the write-off of certain fully amortized intangibles.

The decrease in the gross carrying amount of customer relationships, below market leases, franchise agreements and reacquired franchise rights, and above market leases from August 2, 2014 to January 31, 2015, reflects the write-off of certain fully amortized intangibles.

Indefinite-Lived Intangible Assets Impairment

During the 13 and 26 weeks ended August 1, 2015 and August 2, 2014, we did not identify impairment indicators for indefinite-lived intangible assets. During the third quarter of fiscal 2014, we recognized a $212.6 million impairment charge related to trade names of our retail stores segment.

11

Net amortization income (expense) is presented below for the periods ended (in thousands):

	13 Weeks Ended				26 Weeks Ended
	August 1, 2015		August 2, 2014		August 1, 2015		August 2, 2014
Cost of goods sold - Amortization income	$	215	$	233	$	348	$	480
Selling, general and administrative expenses - Amortization expense	$	(469)	$	(522)	$	(937)	$	(1,081)

5. Line of Credit

We have a senior secured asset-based revolving credit facility (“ABL”) that provides financing of up to $225 million, subject to a borrowing base. Availability under the ABL is subject to the assets of the Company, any subsidiary co-borrowers and any subsidiary guarantors that are available to collateralize the borrowings thereunder, and is reduced by the level of outstanding letters of credit. Line of credit borrowings outstanding under the ABL as of August 1, 2015, January 31, 2015 and August 2, 2014 were $70.0 million, $33.0 million and $64.0 million, respectively. Amounts available under the ABL are reduced by letter of credit utilization totaling $30.4 million as of August 1, 2015. Undrawn availability under the ABL, after being reduced by outstanding borrowings and letter of credit utilization, was $95.7 million as of August 1, 2015. Average borrowings for the 13 and 26 weeks ended August 1, 2015 under the ABL amounted to $58.1 million and $56.1 million, respectively. Average borrowings under the ABL for the fiscal year ended January 31, 2015 amounted to $32.0 million. Average borrowings for the 13 and 26 weeks ended August 2, 2014 under the ABL amounted to $28.5 million and $19.1 million, respectively. Principal amounts outstanding under the ABL are due and payable in full in March 2017.

Borrowings under the ABL bear interest at a rate per annum equal to, at our option, either (a) a base rate determined by reference to the highest of (1) the prime rate of Bank of America, N.A., (2) the federal funds effective rate plus 0.50%, and (3) a LIBOR rate determined by reference to the costs of funds for U.S. dollar deposits for an interest period of one month adjusted for certain additional costs, plus 1.00%, or (b) a LIBOR rate determined by reference to the costs of funds for U.S. dollar deposits for the interest period relevant to such borrowing adjusted for certain additional costs (“Adjusted LIBOR”), in each case plus an applicable margin. As of August 1, 2015, the interest rate was 5.5% on $5.3 million of line of credit borrowings outstanding and 4.0% on $64.7 million of line of credit borrowings outstanding under the ABL. In addition to paying interest on outstanding principal under the ABL, we are required to pay a commitment fee on unutilized commitments thereunder, which is 0.375% per annum under the amended ABL. The ABL provides us the right to request up to $125 million of additional commitments under this facility (or, if less, the amount permitted under the Term Loan described in Note 6), subject to the satisfaction of certain conditions.

If at any time the aggregate amount of outstanding loans, unreimbursed letter of credit drawings and undrawn letters of credit under the ABL exceeds the lesser of (a) the commitment amount and (b) the borrowing base, we will be required to repay outstanding loans and/or cash collateralize letters of credit in an aggregate amount equal to such excess, with no reduction of the commitment amount. The ABL Facility contains financial and other covenants that, among other things, restrict our ability to incur additional indebtedness and pay dividends. The ABL Facility also contains a financial covenant that is tested when availability under the facility falls below a specified threshold. As of August 1, 2015, we were not required to test compliance with this covenant. The obligations under the ABL are secured, subject to certain exceptions, by substantially all of our assets. Our 100%-owned domestic subsidiaries have fully and unconditionally guaranteed our obligations under the ABL (see Note 16).

6. Long-Term Debt

Long-term debt consists of (in thousands):

	August 1, 2015		January 31, 2015		August 2, 2014
Term loan due February 2018, Adjusted LIBOR (with a floor of 1.5%) plus 3.5%, net of discount of $895, $1,054 and $1,210	$	768,207	$	768,048	$	767,893
Senior notes due December 2018, 9.125%		346,000		346,000		346,000
Total	$	1,114,207	$	1,114,048	$	1,113,893

Term Loan

We have an agreement with several lenders for an $820 million senior secured Term Loan, with a maturity date of February 2018. The Term Loan allows us to request additional tranches of term loans in an aggregate amount not to exceed $200 million, subject to the satisfaction of certain conditions, provided such amount will be subject to reduction by the amount of any additional commitments incurred under the ABL described in Note 5. The interest rate for borrowings under the Term Loan is, at our option, a base rate plus an additional marginal rate of 2.5% or the Adjusted LIBOR rate (with a 1.5% floor) plus an additional rate of 3.5%. As of August 1, 2015, the interest rate under our Term Loan was 5%.

12

The Term Loan requires us to make quarterly payments equal to 0.25% of the original $820 million principal amount of the Term Loan made on the closing date plus accrued and unpaid interest thereon, with the balance due in February 2018. The Term Loan also has mandatory and voluntary pre-payment provisions, including a requirement that we prepay the Term Loan with a certain percentage of our annual excess cash flow. We calculated our excess cash flow using fiscal 2014 operating results and concluded we are not required to make any excess cash flow payments on the Term Loan during fiscal 2015. Excess cash flow payments on the Term Loan for fiscal 2016 will be calculated with our fiscal 2015 annual operating results. Voluntary prepayments and the excess cash flow prepayments made in prior fiscal years were applied toward our remaining quarterly amortization payments payable under the Term Loan through fiscal 2016. Our next quarterly payment payable under the Term Loan is due in the first quarter of fiscal 2017.

The obligations under the Term Loan are secured, subject to certain exceptions, by substantially all of our assets and those of our 100%-owned domestic subsidiaries. Our 100%-owned domestic subsidiaries also have fully and unconditionally guaranteed the Company’s obligations under the Term Loan (see Note 16).

Notes

In fiscal 2010, we issued $400 million aggregate principal amount of 9.125% senior notes due in December 2018 (the “Notes”). Interest on the Notes is payable semi-annually. If the Company or our subsidiaries sell certain assets, we generally must either invest the net cash proceeds from such sale in our business within a certain period of time, use the proceeds to prepay senior secured debt, or make an offer to purchase a principal amount of the Notes equal to the excess net cash proceeds at a redemption price equal to 100% of the principal amount of the Notes redeemed plus accrued and unpaid interest. Upon a change in control, we may also be required to make an offer to purchase all of the Notes at a redemption price equal to 101% of the principal amount of the Notes redeemed plus accrued and unpaid interest. We may redeem the Notes, in whole or in part, upon at least 30 days prior notice, at the redemption prices (expressed as percentages of principal amount of the Notes to be redeemed) set forth below, plus accrued and unpaid interest thereon to the applicable redemption date, if redeemed during the twelve-month period beginning on December 1 of each of the years indicated below:

Year	Percentage
2014		104.563%
2015		102.281%
2016 and thereafter		100.000%

The Notes are unsecured senior obligations of The Gymboree Corporation. The Company’s 100%-owned domestic subsidiaries have fully and unconditionally guaranteed the Company’s obligations under the Notes (see Note 16). The guarantees of the Notes are joint and several and will terminate upon the following circumstances: (A) the sale, exchange, disposition or transfer (by merger or otherwise) of (x) the capital stock of the guarantor providing the applicable guarantee, if after such sale, exchange, disposition or transfer such guarantor is no longer a subsidiary of The Gymboree Corporation, or (y) all or substantially all of the assets of such guarantor, (B) the release or discharge of the guarantee by such guarantor of the other indebtedness which resulted in the creation of the subsidiary guarantee by such guarantor under the Indenture, (C) the designation of such guarantor as an “unrestricted subsidiary” under the Indenture or (D) the legal defeasance, covenant defeasance or satisfaction and discharge of the Indenture, in each such case specified in clauses (A) through (D) above in accordance with the requirements therefore set forth in the Indenture.

Future minimum principal payments on long-term debt, excluding accretion of original issue discount (“OID”) of $0.9 million as of August 1, 2015, are as follows (in thousands):

Fiscal years	Principal Payments
2015	$	-
2016		-
2017		6,502
2018		1,108,600
Total	$	1,115,102

Interest Expense on Long-Term Debt and ABL

Total interest expense reported on the condensed consolidated statements of operations includes interest expense on long-term debt and borrowings under the ABL of $21.1 million and $20.5 million for the 13 weeks ended August 1, 2015 and August 2, 2014, respectively. Interest expense was $42.1 million and $40.8 million for the 26 weeks ended August 1, 2015 and August 2, 2014, respectively. Amortization of deferred financing costs and accretion of OID are also included in interest expense.

13

Deferred Financing Costs and OID

Deferred financing costs allocated to the Term Loan and Notes are amortized over the term of the related financing agreements using the effective interest method. Deferred financing costs allocated to the ABL are amortized on a straight-line basis over 6.4 years. Deferred financing costs allocated to the sale-leaseback financing liability are amortized on a straight-line basis over 10 years (see Note 7). The weighted-average remaining amortization period is approximately 2.8 years as of August 1, 2015. Amortization of deferred financing costs is recorded in interest expense and was $1.8 million and $1.7 million for the 13 weeks ended August 1, 2015 and August 2, 2014, respectively. Amortization of deferred financing costs was $3.6 million and $3.4 million for the 26 weeks ended August 1, 2015 and August 2, 2014, respectively. Accretion of OID, which was not material for the 13 and 26 weeks ended August 1, 2015 and August 2, 2014, is also recorded in interest expense.

7. Sale-leaseback of Dixon Distribution Center

On May 5, 2015, the Company entered into an agreement to sell its distribution center in Dixon, California for gross proceeds of $26.8 million, less closing costs of $0.9 million, or net proceeds of $25.9 million and entered into a leaseback of the property from the purchaser for a period of 15 years. Approximately $10.9 million of the net proceeds were restricted to fund capital expenditures or reduce the Company’s liability under the Term loan. Approximately $2.7 million of these restricted funds were used to fund capital expenditures during the 13 weeks ended August 1, 2015. As of August 1, 2015, the Company had a restricted cash balance remaining of $8.2 million, which is presented as long-term restricted cash on the condensed consolidated balance sheets.

Under the terms of the lease agreement, the Company is required to maintain a $3.5 million unconditional irrevocable letter of credit that reduces our line-of-credit borrowing base for a period up to 10 years. Due to the Company’s continuing involvement through the irrevocable letter of credit, the Company has accounted for the sale-leaseback as a financing liability. Payments made by the Company are allocated between interest expense and a reduction to the sale-leaseback financing liability. In the period that there is no longer continuing involvement by the Company, the distribution center and the sale-leaseback financing liability will be removed from our condensed consolidated balance sheets, resulting in a gain on the sale of the distribution center, with a portion of the gain deferred and amortized over the remaining lease term.

During the 13 and 26 weeks ended August 1, 2015, payments made by the Company related to the sale-leaseback financing liability totaled $0.4 million, which was primarily allocated to interest expense.

As of August 1, 2015, future payments on the sale-leaseback financing liability, excluding renewals, are as follows (in thousands):

Fiscal years	Payments
Remainder of 2015	$	891
2016		1,800
2017		1,822
2018		1,845
2019		1,868
2020		1,891
Thereafter		31,367
Total payments		41,484
Less amount representing interest		(14,777)
Total sale-leaseback financing liability		26,707
Less current portion of sale-leaseback financing liability - included in accrued liabilities		(191)
Long-term portion of sale-leaseback financing liability	$	26,516

14

8. Derivative Financial Instruments

We enter into forward foreign exchange contracts with respect to certain purchases in United States dollars (“U.S. dollars”) of inventory to be sold in our retail stores in Canada. The purpose of these contracts is to protect our margins on the eventual sale of the inventory from fluctuations in the exchange rate for Canadian and U.S. dollars. The term of these forward foreign exchange contracts is generally less than one year. These contracts are treated as cash-flow hedges. Amounts reported in accumulated other comprehensive loss related to these forward foreign exchange contracts will be reclassified to COGS over a three-month period. We also enter into forward foreign exchange contracts with respect to short-term intercompany balances between U.S. and foreign entities in Canada and Australia. The purpose of these contracts is to protect us from fluctuations in the exchange rates upon the settlement of such balances. These contracts are not designated as hedges. Consequently, changes in the fair value of these contracts are included in other income.

In December 2010, we paid approximately $12.1 million to enter into interest rate caps to hedge against rising interest rates associated with the $700 million principal of our Term Loan (see Note 6) above the strike rate of the cap through December 23, 2016, the maturity date of the caps. The interest rate caps were designated on the date of execution as cash-flow hedges. The premium, and any related amounts reported in accumulated other comprehensive loss, are being amortized to interest expense through December 23, 2016, as interest payments are made on the underlying Term Loan. During the 13 weeks ended August 1, 2015 and August 2, 2014, we reclassified approximately $0.9 million and $0.5 million, respectively, from accumulated other comprehensive loss to interest expense. During the 26 weeks ended August 1, 2015 and August 2, 2014, we reclassified approximately $1.7 million and $0.9 million, respectively, from accumulated other comprehensive loss to interest expense. We estimate approximately $4.7 million will be reclassified from accumulated other comprehensive loss to interest expense within the next 12 months.

For a derivative instrument designated as a cash-flow hedge, the effective portion of the derivative’s gain or loss is initially reported as a component of other comprehensive income (loss) and is subsequently recognized in earnings when the hedged exposure is recognized in earnings. Gains or losses on the derivative representing either hedge components excluded from the assessment of effectiveness or hedge ineffectiveness are recognized in earnings.

We had the following outstanding derivatives designated as cash flow hedges (U.S. dollars in thousands):

	August 1, 2015			January 31, 2015			August 2, 2014
	Number of   Instruments	Notional (USD)		Number of Instruments	Notional (USD)		Number of Instruments	Notional (USD)
Interest rate derivatives
Purchased interest rate caps	4	$	700,000	4	$	700,000	4	$	700,000
Foreign exchange derivatives
Forward foreign exchange contracts	4		5,444	6		4,633	6		7,994
Total	8	$	705,444	10	$	704,633	10	$	707,994

The table below presents the fair value of all of our derivative financial instruments as well as their classification on the condensed consolidated balance sheets (in thousands) (see Note 3).

	August 1, 2015		January 31, 2015		August 2, 2014
	Derivative Assets		Derivative Assets		Derivative Assets
Other assets
Purchased interest rate caps	$	1	$	17	$	42
Forward foreign exchange contracts		59		96		3
Total	$	60	$	113	$	45

The tables below present the effect of all of our derivative financial instruments on the condensed consolidated statements of operations and comprehensive loss (in thousands). No amounts were reclassified from accumulated other comprehensive loss (OCI) into earnings as a result of forecasted transactions that failed to occur or as a result of hedge ineffectiveness (see Note 12).

15

	13 Weeks Ended August 1, 2015
	Gains / (Losses) Recognized in OCI on Derivative (Effective Portion)		Location of Gains (Losses) Reclassified   from Accumulated OCI   into Income (Effective Portion)	Gains / (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)
Interest rate caps	$	(8)	Interest expense	$	(915)
Forward foreign exchange contracts		134	Cost of goods sold		(12)
Total	$	126		$	(927)
	13 Weeks Ended August 2, 2014
	Gains / (Losses) Recognized in OCI on Derivative (Effective Portion)		Location of Gains (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)	Gains / (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)
Interest rate caps	$	(391)	Interest expense	$	(471)
Forward foreign exchange contracts		(23)	Cost of goods sold		65
Total	$	(414)		$	(406)
	26 Weeks Ended August 1, 2015
	Gains / (Losses) Recognized in OCI on Derivative (Effective Portion)		Location of Gains (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)	Gains / (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)
Interest rate caps	$	(16)	Interest expense	$	(1,693)
Forward foreign exchange contracts		(12)	Cost of goods sold		153
Total	$	(28)		$	(1,540)
	26 Weeks Ended August 2, 2014
	Gains / (Losses) Recognized in OCI on Derivative (Effective Portion)		Location of Gains (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)	Gains / (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)
Interest rate caps	$	(557)	Interest expense	$	(932)
Forward foreign exchange contracts		(74)	Cost of goods sold		287
Total	$	(631)		$	(645)

9. Share-Based Compensation

Share-based compensation expense included as a component of selling, general and administrative (“SG&A”) expenses was $1.2 million and $1.0 million during the 13 weeks ended August 1, 2015 and August 2, 2014, respectively. Share-based compensation expense was $1.9 million and $2.3 million during the 26 weeks ended August 1, 2015 and August 2, 2014, respectively. We include an estimate of forfeitures in determining share-based compensation expense.

The share-based compensation expense during the 13 weeks and 26 weeks ended August 1, 2015 includes $0.2 million of incremental share-based compensation expense related to a modification of employee stock options. The terms of the modification include a change in exercise price for certain employees with stock options that were outstanding as of May 27, 2015. As of August 1, 2015, there was approximately $1.0 million of unrecognized incremental compensation expense related to the modification that will be recognized over a period of 4.2 years.

16

10. Income Taxes

As of August 1, 2015, January 31, 2015 and August 2, 2014, unrecognized tax benefits were $6.9 million, $5.6 million and $6.8 million, respectively. We believe it is reasonably possible that the total amount of unrecognized tax benefits of $6.9 million as of August 1, 2015 will decrease by as much as $0.4 million during the next twelve months due to the resolution of certain tax contingencies and lapses of applicable statutes of limitations.

As of August 1, 2015, January 31, 2015 and August 2, 2014, the total valuation allowance against deferred tax assets was $76.9 million, $58.6 million and $48.6 million, respectively. We establish a valuation allowance when it is “more likely than not” that all or a portion of deferred tax assets will not be realized. We consider all available positive and negative evidence in evaluating whether a valuation allowance is required, including prior earnings history, actual earnings over the previous 12 quarters on a cumulative basis, carryback and carryforward periods, and tax planning strategies that could potentially enhance the likelihood of realization of a deferred tax asset. We continue to have a valuation allowance against all net deferred tax assets in U.S. federal, unitary U.S. state and Australian jurisdictions, excluding indefinite-lived deferred tax assets and liabilities, and against the tax benefit on losses from our VIEs. We intend to maintain a valuation allowance until sufficient positive evidence exists to support its reversal.

11. Commitments and Contingencies

Commitments

There have been no significant changes to our contractual obligations and commercial commitments as disclosed in Notes 6, 7, 10 and 13 of our Annual Report on Form 10-K as of January 31, 2015, other than those which occur in the normal course of business (see Note 7).

Contingencies

From time to time, we are subject to various legal actions arising in the ordinary course of our business. Many of these legal actions raise complex factual and legal issues, which are subject to uncertainties. We cannot predict with reasonable assurance the outcome of these legal actions brought against us. Accordingly, any settlements or resolutions in these legal actions may occur and affect our net income in the quarter of such settlement or resolution. However, we do not believe the outcome of any legal actions would have a material effect on our condensed consolidated financial statements taken as a whole.

12. Accumulated Other Comprehensive Loss

The following table shows the components of accumulated other comprehensive loss (“OCI”), net of tax, as of the periods ended (in thousands):

	August 1, 2015		January 31, 2015		August 2, 2014
Foreign currency translation	$	(7,758)	$	(7,043)	$	778
Accumulated changes in fair value of derivative financial instruments, net of tax benefit of $3,433, $3,982 and $3,982		(3,225)		(4,188)		(5,489)
Total accumulated other comprehensive loss	$	(10,983)	$	(11,231)	$	(4,711)

Changes in the accumulated OCI balance by component were as follows as of and for the periods ended (in thousands):

	13 Weeks Ended August 1, 2015
	Derivatives		Foreign Currency		Total Accumulated Comprehensive (Loss) Income Including     Noncontrolling Interest
Beginning balance	$	(3,927)	$	(6,154)	$	(10,081)
Other comprehensive income (loss) recognized before reclassifications		126		(1,617)		(1,491)
Amounts reclassified from accumulated other comprehensive loss to earnings		927		-		927
Tax expense		(351)		-		(351)
Net current-period other comprehensive income (loss)		702		(1,617)		(915)
Other comprehensive income attributable to noncontrolling interest		-		13		13
Ending balance	$	(3,225)	$	(7,758)	$	(10,983)

17

	13 Weeks Ended August 2, 2014
	Derivatives		Foreign Currency		Total Accumulated Comprehensive (Loss) Income Including   Noncontrolling Interest
Beginning balance	$	(5,481)	$	701	$	(4,780)
Other comprehensive (loss) income recognized before reclassifications		(414)		247		(167)
Amounts reclassified from accumulated other comprehensive (loss) income to earnings		406		-		406
Net current-period other comprehensive (loss) income		(8)		247		239
Other comprehensive loss attributable to noncontrolling interest		-		(170)		(170)
Ending balance	$	(5,489)	$	778	$	(4,711)
	26 Weeks Ended August 1, 2015
	Derivatives		Foreign Currency		Total Accumulated Comprehensive (Loss) Income Including   Noncontrolling Interest
Beginning balance	$	(4,188)	$	(7,043)	$	(11,231)
Other comprehensive (loss) income recognized before reclassifications		(28)		(661)		(689)
Amounts reclassified from accumulated other comprehensive loss to earnings		1,540		-		1,540
Tax expense		(549)		-		(549)
Net current-period other comprehensive income (loss)		963		(661)		302
Other comprehensive income attributable to noncontrolling interest		-		(54)		(54)
Ending balance	$	(3,225)	$	(7,758)	$	(10,983)
	26 Weeks Ended August 2, 2014
	Derivatives		Foreign Currency		Total Accumulated Comprehensive (Loss) Income Including   Noncontrolling Interest
Beginning balance	$	(5,503)	$	623	$	(4,880)
Other comprehensive (loss) income recognized before reclassifications		(631)		(150)		(781)
Amounts reclassified from accumulated other comprehensive (loss) income to earnings		645		-		645
Net current-period other comprehensive income (loss)		14		(150)		(136)
Other comprehensive income attributable to noncontrolling interest		-		305		305
Ending balance	$	(5,489)	$	778	$	(4,711)

13. Related Party Transactions

Related Party Transactions –Excluding VIEs

We incurred approximately $0.9 million in management fees and reimbursement of out-of-pocket expenses from Bain Capital Partners LLC (“Bain Capital”) during each of the 13 weeks ended August 1, 2015 and August 2, 2014, respectively. We incurred approximately $1.8 million and $1.6 million in management fees and reimbursement of out-of-pocket expenses from Bain Capital during the 26 weeks ended August 1, 2015 and August 2, 2014, respectively. As of August 1, 2015, January 31, 2015 and August 2, 2014, we had a payable balance of $1.1 million, $0.2 million and $0.3 million, respectively, to Bain Capital.

18

We incurred approximately $0.2 million and $0.3 million in expenses related to services purchased from LogicSource, a company owned by funds associated with Bain Capital, during the 13 weeks ended August 1, 2015 and August 2, 2014, respectively. We incurred approximately $0.8 million and $0.9 million in expenses related to services purchased from LogicSource during the 26 weeks ended August 1, 2015 and August 2, 2014, respectively. As of August 1, 2015, January 31, 2015 and August 2, 2014, we had a payable balance of $0.1 million, $0.3 million and $0.1 million, respectively, to LogicSource.

During the 13 weeks ended May 3, 2015, we sold inventory totaling $1.3 million to Burlington Stores, Inc. (“Burlington”), a company owned by funds associated with Bain Capital through March 31, 2015. The funds associated with Bain Capital sold their common shares of Burlington on March 31, 2015. As of April 1, 2015, Burlington was no longer a related party of the Company. We did not sell inventory to Burlington during the 13 and 26 weeks ended August 2, 2014.

As of August 1, 2015, January 31, 2015 and August 2, 2014, we had a receivable balance of $0.3 million, $0.2 million and $0 million, respectively, from our indirect parent, Giraffe Holding, Inc., related to income taxes.

Related Party Transactions –VIEs

Our VIEs incurred $0.2 million and $0.1 million in management fees from Bain Capital Advisors (China) Ltd. during the 13 weeks ended August 1, 2015 and August 2, 2014, respectively. Our VIEs incurred $0.3 million and $0.2 million in management fees from Bain Capital Advisors (China) Ltd. during the 26 weeks ended August 1, 2015 and August 2, 2014, respectively. As of August 1, 2015, January 31, 2015 and August 2, 2014, our VIEs had a balance of $0.2 million, $0.1 million and $0.1 million payable to Bain Capital Advisors (China) Ltd, respectively.

As of August 1, 2015, January 31, 2015 and August 2, 2014, our VIEs had a balance of $1.1 million payable to their indirect parent, Gymboree Investment Holding GP, Ltd., related to funds used to pay operating costs of the VIEs.

As of August 1, 2015, January 31, 2015 and August 2, 2014, our VIEs had a payable balance of $0.4 million due to Gymboree Hong Kong Limited, the unconsolidated direct parent of the VIEs, related to funds used to pay operating costs of the VIEs. The Company is part of a related party group that controls Gymboree Hong Kong Limited.

14. Segment Information

We have four reportable segments: retail stores (including online stores), Gymboree Play & Music, International Retail Franchise (“Retail Franchise”), and one reportable segment related to the activities of our consolidated VIEs. These reportable segments were identified based on how our business is managed and evaluated by our chief operating decision maker, who is the Chief Executive Officer. The retail stores segment includes four operating segments (brands), which sell high-quality apparel for children: Gymboree Retail (including an online store), Gymboree Outlet, Janie and Jack (including an online store), and Crazy 8 (including an online store). These four operating segments have been aggregated into one reportable segment because these operating segments have similar historical economic characteristics and/or are expected to have similar economic characteristics and similar long-term financial performance in the future. Gross profit is the principal measure we consider in determining whether the economic characteristics are similar. In addition, each operating segment has similar products, production processes and type and class of customer. We believe disaggregating our operating segments would not provide material additional information. Corporate overhead (costs related to our distribution centers and shared corporate services) is included in the retail stores segment.

Summary financial data of each reportable segment were as follows as of and for the periods ended (in thousands):

	13 Weeks Ended August 1, 2015
	Retail Stores		Gymboree Play & Music		International Retail Franchise		VIEs		Intersegment Elimination		Total
Net sales	$	255,309	$	4,623	$	4,963	$	11,081	$	(2,511)	$	273,465
Gross Profit	$	88,078	$	3,323	$	2,814	$	8,250	$	(1,805)	$	100,660
	13 Weeks Ended August 2, 2014
	Retail Stores		Gymboree Play & Music		International Retail Franchise		VIEs		Intersegment Elimination		Total
Net sales	$	251,793	$	3,842	$	3,757	$	6,246	$	(1,335)	$	264,303
Gross Profit	$	88,233	$	2,742	$	2,158	$	4,235	$	(1,004)	$	96,364
	26 Weeks Ended August 1, 2015
	Retail Stores		Gymboree Play & Music		International Retail Franchise		VIEs		Intersegment Elimination		Total
Net sales	$	515,233	$	8,980	$	10,820	$	19,692	$	(5,191)	$	549,534
Gross Profit	$	182,653	$	6,097	$	6,041	$	14,634	$	(3,408)	$	206,017

19

	26 Weeks Ended August 2, 2014
	Retail Stores		Gymboree Play & Music		International Retail Franchise		VIEs		Intersegment Elimination		Total
Net sales	$	509,721	$	8,891	$	9,924	$	11,650	$	(3,873)	$	536,313
Gross Profit	$	187,525	$	6,784	$	5,530	$	8,337	$	(3,454)	$	204,722
	Total Assets
	Retail Stores		Gymboree Play & Music		International Retail Franchise		VIEs		Intersegment Elimination		Total
August 1, 2015	$	1,132,090	$	59,444	$	29,884	$	24,536	$	(2,240)	$	1,243,714
January 31, 2015	$	1,078,973	$	60,190	$	28,886	$	21,449	$	(1,555)	$	1,187,943
August 2, 2014	$	1,746,181	$	59,327	$	28,210	$	20,836	$	(1,340)	$	1,853,214

Interest expense, depreciation and amortization expense and capital expenditures have not been separately disclosed above as the amounts primarily relate to the retail segment. Intersegment revenues for each reportable segment were as follows for the periods ended (in thousands):

	Intersegment Revenues
	Retail		Gymboree		International Retail
	Stores		Play & Music		Franchise		VIEs		Total
13 Weeks Ended August 1, 2015	$	-	$	2,355	$	156	$	-	$	2,511
13 Weeks Ended August 2, 2014	$	-	$	1,186	$	149	$	-	$	1,335
26 Weeks Ended August 1, 2015	$	-	$	4,867	$	324	$	-	$	5,191
26 Weeks Ended August 2, 2014	$	-	$	3,611	$	262	$	-	$	3,873

We attribute retail store revenues to individual countries based on the selling location. For Gymboree International Retail Franchise, all sales were attributed to the U.S. geographic area.

China Play & Music sales are attributable to the international geographic area and all other Gymboree Play & Music sales are attributable to the U.S. geographic area.

Net sales of our two geographical areas, United States and international, were as follows for the periods ended (in thousands):

	13 Weeks Ended				26 Weeks Ended
	August 1, 2015		August 2, 2014		August 1, 2015		August 2, 2014
United States	$	251,730	$	247,242	$	510,312	$	504,570
International		21,735		17,061		39,222		31,743
	$	273,465	$	264,303	$	549,534	$	536,313

Property and equipment, net, of our two geographical areas were as follows as of the periods ended (in thousands):

	August 1, 2015		January 31, 2015		August 2, 2014
United States	$	160,853	$	172,378	$	185,841
International		9,752		10,053		10,826
	$	170,605	$	182,431	$	196,667

20

15. Variable Interest Entities

Gymboree retail stores are operated in China by Gymboree China, while Gymboree Tianjin is Gymboree Play & Music’s master franchisee in China. Gymboree China, Gymboree Tianjin and the Company are indirectly controlled by Gymboree Holding, Ltd. and investment funds sponsored by Bain Capital. Gymboree China and Gymboree Tianjin have been determined to be variable interest entities, and we (as well as our 100%-owned subsidiaries) are a member of a related party group that controls the VIEs and absorbs the economics of the VIEs. Based on our relationship with the VIEs, we determined we are most closely associated with the VIEs, and therefore, consolidate them as the primary beneficiary. However, as we have a 0% ownership interest in the VIEs, 100% of the results of operations of the VIEs are recorded as noncontrolling interest. The assets of the VIEs can only be used by the VIEs. The liabilities of the VIEs are comprised mainly of short-term accrued expenses, and their creditors have no recourse to our general credit or assets.

The following tables reflect the impact of the VIEs on the condensed consolidated statements of operations for the 13 and 26 weeks ended August 1, 2015 and August 2, 2014 and the condensed consolidated balance sheets as of August 1, 2015, January 31, 2015 and August 2, 2014 (in thousands):

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE 13 WEEKS ENDED AUGUST 1, 2015

(In thousands)

	Balance Before       Consolidation of VIEs		VIEs		Eliminations		As         Reported
Net sales	$	264,895	$	11,081	$	(2,511)	$	273,465
Cost of goods sold, including buying and occupancy expenses		(170,680)		(2,831)		706		(172,805)
Selling, general and administrative expenses		(98,709)		(6,490)		1,833		(103,366)
Operating (loss) income		(4,494)		1,760		28		(2,706)
Other non-operating (expense) income		(21,482)		16		-		(21,466)
(Loss) income before income taxes		(25,976)		1,776		28		(24,172)
Income tax expense		(614)		(608)		-		(1,222)
Net (loss) income		(26,590)		1,168		28		(25,394)
Net income attributable to noncontrolling interest		-		(1,168)		-		(1,168)
Net loss attributable to The Gymboree Corporation	$	(26,590)	$	-	$	28	$	(26,562)

21

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE 13 WEEKS ENDED AUGUST 2, 2014

(In thousands)

	Balance Before   Consolidation of VIEs		VIEs		Eliminations		As         Reported
Net sales	$	259,392	$	6,246	$	(1,335)	$	264,303
Cost of goods sold, including buying and occupancy expenses		(166,259)		(2,011)		331		(167,939)
Selling, general and administrative expenses		(102,881)		(5,241)		982		(107,140)
Operating loss		(9,748)		(1,006)		(22)		(10,776)
Other non-operating (expense) income		(20,592)		71		-		(20,521)
Loss before income taxes		(30,340)		(935)		(22)		(31,297)
Income tax expense		(791)		(765)		-		(1,556)
Net loss		(31,131)		(1,700)		(22)		(32,853)
Net loss attributable to noncontrolling interest		-		1,700		-		1,700
Net loss attributable to The Gymboree Corporation	$	(31,131)	$	-	$	(22)	$	(31,153)
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE 26 WEEKS ENDED AUGUST 1, 2015 (In thousands)
	Balance Before Consolidation of VIEs		VIEs		Eliminations		As Reported
Net sales	$	535,033	$	19,692	$	(5,191)	$	549,534
Cost of goods sold, including buying and occupancy expenses		(340,242)		(5,058)		1,783		(343,517)
Selling, general and administrative expenses		(199,697)		(11,663)		3,284		(208,076)
Operating (loss) income		(4,906)		2,971		(124)		(2,059)
Other non-operating (expense) income		(42,639)		6		-		(42,633)
(Loss) income before income taxes		(47,545)		2,977		(124)		(44,692)
Income tax expense		(1,918)		(1,264)		-		(3,182)
Net (loss) income		(49,463)		1,713		(124)		(47,874)
Net income attributable to noncontrolling interest		-		(1,713)		-		(1,713)
Net loss attributable to The Gymboree Corporation	$	(49,463)	$	-	$	(124)	$	(49,587)
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE 26 WEEKS ENDED AUGUST 2, 2014 (In thousands)
	Balance Before Consolidation of VIEs		VIEs		Eliminations		As Reported
Net sales	$	528,536	$	11,650	$	(3,873)	$	536,313
Cost of goods sold, including buying and occupancy expenses		(328,697)		(3,313)		419		(331,591)
Selling, general and administrative expenses		(201,841)		(11,034)		3,445		(209,430)
Operating loss		(2,002)		(2,697)		(9)		(4,708)
Other non-operating expense		(41,183)		(33)		-		(41,216)
Loss before income taxes		(43,185)		(2,730)		(9)		(45,924)
Income tax expense		(1,390)		(542)		-		(1,932)
Net loss		(44,575)		(3,272)		(9)		(47,856)
Net loss attributable to noncontrolling interest		-		3,272		-		3,272
Net loss attributable to The Gymboree Corporation	$	(44,575)	$	-	$	(9)	$	(44,584)

22

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING BALANCE SHEETS

AS OF AUGUST 1, 2015

(In thousands)

	Balance Before       Consolidation of VIEs		VIEs		Eliminations		As         Reported
Cash and cash equivalents	$	13,200	$	10,297	$	-	$	23,497
Other current assets		291,608		9,472		(2,240)		298,840
Total current assets		304,808		19,769		(2,240)		322,337
Non-current assets		916,610		4,767		-		921,377
Total assets	$	1,221,418	$	24,536	$	(2,240)	$	1,243,714
Current liabilities	$	279,221	$	12,373	$	(1,942)	$	289,652
Non-current liabilities		1,331,588		470		-		1,332,058
Total liabilities		1,610,809		12,843		(1,942)		1,621,710
Total stockholders’ deficit		(389,391)		-		(298)		(389,689)
Noncontrolling interest		-		11,693		-		11,693
Total liabilities and stockholders’ deficit	$	1,221,418	$	24,536	$	(2,240)	$	1,243,714
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING BALANCE SHEETS AS OF JANUARY 31, 2015 (In thousands)
	Balance Before Consolidation of VIEs		VIEs		Eliminations		As Reported
Cash and cash equivalents	$	8,559	$	9,961	$	-	$	18,520
Other current assets		235,123		6,261		(1,555)		239,829
Total current assets		243,682		16,222		(1,555)		258,349
Non-current assets		924,367		5,227		-		929,594
Total assets	$	1,168,049	$	21,449	$	(1,555)	$	1,187,943
Current liabilities	$	205,674	$	11,088	$	(1,373)	$	215,389
Non-current liabilities		1,304,384		435		-		1,304,819
Total liabilities		1,510,058		11,523		(1,373)		1,520,208
Total stockholders’ deficit		(342,009)		-		(182)		(342,191)
Noncontrolling interest		-		9,926		-		9,926
Total liabilities and stockholders’ deficit	$	1,168,049	$	21,449	$	(1,555)	$	1,187,943

23

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING BALANCE SHEETS

AS OF AUGUST 2, 2014

(In thousands)

	Balance Before       Consolidation of VIEs		VIEs		Eliminations		As         Reported
Cash and cash equivalents	$	14,195	$	10,684	$	-	$	24,879
Other current assets		272,212		4,883		(1,340)		275,755
Total current assets		286,407		15,567		(1,340)		300,634
Non-current assets		1,547,311		5,269		-		1,552,580
Total assets	$	1,833,718	$	20,836	$	(1,340)	$	1,853,214
Current liabilities	$	256,936	$	7,652	$	(1,192)	$	263,396
Non-current liabilities		1,384,986		399		-		1,385,385
Total liabilities		1,641,922		8,051		(1,192)		1,648,781
Total stockholders’ equity		191,796		-		(148)		191,648
Noncontrolling interest		-		12,785		-		12,785
Total liabilities and stockholders’ equity	$	1,833,718	$	20,836	$	(1,340)	$	1,853,214

16. Condensed Guarantor Data

The Company’s 100%-owned domestic subsidiaries have fully and unconditionally guaranteed the Notes, subject to the customary automatic release provisions described above (see Note 6). The following condensed consolidating financial information presents the results of operations, comprehensive income (loss), financial position and cash flows of The Gymboree Corporation and the guarantor and non-guarantor subsidiaries. The financial results of the VIEs are included in those of the non-guarantor subsidiaries. Intercompany transactions are eliminated.

During the first quarter of fiscal 2014, our Canadian subsidiary, which is part of the non-guarantor subsidiaries, issued common shares to The Gymboree Corporation valued at $18.5 million. No cash was exchanged since we immediately net settled $15.3 million and $3.2 million of intercompany liabilities payable to The Gymboree Corporation related to business operations and to our Advance Pricing Agreement between the United States and Canadian tax authorities, respectively. The $18.5 million is a non-cash investing and financing activity for purposes of condensed consolidating statements of cash flows. During the second quarter of fiscal 2014, our Canadian subsidiary repurchased common shares from The Gymboree Corporation valued at $3.2 million.

24

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE 13 WEEKS ENDED AUGUST 1, 2015

(In thousands)

	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net sales:
Retail	$	1,328	$	248,342	$	13,058	$	(5,737)	$	256,991
Gymboree Play & Music		-		2,266		9,401		-		11,667
Retail Franchise		-		4,807		-		-		4,807
Intercompany revenue		14,173		24,664		3,666		(42,503)		-
Total net sales		15,501		280,079		26,125		(48,240)		273,465
Cost of goods sold, including buying and occupancy expenses		(2,156)		(165,484)		(11,668)		6,503		(172,805)
Gross profit		13,345		114,595		14,457		(41,737)		100,660
Selling, general and administrative expenses		(37,926)		(97,252)		(10,031)		41,843		(103,366)
Operating (loss) income		(24,581)		17,343		4,426		106		(2,706)
Interest income		2		4		17		-		23
Interest expense		(21,156)		(475)		-		-		(21,631)
Other income, net		9		127		6		-		142
(Loss) income before income taxes		(45,726)		16,999		4,449		106		(24,172)
Income tax benefit (expense)		2,251		(2,666)		(807)		-		(1,222)
Equity in earnings of affiliates, net of tax		16,913		-		-		(16,913)		-
Net (loss) income		(26,562)		14,333		3,642		(16,807)		(25,394)
Net income attributable to noncontrolling interest		-		-		(1,168)		-		(1,168)
Net (loss) income attributable to The Gymboree Corporation	$	(26,562)	$	14,333	$	2,474	$	(16,807)	$	(26,562)
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE 13 WEEKS ENDED AUGUST 2, 2014 (In thousands)
	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net sales:
Retail	$	351	$	246,064	$	12,961	$	(6,000)	$	253,376
Gymboree Play & Music		-		2,657		4,662		-		7,319
Retail Franchise		-		3,608		-		-		3,608
Intercompany revenue		14,136		1,571		-		(15,707)		-
Total net sales		14,487		253,900		17,623		(21,707)		264,303
Cost of goods sold, including buying and occupancy expenses		(1,650)		(162,176)		(10,419)		6,306		(167,939)
Gross profit		12,837		91,724		7,204		(15,401)		96,364
Selling, general and administrative expenses		(14,650)		(98,560)		(9,306)		15,376		(107,140)
Operating loss		(1,813)		(6,836)		(2,102)		(25)		(10,776)
Interest income		-		3		65		-		68
Interest expense		(20,370)		(85)		-		-		(20,455)
Other (expense) income, net		(138)		-		4		-		(134)
Loss before income taxes		(22,321)		(6,918)		(2,033)		(25)		(31,297)
Income tax benefit (expense)		811		(1,353)		(1,014)		-		(1,556)
Equity in earnings of affiliates, net of tax		(9,643)		-		-		9,643		-
Net loss		(31,153)		(8,271)		(3,047)		9,618		(32,853)
Net loss attributable to noncontrolling interest		-		-		1,700		-		1,700
Net loss attributable to The Gymboree Corporation	$	(31,153)	$	(8,271)	$	(1,347)	$	9,618	$	(31,153)

25

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE 26 WEEKS ENDED AUGUST 1, 2015

(In thousands)

	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net sales:
Retail	$	1,733		504,425		24,278		(11,713)	$	518,723
Gymboree Play & Music		-		4,111		16,204		-		20,315
Retail Franchise		-		10,496		-		-		10,496
Intercompany revenue		29,498		27,645		3,666		(60,809)		-
Total net sales		31,231		546,677		44,148		(72,522)		549,534
Cost of goods sold, including buying and occupancy expenses		(4,313)		(331,057)		(21,603)		13,456		(343,517)
Gross profit		26,918		215,620		22,545		(59,066)		206,017
Selling, general and administrative expenses		(53,461)		(194,518)		(19,034)		58,937		(208,076)
Operating (loss) income		(26,543)		21,102		3,511		(129)		(2,059)
Interest income		2		7		33		-		42
Interest expense		(42,156)		(551)		-		-		(42,707)
Other income (expense), net		1		51		(20)		-		32
(Loss) income before income taxes		(68,696)		20,609		3,524		(129)		(44,692)
Income tax benefit (expense)		7,005		(8,411)		(1,776)		-		(3,182)
Equity in earnings of affiliates, net of tax		12,104		-		-		(12,104)		-
Net (loss) income		(49,587)		12,198		1,748		(12,233)		(47,874)
Net income attributable to noncontrolling interest		-		-		(1,713)		-		(1,713)
Net (loss) income attributable to The Gymboree Corporation	$	(49,587)	$	12,198	$	35	$	(12,233)	$	(49,587)
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE 26 WEEKS ENDED AUGUST 2, 2014 (In thousands)
	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net sales:
Retail	$	631	$	498,661	$	23,904	$	(10,696)	$	512,500
Gymboree Play & Music		-		5,281		8,870		-		14,151
Retail Franchise		-		9,662		-		-		9,662
Intercompany revenue		28,383		4,382		-		(32,765)		-
Total net sales		29,014		517,986		32,774		(43,461)		536,313
Cost of goods sold, including buying and occupancy expenses		(2,902)		(320,832)		(18,925)		11,068		(331,591)
Gross profit		26,112		197,154		13,849		(32,393)		204,722
Selling, general and administrative expenses		(30,047)		(192,653)		(19,111)		32,381		(209,430)
Operating (loss) income		(3,935)		4,501		(5,262)		(12)		(4,708)
Interest income		1		47		108		(41)		115
Interest expense		(40,656)		(173)		(41)		41		(40,829)
Other expense, net		(432)		-		(70)		-		(502)
(Loss) income before income taxes		(45,022)		4,375		(5,265)		(12)		(45,924)
Income tax benefit (expense)		7,371		(8,266)		(1,037)		-		(1,932)
Equity in earnings of affiliates, net of tax		(6,933)		-		-		6,933		-
Net loss		(44,584)		(3,891)		(6,302)		6,921		(47,856)
Net loss attributable to noncontrolling interest		-		-		3,272		-		3,272
Net loss attributable to The Gymboree Corporation	$	(44,584)	$	(3,891)	$	(3,030)	$	6,921	$	(44,584)

26

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE LOSS

FOR THE 13 WEEKS ENDED AUGUST 1, 2015

(In thousands)

	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net loss	$	(26,562)	$	14,333	$	3,642	$	(16,807)	$	(25,394)
Other comprehensive (loss) income, net of tax:
Foreign currency translation adjustments		(1,604)		-		(1,622)		1,609		(1,617)
Unrealized net gain on cash flow hedges, net of tax expense of $351		702		-		146		(146)		702
Total other comprehensive loss, net of tax		(902)		-		(1,476)		1,463		(915)
Comprehensive (loss) income		(27,464)		14,333		2,166		(15,344)		(26,309)
Comprehensive income attributable to noncontrolling interest		-		-		(1,155)		-		(1,155)
Comprehensive (loss) income attributable to The Gymboree Corporation	$	(27,464)	$	14,333	$	1,011	$	(15,344)	$	(27,464)
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE LOSS FOR THE 13 WEEKS ENDED AUGUST 2, 2014 (In thousands)
	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net loss	$	(31,153)	$	(8,271)	$	(3,047)	$	9,618	$	(32,853)
Other comprehensive income (loss), net of tax:
Foreign currency translation adjustments		77		-		249		(79)		247
Unrealized net loss on cash flow hedges, net of tax		(8)		-		(87)		87		(8)
Total other comprehensive income, net of tax		69		-		162		8		239
Comprehensive loss		(31,084)		(8,271)		(2,885)		9,626		(32,614)
Comprehensive loss attributable to noncontrolling interest		-		-		1,530		-		1,530
Comprehensive loss attributable to The Gymboree Corporation	$	(31,084)	$	(8,271)	$	(1,355)	$	9,626	$	(31,084)
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE LOSS FOR THE 26 WEEKS ENDED AUGUST 1, 2015 (In thousands)
	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net loss	$	(49,587)	$	12,198	$	1,748	$	(12,233)	$	(47,874)
Other comprehensive income (loss), net of tax:
Foreign currency translation adjustments		(715)		-		(672)		726		(661)
Unrealized net gain (loss) on cash flow hedges, net of tax expense of $549		963		-		(165)		165		963
Total other comprehensive income (loss), net of tax		248		-		(837)		891		302
Comprehensive (loss) income		(49,339)		12,198		911		(11,342)		(47,572)
Comprehensive income attributable to noncontrolling interest		-		-		(1,767)		-		(1,767)
Comprehensive (loss) income attributable to The Gymboree Corporation	$	(49,339)	$	12,198	$	(856)	$	(11,342)	$	(49,339)
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE LOSS FOR THE 26 WEEKS ENDED AUGUST 2, 2014
	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net loss	$	(44,584)	$	(3,891)	$	(6,302)	$	6,921	$	(47,856)
Other comprehensive income (loss), net of tax:
Foreign currency translation adjustments		155		-		(120)		(185)		(150)
Unrealized net gain (loss) on cash flow hedges, net of tax		14		-		(361)		361		14
Total other comprehensive income (loss), net of tax		169		-		(481)		176		(136)
Comprehensive loss		(44,415)		(3,891)		(6,783)		7,097		(47,992)
Comprehensive loss attributable to noncontrolling interest		-		-		3,577		-		3,577
Comprehensive loss attributable to The Gymboree Corporation	$	(44,415)	$	(3,891)	$	(3,206)	$	7,097	$	(44,415)

27

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING BALANCE SHEETS

AS OF AUGUST 1, 2015

(In thousands)

	August 1, 2015
	The Gymboree Corporation		Guarantor Subsidiaries		Non-guarantor Subsidiaries		Eliminations		Consolidated
ASSETS
Current assets:
Cash and cash equivalents	$	2,180	$	3,649	$	17,668	$	-	$	23,497
Accounts receivable, net of allowance		526		21,748		2,410		-		24,684
Merchandise inventories		-		234,644		9,028		(635)		243,037
Prepaid income taxes		1,659		315		622		-		2,596
Prepaid expenses		3,858		14,294		1,247		-		19,399
Deferred income taxes		-		15,886		647		(7,409)		9,124
Intercompany receivable		2,726		592,201		73		(595,000)		-
Total current assets		10,949		882,737		31,695		(603,044)		322,337
Property and equipment, net		12,103		148,194		10,308		-		170,605
Goodwill		-		362,022		11,424		-		373,446
Other intangible assets, net		-		342,098		59		-		342,157
Deferred financing costs		22,277		868		-		-		23,145
Restricted cash		8,157		-		-		-		8,157
Other assets		1		1,349		3,942		(1,425)		3,867
Investment in subsidiaries		1,392,227		-		-		(1,392,227)		-
Total assets	$	1,445,714	$	1,737,268	$	57,428	$	(1,996,696)	$	1,243,714
LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY
Current liabilities:
Accounts payable	$	19,965		102,556	$	1,474	$	-	$	123,995
Accrued liabilities		23,352		60,412		11,184		131		95,079
Current deferred income taxes		7,506		-		34		(7,540)		-
Line of credit borrowings		70,000		-		-		-		70,000
Current obligation under capital lease		-		578		-		-		578
Intercompany payable		592,835		74		2,726		(595,635)		-
Total current liabilities		713,658		163,620		15,418		(603,044)		289,652
Long-term liabilities:
Long-term debt		1,114,207		-		-		-		1,114,207
Long-term sale-leaseback financing liability		-		26,516		-		-		26,516
Long-term obligation under capital lease		-		2,555		-		-		2,555
Lease incentives and other liabilities		4,791		47,544		4,558		-		56,893
Long-term deferred income taxes		2,747		130,549		16		(1,425)		131,887
Total liabilities		1,835,403		370,784		19,992		(604,469)		1,621,710
Total stockholders’ (deficit) equity		(389,689)		1,366,484		25,743		(1,392,227)		(389,689)
Noncontrolling interest		-		-		11,693		-		11,693
Total liabilities and stockholders’ (deficit) equity	$	1,445,714	$	1,737,268	$	57,428	$	(1,996,696)	$	1,243,714

28

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING BALANCE SHEETS

AS OF JANUARY 31, 2015

(In thousands)

	January 31, 2015
	The Gymboree Corporation		Guarantor Subsidiaries		Non-guarantor Subsidiaries		Eliminations		Consolidated
ASSETS
Current assets:
Cash and cash equivalents	$	1,689	$	3,202	$	13,629	$	-	$	18,520
Accounts receivable, net of allowance		938		18,339		5,971		-		25,248
Merchandise inventories		-		192,142		6,711		(516)		198,337
Prepaid income taxes		1,860		306		433		-		2,599
Prepaid expenses		3,388		2,833		600		-		6,821
Deferred income taxes		-		15,586		793		(9,555)		6,824
Intercompany receivable		3,470		608,994		720		(613,184)		-
Total current assets		11,345		841,402		28,857		(623,255)		258,349
Property and equipment, net		12,306		159,699		10,426		-		182,431
Goodwill		-		362,021		11,813		-		373,834
Other intangible assets, net		-		343,312		240		-		343,552
Deferred financing costs		25,622		-		-		-		25,622
Other assets		7,798		1,669		4,020		(9,332)		4,155
Investment in subsidiaries		1,408,447		-		-		(1,408,447)		-
Total assets	$	1,465,518	$	1,708,103	$	55,356	$	(2,041,034)	$	1,187,943
LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY
Current liabilities:
Accounts payable	$	9,798	$	76,557	$	677	$	-	$	87,032
Accrued liabilities		26,943		57,757		10,031		74		94,805
Deferred income taxes		9,504		-		125		(9,629)		-
Line of credit borrowings		33,000		-		-		-		33,000
Current obligation under capital lease		-		552		-		-		552
Intercompany payable		609,510		720		3,470		(613,700)		-
Total current liabilities		688,755		135,586		14,303		(623,255)		215,389
Long-term liabilities:
Long-term debt		1,114,048		-		-		-		1,114,048
Long-term obligation under capital lease		-		2,850		-		-		2,850
Lease incentives and other liabilities		4,906		49,306		4,513		-		58,725
Deferred income taxes		-		138,511		17		(9,332)		129,196
Total liabilities		1,807,709		326,253		18,833		(632,587)		1,520,208
Total stockholders’ (deficit) equity		(342,191)		1,381,850		26,597		(1,408,447)		(342,191)
Noncontrolling interest		-		-		9,926		-		9,926
Total liabilities and stockholders’ (deficit) equity	$	1,465,518	$	1,708,103	$	55,356	$	(2,041,034)	$	1,187,943

29

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING BALANCE SHEETS

AS OF AUGUST 2, 2014

(In thousands)

	August 2, 2014
	The Gymboree Corporation		Guarantor Subsidiaries		Non-guarantor Subsidiaries		Eliminations		Consolidated
ASSETS
Current assets:
Cash and cash equivalents	$	1,961	$	6,670	$	16,248	$	-	$	24,879
Accounts receivable, net of allowance		472		18,770		1,887		-		21,129
Merchandise inventories		-		218,586		5,604		(496)		223,694
Prepaid income taxes		2,348		318		410		-		3,076
Prepaid expenses		2,924		15,410		1,350		-		19,684
Deferred income taxes		-		13,458		520		(5,806)		8,172
Intercompany receivable		-		537,455		-		(537,455)		-
Total current assets		7,705		810,667		26,019		(543,757)		300,634
Property and equipment, net		12,388		173,198		11,081		-		196,667
Goodwill		-		721,844		36,933		-		758,777
Other intangible assets, net		-		557,679		531		-		558,210
Deferred financing costs		29,091		-		-		-		29,091
Other assets		14,780		1,969		9,908		(16,822)		9,835
Investment in subsidiaries		1,878,992		-		-		(1,878,992)		-
Total assets	$	1,942,956	$	2,265,357	$	84,472	$	(2,439,571)	$	1,853,214
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable	$	8,880	$	103,240	$	518	$	-	$	112,638
Accrued liabilities		23,526		55,650		7,055		-		86,231
Deferred income taxes		5,690		-		116		(5,806)		-
Line of credit borrowings		64,000		-		-		-		64,000
Current obligation under capital lease		-		527		-		-		527
Intercompany payable		531,101		-		6,850		(537,951)		-
Total current liabilities		633,197		159,417		14,539		(543,757)		263,396
Long-term liabilities:
Long-term debt		1,113,893		-		-		-		1,113,893
Long-term obligation under capital lease		-		3,133		-		-		3,133
Lease incentives and other liabilities		4,218		49,541		5,380		-		59,139
Deferred income taxes		-		226,042		-		(16,822)		209,220
Total liabilities		1,751,308		438,133		19,919		(560,579)		1,648,781
Total stockholders’ equity		191,648		1,827,224		51,768		(1,878,992)		191,648
Noncontrolling interest		-		-		12,785		-		12,785
Total liabilities and stockholders’ equity	$	1,942,956	$	2,265,357	$	84,472	$	(2,439,571)	$	1,853,214

30

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

FOR THE 26 WEEKS ENDED AUGUST 1, 2015

(In thousands)

	The Gymboree Corporation		Guarantor Subsidiaries		Non-guarantor Subsidiaries		Eliminations		Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES:
Net cash (used in) provided by operating activities	$	(50,679)	$	5,471	$	4,942	$	(1,700)	$	(41,966)
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures		(1,428)		(4,504)		(1,574)		-		(7,506)
Increase in restricted cash		(10,863)		-		-		-		(10,863)
Decrease in restricted cash		2,706		-		-		-		2,706
Proceeds from sale of assets		-		-		353		-		353
Capital distribution from subsidiary		25,863		-		-		(25,863)		-
Intercompany transfers		744		2,378		647		(3,769)		-
Other		-		(4)		44		-		40
Net cash used in investing activities		17,022		(2,130)		(530)		(29,632)		(15,270)
CASH FLOWS FROM FINANCING ACTIVITIES:
Intercompany transfers		(2,841)		(647)		(281)		3,769		-
Proceeds from ABL facility		283,000		-		-		-		283,000
Payments on ABL facility		(246,000)		-		-		-		(246,000)
Proceeds from sale-leaseback financing liability		-		26,750		-		-		26,750
Payments for deferred financing costs		-		(1,122)		-		-		(1,122)
Payments on capital lease and sale-leaseback financing liability		-		(312)		-		-		(312)
Dividend to The Gymboree Corporation		-		(27,563)		-		27,563		-
Dividend payment to parent		(11)		-		-		-		(11)
Net cash provided by (used in) financing activities		34,148		(2,894)		(281)		31,332		62,305
Effect of exchange rate fluctuations on cash and cash equivalents		-		-		(92)		-		(92)
Net increase in cash and cash equivalents		491		447		4,039		-		4,977
CASH AND CASH EQUIVALENTS:
Beginning of Period		1,689		3,202		13,629		-		18,520
End of Period	$	2,180	$	3,649	$	17,668	$	-	$	23,497

31

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

FOR THE 26 WEEKS ENDED AUGUST 2, 2014

(In thousands)

	The Gymboree   Corporation		Guarantor   Subsidiaries		Non-guarantor   Subsidiaries		Eliminations		Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES:
Net cash (used in) provided by operating activities	$	(61,495)	$	4,446	$	(5,400)	$	-	$	(62,449)
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures		(1,203)		(12,362)		(2,958)		-		(16,523)
Proceeds from sale of shares		3,207		-		-		(3,207)		-
Intercompany transfers		-		10,193		-		(10,193)		-
Other		-		(20)		(46)		-		(66)
Net cash used in investing activities		2,004		(2,189)		(3,004)		(13,400)		(16,589)
CASH FLOWS FROM FINANCING ACTIVITIES:
Intercompany transfers		(18,027)		-		7,834		10,193		-
Proceeds from ABL facility		218,000		-		-		-		218,000
Payments on ABL facility		(154,000)		-		-		-		(154,000)
Payments on capital lease		-		(246)		-		-		(246)
Repurchase of shares		-		-		(3,207)		3,207		-
Capital contribution received by noncontrolling interest		-		-		992		-		992
Net cash provided by (used in) financing activities		45,973		(246)		5,619		13,400		64,746
Effect of exchange rate fluctuations on cash and cash equivalents		-		-		(258)		-		(258)
Net (decrease) increase in cash and cash equivalents		(13,518)		2,011		(3,043)		-		(14,550)
CASH AND CASH EQUIVALENTS:
Beginning of Period		15,479		4,659		19,291		-		39,429
End of Period	$	1,961	$	6,670	$	16,248	$	-	$	24,879

The Company and its guarantor subsidiaries participate in a cash pooling program. As part of this program, cash balances are generally swept on a daily basis between the guarantor subsidiary bank accounts and those of the Company. In addition, we pay expenses on behalf of our guarantor and non-guarantor subsidiaries on a regular basis. These types of transactions have been accounted for as intercompany transfers within investing and financing activities.

The Company’s transactions include interest, tax payments and intercompany sales transactions related to administrative costs incurred by the Company, which are billed to guarantor and non-guarantor subsidiaries on a cost plus basis. All intercompany transactions are presumed to be settled in cash and therefore are included in operating activities. Non-operating cash flow changes have been classified as investing and financing activities.

32

Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Forward-Looking Statements

This quarterly report contains forward-looking statements. You can identify forward-looking statements because they contain words such as “believe,” “expect,” “may,” “will,” “should,” “could,” “seek,” “intend,” “plan,” “estimate,” or “anticipate” or similar expressions. All statements we make relating to: future sales, costs and expenses and gross profit percentages; the continuation of historical trends; planned store openings and closings, including franchise partner store openings; estimated capital expenditures for fiscal 2015; our ability to operate our business under our capital and operating structure; and the sufficiency of our cash balances and cash generated from operating and financing activities for future liquidity and capital resource needs are forward-looking statements. These forward-looking statements are subject to risks and uncertainties that may change at any time, and, therefore, our actual results may differ materially from those that we had expected. We derive many of our forward-looking statements from our operating budgets and forecasts, which are based upon many detailed assumptions. While we believe that our assumptions are reasonable, we caution that it is very difficult to predict the impact of known factors, and it is impossible for us to anticipate all factors that could affect our actual results.

Important factors that could cause actual results to differ materially from our expectations (“cautionary statements”) are disclosed under “Item 1A, Risk Factors,” in this Form 10-Q and in our Annual Report on Form 10-K for the fiscal year ended January 31, 2015, filed with the Securities and Exchange Commission on May 1, 2015 (the “Fiscal 2014 Annual Report”). We encourage you to read these risk factors disclosures carefully. We caution investors not to place substantial reliance on the forward-looking statements contained in this quarterly report. These statements, like all statements in this quarterly report, speak only as of the date of this quarterly report (unless another date is indicated), and we undertake no obligation to update or revise the statements in light of future developments.

Overview

We are one of the largest children’s apparel specialty retailers in North America, offering collections of high-quality apparel and accessories. As of August 1, 2015, we operated a total of 1,317 retail stores, as follows:

	United States		Canada		Australia		Puerto Rico		Total
Gymboree® stores		550		48		5		1		604
Gymboree Outlet stores		171		-		-		1		172
Janie and Jack® shops (including Janie and Jack outlets)		149		-		-		1		150
Crazy 8® stores (including Crazy 8 outlets)		391		-		-		-		391
		1,261		48		5		3		1,317

In addition, as of August 1, 2015, we operated online stores at www.gymboree.com, www.janieandjack.com, and www.crazy8.com. Overseas franchisees and Gymboree China operated 89 retail stores, as follows:

	Overseas  Franchisees (1)		Gymboree    China		Total
Gymboree® stores		54		30		84
Janie and Jack® shops		1		-		1
Crazy 8® stores		4		-		4
		59		30		89

⁽¹⁾ Overseas franchisees operated retail stores in the Middle East, South Korea and Latin America.

We also offer directed parent-child developmental play programs under the Gymboree Play & Music brand at 712 franchised and Company-operated centers in the United States and 42 other countries.

Second Quarter Highlights

Total net sales for the 13 weeks ended August 1, 2015 increased to $273.5 million from $264.3 million in the same period in the prior year, an increase of $9.2 million or 3.5%. This increase was driven mainly by a $4.4 million increase in Gymboree Play & Music, a $3.6 million increase in retail sales and a $1.2 million increase in retail franchise sales.

Our Adjusted EBITDA increased to $11.1 million for the 13 weeks ended August 1, 2015 from $9.6 million in the same period in the prior year, an increase of $1.5 million or 15.7%, driven primarily by an increase net sales, partially offset by the negative impact to gross profit related to the west coast port slowdown, investments in marketing and increased incentive compensation.

33

First Half of Fiscal 2015 Highlights

Total net sales for the 26 weeks ended August 1, 2015 increased to $549.5 million from $536.3 million in the same period in the prior year, an increase of $13.2 million or 2.5%. This increase was driven primarily by a $6.2 million increase in retail sales, a $6.2 million increase in Gymboree Play & Music, and a $0.8 million increase in retail franchise sales.

Our Adjusted EBITDA decreased to $26.7 million for the 26 weeks ended August 1, 2015 from $31.6 million in the same period in the prior year, a decrease of $4.9 million or 15.6%, primarily due to the negative impact to gross profit related to the west coast port slowdown, investments in marketing and increased incentive compensation.

The following table summarizes store openings and closures by brand and country during the 26 weeks ended August 1, 2015. Note that (i) all Crazy 8 stores are in the United States and (ii) retail stores operated by overseas franchisees and the VIE-operated Gymboree retail stores in China are excluded.

	Store Count as of    January 31, 2015		Store       Openings		Store       Closures		Store Count as of    August 1, 2015
Gymboree US		554		-		(4)		550
Gymboree Canada		48		-		-		48
Gymboree Australia		5		-		-		5
Gymboree Puerto Rico		1		-		-		1
Total Gymboree		608		-		(4)		604
Gymboree Outlet		168		3		-		171
Gymboree Outlet Puerto Rico		1		-		-		1
Total Gymboree Outlet		169		3		-		172
Janie and Jack (including Janie and Jack outlets)		147		3		(1)		149
Janie and Jack Puerto Rico		-		1		-		1
Crazy 8 (including Crazy 8 outlets)		402		-		(11)		391
Total		1,326		7		(16)		1,317

We plan to open approximately 12 new stores in fiscal 2015 (which includes 7 new stores opened during the 26 weeks ended August 1, 2015), primarily in our Janie and Jack and Gymboree Outlet brands, and close approximately 30 to 40 stores (which includes 16 stores closed during the 26 weeks ended August 1, 2015), primarily in our Crazy 8 and Gymboree brands. We expect our international franchise partners to open approximately 15 to 20 franchise stores in fiscal 2015.

Seasonality

Our business is impacted by the general seasonal trends characteristic of the apparel and retail industries. Sales from retail operations in the past several years have been highest during the third and fourth fiscal quarters, somewhat lower during the first fiscal quarter, and lowest during the second fiscal quarter. Consequently, the results for any fiscal quarter are not necessarily indicative of results for the full year. These historical quarterly trends may not continue in the future.

Results of Operations

13 weeks ended August 1, 2015 compared to 13 weeks ended August 2, 2014

Condensed consolidated statements of operations data as a percentage of total net sales during the 13 weeks ended August 1, 2015 and August 2, 2014 were as follows (amounts in thousands):

34

	13 Weeks Ended
	August 1, 2015					August 2, 2014
	Amount			% of Total     Net Sales		Amount			% of Total     Net Sales
Net sales:
Retail	$	256,991			94.0  %	$	253,376			95.9  %
Gymboree Play & Music		11,667			4.3  %		7,319			2.8  %
Retail Franchise		4,807			1.8  %		3,608			1.4  %
Total net sales		273,465			100.0  %		264,303			100.0  %
Cost of goods sold, including buying and occupancy expenses		(172,805)			(63.2) %		(167,939)			(63.5) %
Gross profit		100,660			36.8  %		96,364			36.5  %
Selling, general and administrative expenses		(103,366)			(37.8) %		(107,140)			(40.5) %
Operating loss		(2,706)			(1.0) %		(10,776)			(4.1) %
Interest income		23			-		68			-
Interest expense		(21,631)			(7.9) %		(20,455)			(7.7) %
Other income (expense), net		142			0.1  %		(134)			-
Loss before income taxes		(24,172)			(8.8) %		(31,297)			(11.8) %
Income tax expense		(1,222)			(0.4) %		(1,556)			(0.6) %
Net loss		(25,394	)		(9.3) %		(32,853	)		(12.4) %
Net (income) loss attributable to noncontrolling interest		(1,168	)		(0.4) %		1,700			0.6  %
Net loss attributable to The Gymboree Corporation	$	(26,562	)		(9.7) %	$	(31,153	)		(11.8) %

Net Sales

Total net sales for the second quarter of fiscal 2015 increased to $273.5 million from $264.3 million in the same period in the prior year, an increase of $9.2 million or 3.5%.

Gymboree Play & Music net sales for the second quarter of fiscal 2015 increased to $11.7 million from $7.3 million in the same period in the prior year, an increase of $4.4 million or 59.4%, primarily due to growth in the number of Gymboree Tianjin franchisee sites combined with stronger performance of existing sites.

Net retail sales for the second quarter of fiscal 2015 increased to $257.0 million from $253.4 million in the same period in the prior year, an increase of $3.6 million or 1.4%, driven primarily by an increase in comparable store sales, partially offset by a decrease of $2.2 million in net new door sales. Comparable store sales (including online sales) increased by 2% during the second quarter of fiscal 2015 compared to the same period in the prior year. Comparable store sales (excluding online sales) increased by 2% during the second quarter of fiscal 2015 compared to the same period in the prior year. Total net stores decreased to 1,317 as of August 1, 2015 from 1,344 as of August 2, 2014. Total square footage decreased to approximately 2.7 million square feet as of the end of the second quarter of fiscal 2015 from approximately 2.8 million square feet as of the end of the second quarter of fiscal 2014.

Retail franchise net sales for the second quarter of fiscal 2015 increased to $4.8 million from $3.6 million in the same period in the prior year, an increase of $1.2 million or 33.2%, primarily due to higher sales to our franchisee in the Middle East region. As of the second quarter of fiscal 2015, our overseas franchisees and Gymboree China operated 89 retail stores compared to 77 retail stores as of the end of the same period in the prior year.

Gross Profit

Gross profit for the second quarter of fiscal 2015 increased to $100.7 million from $96.4 million in the same period in the prior year. As a percentage of net sales, gross profit for the second quarter of fiscal 2015 increased by 30 basis points to 36.8% from 36.5% in the same period in the prior year. The increase was primarily driven by Gymboree Tianjin and retail franchise sales, partially offset by the negative impact of the west coast port slowdown during the second quarter of fiscal 2015. As we record certain distribution costs as a component of selling, general and administrative (“SG&A”) expenses and do not include such costs in cost of goods sold (“COGS”), our COGS and gross profit may not be comparable to those of other companies. Our distribution costs recorded in SG&A expenses represent primarily outbound shipping and handling expenses to our stores, and amounted to $10.9 million and $9.6 million during the second quarter of fiscal 2015 and 2014, respectively.

Selling, General and Administrative Expenses

SG&A principally consists of non-occupancy store expenses, corporate overhead, and certain distribution expenses. SG&A decreased to $103.4 million for the second quarter of fiscal 2015 compared to $107.1 million in the same period in the prior year. As a percentage of net sales, SG&A expenses decreased 270 basis points to 37.8% for the second quarter of fiscal 2015 from 40.5% in the same period in the prior year primarily due to a $3.2 million asset impairment charge for under-performing stores recorded in the second quarter of fiscal 2014, which was not required in the second quarter of fiscal 2015. Also contributing to the decrease was leveraging of expenses on higher comparable store sales, partially offset by incremental marketing expenses and an increase in incentive compensation.

35

Interest Expense

Interest expense increased to $21.6 million during the second quarter of fiscal 2015 compared to $20.5 million in the same period in the prior year. The increase of $1.1 million was primarily related to our interest rate caps and an increase in ABL borrowings.

Income Taxes

The effective tax rate for the 13 weeks ended August 1, 2015 and August 2, 2014 was -5.1% (expense) and -5.0% (expense), respectively. The change in effective tax rates was due to differences in forecasted earnings between years and accrual of additional unrecognized tax benefits.

We consider all available positive and negative evidence in evaluating whether a valuation allowance is required, including prior earnings history, actual earnings over the previous 12 quarters on a cumulative basis, carryback and carryforward periods, and tax planning strategies that could potentially enhance the likelihood of realization of a deferred tax asset. As a result of weighing the available objective evidence as of August 1, 2015, January 31, 2015 and August 2, 2014, our valuation allowance against deferred tax assets was $76.9 million, $58.6 million and $48.6 million, respectively. The valuation allowance as of August 1, 2015 represents a valuation allowance against all net deferred tax assets in U.S. federal, unitary U.S. state and Australian jurisdictions, excluding indefinite-lived deferred tax assets and liabilities, and against the tax benefit on losses from our VIEs. We intend to maintain a valuation allowance until sufficient positive evidence exists to support its reversal.

26 weeks ended August 1, 2015 compared to 26 weeks ended August 2, 2014

Condensed consolidated statements of operations data as a percentage of total net sales during the 26 weeks ended August 1, 2015 and August 2, 2014 were as follows (amounts in thousands):

	26 Weeks Ended
	August 1, 2015				August 2, 2014
	Amount		% of Total Net Sales		Amount		% of Total Net Sales
Net sales:
Retail	$	518,723		94.4   %	$	512,500		95.6   %
Gymboree Play & Music		20,315		3.7   %		14,151		2.6   %
Retail Franchise		10,496		1.9   %		9,662		1.8   %
Total net sales		549,534		100.0   %		536,313		100.0   %
Cost of goods sold, including buying and occupancy expenses		(343,517)		(62.5)  %		(331,591)		(61.8)  %
Gross profit		206,017		37.5   %		204,722		38.2   %
Selling, general and administrative expenses		(208,076)		(37.9)  %		(209,430)		(39.0)  %
Operating loss		(2,059)		(0.4)  %		(4,708)		(0.9)  %
Interest income		42		-		115		-
Interest expense		(42,707)		(7.8)  %		(40,829)		(7.6)  %
Other expense, net		32		-		(502)		(0.1)  %
Loss before income taxes		(44,692)		(8.1)  %		(45,924)		(8.6)  %
Income tax expense		(3,182)		(0.6)  %		(1,932)		(0.4)  %
Net loss		(47,874)		(8.7)  %		(47,856)		(8.9)  %
Net (income) loss attributable to noncontrolling interest		(1,713)		(0.3)  %		3,272		0.6    %
Net loss attributable to The Gymboree Corporation	$	(49,587)		(9.0)  %	$	(44,584)		(8.3)  %

Net Sales

Total net sales for the 26 weeks ended August 1, 2015 increased to $549.5 million from $536.3 million in the same period in the prior year, an increase of $13.2 million or 2.5%.

Gymboree Play & Music net sales for the 26 weeks ended August 1, 2015 increased to $20.3 million from $14.2 million in the same period in the prior year, an increase of $6.1 million or 43.6%, primarily due to growth in the number of Gymboree Tianjin franchisee sites combined with stronger performance of existing sites.

36

Net retail sales for the 26 weeks ended August 1, 2015 increased to $518.7 million from $512.5 million in the same period in the prior year, an increase of $6.2 million or 1.2%, driven primarily by an increase in comparable store sales, partially offset by a decrease of $2.0 million in net new door sales. Comparable store sales (including online sales) increased by 1% during the first half of fiscal 2015 compared to the same period in the prior year. Comparable store sales (excluding online sales) increased by 2% during the first half of fiscal 2015 compared to the same period in the prior year. Total net stores decreased to 1,317 as of August 1, 2015 from 1,344 as of August 2, 2014. Total square footage decreased to approximately 2.7 million square feet as of the end of the second quarter of fiscal 2015 from approximately 2.8 million square feet as of the end of the second quarter of fiscal 2014.

Retail Franchise net sales for the 26 weeks ended August 1, 2015 increased to $10.5 million from $9.7 million in the same period in the prior year, an increase of $0.8 million or 8.6% primarily due to higher sales to our franchisee in the Middle East region. As of the second quarter of fiscal 2015, our overseas franchisees and Gymboree China operated 89 retail stores compared to 77 retail stores as of the end of the same period in the prior year.

Gross Profit

Gross profit for the 26 weeks ended August 1, 2015 increased to $206.0 million from $204.7 million in the same period in the prior year. As a percentage of net sales, gross profit for the 26 weeks ended August 1, 2015 decreased by 70 basis points to 37.5% from 38.2% in the same period in the prior year primarily due to the negative impact from the west coast port slowdown in our retail business during the first half of fiscal 2015, partially offset by increases in Gymboree Tianjin and retail franchise sales. As we record certain distribution costs as a component of selling, SG&A and do not include such COGS, our COGS and gross profit may not be comparable to those of other companies. Our distribution costs recorded in SG&A expenses represent primarily outbound shipping and handling expenses to our stores, and amounted to $21.3 million and $19.6 million during the 26 weeks ended August 1, 2015 and August 2, 2014, respectively.

Selling, General and Administrative Expenses

SG&A expenses principally consist of non-occupancy store expenses, corporate overhead and distribution expenses. SG&A expenses decreased to $208.1 million for the 26 weeks ended August 1, 2015 compared to $209.4 million in the same period in the prior year. As a percentage of net sales, SG&A expenses decreased by 110 basis points to 37.9% for the 26 weeks ended August 1, 2015 from 39.0% in the same period in the prior year, primarily due to a $3.2 million asset impairment charge for under-performing stores recorded in the 26 weeks ended August 2, 2014, which was not required in the 26 weeks ended August 1, 2015. Partially offsetting the decrease in SG&A, were incremental marketing expenses and an increase in incentive compensation.

Interest Expense

Interest expense increased to $42.7 million for the 26 weeks ended August 1, 2015 compared to $40.8 million in the same period in the prior year. The increase of $1.9 million was primarily related to our interest rate caps and an increase in ABL borrowings.

Income Taxes

The effective tax rate for the 26 weeks ended August 1, 2015 and August 2, 2014 was -7.1% (expense) and -4.2% (expense), respectively. The change in effective tax rates was due to differences in forecasted earnings between years, increased earnings from our VIEs and accrual of additional unrecognized tax benefits.

We consider all available positive and negative evidence in evaluating whether a valuation allowance is required, including prior earnings history, actual earnings over the previous 12 quarters on a cumulative basis, carryback and carryforward periods, and tax planning strategies that could potentially enhance the likelihood of realization of a deferred tax asset. As a result of weighing the available objective evidence as of August 1, 2015, January 31, 2015 and August 2, 2014, our valuation allowance against deferred tax assets was $76.9 million, $58.6 million and $48.6 million, respectively. The valuation allowance as of August 1, 2015 represents a valuation allowance against all net deferred tax assets in U.S. federal and unitary state jurisdictions, excluding indefinite-lived deferred tax assets and liabilities, and against the tax benefit on losses from our VIEs. We intend to maintain a valuation allowance until sufficient positive evidence exists to support its reversal.

37

Financial Condition

Liquidity and Capital Resources

Overview

We finance our business with existing cash, cash from operations and the funds available under our Senior Credit Facilities (defined below). We had cash and cash equivalents of $23.5 million, $18.5 million and $24.9 million as of August 1, 2015, January 31, 2015 and August 2, 2014, respectively (including amounts held by the VIEs). Cash and cash equivalents held by the VIEs, of which we are the primary beneficiary, and the results of which we have consolidated into our financial statements, were $10.3 million, $10.0 million and $10.7 million as of August 1, 2015, January 31, 2015 and August 2, 2014, respectively (see Note 15 to the condensed consolidated financial statements included elsewhere in this quarterly report). The assets of the VIEs can only be used by the VIEs. Net working capital as of August 1, 2015, January 31, 2015 and August 2, 2014 totaled $32.7 million, $43.0 million and $37.2 million, respectively (including $7.4 million, $5.1 million and $7.9 million, respectively, from our VIEs).

We and our subsidiaries, the VIEs, and our affiliates may from time to time seek to retire or purchase our outstanding debt through cash purchases and/or exchanges, in open market purchases, privately negotiated transactions, by tender offer or otherwise. Such repurchases or exchanges, if any, will depend on prevailing market conditions, liquidity requirements, contractual restrictions and other factors. The amounts involved may be material.

We believe that cash generated by operations, the remaining funds available under our Senior Credit Facilities and existing cash and cash equivalents will be sufficient to meet working capital requirements, service our debt, and finance capital expenditures over the next twelve months. However, if we face unanticipated cash needs such as the funding of a capital investment, or if our suppliers request one or more letters of credit, our existing cash and cash equivalents and available borrowings may be insufficient. In addition, we cannot assure that our business will generate sufficient cash flow from operations or that future borrowings will be available to us under the Senior Credit Facilities in amounts sufficient to enable us to repay our indebtedness when due, including the Notes, or to fund other liquidity needs. We also regularly evaluate market conditions, our liquidity profile, and various financing alternatives for opportunities to enhance our capital structure. If opportunities are favorable, we may refinance our existing debt or issue additional securities.

Cash flows used in operating activities

Net cash used in operating activities for the 26 weeks ended August 1, 2015 was $42.0 million compared to $62.4 million in the same period last year. The change in cash used in operating activities during the second quarter of fiscal 2015 was primarily due to the timing of accounts payable and timing of rent payments.

Cash flows used in investing activities

Net cash used in investing activities for the 26 weeks ended August 1, 2015 was $15.3 million compared to $16.6 million in the same period last year. The net change during the 26 weeks ended August 1, 2015 was primarily due to an increase in restricted cash of $8.2 million (see Note 7 to the condensed consolidated financial statements included elsewhere in this quarterly report), and capital expenditures of $7.5 million compared to $16.5 million in the same period last year due to fewer store openings.

We estimate capital expenditures for fiscal 2015 will be approximately $25 million to $30 million. We expect the capital expenditures to be used primarily for our systems infrastructure, lease required remodels of existing stores and, to a lesser extent, new store growth.

Cash flows provided by financing activities

Net cash provided by financing activities for the 26 weeks ended August 1, 2015 was $62.3 million compared to $64.7 million in the same period last year. The net change during the 26 weeks ended August 1, 2015 was primarily due to $37.0 million net borrowings from our ABL facility and gross proceeds of $26.8 million, partially offset by payments for deferred financing costs of $1.1 million, related to the sale of the Company’s distribution center in Dixon, California (see Note 7 to the condensed consolidated financial statements included elsewhere in this quarterly report). The net change during the 26 weeks ended August 2, 2014 was primarily due to $64.0 million in net borrowings from our ABL facility.

Credit Facilities

Our senior credit facilities are comprised of an $820 million Term Loan and a $225 million ABL Facility (collectively, the “Senior Credit Facilities”). As of August 1, 2015, $769.1 million was outstanding under the Term Loan and $70.0 million was outstanding under the ABL. The interest rate for borrowings under the Term Loan is, at the Company’s option, a base rate plus an additional marginal rate of 2.5% or the Adjusted LIBOR rate (with a 1.5% floor) plus an additional rate of 3.5%. Interest payments on the Company’s Notes are made semi-annually at a rate of 9.125% of the principal amount outstanding. Amounts available under the ABL are subject to customary borrowing base limitations, and are reduced by letter of credit utilization totaling $30.4 million as of August 1, 2015. Undrawn availability under the ABL Facility, after being reduced by letter of credit utilization and outstanding borrowings, was $95.7 million as of August 1, 2015. The Term Loan allows us to request additional tranches of term loans in an aggregate amount not to exceed $200 million, subject to the satisfaction of certain conditions, provided that such amount will be subject to reduction by the amount of any additional commitments incurred under the ABL (see Note 5 to the condensed consolidated financial statements included elsewhere in this quarterly report). The ABL provides us the right to request up to $125 million of additional commitments under this facility (or, if less, the amount permitted under the Term Loan (see Note 6 to the condensed consolidated financial statements included elsewhere in this quarterly report), subject to the satisfaction of certain conditions. No

38

incremental facilities are currently in effect. The Term Loan and ABL Facility contain covenants that, among other things, restrict our ability to incur additional indebtedness and pay dividends. The ABL Facility also contains a financial covenant that is tested when availability under the facility falls below a specified threshold. As of August 1, 2015, we were not required to test compliance with this covenant. Average borrowings for the 26 weeks ended August 1, 2015 under the ABL amounted to $56.1 million. The Company anticipates utilizing its ABL Facility throughout the course of the year to support seasonal working capital needs and expects to have borrowings outstanding at year-end.

The Term Loan requires us to make quarterly payments each equal to 0.25% of the original $820 million principal amount of the Term Loan made on the closing date plus accrued and unpaid interest thereon, with the balance due in February 2018. The Term Loan also has mandatory and voluntary pre-payment provisions, including a requirement that we prepay the Term Loan with a certain percentage of our annual excess cash flow. We calculated our excess cash flow using fiscal 2014 operating results and concluded that we are not required to make any excess cash flow payments on the Term Loan during fiscal 2015. Our next quarterly payment payable under the Term Loan is due in the first quarter of fiscal 2017.

Critical Accounting Policies

There have been no material changes to our critical accounting policies and estimates affecting the application of those policies since our Fiscal 2014 Annual Report on Form 10-K filed with the Securities and Exchange Commission on May 1, 2015.

Earnings before Interest, Taxes, Depreciation and Amortization (“EBITDA”) (Non-GAAP Measure)

In the table below, we present Adjusted EBITDA (which is defined as net income (loss) attributable to The Gymboree Corporation before interest expense, interest income, income taxes, and depreciation and amortization (EBITDA) adjusted for the other items described below), which is considered a non-GAAP financial measure. We present Adjusted EBITDA in this quarterly report because we consider it an important supplemental measure of performance used by management and we believe it is frequently used by securities analysts, investors and other interested parties in the evaluation of companies in the retail industry. Adjusted EBITDA is calculated in substantially the same manner as “EBITDA” under the indenture governing the Notes and “Consolidated EBITDA” under the agreement governing our Senior Credit Facilities. We believe the inclusion of supplementary adjustments applied to EBITDA in presenting Adjusted EBITDA is appropriate to provide additional information to investors about certain non-cash items and unusual or non-recurring items that we do not expect to continue in the future and to provide additional information with respect to our ability to meet our future debt service and to comply with various covenants in documents governing our indebtedness. However, Adjusted EBITDA is not a presentation made in accordance with GAAP, and our computation of Adjusted EBITDA may vary from others in the retail industry. Adjusted EBITDA should not be considered an alternative to operating income or net income (loss), 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 our results as reported under GAAP. For example, Adjusted EBITDA:

● does not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments;

● does not reflect changes in, or cash requirements for, our working capital needs;

● does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on our debt;

● excludes income tax payments that represent a reduction in cash available to us; and

● does not reflect the impact of earnings or charges resulting from matters we consider not to be indicative of ongoing operations.

39

The following table provides a reconciliation of net loss attributable to The Gymboree Corporation to Adjusted EBITDA for the periods indicated (in thousands):

	13 Weeks Ended				26 Weeks Ended
	August 1, 2015		August 2, 2014		August 1, 2015		August 2, 2014
Net loss attributable to The Gymboree Corporation	$	(26,562)	$	(31,153)	$	(49,587)	$	(44,584)
Reconciling items (a):
Interest expense		21,631		20,455		42,707		40,829
Interest income		(10)		(14)		(17)		(66)
Income tax expense		613		791		1,918		1,390
Depreciation and amortization (b)		9,813		11,018		20,108		21,804
Non-cash share-based compensation expense		1,132		993		1,852		2,269
Loss on disposal/impairment on assets		409		3,525		542		3,855
Acquisition-related adjustments (c)		2,767		2,963		6,001		5,907
Other (d)		1,271		983		3,137		188
Adjusted EBITDA	$	11,064	$	9,561	$	26,661	$	31,592
(a) Excludes amounts related to noncontrolling interest, which are already excluded from net loss attributable to The Gymboree Corporation.
(b) Includes the following:
Amortization of intangible assets (impacts SG&A)	$	383	$	383	$	767	$	767
Amortization of below and above market leases (impacts COGS)		(214)		(240)		(347)		(487)
	$	169	$	143	$	420	$	280
(c) Includes the following:
Additional rent expense recognized due to the elimination of deferred rent and construction allowances in purchase accounting (impacts COGS)	$	1,881	$	2,063	$	3,767	$	4,131
Sponsor fees, legal and accounting, as well as other costs incurred as a result of the Acquisition or refinancing (impacts SG&A)		886		900		2,234		1,776
	$	2,767	$	2,963	$	6,001	$	5,907
(d) Other is comprised of restructuring charges in the first half of fiscal 2015 and 2014, and non-recurring changes in reserves in the second quarter of fiscal 2015 and first quarter of fiscal 2014.

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Foreign Currency Risk

We enter into forward foreign exchange contracts with respect to certain purchases in United States dollars of inventory to be sold in our retail stores in Canada. The purpose of these contracts is to protect our margins on the eventual sale of the inventory from fluctuations in the exchange rate for Canadian and U.S. dollars. The term of the forward exchange contracts is generally less than one year. Our U.S. entity also enters into forward foreign exchange contracts with respect to short-term intercompany balances between our Canadian, Australian and U.S. entities. The purpose of these contracts is to protect us from fluctuations in the exchange rate for Canadian, Australian and U.S. dollars upon the settlement of such balances.

The table below summarizes the notional amounts and fair values of our forward foreign exchange contracts in U.S. dollars (in thousands except weighted-average rate data):

	Notional       Amount		Fair Value   Gain (Loss)		Weighted-      Average Rate
August 1, 2015	$	5,444	$	59	$	0.76
January 31, 2015	$	4,633	$	96	$	0.79
August 2, 2014	$	7,994	$	3	$	0.91

Interest Rate Risk

We are subject to interest rate risk in connection with our long-term debt. Our principal interest rate risk relates to the Term Loan outstanding under the Senior Credit Facilities. As of August 1, 2015, we had $769.1 million outstanding under our Senior Credit Facilities, bearing interest at variable rates. The interest rate for borrowings under the Term Loan is, at our option, a base rate plus an additional marginal rate of 2.5% or the Adjusted LIBOR rate (with a 1.5% floor) plus an additional rate of 3.5%. As of August 1, 2015, the interest rate under our Term Loan was 5.0%. A 0.125% increase in the Adjusted LIBOR rate, above the 1.5% floor, would have increased annual interest expense by approximately $1.0 million, assuming $769.1 million of indebtedness thereunder was

40

outstanding for the whole year. The Term Loan allows us to request additional tranches of term loans in an aggregate amount not to exceed $200 million, subject to the satisfaction of certain conditions, provided that such amount will be subject to reduction by the amount of any additional commitments incurred under the ABL (see Notes 5 and 6 to the condensed consolidated financial statements included elsewhere in this quarterly report). No incremental facilities are currently in effect.

In December 2010, we purchased four interest rate caps to hedge against rising interest rates associated with our senior secured term loan above the 5% strike rate of the caps through December 23, 2016, the maturity date of the caps. The notional amount of these caps is $700 million.

As of August 1, 2015, January 31, 2015 and August 2, 2014, accumulated other comprehensive loss (before income taxes) included approximately $6.7 million, $8.2 million and $9.5 million, respectively, in unrealized losses related to the interest rate caps and forward foreign exchange contracts.

Item 4. CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

The Company conducted an evaluation, under the supervision and with the participation of the Company’s management, including the Principal Executive Officer and the Principal Financial Officer, of the effectiveness of the design and operation of its disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this report. There are inherent limitations to the effectiveness of any system of disclosure controls and procedures, including the possibility of human error and the circumvention or overriding of the controls and procedures. Accordingly, even effective disclosure controls and procedures can provide only reasonable assurance of achieving their control objectives. Based on the Company’s evaluation, the Principal Executive Officer and Principal Financial Officer concluded the Company’s disclosure controls and procedures were effective as of the end of the period covered by this report to ensure that information relating to the Company (including its consolidated subsidiaries) required to be included in the Company’s reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms. In addition, the Company’s Principal Executive Officer and Principal Financial Officer concluded as of the end of the period covered by this report that the Company’s disclosure controls and procedures are also effective to ensure information required to be disclosed in the Company’s reports filed or submitted under the Exchange Act is accumulated and communicated to the Company’s management, including the Principal Executive Officer and Principal Financial Officer, to allow timely decisions regarding required disclosure.

Changes in Internal Control over Financial Reporting

During the Company’s second quarter of fiscal 2015, there was no change in the Company’s internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act) that materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

Part II—OTHER INFORMATION

Item 1. LEGAL PROCEEDINGS

The Company is subject to various legal proceedings and claims arising in the ordinary course of business. Our management does not expect that the results of any of these legal proceedings, either individually or in the aggregate, would have a material effect on our financial position, results of operations or cash flows.

Item 1A. RISK FACTORS

There have been no material changes during the period covered by this Quarterly Report on Form 10-Q to the risk factors disclosed in Part I, Item 1A, of our 2014 Annual Report on Form 10-K filed with the Securities and Exchange Commission on May  1, 2015.

Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Not applicable

Item 3. DEFAULTS UPON SENIOR SECURITIES

None

41

Item 4. MINE SAFETY DISCLOSURES

None

Item 5. OTHER INFORMATION

None

Item 6. EXHIBITS

Exhibit   Number	Description
31.1	Certification of Mark Breitbard Pursuant to §302 of the Sarbanes-Oxley Act of 2002.
31.2	Certification of Andrew North Pursuant to §302 of the Sarbanes-Oxley Act of 2002.
32.1	Certification of Mark Breitbard Pursuant to 18 U.S.C. §1350, as Adopted Pursuant to §906 of the Sarbanes-Oxley Act of 2002.
32.2	Certification of Andrew North Pursuant to 18 U.S.C. §1350, as Adopted Pursuant to §906 of the Sarbanes-Oxley Act of 2002.
101	The following materials from The Gymboree Corporation’s Quarterly Report on Form 10-Q for the quarter ended August 1, 2015, formatted in XBRL (Extensible Business Reporting Language): (i) Condensed Consolidated Statements of Operations, (ii) Condensed Consolidated Statements of Comprehensive Loss, (iii) Condensed Consolidated Balance Sheets, (iv) Condensed Consolidated Statements of Cash Flows, and (v) the Notes to Condensed Consolidated Financial Statements.

42

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

		THE GYMBOREE CORPORATION
September 14, 2015	By:	/s/ Mark Breitbard
(Date)		Mark Breitbard Chief Executive Officer (Principal Executive Officer)

43

Exhibit Index

Exhibit   Number	Description
31.1	Certification of Mark Breitbard Pursuant to §302 of the Sarbanes-Oxley Act of 2002.
31.2	Certification of Andrew North Pursuant to §302 of the Sarbanes-Oxley Act of 2002.
32.1	Certification of Mark Breitbard Pursuant to 18 U.S.C. §1350, as Adopted Pursuant to §906 of the Sarbanes-Oxley Act of 2002.
32.2	Certification of Andrew North Pursuant to 18 U.S.C. §1350, as Adopted Pursuant to §906 of the Sarbanes-Oxley Act of 2002.
101	The following materials from The Gymboree Corporation’s Quarterly Report on Form 10-Q for the quarter ended August 1, 2015, formatted in XBRL (Extensible Business Reporting Language): (i) Condensed Consolidated Statements of Operations, (ii) Condensed Consolidated Statements of Comprehensive Loss, (iii) Condensed Consolidated Balance Sheets, (iv) Condensed Consolidated Statements of Cash Flows, and (v) the Notes to Condensed Consolidated Financial Statements.

44

EX-31.1

Exhibit 31.1

CERTIFICATION

I, Mark Breitbard, certify that:

1) I have reviewed this Quarterly Report on Form 10-Q of The Gymboree Corporation;

2) Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3) Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4) The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5) The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

September 14, 2015	By:	/s/ Mark Breitbard
(Date)		Mark Breitbard Chief Executive Officer (Principal Executive Officer)

EX-31.2

Exhibit 31.2

CERTIFICATION

I, Andrew North, certify that:

1) I have reviewed this Quarterly Report on Form 10-Q of The Gymboree Corporation;

2) Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3) Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4) The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5) The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

September 14, 2015	By:	/s/ Andrew North
(Date)		Andrew North Chief Financial Officer (Principal Financial Officer)

EX-32.1

Exhibit 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906

OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of The Gymboree Corporation (the “Company”) on Form 10-Q for the quarterly period ended August 1, 2015, as filed with the Securities and Exchange Commission on the date hereof (the “Form 10-Q”), I, Mark Breitbard, Chief Executive Officer, certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that to my knowledge:

(1) The Form 10-Q fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m or 78o(d)); and

(2) The information contained in the Form 10-Q fairly presents, in all material respects, the financial condition and results of operations of the Company.

September 14, 2015	By:	/s/ Mark Breitbard
(Date)		Mark Breitbard Chief Executive Officer (Principal Executive Officer)

EX-32.2

Exhibit 32.2

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906

OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of The Gymboree Corporation (the “Company”) on Form 10-Q for the quarterly period ended August 1, 2015, as filed with the Securities and Exchange Commission on the date hereof (the “Form 10-Q”), I, Andrew North, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that to my knowledge:

(1) The Form 10-Q fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m or 78o(d)); and

(2) The information contained in the Form 10-Q fairly presents, in all material respects, the financial condition and results of operations of the Company.

September 14, 2015	By:	/s/ Andrew North
(Date)		Andrew North Chief Financial Officer (Principal Financial Officer)

XML

Intangible Liabilities (Detail) - USD ($) $ in Thousands	Aug. 01, 2015	Jan. 31, 2015	Aug. 02, 2014
Intangible Liabilities [Line Items]
Gross carrying amount	$ (11,051)	$ (11,400)	$ (16,631)
Accumulated amount	7,252	6,795	11,012
Net amount	$ (3,799)	$ (4,605)	$ (5,619)

XML

Income Taxes - Additional Information (Detail) - USD ($) $ in Millions	Aug. 01, 2015	Jan. 31, 2015	Aug. 02, 2014
Income Taxes [Line Items]
Unrecognized tax benefits	$ 6.9	$ 5.6	$ 6.8
Unrecognized tax benefits decrease during next twelve months	0.4
Valuation allowance	$ 76.9	$ 58.6	$ 48.6

XML

Future Payments on Sale-Leaseback Financing Liability, Excluding Renewals (Detail) $ in Thousands	Aug. 01, 2015 USD ($)
Sale Leaseback Transaction [Line Items]
Remainder of 2015	$ 891
2016	1,800
2017	1,822
2018	1,845
2019	1,868
2020	1,891
Thereafter	31,367
Total payments	41,484
Less amount representing interest	(14,777)
Total sale-leaseback financing liability	26,707
Less current portion of sale-leaseback financing liability - included in accrued liabilities	(191)
Long-term portion of sale-leaseback financing liability	26,516
Total sale-leaseback financing liability	$ 26,707

XML

Condensed Consolidating Balance Sheets (Detail) - USD ($) $ in Thousands	Aug. 01, 2015	Jan. 31, 2015	Aug. 02, 2014	Jan. 31, 2014
Current assets:
Cash and cash equivalents	$ 23,497	$ 18,520	$ 24,879	$ 39,429
Accounts receivable, net of allowance	24,684	25,248	21,129
Merchandise inventories	243,037	198,337	223,694
Prepaid income taxes	2,596	2,599	3,076
Prepaid expenses	19,399	6,821	19,684
Deferred income taxes	9,124	6,824	8,172
Total current assets	322,337	258,349	300,634
Property and equipment, net	170,605	182,431	196,667
Goodwill	373,446	373,834	758,777
Other intangible assets, net	342,157	343,552	558,210
Deferred financing costs	23,145	25,622	29,091
Restricted cash	8,157
Other assets	3,867	4,155	9,835
Total assets	1,243,714	1,187,943	1,853,214
Current liabilities:
Accounts payable	123,995	87,032	112,638
Accrued liabilities	95,079	94,805	86,231
Line of credit borrowings	70,000	33,000	64,000
Current obligation under capital lease	578	552	527
Total current liabilities	289,652	215,389	263,396
Long-term liabilities:
Long-term debt	1,114,207	1,114,048	1,113,893
Long-term sale-leaseback financing liability	26,516
Long-term obligation under capital lease	2,555	2,850	3,133
Lease incentives and other liabilities	56,893	58,725	59,139
Deferred income taxes	131,887	129,196	209,220
Total liabilities	1,621,710	1,520,208	1,648,781
Total stockholders' (deficit) equity	(389,689)	(342,191)	191,648
Noncontrolling interest	11,693	9,926	12,785
Total liabilities and stockholders' (deficit) equity	1,243,714	1,187,943	1,853,214
The Gymboree Corporation
Current assets:
Cash and cash equivalents	2,180	1,689	1,961	15,479
Accounts receivable, net of allowance	526	938	472
Prepaid income taxes	1,659	1,860	2,348
Prepaid expenses	3,858	3,388	2,924
Intercompany receivable	2,726	3,470
Total current assets	10,949	11,345	7,705
Property and equipment, net	12,103	12,306	12,388
Deferred financing costs	22,277	25,622	29,091
Restricted cash	8,157
Other assets	1	7,798	14,780
Investment in subsidiaries	1,392,227	1,408,447	1,878,992
Total assets	1,445,714	1,465,518	1,942,956
Current liabilities:
Accounts payable	19,965	9,798	8,880
Accrued liabilities	23,352	26,943	23,526
Current deferred income taxes	7,506	9,504	5,690
Line of credit borrowings	70,000	33,000	64,000
Intercompany payable	592,835	609,510	531,101
Total current liabilities	713,658	688,755	633,197
Long-term liabilities:
Long-term debt	1,114,207	1,114,048	1,113,893
Lease incentives and other liabilities	4,791	4,906	4,218
Deferred income taxes	2,747
Total liabilities	1,835,403	1,807,709	1,751,308
Total stockholders' (deficit) equity	(389,689)	(342,191)	191,648
Total liabilities and stockholders' (deficit) equity	1,445,714	1,465,518	1,942,956
Guarantor Subsidiaries
Current assets:
Cash and cash equivalents	3,649	3,202	6,670	4,659
Accounts receivable, net of allowance	21,748	18,339	18,770
Merchandise inventories	234,644	192,142	218,586
Prepaid income taxes	315	306	318
Prepaid expenses	14,294	2,833	15,410
Deferred income taxes	15,886	15,586	13,458
Intercompany receivable	592,201	608,994	537,455
Total current assets	882,737	841,402	810,667
Property and equipment, net	148,194	159,699	173,198
Goodwill	362,022	362,021	721,844
Other intangible assets, net	342,098	343,312	557,679
Deferred financing costs	868
Other assets	1,349	1,669	1,969
Total assets	1,737,268	1,708,103	2,265,357
Current liabilities:
Accounts payable	102,556	76,557	103,240
Accrued liabilities	60,412	57,757	55,650
Current obligation under capital lease	578	552	527
Intercompany payable	74	720
Total current liabilities	163,620	135,586	159,417
Long-term liabilities:
Long-term sale-leaseback financing liability	26,516
Long-term obligation under capital lease	2,555	2,850	3,133
Lease incentives and other liabilities	47,544	49,306	49,541
Deferred income taxes	130,549	138,511	226,042
Total liabilities	370,784	326,253	438,133
Total stockholders' (deficit) equity	1,366,484	1,381,850	1,827,224
Total liabilities and stockholders' (deficit) equity	1,737,268	1,708,103	2,265,357
Non-Guarantor Subsidiaries
Current assets:
Cash and cash equivalents	17,668	13,629	16,248	$ 19,291
Accounts receivable, net of allowance	2,410	5,971	1,887
Merchandise inventories	9,028	6,711	5,604
Prepaid income taxes	622	433	410
Prepaid expenses	1,247	600	1,350
Deferred income taxes	647	793	520
Intercompany receivable	73	720
Total current assets	31,695	28,857	26,019
Property and equipment, net	10,308	10,426	11,081
Goodwill	11,424	11,813	36,933
Other intangible assets, net	59	240	531
Other assets	3,942	4,020	9,908
Total assets	57,428	55,356	84,472
Current liabilities:
Accounts payable	1,474	677	518
Accrued liabilities	11,184	10,031	7,055
Current deferred income taxes	34	125	116
Intercompany payable	2,726	3,470	6,850
Total current liabilities	15,418	14,303	14,539
Long-term liabilities:
Lease incentives and other liabilities	4,558	4,513	5,380
Deferred income taxes	16	17
Total liabilities	19,992	18,833	19,919
Total stockholders' (deficit) equity	25,743	26,597	51,768
Noncontrolling interest	11,693	9,926	12,785
Total liabilities and stockholders' (deficit) equity	57,428	55,356	84,472
Eliminations
Current assets:
Merchandise inventories	(635)	(516)	(496)
Deferred income taxes	(7,409)	(9,555)	(5,806)
Intercompany receivable	(595,000)	(613,184)	(537,455)
Total current assets	(603,044)	(623,255)	(543,757)
Other assets	(1,425)	(9,332)	(16,822)
Investment in subsidiaries	(1,392,227)	(1,408,447)	(1,878,992)
Total assets	(1,996,696)	(2,041,034)	(2,439,571)
Current liabilities:
Accrued liabilities	131	74
Current deferred income taxes	(7,540)	(9,629)	(5,806)
Intercompany payable	(595,635)	(613,700)	(537,951)
Total current liabilities	(603,044)	(623,255)	(543,757)
Long-term liabilities:
Deferred income taxes	(1,425)	(9,332)	(16,822)
Total liabilities	(604,469)	(632,587)	(560,579)
Total stockholders' (deficit) equity	(1,392,227)	(1,408,447)	(1,878,992)
Total liabilities and stockholders' (deficit) equity	$ (1,996,696)	$ (2,041,034)	$ (2,439,571)

XML

Components of Accumulated OCI, net of Taxes (Detail) - USD ($) $ in Thousands	Aug. 01, 2015	May. 03, 2015	Jan. 31, 2015	Aug. 02, 2014	May. 03, 2014	Jan. 31, 2014
Accumulated Other Comprehensive Income (Loss) [Line Items]
Foreign currency translation	$ (7,758)		$ (7,043)	$ 778
Accumulated changes in fair value of derivative financial instruments, net of tax benefit of $3,433, $3,982 and $3,982	(3,225)		(4,188)	(5,489)
Total accumulated other comprehensive loss	$ (10,983)	$ (10,081)	$ (11,231)	$ (4,711)	$ (4,780)	$ (4,880)

XML

Scheduled Future Minimum Principal Payments on Long-Term Debt, Excluding Accretion of Original Issue Discount (Detail) $ in Thousands	Aug. 01, 2015 USD ($)
Long Term Debt Maturities Repayments Of Principal [Line Items]
Principal payments in 2015	$ 0
Principal payments in 2016	0
Principal payments in 2017	6,502
Principal payments in 2018	1,108,600
Total	$ 1,115,102

XML

Fair Value Measurements - Additional Information (Detail) - USD ($)	3 Months Ended	6 Months Ended
	Aug. 02, 2014	Aug. 02, 2014	Aug. 01, 2015	Jan. 31, 2015
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Assets Level 1 into Level 2 transfer amount	$ 0	$ 0	$ 0	$ 0
Liabilities Level 1 into Level 2 transfer amount	0	0	0	0
Assets Level 2 into Level 1 transfer amount	0	0	0	0
Liabilities Level 2 into Level 1 transfer amount	0	0	0	0
Other financial assets measured at fair value	0	0	0	0
Other financial liabilities measured at fair value	0	0	$ 0	$ 0
Under-Performing Stores
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Impairment charges	$ 3,200,000	$ 3,200,000

XML

Changes in Accumulated Other Comprehensive Income Balance by Component (Detail) - Entity [Domain] - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Aug. 01, 2015	Aug. 02, 2014	Aug. 01, 2015	Aug. 02, 2014
Accumulated Other Comprehensive Income (Loss) [Line Items]
Beginning balance	$ (10,081)	$ (4,780)	$ (11,231)	$ (4,880)
Other comprehensive (loss) income recognized before reclassifications	(1,491)	(167)	(689)	(781)
Amounts reclassified from accumulated other comprehensive (loss) income to earnings	927	406	1,540	645
Tax expense	(351)		(549)
Total other comprehensive (loss) income	(915)	239	302	(136)
Other comprehensive income attributable to noncontrolling interest	13	(170)	(54)	305
Ending balance	(10,983)	(4,711)	(10,983)	(4,711)
Derivatives
Accumulated Other Comprehensive Income (Loss) [Line Items]
Beginning balance	(3,927)	(5,481)	(4,188)	(5,503)
Other comprehensive (loss) income recognized before reclassifications	126	(414)	(28)	(631)
Amounts reclassified from accumulated other comprehensive (loss) income to earnings	927	406	1,540	645
Tax expense	(351)		(549)
Total other comprehensive (loss) income	702	(8)	963	14
Ending balance	(3,225)	(5,489)	(3,225)	(5,489)
Foreign Currency
Accumulated Other Comprehensive Income (Loss) [Line Items]
Beginning balance	(6,154)	701	(7,043)	623
Other comprehensive (loss) income recognized before reclassifications	(1,617)	247	(661)	(150)
Total other comprehensive (loss) income	(1,617)	247	(661)	(150)
Other comprehensive income attributable to noncontrolling interest	13	(170)	(54)	305
Ending balance	$ (7,758)	$ 778	$ (7,758)	$ 778

XML

Condensed Consolidating Statements of Cash Flows (Detail) - USD ($) $ in Thousands	3 Months Ended	6 Months Ended
	Aug. 02, 2014	Aug. 01, 2015	Aug. 02, 2014
CASH FLOWS FROM OPERATING ACTIVITIES:
Net cash (used in) provided by operating activities		$ (41,966)	$ (62,449)
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures		(7,506)	(16,523)
Increase in restricted cash		(10,863)
Decrease in restricted cash		2,706
Proceeds from sale of assets		353
Other		40	(66)
Net cash used in investing activities		(15,270)	(16,589)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from ABL facility		283,000	218,000
Payments on ABL facility		(246,000)	(154,000)
Proceeds from sale-leaseback financing liability		26,750
Payments on capital lease			(246)
Payments for deferred financing costs		(1,122)
Payments on capital lease and sale-leaseback financing liability		(312)	(246)
Capital contribution received by noncontrolling interest			992
Dividend payment to parent		(11)
Net cash provided by (used in) financing activities		62,305	64,746
Effect of exchange rate fluctuations on cash and cash equivalents		(92)	(258)
Net (decrease) increase in cash and cash equivalents		4,977	(14,550)
CASH AND CASH EQUIVALENTS:
Beginning of period		18,520	39,429
End of period	$ 24,879	23,497	24,879
The Gymboree Corporation
CASH FLOWS FROM OPERATING ACTIVITIES:
Net cash (used in) provided by operating activities		(50,679)	(61,495)
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures		(1,428)	(1,203)
Increase in restricted cash		(10,863)
Proceeds from sale of shares			3,207
Decrease in restricted cash		2,706
Capital distribution from subsidiary		25,863
Intercompany transfers		744
Net cash used in investing activities		17,022	2,004
CASH FLOWS FROM FINANCING ACTIVITIES:
Intercompany transfers		(2,841)	(18,027)
Proceeds from ABL facility		283,000	218,000
Payments on ABL facility		(246,000)	(154,000)
Dividend payment to parent		(11)
Net cash provided by (used in) financing activities		34,148	45,973
Net (decrease) increase in cash and cash equivalents		491	(13,518)
CASH AND CASH EQUIVALENTS:
Beginning of period		1,689	15,479
End of period	1,961	2,180	1,961
Guarantor Subsidiaries
CASH FLOWS FROM OPERATING ACTIVITIES:
Net cash (used in) provided by operating activities		5,471	4,446
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures		(4,504)	(12,362)
Intercompany transfers		2,378	10,193
Other		(4)	(20)
Net cash used in investing activities		(2,130)	(2,189)
CASH FLOWS FROM FINANCING ACTIVITIES:
Intercompany transfers		(647)
Proceeds from sale-leaseback financing liability		26,750
Payments on capital lease			(246)
Payments for deferred financing costs		(1,122)
Payments on capital lease and sale-leaseback financing liability		(312)
Dividend to The Gymboree Corporation		(27,563)
Net cash provided by (used in) financing activities		(2,894)	(246)
Net (decrease) increase in cash and cash equivalents		447	2,011
CASH AND CASH EQUIVALENTS:
Beginning of period		3,202	4,659
End of period	6,670	3,649	6,670
Non-Guarantor Subsidiaries
CASH FLOWS FROM OPERATING ACTIVITIES:
Net cash (used in) provided by operating activities		4,942	(5,400)
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures		(1,574)	(2,958)
Proceeds from sale of assets		353
Intercompany transfers		647
Other		44	(46)
Net cash used in investing activities		(530)	(3,004)
CASH FLOWS FROM FINANCING ACTIVITIES:
Intercompany transfers		(281)	7,834
Repurchase of shares	(3,200)		(3,207)
Capital contribution received by noncontrolling interest			992
Net cash provided by (used in) financing activities		(281)	5,619
Effect of exchange rate fluctuations on cash and cash equivalents		(92)	(258)
Net (decrease) increase in cash and cash equivalents		4,039	(3,043)
CASH AND CASH EQUIVALENTS:
Beginning of period		13,629	19,291
End of period	$ 16,248	17,668	16,248
Eliminations
CASH FLOWS FROM OPERATING ACTIVITIES:
Net cash (used in) provided by operating activities		(1,700)
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from sale of shares			(3,207)
Capital distribution from subsidiary		(25,863)
Intercompany transfers		(3,769)	(10,193)
Net cash used in investing activities		(29,632)	(13,400)
CASH FLOWS FROM FINANCING ACTIVITIES:
Intercompany transfers		3,769	10,193
Repurchase of shares			3,207
Dividend to The Gymboree Corporation		27,563
Net cash provided by (used in) financing activities		$ 31,332	$ 13,400

XML

Goodwill and Intangible Assets and Liabilities (Tables)

6 Months Ended

Aug. 01, 2015

Goodwill Allocated to Reportable Segments

Goodwill allocated to our reportable segments as of August 1, 2015, January 31, 2015 and August 2, 2014 is as follows (in thousands):

	Retail Stores		Gymboree Play		International Retail
	Segment		& Music Segment		Franchise Segment		Total
Balance as of August 1, 2015
Goodwill	$	887,241	$	16,389	$	23,636	$	927,266
Accumulated impairment losses		(547,285)		-		-		(547,285)
Effect of exchange rate fluctuations		(6,535)		-		-		(6,535)
	$	333,421	$	16,389	$	23,636	$	373,446
Balance as of January 31, 2015
Goodwill	$	887,241	$	16,389	$	23,636	$	927,266
Accumulated impairment losses		(547,285)		-		-		(547,285)
Effect of exchange rate fluctuations		(6,147)		-		-		(6,147)
	$	333,809	$	16,389	$	23,636	$	373,834
Balance as of August 2, 2014
Goodwill	$	887,241	$	16,389	$	23,636	$	927,266
Accumulated impairment losses		(168,489)		-		-		(168,489)
	$	718,752	$	16,389	$	23,636	$	758,777

Intangible Assets and Liabilities

Intangible assets and liabilities consist of the following (in thousands):

	August 1, 2015
	Gross Carrying     Amount		Accumulated     Amortization		Accumulated     Impairment		Net Amount
Intangible assets not subject to amortization:
Trade names	$	567,012	$	-	$	(229,600)	$	337,412
Intangible assets subject to amortization:
Customer relationships		770		(770)		-		-
Below market leases		4,828		(3,498)		-		1,330
Co-branded credit card agreement		4,000		(2,882)		-		1,118
Franchise agreements and reacquired franchise rights		6,625		(4,328)		-		2,297
		16,223		(11,478)		-		4,745
Total other intangible assets	$	583,235	$	(11,478)	$	(229,600)	$	342,157
Intangible liabilities subject to amortization:
Above market leases (included in Lease incentives and other liabilities)	$	(11,051)	$	7,252	$	-	$	(3,799)

	January 31, 2015
	Gross Carrying Amount		Accumulated Amortization		Accumulated Impairment		Net Amount
Intangible assets not subject to amortization:
Trade names	$	567,012	$	-	$	(229,600)	$	337,412
Intangible assets subject to amortization:
Customer relationships		770		(605)		-		165
Below market leases		5,274		(3,486)		-		1,788
Co-branded credit card agreement		4,000		(2,573)		-		1,427
Franchise agreements and reacquired franchise rights		6,625		(3,865)		-		2,760
		16,669		(10,529)		-		6,140
Total other intangible assets	$	583,681	$	(10,529)	$	(229,600)	$	343,552
Intangible liabilities subject to amortization:
Above market leases (included in Lease incentives and other liabilities)	$	(11,400)	$	6,795	$	-	$	(4,605)
	August 2, 2014
	Gross Carrying Amount		Accumulated Amortization		Accumulated Impairment		Net Amount
Intangible assets not subject to amortization:
Trade names	$	567,494	$	-	$	(17,000)	$	550,494
Intangible assets subject to amortization:
Customer relationships		37,551		(37,119)		-		432
Below market leases		7,055		(4,728)		-		2,327
Co-branded credit card agreement		4,000		(2,266)		-		1,734
Franchise agreements and reacquired franchise rights		6,632		(3,409)		-		3,223
		55,238		(47,522)		-		7,716
Total other intangible assets	$	622,732	$	(47,522)	$	(17,000)	$	558,210
Intangible liabilities subject to amortization:
Above market leases (included in Lease incentives and other liabilities)	$	(16,631)	$	11,012	$	-	$	(5,619)

Net Amortization Expense (Income)

Net amortization income (expense) is presented below for the periods ended (in thousands):

	13 Weeks Ended				26 Weeks Ended
	August 1, 2015		August 2, 2014		August 1, 2015		August 2, 2014
Cost of goods sold - Amortization income	$	215	$	233	$	348	$	480
Selling, general and administrative expenses - Amortization expense	$	(469)	$	(522)	$	(937)	$	(1,081)

XML

Outstanding Derivatives Designated as Cash Flow Hedges (Detail) - Designated as Hedging Instrument $ in Thousands	Aug. 01, 2015 USD ($) Derivative	Jan. 31, 2015 USD ($) Derivative	Aug. 02, 2014 USD ($) Derivative
Derivative [Line Items]
Number of derivative instruments	8	10	10
Notional | $	$ 705,444	$ 704,633	$ 707,994
Interest rate derivatives | Interest rate caps
Derivative [Line Items]
Number of interest rate derivative instruments	4	4	4
Notional | $	$ 700,000	$ 700,000	$ 700,000
Foreign exchange derivatives | Forward foreign exchange contracts
Derivative [Line Items]
Number of foreign currency exchange rate derivatives, designated as cash flow hedges	4	6	6
Notional | $	$ 5,444	$ 4,633	$ 7,994

XML

Long-Term Debt (Detail) - Entity [Domain] - USD ($) $ in Thousands	Aug. 01, 2015	Jan. 31, 2015	Aug. 02, 2014
Debt Instrument [Line Items]
Long-term debt	$ 1,114,207	$ 1,114,048	$ 1,113,893
Term Loan
Debt Instrument [Line Items]
Long-term debt	768,207	768,048	767,893
Notes
Debt Instrument [Line Items]
Long-term debt	$ 346,000	$ 346,000	$ 346,000

XML

Goodwill and Intangible Assets and Liabilities - Additional Information (Detail) $ in Millions	3 Months Ended
	Nov. 01, 2014 USD ($)
Trade names
Goodwill and Intangible Assets Disclosure [Line Items]
Impairment of indefinite-lived intangible assets	$ 212.6
Retail Stores | Gymboree Stores
Goodwill and Intangible Assets Disclosure [Line Items]
Impairment for goodwill	252.3
Retail Stores | Gymboree Outlet Stores
Goodwill and Intangible Assets Disclosure [Line Items]
Impairment for goodwill	67.2
Retail Stores | Crazy 8 Stores
Goodwill and Intangible Assets Disclosure [Line Items]
Impairment for goodwill	$ 59.3

XML

Effect of Derivative Financial Instruments on Condensed Consolidated Statements of Operations and Comprehensive Loss (Detail) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Aug. 01, 2015	Aug. 02, 2014	Aug. 01, 2015	Aug. 02, 2014
Derivative Instruments, Gain (Loss) [Line Items]
Gains / (Losses) Recognized in OCI on Derivative (Effective Portion)	$ 126	$ (414)	$ (28)	$ (631)
Gains / (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)	(927)	(406)	(1,540)	(645)
Interest rate derivatives | Interest rate caps | Interest Expense
Derivative Instruments, Gain (Loss) [Line Items]
Gains / (Losses) Recognized in OCI on Derivative (Effective Portion)	(8)	(391)	(16)	(557)
Gains / (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)	(915)	(471)	(1,693)	(932)
Foreign exchange derivatives | Forward foreign exchange contracts | Cost of Goods Sold
Derivative Instruments, Gain (Loss) [Line Items]
Gains / (Losses) Recognized in OCI on Derivative (Effective Portion)	134	(23)	(12)	(74)
Gains / (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)	$ (12)	$ 65	$ 153	$ 287

XML

Condensed Consolidating Statements of Operations (Detail) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Aug. 01, 2015	Aug. 02, 2014	Aug. 01, 2015	Aug. 02, 2014
Net sales:
Net sales	$ 273,465	$ 264,303	$ 549,534	$ 536,313
Cost of goods sold, including buying and occupancy expenses	(172,805)	(167,939)	(343,517)	(331,591)
Gross profit	100,660	96,364	206,017	204,722
Selling, general and administrative expenses	(103,366)	(107,140)	(208,076)	(209,430)
Operating (loss) income	(2,706)	(10,776)	(2,059)	(4,708)
Interest income	23	68	42	115
Interest expense	(21,631)	(20,455)	(42,707)	(40,829)
Other income (expense), net	142	(134)	32	(502)
(Loss) income before income taxes	(24,172)	(31,297)	(44,692)	(45,924)
Income tax (expense) benefit	(1,222)	(1,556)	(3,182)	(1,932)
Net (loss) income	(25,394)	(32,853)	(47,874)	(47,856)
Net (income) loss attributable to noncontrolling interest	(1,168)	1,700	(1,713)	3,272
Net (loss) income attributable to The Gymboree Corporation	(26,562)	(31,153)	(49,587)	(44,584)
Retail Stores
Net sales:
Net sales	256,991	253,376	518,723	512,500
Gymboree Play & Music
Net sales:
Net sales	11,667	7,319	20,315	14,151
International Retail Franchise
Net sales:
Net sales	4,807	3,608	10,496	9,662
The Gymboree Corporation
Net sales:
Net sales	15,501	14,487	31,231	29,014
Cost of goods sold, including buying and occupancy expenses	(2,156)	(1,650)	(4,313)	(2,902)
Gross profit	13,345	12,837	26,918	26,112
Selling, general and administrative expenses	(37,926)	(14,650)	(53,461)	(30,047)
Operating (loss) income	(24,581)	(1,813)	(26,543)	(3,935)
Interest income	2		2	1
Interest expense	(21,156)	(20,370)	(42,156)	(40,656)
Other income (expense), net	9	(138)	1	(432)
(Loss) income before income taxes	(45,726)	(22,321)	(68,696)	(45,022)
Income tax (expense) benefit	2,251	811	7,005	7,371
Equity in earnings of affiliates, net of tax	16,913	(9,643)	12,104	(6,933)
Net (loss) income	(26,562)	(31,153)	(49,587)	(44,584)
Net (loss) income attributable to The Gymboree Corporation	(26,562)	(31,153)	(49,587)	(44,584)
The Gymboree Corporation | Retail Stores
Net sales:
Net sales	1,328	351	1,733	631
The Gymboree Corporation | Intercompany revenue
Net sales:
Net sales	14,173	14,136	29,498	28,383
Guarantor Subsidiaries
Net sales:
Net sales	280,079	253,900	546,677	517,986
Cost of goods sold, including buying and occupancy expenses	(165,484)	(162,176)	(331,057)	(320,832)
Gross profit	114,595	91,724	215,620	197,154
Selling, general and administrative expenses	(97,252)	(98,560)	(194,518)	(192,653)
Operating (loss) income	17,343	(6,836)	21,102	4,501
Interest income	4	3	7	47
Interest expense	(475)	(85)	(551)	(173)
Other income (expense), net	127		51
(Loss) income before income taxes	16,999	(6,918)	20,609	4,375
Income tax (expense) benefit	(2,666)	(1,353)	(8,411)	(8,266)
Net (loss) income	14,333	(8,271)	12,198	(3,891)
Net (loss) income attributable to The Gymboree Corporation	14,333	(8,271)	12,198	(3,891)
Guarantor Subsidiaries | Retail Stores
Net sales:
Net sales	248,342	246,064	504,425	498,661
Guarantor Subsidiaries | Gymboree Play & Music
Net sales:
Net sales	2,266	2,657	4,111	5,281
Guarantor Subsidiaries | International Retail Franchise
Net sales:
Net sales	4,807	3,608	10,496	9,662
Guarantor Subsidiaries | Intercompany revenue
Net sales:
Net sales	24,664	1,571	27,645	4,382
Non-Guarantor Subsidiaries
Net sales:
Net sales	26,125	17,623	44,148	32,774
Cost of goods sold, including buying and occupancy expenses	(11,668)	(10,419)	(21,603)	(18,925)
Gross profit	14,457	7,204	22,545	13,849
Selling, general and administrative expenses	(10,031)	(9,306)	(19,034)	(19,111)
Operating (loss) income	4,426	(2,102)	3,511	(5,262)
Interest income	17	65	33	108
Interest expense				(41)
Other income (expense), net	6	4	(20)	(70)
(Loss) income before income taxes	4,449	(2,033)	3,524	(5,265)
Income tax (expense) benefit	(807)	(1,014)	(1,776)	(1,037)
Net (loss) income	3,642	(3,047)	1,748	(6,302)
Net (income) loss attributable to noncontrolling interest	(1,168)	1,700	(1,713)	3,272
Net (loss) income attributable to The Gymboree Corporation	2,474	(1,347)	35	(3,030)
Non-Guarantor Subsidiaries | Retail Stores
Net sales:
Net sales	13,058	12,961	24,278	23,904
Non-Guarantor Subsidiaries | Gymboree Play & Music
Net sales:
Net sales	9,401	4,662	16,204	8,870
Non-Guarantor Subsidiaries | Intercompany revenue
Net sales:
Net sales	3,666		3,666
Eliminations
Net sales:
Net sales	(48,240)	(21,707)	(72,522)	(43,461)
Cost of goods sold, including buying and occupancy expenses	6,503	6,306	13,456	11,068
Gross profit	(41,737)	(15,401)	(59,066)	(32,393)
Selling, general and administrative expenses	41,843	15,376	58,937	32,381
Operating (loss) income	106	(25)	(129)	(12)
Interest income				(41)
Interest expense				41
(Loss) income before income taxes	106	(25)	(129)	(12)
Equity in earnings of affiliates, net of tax	(16,913)	9,643	(12,104)	6,933
Net (loss) income	(16,807)	9,618	(12,233)	6,921
Net (loss) income attributable to The Gymboree Corporation	(16,807)	9,618	(12,233)	6,921
Eliminations | Retail Stores
Net sales:
Net sales	(5,737)	(6,000)	(11,713)	(10,696)
Eliminations | Intercompany revenue
Net sales:
Net sales	$ (42,503)	$ (15,707)	$ (60,809)	$ (32,765)

XML

Intersegment Revenues for Each Reportable Segment (Detail) - Entity [Domain] - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Aug. 01, 2015	Aug. 02, 2014	Aug. 01, 2015	Aug. 02, 2014
Segment Reporting Information [Line Items]
Reportable segment, sales	$ 273,465	$ 264,303	$ 549,534	$ 536,313
Gymboree Play & Music
Segment Reporting Information [Line Items]
Reportable segment, sales	11,667	7,319	20,315	14,151
International Retail Franchise
Segment Reporting Information [Line Items]
Reportable segment, sales	4,807	3,608	10,496	9,662
Intersegment elimination
Segment Reporting Information [Line Items]
Reportable segment, sales	(2,511)	(1,335)	(5,191)	(3,873)
Intersegment elimination | Gymboree Play & Music
Segment Reporting Information [Line Items]
Reportable segment, sales	(2,355)	(1,186)	(4,867)	(3,611)
Intersegment elimination | International Retail Franchise
Segment Reporting Information [Line Items]
Reportable segment, sales	$ (156)	$ (149)	$ (324)	$ (262)

XML

Sale-leaseback of Dixon Distribution Center - Additional Information (Detail) - Entity [Domain] - USD ($) $ in Thousands		3 Months Ended		6 Months Ended
	May. 05, 2015	Aug. 01, 2015	Aug. 02, 2014	Aug. 01, 2015	Aug. 02, 2014
Sale Leaseback Transaction [Line Items]
Net proceeds from sale and leaseback agreement				$ 26,750
Restricted cash		$ 8,157		8,157
Interest expense		21,631	$ 20,455	42,707	$ 40,829
Sale And Leaseback Transaction
Sale Leaseback Transaction [Line Items]
Gross proceeds from sale and leaseback agreement	$ 26,800
Closing cost of sale and leaseback agreement	900
Net proceeds from sale and leaseback agreement	$ 25,900
Sale and leaseback agreement lease period	15 years
Unconditional irrevocable letter of credit needs to be maintained		3,500		3,500
Interest expense		400		$ 400
Sale And Leaseback Transaction | Maximum
Sale Leaseback Transaction [Line Items]
Line of credit facility restricted period				10 years
Sale And Leaseback Transaction | Capital Expenditure
Sale Leaseback Transaction [Line Items]
Net proceeds from sale and leaseback agreement	$ 10,900	$ 2,700

XML

Recently Issued Accounting Standards

6 Months Ended

Aug. 01, 2015

Recently Issued Accounting Standards

2. Recently Issued Accounting Standards

In July 2015, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2015-11, Inventory (Topic 330): Simplifying the Measurement of Inventory, which requires all inventory to be measured at the lower of cost and net realizable value, except for inventory that is accounted for using the last-in, first-out (LIFO) or the retail inventory method which will be measured under existing accounting standards. This ASU would be applied prospectively and is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2016, with early adoption permitted. We have not yet determined the impact of the new standard on our condensed consolidated financial statements.

In February 2015, the FASB issued ASU No. 2015-02, Consolidation (Topic 810): Amendments to the Consolidation Analysis, which provides guidance on the consolidation evaluation for reporting organizations that are required to evaluate whether they should consolidate certain legal entities such as limited partnerships, limited liability corporations, and securitization structures (collateralized debt obligations, collateralized loan obligations, and mortgage-backed security transactions). The amendments are effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2015, with early adoption permitted. We have not yet determined the impact of the new standard on our condensed consolidated financial statements.

In August 2014, the FASB issued ASU No. 2014-15, Presentation of Financial Statements—Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern, to provide guidance on principles and definitions to reduce diversity in the timing and content of disclosures when evaluating whether there is substantial doubt about an organization’s ability to continue as a going concern. This ASU is effective in the annual period ending after December 15, 2016, with early adoption permitted. We do not believe that this ASU will have a material impact on our condensed consolidated financial statements.

In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers, to clarify the principles of recognizing revenue and create common revenue recognition guidance between U.S. generally accepted accounting principles and International Financial Reporting Standards. In August 2015, the FASB issued ASU No. 2015-14, Revenue from Contracts with Customers-Deferral of Effective Date, which defers the effective date of ASU 2014-09 by one year, for fiscal years and interim periods within those years, beginning after December 15, 2017. The deferral allows early adoption at the original effective date. We have not yet determined the impact of the new standard on our condensed consolidated financial statements.

XML

Net Sales and Property and Equipment, Net of Each Geographical Areas (Detail) - Entity [Domain] - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Aug. 01, 2015	Aug. 02, 2014	Aug. 01, 2015	Aug. 02, 2014	Jan. 31, 2015
Geographic Reporting Disclosure [Line Items]
Net sales	$ 273,465	$ 264,303	$ 549,534	$ 536,313
Property and equipment, net	170,605	196,667	170,605	196,667	$ 182,431
UNITED STATES
Geographic Reporting Disclosure [Line Items]
Net sales	251,730	247,242	510,312	504,570
Property and equipment, net	160,853	185,841	160,853	185,841	172,378
International geographical segment
Geographic Reporting Disclosure [Line Items]
Net sales	21,735	17,061	39,222	31,743
Property and equipment, net	$ 9,752	$ 10,826	$ 9,752	$ 10,826	$ 10,053

XML

Long-Term Debt (Parenthetical) (Detail) - USD ($) $ in Thousands	6 Months Ended		12 Months Ended
	Aug. 01, 2015	Aug. 02, 2014	Jan. 31, 2015
Term Loan
Debt Instrument [Line Items]
London interbank offering rate floor	1.50%	1.50%	1.50%
Term loan, discount	$ 895	$ 1,210	$ 1,054
Long-term debt, due date	2018-02
Term Loan | Adjusted LIBOR Rate
Debt Instrument [Line Items]
Long-term debt, interest rate above basis rate	3.50%	3.50%	3.50%
Notes
Debt Instrument [Line Items]
Long-term debt, due date	2018-12	2018-12	2018-12
Senior notes, interest rate	9.125%	9.125%	9.125%

XML

Accumulated Other Comprehensive Loss (Tables)

6 Months Ended

Aug. 01, 2015

Components of Accumulated OCI, net of Taxes

The following table shows the components of accumulated other comprehensive loss (“OCI”), net of tax, as of the periods ended (in thousands):

	August 1, 2015		January 31, 2015		August 2, 2014
Foreign currency translation	$	(7,758)	$	(7,043)	$	778
Accumulated changes in fair value of derivative financial instruments, net of tax benefit of $3,433, $3,982 and $3,982		(3,225)		(4,188)		(5,489)
Total accumulated other comprehensive loss	$	(10,983)	$	(11,231)	$	(4,711)

Changes in Accumulated OCI Balance by Component

Changes in the accumulated OCI balance by component were as follows as of and for the periods ended (in thousands):

	13 Weeks Ended August 1, 2015
	Derivatives		Foreign Currency		Total Accumulated Comprehensive (Loss) Income Including     Noncontrolling Interest
Beginning balance	$	(3,927)	$	(6,154)	$	(10,081)
Other comprehensive income (loss) recognized before reclassifications		126		(1,617)		(1,491)
Amounts reclassified from accumulated other comprehensive loss to earnings		927		-		927
Tax expense		(351)		-		(351)
Net current-period other comprehensive income (loss)		702		(1,617)		(915)
Other comprehensive income attributable to noncontrolling interest		-		13		13
Ending balance	$	(3,225)	$	(7,758)	$	(10,983)

	13 Weeks Ended August 2, 2014
	Derivatives		Foreign Currency		Total Accumulated Comprehensive (Loss) Income Including   Noncontrolling Interest
Beginning balance	$	(5,481)	$	701	$	(4,780)
Other comprehensive (loss) income recognized before reclassifications		(414)		247		(167)
Amounts reclassified from accumulated other comprehensive (loss) income to earnings		406		-		406
Net current-period other comprehensive (loss) income		(8)		247		239
Other comprehensive loss attributable to noncontrolling interest		-		(170)		(170)
Ending balance	$	(5,489)	$	778	$	(4,711)
	26 Weeks Ended August 1, 2015
	Derivatives		Foreign Currency		Total Accumulated Comprehensive (Loss) Income Including   Noncontrolling Interest
Beginning balance	$	(4,188)	$	(7,043)	$	(11,231)
Other comprehensive (loss) income recognized before reclassifications		(28)		(661)		(689)
Amounts reclassified from accumulated other comprehensive loss to earnings		1,540		-		1,540
Tax expense		(549)		-		(549)
Net current-period other comprehensive income (loss)		963		(661)		302
Other comprehensive income attributable to noncontrolling interest		-		(54)		(54)
Ending balance	$	(3,225)	$	(7,758)	$	(10,983)
	26 Weeks Ended August 2, 2014
	Derivatives		Foreign Currency		Total Accumulated Comprehensive (Loss) Income Including   Noncontrolling Interest
Beginning balance	$	(5,503)	$	623	$	(4,880)
Other comprehensive (loss) income recognized before reclassifications		(631)		(150)		(781)
Amounts reclassified from accumulated other comprehensive (loss) income to earnings		645		-		645
Net current-period other comprehensive income (loss)		14		(150)		(136)
Other comprehensive income attributable to noncontrolling interest		-		305		305
Ending balance	$	(5,489)	$	778	$	(4,711)

XML

Derivative Financial Instruments (Tables)

6 Months Ended

Aug. 01, 2015

Fair Value of Derivative Financial Instruments

The table below presents the fair value of all of our derivative financial instruments as well as their classification on the condensed consolidated balance sheets (in thousands) (see Note 3).

	August 1, 2015		January 31, 2015		August 2, 2014
	Derivative Assets		Derivative Assets		Derivative Assets
Other assets
Purchased interest rate caps	$	1	$	17	$	42
Forward foreign exchange contracts		59		96		3
Total	$	60	$	113	$	45

Effect of Derivative Financial Instruments on Condensed Consolidated Statements of Operations and Comprehensive Loss

The tables below present the effect of all of our derivative financial instruments on the condensed consolidated statements of operations and comprehensive loss (in thousands). No amounts were reclassified from accumulated other comprehensive loss (OCI) into earnings as a result of forecasted transactions that failed to occur or as a result of hedge ineffectiveness (see Note 12).

	13 Weeks Ended August 1, 2015
	Gains / (Losses) Recognized in OCI on Derivative (Effective Portion)		Location of Gains (Losses) Reclassified   from Accumulated OCI   into Income (Effective Portion)	Gains / (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)
Interest rate caps	$	(8)	Interest expense	$	(915)
Forward foreign exchange contracts		134	Cost of goods sold		(12)
Total	$	126		$	(927)
	13 Weeks Ended August 2, 2014
	Gains / (Losses) Recognized in OCI on Derivative (Effective Portion)		Location of Gains (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)	Gains / (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)
Interest rate caps	$	(391)	Interest expense	$	(471)
Forward foreign exchange contracts		(23)	Cost of goods sold		65
Total	$	(414)		$	(406)
	26 Weeks Ended August 1, 2015
	Gains / (Losses) Recognized in OCI on Derivative (Effective Portion)		Location of Gains (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)	Gains / (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)
Interest rate caps	$	(16)	Interest expense	$	(1,693)
Forward foreign exchange contracts		(12)	Cost of goods sold		153
Total	$	(28)		$	(1,540)
	26 Weeks Ended August 2, 2014
	Gains / (Losses) Recognized in OCI on Derivative (Effective Portion)		Location of Gains (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)	Gains / (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)
Interest rate caps	$	(557)	Interest expense	$	(932)
Forward foreign exchange contracts		(74)	Cost of goods sold		287
Total	$	(631)		$	(645)

Designated as Hedging Instrument

Outstanding Derivatives - Cash Flow Hedges

We had the following outstanding derivatives designated as cash flow hedges (U.S. dollars in thousands):

	August 1, 2015			January 31, 2015			August 2, 2014
	Number of   Instruments	Notional (USD)		Number of Instruments	Notional (USD)		Number of Instruments	Notional (USD)
Interest rate derivatives
Purchased interest rate caps	4	$	700,000	4	$	700,000	4	$	700,000
Foreign exchange derivatives
Forward foreign exchange contracts	4		5,444	6		4,633	6		7,994
Total	8	$	705,444	10	$	704,633	10	$	707,994

XML

Components of Accumulated OCI, net of Taxes (Parenthetical) (Detail) - USD ($) $ in Thousands	Aug. 01, 2015	Jan. 31, 2015	Aug. 02, 2014
Accumulated Other Comprehensive Income (Loss) [Line Items]
Accumulated changes in fair value of derivative financial instruments, tax benefit	$ 3,433	$ 3,982	$ 3,982

XML

Long-Term Debt - Additional Information (Detail) - Entity [Domain] - USD ($)	3 Months Ended		6 Months Ended		12 Months Ended
	Aug. 01, 2015	Aug. 02, 2014	Aug. 01, 2015	Aug. 02, 2014	Jan. 31, 2015
Debt Instrument [Line Items]
Long-term debt and borrowings, interest expense	$ 21,631,000	$ 20,455,000	$ 42,707,000	$ 40,829,000
Deferred financing costs, weighted-average remaining amortization period			2 years 9 months 18 days
Deferred financing costs, amortization expense	1,800,000	$ 1,700,000	$ 3,600,000	$ 3,400,000
ABL
Debt Instrument [Line Items]
Deferred financing costs, amortization period			6 years 4 months 24 days
Sale And Leaseback Liability
Debt Instrument [Line Items]
Deferred financing costs, amortization period			10 years
Term Loan
Debt Instrument [Line Items]
Long-term debt, amount	$ 820,000,000		$ 820,000,000
Long-term debt, due date			2018-02
London interbank offering rate floor	1.50%	1.50%	1.50%	1.50%	1.50%
Interest rate under term loan	5.00%		5.00%
Long-term debt, payment percentage	0.25%		0.25%
Senior secured term loan facility, discount	$ 895,000	$ 1,210,000	$ 895,000	$ 1,210,000	$ 1,054,000
Term Loan | Base Rate
Debt Instrument [Line Items]
Long-term debt, interest rate above basis rate			2.50%
Term Loan | Adjusted LIBOR Rate
Debt Instrument [Line Items]
Long-term debt, interest rate above basis rate			3.50%	3.50%	3.50%
Term Loan | Maximum
Debt Instrument [Line Items]
Long-term debt, allowed additional tranches of loan			$ 200,000,000
Notes
Debt Instrument [Line Items]
Long-term debt, amount	$ 400,000,000		$ 400,000,000
Long-term debt, due date			2018-12	2018-12	2018-12
Long-term debt, interest rate	9.125%	9.125%	9.125%	9.125%	9.125%
Long-term debt, redemption price			100.00%
Notes | Change in Control of Company
Debt Instrument [Line Items]
Long-term debt, redemption price			101.00%
Long-Term Debt and ABL
Debt Instrument [Line Items]
Long-term debt and borrowings, interest expense	$ 21,100,000	$ 20,500,000	$ 42,100,000	$ 40,800,000

XML

Segment Information (Tables)

6 Months Ended

Aug. 01, 2015

Financial Data of Each Reportable Segment

Summary financial data of each reportable segment were as follows as of and for the periods ended (in thousands):

	13 Weeks Ended August 1, 2015
	Retail Stores		Gymboree Play & Music		International Retail Franchise		VIEs		Intersegment Elimination		Total
Net sales	$	255,309	$	4,623	$	4,963	$	11,081	$	(2,511)	$	273,465
Gross Profit	$	88,078	$	3,323	$	2,814	$	8,250	$	(1,805)	$	100,660
	13 Weeks Ended August 2, 2014
	Retail Stores		Gymboree Play & Music		International Retail Franchise		VIEs		Intersegment Elimination		Total
Net sales	$	251,793	$	3,842	$	3,757	$	6,246	$	(1,335)	$	264,303
Gross Profit	$	88,233	$	2,742	$	2,158	$	4,235	$	(1,004)	$	96,364
	26 Weeks Ended August 1, 2015
	Retail Stores		Gymboree Play & Music		International Retail Franchise		VIEs		Intersegment Elimination		Total
Net sales	$	515,233	$	8,980	$	10,820	$	19,692	$	(5,191)	$	549,534
Gross Profit	$	182,653	$	6,097	$	6,041	$	14,634	$	(3,408)	$	206,017

	26 Weeks Ended August 2, 2014
	Retail Stores		Gymboree Play & Music		International Retail Franchise		VIEs		Intersegment Elimination		Total
Net sales	$	509,721	$	8,891	$	9,924	$	11,650	$	(3,873)	$	536,313
Gross Profit	$	187,525	$	6,784	$	5,530	$	8,337	$	(3,454)	$	204,722
	Total Assets
	Retail Stores		Gymboree Play & Music		International Retail Franchise		VIEs		Intersegment Elimination		Total
August 1, 2015	$	1,132,090	$	59,444	$	29,884	$	24,536	$	(2,240)	$	1,243,714
January 31, 2015	$	1,078,973	$	60,190	$	28,886	$	21,449	$	(1,555)	$	1,187,943
August 2, 2014	$	1,746,181	$	59,327	$	28,210	$	20,836	$	(1,340)	$	1,853,214

Net Sales and Property and Equipment, Net of Each Geographical Areas

Net sales of our two geographical areas, United States and international, were as follows for the periods ended (in thousands):

	13 Weeks Ended				26 Weeks Ended
	August 1, 2015		August 2, 2014		August 1, 2015		August 2, 2014
United States	$	251,730	$	247,242	$	510,312	$	504,570
International		21,735		17,061		39,222		31,743
	$	273,465	$	264,303	$	549,534	$	536,313

Property and equipment, net, of our two geographical areas were as follows as of the periods ended (in thousands):

	August 1, 2015		January 31, 2015		August 2, 2014
United States	$	160,853	$	172,378	$	185,841
International		9,752		10,053		10,826
	$	170,605	$	182,431	$	196,667

Intersegment elimination

Intersegment Revenues for Each Reportable Segment

Intersegment revenues for each reportable segment were as follows for the periods ended (in thousands):

	Intersegment Revenues
	Retail		Gymboree		International Retail
	Stores		Play & Music		Franchise		VIEs		Total
13 Weeks Ended August 1, 2015	$	-	$	2,355	$	156	$	-	$	2,511
13 Weeks Ended August 2, 2014	$	-	$	1,186	$	149	$	-	$	1,335
26 Weeks Ended August 1, 2015	$	-	$	4,867	$	324	$	-	$	5,191
26 Weeks Ended August 2, 2014	$	-	$	3,611	$	262	$	-	$	3,873

XML

Variable Interest Entities (Tables)

6 Months Ended

Aug. 01, 2015

Impact of Variable Interest Entities on Condensed Consolidating Balance Sheets and Condensed Consolidating Statements of Operations

The following tables reflect the impact of the VIEs on the condensed consolidated statements of operations for the 13 and 26 weeks ended August 1, 2015 and August 2, 2014 and the condensed consolidated balance sheets as of August 1, 2015, January 31, 2015 and August 2, 2014 (in thousands):

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE 13 WEEKS ENDED AUGUST 1, 2015

(In thousands)

	Balance Before       Consolidation of VIEs		VIEs		Eliminations		As         Reported
Net sales	$	264,895	$	11,081	$	(2,511)	$	273,465
Cost of goods sold, including buying and occupancy expenses		(170,680)		(2,831)		706		(172,805)
Selling, general and administrative expenses		(98,709)		(6,490)		1,833		(103,366)
Operating (loss) income		(4,494)		1,760		28		(2,706)
Other non-operating (expense) income		(21,482)		16		-		(21,466)
(Loss) income before income taxes		(25,976)		1,776		28		(24,172)
Income tax expense		(614)		(608)		-		(1,222)
Net (loss) income		(26,590)		1,168		28		(25,394)
Net income attributable to noncontrolling interest		-		(1,168)		-		(1,168)
Net loss attributable to The Gymboree Corporation	$	(26,590)	$	-	$	28	$	(26,562)

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE 13 WEEKS ENDED AUGUST 2, 2014

(In thousands)

	Balance Before   Consolidation of VIEs		VIEs		Eliminations		As         Reported
Net sales	$	259,392	$	6,246	$	(1,335)	$	264,303
Cost of goods sold, including buying and occupancy expenses		(166,259)		(2,011)		331		(167,939)
Selling, general and administrative expenses		(102,881)		(5,241)		982		(107,140)
Operating loss		(9,748)		(1,006)		(22)		(10,776)
Other non-operating (expense) income		(20,592)		71		-		(20,521)
Loss before income taxes		(30,340)		(935)		(22)		(31,297)
Income tax expense		(791)		(765)		-		(1,556)
Net loss		(31,131)		(1,700)		(22)		(32,853)
Net loss attributable to noncontrolling interest		-		1,700		-		1,700
Net loss attributable to The Gymboree Corporation	$	(31,131)	$	-	$	(22)	$	(31,153)
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE 26 WEEKS ENDED AUGUST 1, 2015 (In thousands)
	Balance Before Consolidation of VIEs		VIEs		Eliminations		As Reported
Net sales	$	535,033	$	19,692	$	(5,191)	$	549,534
Cost of goods sold, including buying and occupancy expenses		(340,242)		(5,058)		1,783		(343,517)
Selling, general and administrative expenses		(199,697)		(11,663)		3,284		(208,076)
Operating (loss) income		(4,906)		2,971		(124)		(2,059)
Other non-operating (expense) income		(42,639)		6		-		(42,633)
(Loss) income before income taxes		(47,545)		2,977		(124)		(44,692)
Income tax expense		(1,918)		(1,264)		-		(3,182)
Net (loss) income		(49,463)		1,713		(124)		(47,874)
Net income attributable to noncontrolling interest		-		(1,713)		-		(1,713)
Net loss attributable to The Gymboree Corporation	$	(49,463)	$	-	$	(124)	$	(49,587)
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE 26 WEEKS ENDED AUGUST 2, 2014 (In thousands)
	Balance Before Consolidation of VIEs		VIEs		Eliminations		As Reported
Net sales	$	528,536	$	11,650	$	(3,873)	$	536,313
Cost of goods sold, including buying and occupancy expenses		(328,697)		(3,313)		419		(331,591)
Selling, general and administrative expenses		(201,841)		(11,034)		3,445		(209,430)
Operating loss		(2,002)		(2,697)		(9)		(4,708)
Other non-operating expense		(41,183)		(33)		-		(41,216)
Loss before income taxes		(43,185)		(2,730)		(9)		(45,924)
Income tax expense		(1,390)		(542)		-		(1,932)
Net loss		(44,575)		(3,272)		(9)		(47,856)
Net loss attributable to noncontrolling interest		-		3,272		-		3,272
Net loss attributable to The Gymboree Corporation	$	(44,575)	$	-	$	(9)	$	(44,584)

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING BALANCE SHEETS

AS OF AUGUST 1, 2015

(In thousands)

	Balance Before       Consolidation of VIEs		VIEs		Eliminations		As         Reported
Cash and cash equivalents	$	13,200	$	10,297	$	-	$	23,497
Other current assets		291,608		9,472		(2,240)		298,840
Total current assets		304,808		19,769		(2,240)		322,337
Non-current assets		916,610		4,767		-		921,377
Total assets	$	1,221,418	$	24,536	$	(2,240)	$	1,243,714
Current liabilities	$	279,221	$	12,373	$	(1,942)	$	289,652
Non-current liabilities		1,331,588		470		-		1,332,058
Total liabilities		1,610,809		12,843		(1,942)		1,621,710
Total stockholders’ deficit		(389,391)		-		(298)		(389,689)
Noncontrolling interest		-		11,693		-		11,693
Total liabilities and stockholders’ deficit	$	1,221,418	$	24,536	$	(2,240)	$	1,243,714
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING BALANCE SHEETS AS OF JANUARY 31, 2015 (In thousands)
	Balance Before Consolidation of VIEs		VIEs		Eliminations		As Reported
Cash and cash equivalents	$	8,559	$	9,961	$	-	$	18,520
Other current assets		235,123		6,261		(1,555)		239,829
Total current assets		243,682		16,222		(1,555)		258,349
Non-current assets		924,367		5,227		-		929,594
Total assets	$	1,168,049	$	21,449	$	(1,555)	$	1,187,943
Current liabilities	$	205,674	$	11,088	$	(1,373)	$	215,389
Non-current liabilities		1,304,384		435		-		1,304,819
Total liabilities		1,510,058		11,523		(1,373)		1,520,208
Total stockholders’ deficit		(342,009)		-		(182)		(342,191)
Noncontrolling interest		-		9,926		-		9,926
Total liabilities and stockholders’ deficit	$	1,168,049	$	21,449	$	(1,555)	$	1,187,943

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING BALANCE SHEETS

AS OF AUGUST 2, 2014

(In thousands)

	Balance Before       Consolidation of VIEs		VIEs		Eliminations		As         Reported
Cash and cash equivalents	$	14,195	$	10,684	$	-	$	24,879
Other current assets		272,212		4,883		(1,340)		275,755
Total current assets		286,407		15,567		(1,340)		300,634
Non-current assets		1,547,311		5,269		-		1,552,580
Total assets	$	1,833,718	$	20,836	$	(1,340)	$	1,853,214
Current liabilities	$	256,936	$	7,652	$	(1,192)	$	263,396
Non-current liabilities		1,384,986		399		-		1,385,385
Total liabilities		1,641,922		8,051		(1,192)		1,648,781
Total stockholders’ equity		191,796		-		(148)		191,648
Noncontrolling interest		-		12,785		-		12,785
Total liabilities and stockholders’ equity	$	1,833,718	$	20,836	$	(1,340)	$	1,853,214

XML

Basis of Presentation

6 Months Ended

Aug. 01, 2015

Basis of Presentation

1. Basis of Presentation

The unaudited interim condensed consolidated financial statements, which include The Gymboree Corporation (the “Company,” “we” or “us”) and our 100%-owned subsidiaries, as well as Gymboree (China) Commercial and Trading Co. Ltd. (“Gymboree China”) and Gymboree (Tianjin) Educational Information Consultation Co. Ltd. (“Gymboree Tianjin”) (collectively, the “VIEs”), have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and disclosures normally included in the notes to the annual financial statements prepared in accordance with generally accepted accounting principles have been omitted. These financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in our annual report on Form 10-K for the fiscal year ended January 31, 2015 filed with the Securities and Exchange Commission on May 1, 2015.

The accompanying condensed consolidated financial statements reflect all normal and recurring adjustments that are, in the opinion of management, necessary to present fairly our financial position, results of operations, comprehensive income (loss) and cash flows for the periods presented. The results of operations for the 13 weeks (“second quarter of fiscal 2015”) and 26 weeks ended August 1, 2015 are not necessarily indicative of the operating results that may be expected for the 52-week period ending January 30, 2016 (“fiscal 2015”) or any future period.

XML

Condensed Guarantor Data (Tables)

6 Months Ended

Aug. 01, 2015

Condensed Consolidating Statements of Operations

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE 13 WEEKS ENDED AUGUST 1, 2015

(In thousands)

	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net sales:
Retail	$	1,328	$	248,342	$	13,058	$	(5,737)	$	256,991
Gymboree Play & Music		-		2,266		9,401		-		11,667
Retail Franchise		-		4,807		-		-		4,807
Intercompany revenue		14,173		24,664		3,666		(42,503)		-
Total net sales		15,501		280,079		26,125		(48,240)		273,465
Cost of goods sold, including buying and occupancy expenses		(2,156)		(165,484)		(11,668)		6,503		(172,805)
Gross profit		13,345		114,595		14,457		(41,737)		100,660
Selling, general and administrative expenses		(37,926)		(97,252)		(10,031)		41,843		(103,366)
Operating (loss) income		(24,581)		17,343		4,426		106		(2,706)
Interest income		2		4		17		-		23
Interest expense		(21,156)		(475)		-		-		(21,631)
Other income, net		9		127		6		-		142
(Loss) income before income taxes		(45,726)		16,999		4,449		106		(24,172)
Income tax benefit (expense)		2,251		(2,666)		(807)		-		(1,222)
Equity in earnings of affiliates, net of tax		16,913		-		-		(16,913)		-
Net (loss) income		(26,562)		14,333		3,642		(16,807)		(25,394)
Net income attributable to noncontrolling interest		-		-		(1,168)		-		(1,168)
Net (loss) income attributable to The Gymboree Corporation	$	(26,562)	$	14,333	$	2,474	$	(16,807)	$	(26,562)
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE 13 WEEKS ENDED AUGUST 2, 2014 (In thousands)
	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net sales:
Retail	$	351	$	246,064	$	12,961	$	(6,000)	$	253,376
Gymboree Play & Music		-		2,657		4,662		-		7,319
Retail Franchise		-		3,608		-		-		3,608
Intercompany revenue		14,136		1,571		-		(15,707)		-
Total net sales		14,487		253,900		17,623		(21,707)		264,303
Cost of goods sold, including buying and occupancy expenses		(1,650)		(162,176)		(10,419)		6,306		(167,939)
Gross profit		12,837		91,724		7,204		(15,401)		96,364
Selling, general and administrative expenses		(14,650)		(98,560)		(9,306)		15,376		(107,140)
Operating loss		(1,813)		(6,836)		(2,102)		(25)		(10,776)
Interest income		-		3		65		-		68
Interest expense		(20,370)		(85)		-		-		(20,455)
Other (expense) income, net		(138)		-		4		-		(134)
Loss before income taxes		(22,321)		(6,918)		(2,033)		(25)		(31,297)
Income tax benefit (expense)		811		(1,353)		(1,014)		-		(1,556)
Equity in earnings of affiliates, net of tax		(9,643)		-		-		9,643		-
Net loss		(31,153)		(8,271)		(3,047)		9,618		(32,853)
Net loss attributable to noncontrolling interest		-		-		1,700		-		1,700
Net loss attributable to The Gymboree Corporation	$	(31,153)	$	(8,271)	$	(1,347)	$	9,618	$	(31,153)

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE 26 WEEKS ENDED AUGUST 1, 2015

(In thousands)

	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net sales:
Retail	$	1,733		504,425		24,278		(11,713)	$	518,723
Gymboree Play & Music		-		4,111		16,204		-		20,315
Retail Franchise		-		10,496		-		-		10,496
Intercompany revenue		29,498		27,645		3,666		(60,809)		-
Total net sales		31,231		546,677		44,148		(72,522)		549,534
Cost of goods sold, including buying and occupancy expenses		(4,313)		(331,057)		(21,603)		13,456		(343,517)
Gross profit		26,918		215,620		22,545		(59,066)		206,017
Selling, general and administrative expenses		(53,461)		(194,518)		(19,034)		58,937		(208,076)
Operating (loss) income		(26,543)		21,102		3,511		(129)		(2,059)
Interest income		2		7		33		-		42
Interest expense		(42,156)		(551)		-		-		(42,707)
Other income (expense), net		1		51		(20)		-		32
(Loss) income before income taxes		(68,696)		20,609		3,524		(129)		(44,692)
Income tax benefit (expense)		7,005		(8,411)		(1,776)		-		(3,182)
Equity in earnings of affiliates, net of tax		12,104		-		-		(12,104)		-
Net (loss) income		(49,587)		12,198		1,748		(12,233)		(47,874)
Net income attributable to noncontrolling interest		-		-		(1,713)		-		(1,713)
Net (loss) income attributable to The Gymboree Corporation	$	(49,587)	$	12,198	$	35	$	(12,233)	$	(49,587)
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE 26 WEEKS ENDED AUGUST 2, 2014 (In thousands)
	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net sales:
Retail	$	631	$	498,661	$	23,904	$	(10,696)	$	512,500
Gymboree Play & Music		-		5,281		8,870		-		14,151
Retail Franchise		-		9,662		-		-		9,662
Intercompany revenue		28,383		4,382		-		(32,765)		-
Total net sales		29,014		517,986		32,774		(43,461)		536,313
Cost of goods sold, including buying and occupancy expenses		(2,902)		(320,832)		(18,925)		11,068		(331,591)
Gross profit		26,112		197,154		13,849		(32,393)		204,722
Selling, general and administrative expenses		(30,047)		(192,653)		(19,111)		32,381		(209,430)
Operating (loss) income		(3,935)		4,501		(5,262)		(12)		(4,708)
Interest income		1		47		108		(41)		115
Interest expense		(40,656)		(173)		(41)		41		(40,829)
Other expense, net		(432)		-		(70)		-		(502)
(Loss) income before income taxes		(45,022)		4,375		(5,265)		(12)		(45,924)
Income tax benefit (expense)		7,371		(8,266)		(1,037)		-		(1,932)
Equity in earnings of affiliates, net of tax		(6,933)		-		-		6,933		-
Net loss		(44,584)		(3,891)		(6,302)		6,921		(47,856)
Net loss attributable to noncontrolling interest		-		-		3,272		-		3,272
Net loss attributable to The Gymboree Corporation	$	(44,584)	$	(3,891)	$	(3,030)	$	6,921	$	(44,584)

Condensed Consolidating Statements of Comprehensive Loss

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE LOSS

FOR THE 13 WEEKS ENDED AUGUST 1, 2015

(In thousands)

	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net loss	$	(26,562)	$	14,333	$	3,642	$	(16,807)	$	(25,394)
Other comprehensive (loss) income, net of tax:
Foreign currency translation adjustments		(1,604)		-		(1,622)		1,609		(1,617)
Unrealized net gain on cash flow hedges, net of tax expense of $351		702		-		146		(146)		702
Total other comprehensive loss, net of tax		(902)		-		(1,476)		1,463		(915)
Comprehensive (loss) income		(27,464)		14,333		2,166		(15,344)		(26,309)
Comprehensive income attributable to noncontrolling interest		-		-		(1,155)		-		(1,155)
Comprehensive (loss) income attributable to The Gymboree Corporation	$	(27,464)	$	14,333	$	1,011	$	(15,344)	$	(27,464)
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE LOSS FOR THE 13 WEEKS ENDED AUGUST 2, 2014 (In thousands)
	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net loss	$	(31,153)	$	(8,271)	$	(3,047)	$	9,618	$	(32,853)
Other comprehensive income (loss), net of tax:
Foreign currency translation adjustments		77		-		249		(79)		247
Unrealized net loss on cash flow hedges, net of tax		(8)		-		(87)		87		(8)
Total other comprehensive income, net of tax		69		-		162		8		239
Comprehensive loss		(31,084)		(8,271)		(2,885)		9,626		(32,614)
Comprehensive loss attributable to noncontrolling interest		-		-		1,530		-		1,530
Comprehensive loss attributable to The Gymboree Corporation	$	(31,084)	$	(8,271)	$	(1,355)	$	9,626	$	(31,084)
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE LOSS FOR THE 26 WEEKS ENDED AUGUST 1, 2015 (In thousands)
	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net loss	$	(49,587)	$	12,198	$	1,748	$	(12,233)	$	(47,874)
Other comprehensive income (loss), net of tax:
Foreign currency translation adjustments		(715)		-		(672)		726		(661)
Unrealized net gain (loss) on cash flow hedges, net of tax expense of $549		963		-		(165)		165		963
Total other comprehensive income (loss), net of tax		248		-		(837)		891		302
Comprehensive (loss) income		(49,339)		12,198		911		(11,342)		(47,572)
Comprehensive income attributable to noncontrolling interest		-		-		(1,767)		-		(1,767)
Comprehensive (loss) income attributable to The Gymboree Corporation	$	(49,339)	$	12,198	$	(856)	$	(11,342)	$	(49,339)
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE LOSS FOR THE 26 WEEKS ENDED AUGUST 2, 2014
	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net loss	$	(44,584)	$	(3,891)	$	(6,302)	$	6,921	$	(47,856)
Other comprehensive income (loss), net of tax:
Foreign currency translation adjustments		155		-		(120)		(185)		(150)
Unrealized net gain (loss) on cash flow hedges, net of tax		14		-		(361)		361		14
Total other comprehensive income (loss), net of tax		169		-		(481)		176		(136)
Comprehensive loss		(44,415)		(3,891)		(6,783)		7,097		(47,992)
Comprehensive loss attributable to noncontrolling interest		-		-		3,577		-		3,577
Comprehensive loss attributable to The Gymboree Corporation	$	(44,415)	$	(3,891)	$	(3,206)	$	7,097	$	(44,415)

Condensed Consolidating Balance Sheets

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING BALANCE SHEETS

AS OF AUGUST 1, 2015

(In thousands)

	August 1, 2015
	The Gymboree Corporation		Guarantor Subsidiaries		Non-guarantor Subsidiaries		Eliminations		Consolidated
ASSETS
Current assets:
Cash and cash equivalents	$	2,180	$	3,649	$	17,668	$	-	$	23,497
Accounts receivable, net of allowance		526		21,748		2,410		-		24,684
Merchandise inventories		-		234,644		9,028		(635)		243,037
Prepaid income taxes		1,659		315		622		-		2,596
Prepaid expenses		3,858		14,294		1,247		-		19,399
Deferred income taxes		-		15,886		647		(7,409)		9,124
Intercompany receivable		2,726		592,201		73		(595,000)		-
Total current assets		10,949		882,737		31,695		(603,044)		322,337
Property and equipment, net		12,103		148,194		10,308		-		170,605
Goodwill		-		362,022		11,424		-		373,446
Other intangible assets, net		-		342,098		59		-		342,157
Deferred financing costs		22,277		868		-		-		23,145
Restricted cash		8,157		-		-		-		8,157
Other assets		1		1,349		3,942		(1,425)		3,867
Investment in subsidiaries		1,392,227		-		-		(1,392,227)		-
Total assets	$	1,445,714	$	1,737,268	$	57,428	$	(1,996,696)	$	1,243,714
LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY
Current liabilities:
Accounts payable	$	19,965		102,556	$	1,474	$	-	$	123,995
Accrued liabilities		23,352		60,412		11,184		131		95,079
Current deferred income taxes		7,506		-		34		(7,540)		-
Line of credit borrowings		70,000		-		-		-		70,000
Current obligation under capital lease		-		578		-		-		578
Intercompany payable		592,835		74		2,726		(595,635)		-
Total current liabilities		713,658		163,620		15,418		(603,044)		289,652
Long-term liabilities:
Long-term debt		1,114,207		-		-		-		1,114,207
Long-term sale-leaseback financing liability		-		26,516		-		-		26,516
Long-term obligation under capital lease		-		2,555		-		-		2,555
Lease incentives and other liabilities		4,791		47,544		4,558		-		56,893
Long-term deferred income taxes		2,747		130,549		16		(1,425)		131,887
Total liabilities		1,835,403		370,784		19,992		(604,469)		1,621,710
Total stockholders’ (deficit) equity		(389,689)		1,366,484		25,743		(1,392,227)		(389,689)
Noncontrolling interest		-		-		11,693		-		11,693
Total liabilities and stockholders’ (deficit) equity	$	1,445,714	$	1,737,268	$	57,428	$	(1,996,696)	$	1,243,714

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING BALANCE SHEETS

AS OF JANUARY 31, 2015

(In thousands)

	January 31, 2015
	The Gymboree Corporation		Guarantor Subsidiaries		Non-guarantor Subsidiaries		Eliminations		Consolidated
ASSETS
Current assets:
Cash and cash equivalents	$	1,689	$	3,202	$	13,629	$	-	$	18,520
Accounts receivable, net of allowance		938		18,339		5,971		-		25,248
Merchandise inventories		-		192,142		6,711		(516)		198,337
Prepaid income taxes		1,860		306		433		-		2,599
Prepaid expenses		3,388		2,833		600		-		6,821
Deferred income taxes		-		15,586		793		(9,555)		6,824
Intercompany receivable		3,470		608,994		720		(613,184)		-
Total current assets		11,345		841,402		28,857		(623,255)		258,349
Property and equipment, net		12,306		159,699		10,426		-		182,431
Goodwill		-		362,021		11,813		-		373,834
Other intangible assets, net		-		343,312		240		-		343,552
Deferred financing costs		25,622		-		-		-		25,622
Other assets		7,798		1,669		4,020		(9,332)		4,155
Investment in subsidiaries		1,408,447		-		-		(1,408,447)		-
Total assets	$	1,465,518	$	1,708,103	$	55,356	$	(2,041,034)	$	1,187,943
LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY
Current liabilities:
Accounts payable	$	9,798	$	76,557	$	677	$	-	$	87,032
Accrued liabilities		26,943		57,757		10,031		74		94,805
Deferred income taxes		9,504		-		125		(9,629)		-
Line of credit borrowings		33,000		-		-		-		33,000
Current obligation under capital lease		-		552		-		-		552
Intercompany payable		609,510		720		3,470		(613,700)		-
Total current liabilities		688,755		135,586		14,303		(623,255)		215,389
Long-term liabilities:
Long-term debt		1,114,048		-		-		-		1,114,048
Long-term obligation under capital lease		-		2,850		-		-		2,850
Lease incentives and other liabilities		4,906		49,306		4,513		-		58,725
Deferred income taxes		-		138,511		17		(9,332)		129,196
Total liabilities		1,807,709		326,253		18,833		(632,587)		1,520,208
Total stockholders’ (deficit) equity		(342,191)		1,381,850		26,597		(1,408,447)		(342,191)
Noncontrolling interest		-		-		9,926		-		9,926
Total liabilities and stockholders’ (deficit) equity	$	1,465,518	$	1,708,103	$	55,356	$	(2,041,034)	$	1,187,943

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING BALANCE SHEETS

AS OF AUGUST 2, 2014

(In thousands)

	August 2, 2014
	The Gymboree Corporation		Guarantor Subsidiaries		Non-guarantor Subsidiaries		Eliminations		Consolidated
ASSETS
Current assets:
Cash and cash equivalents	$	1,961	$	6,670	$	16,248	$	-	$	24,879
Accounts receivable, net of allowance		472		18,770		1,887		-		21,129
Merchandise inventories		-		218,586		5,604		(496)		223,694
Prepaid income taxes		2,348		318		410		-		3,076
Prepaid expenses		2,924		15,410		1,350		-		19,684
Deferred income taxes		-		13,458		520		(5,806)		8,172
Intercompany receivable		-		537,455		-		(537,455)		-
Total current assets		7,705		810,667		26,019		(543,757)		300,634
Property and equipment, net		12,388		173,198		11,081		-		196,667
Goodwill		-		721,844		36,933		-		758,777
Other intangible assets, net		-		557,679		531		-		558,210
Deferred financing costs		29,091		-		-		-		29,091
Other assets		14,780		1,969		9,908		(16,822)		9,835
Investment in subsidiaries		1,878,992		-		-		(1,878,992)		-
Total assets	$	1,942,956	$	2,265,357	$	84,472	$	(2,439,571)	$	1,853,214
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable	$	8,880	$	103,240	$	518	$	-	$	112,638
Accrued liabilities		23,526		55,650		7,055		-		86,231
Deferred income taxes		5,690		-		116		(5,806)		-
Line of credit borrowings		64,000		-		-		-		64,000
Current obligation under capital lease		-		527		-		-		527
Intercompany payable		531,101		-		6,850		(537,951)		-
Total current liabilities		633,197		159,417		14,539		(543,757)		263,396
Long-term liabilities:
Long-term debt		1,113,893		-		-		-		1,113,893
Long-term obligation under capital lease		-		3,133		-		-		3,133
Lease incentives and other liabilities		4,218		49,541		5,380		-		59,139
Deferred income taxes		-		226,042		-		(16,822)		209,220
Total liabilities		1,751,308		438,133		19,919		(560,579)		1,648,781
Total stockholders’ equity		191,648		1,827,224		51,768		(1,878,992)		191,648
Noncontrolling interest		-		-		12,785		-		12,785
Total liabilities and stockholders’ equity	$	1,942,956	$	2,265,357	$	84,472	$	(2,439,571)	$	1,853,214

Condensed Consolidating Statements of Cash Flows

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

FOR THE 26 WEEKS ENDED AUGUST 1, 2015

(In thousands)

	The Gymboree Corporation		Guarantor Subsidiaries		Non-guarantor Subsidiaries		Eliminations		Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES:
Net cash (used in) provided by operating activities	$	(50,679)	$	5,471	$	4,942	$	(1,700)	$	(41,966)
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures		(1,428)		(4,504)		(1,574)		-		(7,506)
Increase in restricted cash		(10,863)		-		-		-		(10,863)
Decrease in restricted cash		2,706		-		-		-		2,706
Proceeds from sale of assets		-		-		353		-		353
Capital distribution from subsidiary		25,863		-		-		(25,863)		-
Intercompany transfers		744		2,378		647		(3,769)		-
Other		-		(4)		44		-		40
Net cash used in investing activities		17,022		(2,130)		(530)		(29,632)		(15,270)
CASH FLOWS FROM FINANCING ACTIVITIES:
Intercompany transfers		(2,841)		(647)		(281)		3,769		-
Proceeds from ABL facility		283,000		-		-		-		283,000
Payments on ABL facility		(246,000)		-		-		-		(246,000)
Proceeds from sale-leaseback financing liability		-		26,750		-		-		26,750
Payments for deferred financing costs		-		(1,122)		-		-		(1,122)
Payments on capital lease and sale-leaseback financing liability		-		(312)		-		-		(312)
Dividend to The Gymboree Corporation		-		(27,563)		-		27,563		-
Dividend payment to parent		(11)		-		-		-		(11)
Net cash provided by (used in) financing activities		34,148		(2,894)		(281)		31,332		62,305
Effect of exchange rate fluctuations on cash and cash equivalents		-		-		(92)		-		(92)
Net increase in cash and cash equivalents		491		447		4,039		-		4,977
CASH AND CASH EQUIVALENTS:
Beginning of Period		1,689		3,202		13,629		-		18,520
End of Period	$	2,180	$	3,649	$	17,668	$	-	$	23,497

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

FOR THE 26 WEEKS ENDED AUGUST 2, 2014

(In thousands)

	The Gymboree   Corporation		Guarantor   Subsidiaries		Non-guarantor   Subsidiaries		Eliminations		Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES:
Net cash (used in) provided by operating activities	$	(61,495)	$	4,446	$	(5,400)	$	-	$	(62,449)
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures		(1,203)		(12,362)		(2,958)		-		(16,523)
Proceeds from sale of shares		3,207		-		-		(3,207)		-
Intercompany transfers		-		10,193		-		(10,193)		-
Other		-		(20)		(46)		-		(66)
Net cash used in investing activities		2,004		(2,189)		(3,004)		(13,400)		(16,589)
CASH FLOWS FROM FINANCING ACTIVITIES:
Intercompany transfers		(18,027)		-		7,834		10,193		-
Proceeds from ABL facility		218,000		-		-		-		218,000
Payments on ABL facility		(154,000)		-		-		-		(154,000)
Payments on capital lease		-		(246)		-		-		(246)
Repurchase of shares		-		-		(3,207)		3,207		-
Capital contribution received by noncontrolling interest		-		-		992		-		992
Net cash provided by (used in) financing activities		45,973		(246)		5,619		13,400		64,746
Effect of exchange rate fluctuations on cash and cash equivalents		-		-		(258)		-		(258)
Net (decrease) increase in cash and cash equivalents		(13,518)		2,011		(3,043)		-		(14,550)
CASH AND CASH EQUIVALENTS:
Beginning of Period		15,479		4,659		19,291		-		39,429
End of Period	$	1,961	$	6,670	$	16,248	$	-	$	24,879

XML

Net Amortization Expense or Income (Detail) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Aug. 01, 2015	Aug. 02, 2014	Aug. 01, 2015	Aug. 02, 2014
Cost of Goods Sold
Finite-Lived Intangible Assets [Line Items]
Amortization income (expense)	$ 215	$ 233	$ 348	$ 480
Selling, General and Administrative Expenses
Finite-Lived Intangible Assets [Line Items]
Amortization income (expense)	$ (469)	$ (522)	$ (937)	$ (1,081)

XML

Share-Based Compensation - Additional Information (Detail) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Aug. 01, 2015	Aug. 02, 2014	Aug. 01, 2015	Aug. 02, 2014
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Share-based compensation expense	$ 1,200	$ 1,000	$ 1,852	$ 2,269
Incremental share based compensation expense related to a modification of employee stock options	$ 200		$ 200
Unrecognized compensation cost, weighted average recognition period			4 years 2 months 12 days
Stock Options
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Incremental share based compensation expense related to a modification of employee stock options			$ 1,000

XML

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - Entity [Domain] - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Aug. 01, 2015	Aug. 02, 2014	Aug. 01, 2015	Aug. 02, 2014
Net sales:
Net sales	$ 273,465	$ 264,303	$ 549,534	$ 536,313
Cost of goods sold, including buying and occupancy expenses	(172,805)	(167,939)	(343,517)	(331,591)
Gross profit	100,660	96,364	206,017	204,722
Selling, general and administrative expenses	(103,366)	(107,140)	(208,076)	(209,430)
Operating (loss) income	(2,706)	(10,776)	(2,059)	(4,708)
Interest income	23	68	42	115
Interest expense	(21,631)	(20,455)	(42,707)	(40,829)
Other income (expense), net	142	(134)	32	(502)
(Loss) income before income taxes	(24,172)	(31,297)	(44,692)	(45,924)
Income tax expense	(1,222)	(1,556)	(3,182)	(1,932)
Net (loss) income	(25,394)	(32,853)	(47,874)	(47,856)
Net (income) loss attributable to noncontrolling interest	(1,168)	1,700	(1,713)	3,272
Net loss attributable to The Gymboree Corporation	(26,562)	(31,153)	(49,587)	(44,584)
Retail Stores
Net sales:
Net sales	256,991	253,376	518,723	512,500
Gymboree Play & Music
Net sales:
Net sales	11,667	7,319	20,315	14,151
International Retail Franchise
Net sales:
Net sales	$ 4,807	$ 3,608	$ 10,496	$ 9,662

XML

Schedule of Redemption Prices (Detail) - Notes	6 Months Ended
	Aug. 01, 2015
Debt Instrument [Line Items]
2014	104.563%
2015	102.281%
2016 and thereafter	100.00%

XML

CONDENSED CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($) $ in Thousands	Aug. 01, 2015	Jan. 31, 2015	Aug. 02, 2014
Accounts receivable, allowance	$ 2,314	$ 1,939	$ 1,655
Common stock, par value	$ 0.001	$ 0.001	$ 0.001
Common stock, shares authorized	1,000	1,000	1,000
Common stock, shares issued	1,000	1,000	1,000
Common stock, shares outstanding	1,000	1,000	1,000

XML

Segment Information - Additional Information (Detail) - 6 months ended Aug. 01, 2015	Segment Brand
Segment Reporting Information [Line Items]
Number of reportable segments | Segment	4
Retail Stores
Segment Reporting Information [Line Items]
Number of operating segments	4

XML

Estimated Fair Value of Long-Term Debt (Detail) - Entity [Domain] - USD ($) $ in Thousands	Aug. 01, 2015	Jan. 31, 2015	Aug. 02, 2014
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Carrying Amount	$ 1,114,207	$ 1,114,048	$ 1,113,893
Fair Value	686,928	658,700	842,109
Term Loan
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Carrying Amount	768,207	768,048	767,893
Fair Value	565,828	530,680	634,509
Notes
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Carrying Amount	346,000	346,000	346,000
Fair Value	$ 121,100	$ 128,020	$ 207,600

XML

Impact of VIES on Condensed Consolidated Balance sheets (Detail) - USD ($) $ in Thousands	Aug. 01, 2015	Jan. 31, 2015	Aug. 02, 2014	Jan. 31, 2014
Variable Interest Entity [Line Items]
Cash and cash equivalents	$ 23,497	$ 18,520	$ 24,879	$ 39,429
Other current assets	298,840	239,829	275,755
Total current assets	322,337	258,349	300,634
Non-current assets	921,377	929,594	1,552,580
Total assets	1,243,714	1,187,943	1,853,214
Current liabilities	289,652	215,389	263,396
Non-current liabilities	1,332,058	1,304,819	1,385,385
Total liabilities	1,621,710	1,520,208	1,648,781
Total stockholders' (deficit) equity	(389,689)	(342,191)	191,648
Noncontrolling interest	11,693	9,926	12,785
Total liabilities and stockholders' (deficit) equity	1,243,714	1,187,943	1,853,214
Balance Before Consolidation of VIEs
Variable Interest Entity [Line Items]
Cash and cash equivalents	13,200	8,559	14,195
Other current assets	291,608	235,123	272,212
Total current assets	304,808	243,682	286,407
Non-current assets	916,610	924,367	1,547,311
Total assets	1,221,418	1,168,049	1,833,718
Current liabilities	279,221	205,674	256,936
Non-current liabilities	1,331,588	1,304,384	1,384,986
Total liabilities	1,610,809	1,510,058	1,641,922
Total stockholders' (deficit) equity	(389,391)	(342,009)	191,796
Total liabilities and stockholders' (deficit) equity	1,221,418	1,168,049	1,833,718
VIEs
Variable Interest Entity [Line Items]
Cash and cash equivalents	10,297	9,961	10,684
Other current assets	9,472	6,261	4,883
Total current assets	19,769	16,222	15,567
Non-current assets	4,767	5,227	5,269
Total assets	24,536	21,449	20,836
Current liabilities	12,373	11,088	7,652
Non-current liabilities	470	435	399
Total liabilities	12,843	11,523	8,051
Noncontrolling interest	11,693	9,926	12,785
Total liabilities and stockholders' (deficit) equity	24,536	21,449	20,836
VIE Eliminations
Variable Interest Entity [Line Items]
Other current assets	(2,240)	(1,555)	(1,340)
Total current assets	(2,240)	(1,555)	(1,340)
Total assets	(2,240)	(1,555)	(1,340)
Current liabilities	(1,942)	(1,373)	(1,192)
Total liabilities	(1,942)	(1,373)	(1,192)
Total stockholders' (deficit) equity	(298)	(182)	(148)
Total liabilities and stockholders' (deficit) equity	$ (2,240)	$ (1,555)	$ (1,340)

XML

Variable Interest Entities

6 Months Ended

Aug. 01, 2015

Variable Interest Entities

15. Variable Interest Entities

Gymboree retail stores are operated in China by Gymboree China, while Gymboree Tianjin is Gymboree Play & Music’s master franchisee in China. Gymboree China, Gymboree Tianjin and the Company are indirectly controlled by Gymboree Holding, Ltd. and investment funds sponsored by Bain Capital. Gymboree China and Gymboree Tianjin have been determined to be variable interest entities, and we (as well as our 100%-owned subsidiaries) are a member of a related party group that controls the VIEs and absorbs the economics of the VIEs. Based on our relationship with the VIEs, we determined we are most closely associated with the VIEs, and therefore, consolidate them as the primary beneficiary. However, as we have a 0% ownership interest in the VIEs, 100% of the results of operations of the VIEs are recorded as noncontrolling interest. The assets of the VIEs can only be used by the VIEs. The liabilities of the VIEs are comprised mainly of short-term accrued expenses, and their creditors have no recourse to our general credit or assets.

The following tables reflect the impact of the VIEs on the condensed consolidated statements of operations for the 13 and 26 weeks ended August 1, 2015 and August 2, 2014 and the condensed consolidated balance sheets as of August 1, 2015, January 31, 2015 and August 2, 2014 (in thousands):

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE 13 WEEKS ENDED AUGUST 1, 2015

(In thousands)

	Balance Before       Consolidation of VIEs		VIEs		Eliminations		As         Reported
Net sales	$	264,895	$	11,081	$	(2,511)	$	273,465
Cost of goods sold, including buying and occupancy expenses		(170,680)		(2,831)		706		(172,805)
Selling, general and administrative expenses		(98,709)		(6,490)		1,833		(103,366)
Operating (loss) income		(4,494)		1,760		28		(2,706)
Other non-operating (expense) income		(21,482)		16		-		(21,466)
(Loss) income before income taxes		(25,976)		1,776		28		(24,172)
Income tax expense		(614)		(608)		-		(1,222)
Net (loss) income		(26,590)		1,168		28		(25,394)
Net income attributable to noncontrolling interest		-		(1,168)		-		(1,168)
Net loss attributable to The Gymboree Corporation	$	(26,590)	$	-	$	28	$	(26,562)

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE 13 WEEKS ENDED AUGUST 2, 2014

(In thousands)

	Balance Before   Consolidation of VIEs		VIEs		Eliminations		As         Reported
Net sales	$	259,392	$	6,246	$	(1,335)	$	264,303
Cost of goods sold, including buying and occupancy expenses		(166,259)		(2,011)		331		(167,939)
Selling, general and administrative expenses		(102,881)		(5,241)		982		(107,140)
Operating loss		(9,748)		(1,006)		(22)		(10,776)
Other non-operating (expense) income		(20,592)		71		-		(20,521)
Loss before income taxes		(30,340)		(935)		(22)		(31,297)
Income tax expense		(791)		(765)		-		(1,556)
Net loss		(31,131)		(1,700)		(22)		(32,853)
Net loss attributable to noncontrolling interest		-		1,700		-		1,700
Net loss attributable to The Gymboree Corporation	$	(31,131)	$	-	$	(22)	$	(31,153)
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE 26 WEEKS ENDED AUGUST 1, 2015 (In thousands)
	Balance Before Consolidation of VIEs		VIEs		Eliminations		As Reported
Net sales	$	535,033	$	19,692	$	(5,191)	$	549,534
Cost of goods sold, including buying and occupancy expenses		(340,242)		(5,058)		1,783		(343,517)
Selling, general and administrative expenses		(199,697)		(11,663)		3,284		(208,076)
Operating (loss) income		(4,906)		2,971		(124)		(2,059)
Other non-operating (expense) income		(42,639)		6		-		(42,633)
(Loss) income before income taxes		(47,545)		2,977		(124)		(44,692)
Income tax expense		(1,918)		(1,264)		-		(3,182)
Net (loss) income		(49,463)		1,713		(124)		(47,874)
Net income attributable to noncontrolling interest		-		(1,713)		-		(1,713)
Net loss attributable to The Gymboree Corporation	$	(49,463)	$	-	$	(124)	$	(49,587)
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE 26 WEEKS ENDED AUGUST 2, 2014 (In thousands)
	Balance Before Consolidation of VIEs		VIEs		Eliminations		As Reported
Net sales	$	528,536	$	11,650	$	(3,873)	$	536,313
Cost of goods sold, including buying and occupancy expenses		(328,697)		(3,313)		419		(331,591)
Selling, general and administrative expenses		(201,841)		(11,034)		3,445		(209,430)
Operating loss		(2,002)		(2,697)		(9)		(4,708)
Other non-operating expense		(41,183)		(33)		-		(41,216)
Loss before income taxes		(43,185)		(2,730)		(9)		(45,924)
Income tax expense		(1,390)		(542)		-		(1,932)
Net loss		(44,575)		(3,272)		(9)		(47,856)
Net loss attributable to noncontrolling interest		-		3,272		-		3,272
Net loss attributable to The Gymboree Corporation	$	(44,575)	$	-	$	(9)	$	(44,584)

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING BALANCE SHEETS

AS OF AUGUST 1, 2015

(In thousands)

	Balance Before       Consolidation of VIEs		VIEs		Eliminations		As         Reported
Cash and cash equivalents	$	13,200	$	10,297	$	-	$	23,497
Other current assets		291,608		9,472		(2,240)		298,840
Total current assets		304,808		19,769		(2,240)		322,337
Non-current assets		916,610		4,767		-		921,377
Total assets	$	1,221,418	$	24,536	$	(2,240)	$	1,243,714
Current liabilities	$	279,221	$	12,373	$	(1,942)	$	289,652
Non-current liabilities		1,331,588		470		-		1,332,058
Total liabilities		1,610,809		12,843		(1,942)		1,621,710
Total stockholders’ deficit		(389,391)		-		(298)		(389,689)
Noncontrolling interest		-		11,693		-		11,693
Total liabilities and stockholders’ deficit	$	1,221,418	$	24,536	$	(2,240)	$	1,243,714
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING BALANCE SHEETS AS OF JANUARY 31, 2015 (In thousands)
	Balance Before Consolidation of VIEs		VIEs		Eliminations		As Reported
Cash and cash equivalents	$	8,559	$	9,961	$	-	$	18,520
Other current assets		235,123		6,261		(1,555)		239,829
Total current assets		243,682		16,222		(1,555)		258,349
Non-current assets		924,367		5,227		-		929,594
Total assets	$	1,168,049	$	21,449	$	(1,555)	$	1,187,943
Current liabilities	$	205,674	$	11,088	$	(1,373)	$	215,389
Non-current liabilities		1,304,384		435		-		1,304,819
Total liabilities		1,510,058		11,523		(1,373)		1,520,208
Total stockholders’ deficit		(342,009)		-		(182)		(342,191)
Noncontrolling interest		-		9,926		-		9,926
Total liabilities and stockholders’ deficit	$	1,168,049	$	21,449	$	(1,555)	$	1,187,943

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING BALANCE SHEETS

AS OF AUGUST 2, 2014

(In thousands)

	Balance Before       Consolidation of VIEs		VIEs		Eliminations		As         Reported
Cash and cash equivalents	$	14,195	$	10,684	$	-	$	24,879
Other current assets		272,212		4,883		(1,340)		275,755
Total current assets		286,407		15,567		(1,340)		300,634
Non-current assets		1,547,311		5,269		-		1,552,580
Total assets	$	1,833,718	$	20,836	$	(1,340)	$	1,853,214
Current liabilities	$	256,936	$	7,652	$	(1,192)	$	263,396
Non-current liabilities		1,384,986		399		-		1,385,385
Total liabilities		1,641,922		8,051		(1,192)		1,648,781
Total stockholders’ equity		191,796		-		(148)		191,648
Noncontrolling interest		-		12,785		-		12,785
Total liabilities and stockholders’ equity	$	1,833,718	$	20,836	$	(1,340)	$	1,853,214

XML

Goodwill Allocated to Reportable Segments (Detail) - Entity [Domain] - USD ($) $ in Thousands	6 Months Ended	12 Months Ended
	Aug. 01, 2015	Jan. 31, 2015	Aug. 02, 2014
Goodwill [Line Items]
Goodwill gross	$ 927,266	$ 927,266	$ 927,266
Accumulated impairment losses	(547,285)	(547,285)	(168,489)
Effect of exchange rate fluctuations	(6,535)	(6,147)
Goodwill	373,446	373,834	758,777
Retail Stores
Goodwill [Line Items]
Goodwill gross	887,241	887,241	887,241
Accumulated impairment losses	(547,285)	(547,285)	(168,489)
Effect of exchange rate fluctuations	(6,535)	(6,147)
Goodwill	333,421	333,809	718,752
Gymboree Play & Music
Goodwill [Line Items]
Goodwill gross	16,389	16,389	16,389
Goodwill	16,389	16,389	16,389
International Retail Franchise
Goodwill [Line Items]
Goodwill gross	23,636	23,636	23,636
Goodwill	$ 23,636	$ 23,636	$ 23,636

XML

Fair Value Measurements (Tables)

6 Months Ended

Aug. 01, 2015

Assets and Liabilities Measured at Fair Value on Recurring Basis

The tables below present our assets and liabilities measured at fair value on a recurring basis as of August 1, 2015, January 31, 2015 and August 2, 2014, aggregated by the level in the fair value hierarchy within which those measurements fall (in thousands). There were no transfers into or out of Level 1 and Level 2 during the 26 weeks ended August 1, 2015 and August 2, 2014, or during the year ended January 31, 2015.

	August 1, 2015
	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Fair Value
Assets
Interest rate caps	$	-	$	1	$	-	$	1
Forward foreign exchange contracts		-		59		-		59
Total	$	-	$	60	$	-	$	60
	January 31, 2015
	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Fair Value
Assets
Interest rate caps	$	-	$	17	$	-	$	17
Forward foreign exchange contracts		-		96		-		96
Total	$	-	$	113	$	-	$	113
	August 2, 2014
	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Fair Value
Assets
Money market funds	$	850	$	-	$	-	$	850
Interest rate caps		-		42		-		42
Forward foreign exchange contracts		-		3		-		3
Total	$	850	$	45	$	-	$	895

Estimated Fair Value of Long-Term Debt

The estimated fair value of long-term debt is as follows (in thousands):

	August 1, 2015				January 31, 2015				August 2, 2014
	Carrying Amount		Fair Value		Carrying Amount		Fair Value		Carrying Amount		Fair Value
Term loan	$	768,207	$	565,828	$	768,048	$	530,680	$	767,893	$	634,509
Notes		346,000		121,100		346,000		128,020		346,000		207,600
Total	$	1,114,207	$	686,928	$	1,114,048	$	658,700	$	1,113,893	$	842,109

XML

Condensed Consolidating Statements of Comprehensive Loss (Detail) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Aug. 01, 2015	Aug. 02, 2014	Aug. 01, 2015	Aug. 02, 2014
Condensed Financial Statements, Captions [Line Items]
Net (loss) income	$ (25,394)	$ (32,853)	$ (47,874)	$ (47,856)
Other comprehensive (loss) income, net of tax:
Foreign currency translation adjustments	(1,617)	247	(661)	(150)
Unrealized net gain (loss) on cash flow hedges, net of tax	702	(8)	963	14
Total other comprehensive income (loss), net of tax	(915)	239	302	(136)
Comprehensive (loss) income	(26,309)	(32,614)	(47,572)	(47,992)
Comprehensive (income) loss attributable to noncontrolling interest	(1,155)	1,530	(1,767)	3,577
Comprehensive (loss) income attributable to The Gymboree Corporation	(27,464)	(31,084)	(49,339)	(44,415)
The Gymboree Corporation
Condensed Financial Statements, Captions [Line Items]
Net (loss) income	(26,562)	(31,153)	(49,587)	(44,584)
Other comprehensive (loss) income, net of tax:
Foreign currency translation adjustments	(1,604)	77	(715)	155
Unrealized net gain (loss) on cash flow hedges, net of tax	702	(8)	963	14
Total other comprehensive income (loss), net of tax	(902)	69	248	169
Comprehensive (loss) income	(27,464)	(31,084)	(49,339)	(44,415)
Comprehensive (loss) income attributable to The Gymboree Corporation	(27,464)	(31,084)	(49,339)	(44,415)
Guarantor Subsidiaries
Condensed Financial Statements, Captions [Line Items]
Net (loss) income	14,333	(8,271)	12,198	(3,891)
Other comprehensive (loss) income, net of tax:
Comprehensive (loss) income	14,333	(8,271)	12,198	(3,891)
Comprehensive (loss) income attributable to The Gymboree Corporation	14,333	(8,271)	12,198	(3,891)
Non-Guarantor Subsidiaries
Condensed Financial Statements, Captions [Line Items]
Net (loss) income	3,642	(3,047)	1,748	(6,302)
Other comprehensive (loss) income, net of tax:
Foreign currency translation adjustments	(1,622)	249	(672)	(120)
Unrealized net gain (loss) on cash flow hedges, net of tax	146	(87)	(165)	(361)
Total other comprehensive income (loss), net of tax	(1,476)	162	(837)	(481)
Comprehensive (loss) income	2,166	(2,885)	911	(6,783)
Comprehensive (income) loss attributable to noncontrolling interest	(1,155)	1,530	(1,767)	3,577
Comprehensive (loss) income attributable to The Gymboree Corporation	1,011	(1,355)	(856)	(3,206)
Eliminations
Condensed Financial Statements, Captions [Line Items]
Net (loss) income	(16,807)	9,618	(12,233)	6,921
Other comprehensive (loss) income, net of tax:
Foreign currency translation adjustments	1,609	(79)	726	(185)
Unrealized net gain (loss) on cash flow hedges, net of tax	(146)	87	165	361
Total other comprehensive income (loss), net of tax	1,463	8	891	176
Comprehensive (loss) income	(15,344)	9,626	(11,342)	7,097
Comprehensive (loss) income attributable to The Gymboree Corporation	$ (15,344)	$ 9,626	$ (11,342)	$ 7,097

XML

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - Entity [Domain] - USD ($) $ in Thousands	6 Months Ended
	Aug. 01, 2015	Aug. 02, 2014
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss	$ (47,874)	$ (47,856)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization	20,896	22,534
Amortization of deferred financing costs and accretion of original issue discount	3,758	3,515
Interest rate cap contracts - adjustment to market	1,693	932
(Gain) loss on disposal/impairment of assets	(93)	3,883
Deferred income taxes	294	36
Share-based compensation expense	1,852	2,269
Other	(549)	21
Change in assets and liabilities:
Accounts receivable	637	739
Merchandise inventories	(45,037)	(48,576)
Prepaid income taxes	(24)	(1,095)
Prepaid expenses and other assets	(12,831)	(174)
Accounts payable	37,001	10,673
Accrued liabilities	(792)	(12,822)
Lease incentives and other liabilities	(897)	3,472
Net cash used in operating activities	(41,966)	(62,449)
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures	(7,506)	(16,523)
Increase in restricted cash	(10,863)
Decrease in restricted cash	2,706
Proceeds from sale of assets	353
Other	40	(66)
Net cash used in investing activities	(15,270)	(16,589)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from ABL facility	283,000	218,000
Payments on ABL facility	(246,000)	(154,000)
Proceeds from sale-leaseback financing liability	26,750
Payments for deferred financing costs	(1,122)
Payments on capital lease and sale-leaseback financing liability	(312)	(246)
Dividend payment to parent	(11)
Capital contribution received by noncontrolling interest		992
Net cash provided by (used in) financing activities	62,305	64,746
Effect of exchange rate fluctuations on cash and cash equivalents	(92)	(258)
Net increase (decrease) in cash and cash equivalents	4,977	(14,550)
CASH AND CASH EQUIVALENTS:
Beginning of period	18,520	39,429
End of period	23,497	24,879
OTHER CASH FLOW INFORMATION:
Cash (received) paid for income taxes, net	(1,676)	2,770
Cash paid for interest	$ 37,174	$ 36,112

XML

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS - Entity [Domain] - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Aug. 01, 2015	Aug. 02, 2014	Aug. 01, 2015	Aug. 02, 2014
Net loss	$ (25,394)	$ (32,853)	$ (47,874)	$ (47,856)
Other comprehensive (loss) income:
Foreign currency translation adjustments, net of tax	(1,617)	247	(661)	(150)
Unrealized net gain (loss) on cash flow hedges, net of tax expense of $351, $0, $549, and $0	702	(8)	963	14
Total other comprehensive (loss) income	(915)	239	302	(136)
Comprehensive loss	(26,309)	(32,614)	(47,572)	(47,992)
Comprehensive (income) loss attributable to noncontrolling interest	(1,155)	1,530	(1,767)	3,577
Comprehensive loss attributable to The Gymboree Corporation	$ (27,464)	$ (31,084)	$ (49,339)	$ (44,415)

XML

Income Taxes

6 Months Ended

Aug. 01, 2015

Income Taxes

10. Income Taxes

As of August 1, 2015, January 31, 2015 and August 2, 2014, unrecognized tax benefits were $6.9 million, $5.6 million and $6.8 million, respectively. We believe it is reasonably possible that the total amount of unrecognized tax benefits of $6.9 million as of August 1, 2015 will decrease by as much as $0.4 million during the next twelve months due to the resolution of certain tax contingencies and lapses of applicable statutes of limitations.

As of August 1, 2015, January 31, 2015 and August 2, 2014, the total valuation allowance against deferred tax assets was $76.9 million, $58.6 million and $48.6 million, respectively. We establish a valuation allowance when it is “more likely than not” that all or a portion of deferred tax assets will not be realized. We consider all available positive and negative evidence in evaluating whether a valuation allowance is required, including prior earnings history, actual earnings over the previous 12 quarters on a cumulative basis, carryback and carryforward periods, and tax planning strategies that could potentially enhance the likelihood of realization of a deferred tax asset. We continue to have a valuation allowance against all net deferred tax assets in U.S. federal, unitary U.S. state and Australian jurisdictions, excluding indefinite-lived deferred tax assets and liabilities, and against the tax benefit on losses from our VIEs. We intend to maintain a valuation allowance until sufficient positive evidence exists to support its reversal.

XML

Document and Entity Information - shares	6 Months Ended
	Aug. 01, 2015	Sep. 14, 2015
Document Type	10-Q
Amendment Flag	false
Document Period End Date	Aug. 01, 2015
Document Fiscal Year Focus	2015
Document Fiscal Period Focus	Q2
Trading Symbol	ck0000786110
Entity Registrant Name	GYMBOREE CORP
Entity Central Index Key	0000786110
Current Fiscal Year End Date	--01-30
Entity Filer Category	Non-accelerated Filer
Entity Common Stock, Shares Outstanding		1,000

XML

Commitments and Contingencies

6 Months Ended

Aug. 01, 2015

Commitments and Contingencies

11. Commitments and Contingencies

Commitments

There have been no significant changes to our contractual obligations and commercial commitments as disclosed in Notes 6, 7, 10 and 13 of our Annual Report on Form 10-K as of January 31, 2015, other than those which occur in the normal course of business (see Note 7).

Contingencies

From time to time, we are subject to various legal actions arising in the ordinary course of our business. Many of these legal actions raise complex factual and legal issues, which are subject to uncertainties. We cannot predict with reasonable assurance the outcome of these legal actions brought against us. Accordingly, any settlements or resolutions in these legal actions may occur and affect our net income in the quarter of such settlement or resolution. However, we do not believe the outcome of any legal actions would have a material effect on our condensed consolidated financial statements taken as a whole.

XML

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS (Parenthetical) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Aug. 01, 2015	Aug. 02, 2014	Aug. 01, 2015	Aug. 02, 2014
Unrealized net gain (loss) on cash flow hedges, tax expense	$ 351	$ 0	$ 549	$ 0

XML

Line of Credit

6 Months Ended

Aug. 01, 2015

Line of Credit

5. Line of Credit

We have a senior secured asset-based revolving credit facility (“ABL”) that provides financing of up to $225 million, subject to a borrowing base. Availability under the ABL is subject to the assets of the Company, any subsidiary co-borrowers and any subsidiary guarantors that are available to collateralize the borrowings thereunder, and is reduced by the level of outstanding letters of credit. Line of credit borrowings outstanding under the ABL as of August 1, 2015, January 31, 2015 and August 2, 2014 were $70.0 million, $33.0 million and $64.0 million, respectively. Amounts available under the ABL are reduced by letter of credit utilization totaling $30.4 million as of August 1, 2015. Undrawn availability under the ABL, after being reduced by outstanding borrowings and letter of credit utilization, was $95.7 million as of August 1, 2015. Average borrowings for the 13 and 26 weeks ended August 1, 2015 under the ABL amounted to $58.1 million and $56.1 million, respectively. Average borrowings under the ABL for the fiscal year ended January 31, 2015 amounted to $32.0 million. Average borrowings for the 13 and 26 weeks ended August 2, 2014 under the ABL amounted to $28.5 million and $19.1 million, respectively. Principal amounts outstanding under the ABL are due and payable in full in March 2017.

Borrowings under the ABL bear interest at a rate per annum equal to, at our option, either (a) a base rate determined by reference to the highest of (1) the prime rate of Bank of America, N.A., (2) the federal funds effective rate plus 0.50%, and (3) a LIBOR rate determined by reference to the costs of funds for U.S. dollar deposits for an interest period of one month adjusted for certain additional costs, plus 1.00%, or (b) a LIBOR rate determined by reference to the costs of funds for U.S. dollar deposits for the interest period relevant to such borrowing adjusted for certain additional costs (“Adjusted LIBOR”), in each case plus an applicable margin. As of August 1, 2015, the interest rate was 5.5% on $5.3 million of line of credit borrowings outstanding and 4.0% on $64.7 million of line of credit borrowings outstanding under the ABL. In addition to paying interest on outstanding principal under the ABL, we are required to pay a commitment fee on unutilized commitments thereunder, which is 0.375% per annum under the amended ABL. The ABL provides us the right to request up to $125 million of additional commitments under this facility (or, if less, the amount permitted under the Term Loan described in Note 6), subject to the satisfaction of certain conditions.

If at any time the aggregate amount of outstanding loans, unreimbursed letter of credit drawings and undrawn letters of credit under the ABL exceeds the lesser of (a) the commitment amount and (b) the borrowing base, we will be required to repay outstanding loans and/or cash collateralize letters of credit in an aggregate amount equal to such excess, with no reduction of the commitment amount. The ABL Facility contains financial and other covenants that, among other things, restrict our ability to incur additional indebtedness and pay dividends. The ABL Facility also contains a financial covenant that is tested when availability under the facility falls below a specified threshold. As of August 1, 2015, we were not required to test compliance with this covenant. The obligations under the ABL are secured, subject to certain exceptions, by substantially all of our assets. Our 100%-owned domestic subsidiaries have fully and unconditionally guaranteed our obligations under the ABL (see Note 16).

XML

Goodwill and Intangible Assets and Liabilities

6 Months Ended

Aug. 01, 2015

Goodwill and Intangible Assets and Liabilities

4. Goodwill and Intangible Assets and Liabilities

Goodwill

Goodwill allocated to our reportable segments as of August 1, 2015, January 31, 2015 and August 2, 2014 is as follows (in thousands):

	Retail Stores		Gymboree Play		International Retail
	Segment		& Music Segment		Franchise Segment		Total
Balance as of August 1, 2015
Goodwill	$	887,241	$	16,389	$	23,636	$	927,266
Accumulated impairment losses		(547,285)		-		-		(547,285)
Effect of exchange rate fluctuations		(6,535)		-		-		(6,535)
	$	333,421	$	16,389	$	23,636	$	373,446
Balance as of January 31, 2015
Goodwill	$	887,241	$	16,389	$	23,636	$	927,266
Accumulated impairment losses		(547,285)		-		-		(547,285)
Effect of exchange rate fluctuations		(6,147)		-		-		(6,147)
	$	333,809	$	16,389	$	23,636	$	373,834
Balance as of August 2, 2014
Goodwill	$	887,241	$	16,389	$	23,636	$	927,266
Accumulated impairment losses		(168,489)		-		-		(168,489)
	$	718,752	$	16,389	$	23,636	$	758,777

Goodwill Impairment

During the 13 and 26 weeks ended August 1, 2015 and August 2, 2014, we did not any identify impairment indicators for goodwill. During the third quarter of fiscal 2014, we recognized goodwill impairment in the Gymboree Retail, Gymboree Outlet, and Crazy 8 reporting units, components of our retail stores reporting segment, of approximately $252.3 million, $67.2 million and $59.3 million, respectively.

Intangible Assets and Liabilities

Intangible assets and liabilities consist of the following (in thousands):

	August 1, 2015
	Gross Carrying     Amount		Accumulated     Amortization		Accumulated     Impairment		Net Amount
Intangible assets not subject to amortization:
Trade names	$	567,012	$	-	$	(229,600)	$	337,412
Intangible assets subject to amortization:
Customer relationships		770		(770)		-		-
Below market leases		4,828		(3,498)		-		1,330
Co-branded credit card agreement		4,000		(2,882)		-		1,118
Franchise agreements and reacquired franchise rights		6,625		(4,328)		-		2,297
		16,223		(11,478)		-		4,745
Total other intangible assets	$	583,235	$	(11,478)	$	(229,600)	$	342,157
Intangible liabilities subject to amortization:
Above market leases (included in Lease incentives and other liabilities)	$	(11,051)	$	7,252	$	-	$	(3,799)

	January 31, 2015
	Gross Carrying Amount		Accumulated Amortization		Accumulated Impairment		Net Amount
Intangible assets not subject to amortization:
Trade names	$	567,012	$	-	$	(229,600)	$	337,412
Intangible assets subject to amortization:
Customer relationships		770		(605)		-		165
Below market leases		5,274		(3,486)		-		1,788
Co-branded credit card agreement		4,000		(2,573)		-		1,427
Franchise agreements and reacquired franchise rights		6,625		(3,865)		-		2,760
		16,669		(10,529)		-		6,140
Total other intangible assets	$	583,681	$	(10,529)	$	(229,600)	$	343,552
Intangible liabilities subject to amortization:
Above market leases (included in Lease incentives and other liabilities)	$	(11,400)	$	6,795	$	-	$	(4,605)
	August 2, 2014
	Gross Carrying Amount		Accumulated Amortization		Accumulated Impairment		Net Amount
Intangible assets not subject to amortization:
Trade names	$	567,494	$	-	$	(17,000)	$	550,494
Intangible assets subject to amortization:
Customer relationships		37,551		(37,119)		-		432
Below market leases		7,055		(4,728)		-		2,327
Co-branded credit card agreement		4,000		(2,266)		-		1,734
Franchise agreements and reacquired franchise rights		6,632		(3,409)		-		3,223
		55,238		(47,522)		-		7,716
Total other intangible assets	$	622,732	$	(47,522)	$	(17,000)	$	558,210
Intangible liabilities subject to amortization:
Above market leases (included in Lease incentives and other liabilities)	$	(16,631)	$	11,012	$	-	$	(5,619)

The decrease in the gross carrying amount of below market leases and above market leases from January 31, 2015 to August 1, 2015 reflects the write-off of certain fully amortized intangibles.

The decrease in the gross carrying amount of customer relationships, below market leases, franchise agreements and reacquired franchise rights, and above market leases from August 2, 2014 to January 31, 2015, reflects the write-off of certain fully amortized intangibles.

Indefinite-Lived Intangible Assets Impairment

During the 13 and 26 weeks ended August 1, 2015 and August 2, 2014, we did not identify impairment indicators for indefinite-lived intangible assets. During the third quarter of fiscal 2014, we recognized a $212.6 million impairment charge related to trade names of our retail stores segment.

Net amortization income (expense) is presented below for the periods ended (in thousands):

	13 Weeks Ended				26 Weeks Ended
	August 1, 2015		August 2, 2014		August 1, 2015		August 2, 2014
Cost of goods sold - Amortization income	$	215	$	233	$	348	$	480
Selling, general and administrative expenses - Amortization expense	$	(469)	$	(522)	$	(937)	$	(1,081)

XML

Condensed Guarantor Data

6 Months Ended

Aug. 01, 2015

Condensed Guarantor Data

16. Condensed Guarantor Data

The Company’s 100%-owned domestic subsidiaries have fully and unconditionally guaranteed the Notes, subject to the customary automatic release provisions described above (see Note 6). The following condensed consolidating financial information presents the results of operations, comprehensive income (loss), financial position and cash flows of The Gymboree Corporation and the guarantor and non-guarantor subsidiaries. The financial results of the VIEs are included in those of the non-guarantor subsidiaries. Intercompany transactions are eliminated.

During the first quarter of fiscal 2014, our Canadian subsidiary, which is part of the non-guarantor subsidiaries, issued common shares to The Gymboree Corporation valued at $18.5 million. No cash was exchanged since we immediately net settled $15.3 million and $3.2 million of intercompany liabilities payable to The Gymboree Corporation related to business operations and to our Advance Pricing Agreement between the United States and Canadian tax authorities, respectively. The $18.5 million is a non-cash investing and financing activity for purposes of condensed consolidating statements of cash flows. During the second quarter of fiscal 2014, our Canadian subsidiary repurchased common shares from The Gymboree Corporation valued at $3.2 million.

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE 13 WEEKS ENDED AUGUST 1, 2015

(In thousands)

	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net sales:
Retail	$	1,328	$	248,342	$	13,058	$	(5,737)	$	256,991
Gymboree Play & Music		-		2,266		9,401		-		11,667
Retail Franchise		-		4,807		-		-		4,807
Intercompany revenue		14,173		24,664		3,666		(42,503)		-
Total net sales		15,501		280,079		26,125		(48,240)		273,465
Cost of goods sold, including buying and occupancy expenses		(2,156)		(165,484)		(11,668)		6,503		(172,805)
Gross profit		13,345		114,595		14,457		(41,737)		100,660
Selling, general and administrative expenses		(37,926)		(97,252)		(10,031)		41,843		(103,366)
Operating (loss) income		(24,581)		17,343		4,426		106		(2,706)
Interest income		2		4		17		-		23
Interest expense		(21,156)		(475)		-		-		(21,631)
Other income, net		9		127		6		-		142
(Loss) income before income taxes		(45,726)		16,999		4,449		106		(24,172)
Income tax benefit (expense)		2,251		(2,666)		(807)		-		(1,222)
Equity in earnings of affiliates, net of tax		16,913		-		-		(16,913)		-
Net (loss) income		(26,562)		14,333		3,642		(16,807)		(25,394)
Net income attributable to noncontrolling interest		-		-		(1,168)		-		(1,168)
Net (loss) income attributable to The Gymboree Corporation	$	(26,562)	$	14,333	$	2,474	$	(16,807)	$	(26,562)
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE 13 WEEKS ENDED AUGUST 2, 2014 (In thousands)
	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net sales:
Retail	$	351	$	246,064	$	12,961	$	(6,000)	$	253,376
Gymboree Play & Music		-		2,657		4,662		-		7,319
Retail Franchise		-		3,608		-		-		3,608
Intercompany revenue		14,136		1,571		-		(15,707)		-
Total net sales		14,487		253,900		17,623		(21,707)		264,303
Cost of goods sold, including buying and occupancy expenses		(1,650)		(162,176)		(10,419)		6,306		(167,939)
Gross profit		12,837		91,724		7,204		(15,401)		96,364
Selling, general and administrative expenses		(14,650)		(98,560)		(9,306)		15,376		(107,140)
Operating loss		(1,813)		(6,836)		(2,102)		(25)		(10,776)
Interest income		-		3		65		-		68
Interest expense		(20,370)		(85)		-		-		(20,455)
Other (expense) income, net		(138)		-		4		-		(134)
Loss before income taxes		(22,321)		(6,918)		(2,033)		(25)		(31,297)
Income tax benefit (expense)		811		(1,353)		(1,014)		-		(1,556)
Equity in earnings of affiliates, net of tax		(9,643)		-		-		9,643		-
Net loss		(31,153)		(8,271)		(3,047)		9,618		(32,853)
Net loss attributable to noncontrolling interest		-		-		1,700		-		1,700
Net loss attributable to The Gymboree Corporation	$	(31,153)	$	(8,271)	$	(1,347)	$	9,618	$	(31,153)

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE 26 WEEKS ENDED AUGUST 1, 2015

(In thousands)

	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net sales:
Retail	$	1,733		504,425		24,278		(11,713)	$	518,723
Gymboree Play & Music		-		4,111		16,204		-		20,315
Retail Franchise		-		10,496		-		-		10,496
Intercompany revenue		29,498		27,645		3,666		(60,809)		-
Total net sales		31,231		546,677		44,148		(72,522)		549,534
Cost of goods sold, including buying and occupancy expenses		(4,313)		(331,057)		(21,603)		13,456		(343,517)
Gross profit		26,918		215,620		22,545		(59,066)		206,017
Selling, general and administrative expenses		(53,461)		(194,518)		(19,034)		58,937		(208,076)
Operating (loss) income		(26,543)		21,102		3,511		(129)		(2,059)
Interest income		2		7		33		-		42
Interest expense		(42,156)		(551)		-		-		(42,707)
Other income (expense), net		1		51		(20)		-		32
(Loss) income before income taxes		(68,696)		20,609		3,524		(129)		(44,692)
Income tax benefit (expense)		7,005		(8,411)		(1,776)		-		(3,182)
Equity in earnings of affiliates, net of tax		12,104		-		-		(12,104)		-
Net (loss) income		(49,587)		12,198		1,748		(12,233)		(47,874)
Net income attributable to noncontrolling interest		-		-		(1,713)		-		(1,713)
Net (loss) income attributable to The Gymboree Corporation	$	(49,587)	$	12,198	$	35	$	(12,233)	$	(49,587)
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE 26 WEEKS ENDED AUGUST 2, 2014 (In thousands)
	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net sales:
Retail	$	631	$	498,661	$	23,904	$	(10,696)	$	512,500
Gymboree Play & Music		-		5,281		8,870		-		14,151
Retail Franchise		-		9,662		-		-		9,662
Intercompany revenue		28,383		4,382		-		(32,765)		-
Total net sales		29,014		517,986		32,774		(43,461)		536,313
Cost of goods sold, including buying and occupancy expenses		(2,902)		(320,832)		(18,925)		11,068		(331,591)
Gross profit		26,112		197,154		13,849		(32,393)		204,722
Selling, general and administrative expenses		(30,047)		(192,653)		(19,111)		32,381		(209,430)
Operating (loss) income		(3,935)		4,501		(5,262)		(12)		(4,708)
Interest income		1		47		108		(41)		115
Interest expense		(40,656)		(173)		(41)		41		(40,829)
Other expense, net		(432)		-		(70)		-		(502)
(Loss) income before income taxes		(45,022)		4,375		(5,265)		(12)		(45,924)
Income tax benefit (expense)		7,371		(8,266)		(1,037)		-		(1,932)
Equity in earnings of affiliates, net of tax		(6,933)		-		-		6,933		-
Net loss		(44,584)		(3,891)		(6,302)		6,921		(47,856)
Net loss attributable to noncontrolling interest		-		-		3,272		-		3,272
Net loss attributable to The Gymboree Corporation	$	(44,584)	$	(3,891)	$	(3,030)	$	6,921	$	(44,584)

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE LOSS

FOR THE 13 WEEKS ENDED AUGUST 1, 2015

(In thousands)

	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net loss	$	(26,562)	$	14,333	$	3,642	$	(16,807)	$	(25,394)
Other comprehensive (loss) income, net of tax:
Foreign currency translation adjustments		(1,604)		-		(1,622)		1,609		(1,617)
Unrealized net gain on cash flow hedges, net of tax expense of $351		702		-		146		(146)		702
Total other comprehensive loss, net of tax		(902)		-		(1,476)		1,463		(915)
Comprehensive (loss) income		(27,464)		14,333		2,166		(15,344)		(26,309)
Comprehensive income attributable to noncontrolling interest		-		-		(1,155)		-		(1,155)
Comprehensive (loss) income attributable to The Gymboree Corporation	$	(27,464)	$	14,333	$	1,011	$	(15,344)	$	(27,464)
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE LOSS FOR THE 13 WEEKS ENDED AUGUST 2, 2014 (In thousands)
	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net loss	$	(31,153)	$	(8,271)	$	(3,047)	$	9,618	$	(32,853)
Other comprehensive income (loss), net of tax:
Foreign currency translation adjustments		77		-		249		(79)		247
Unrealized net loss on cash flow hedges, net of tax		(8)		-		(87)		87		(8)
Total other comprehensive income, net of tax		69		-		162		8		239
Comprehensive loss		(31,084)		(8,271)		(2,885)		9,626		(32,614)
Comprehensive loss attributable to noncontrolling interest		-		-		1,530		-		1,530
Comprehensive loss attributable to The Gymboree Corporation	$	(31,084)	$	(8,271)	$	(1,355)	$	9,626	$	(31,084)
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE LOSS FOR THE 26 WEEKS ENDED AUGUST 1, 2015 (In thousands)
	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net loss	$	(49,587)	$	12,198	$	1,748	$	(12,233)	$	(47,874)
Other comprehensive income (loss), net of tax:
Foreign currency translation adjustments		(715)		-		(672)		726		(661)
Unrealized net gain (loss) on cash flow hedges, net of tax expense of $549		963		-		(165)		165		963
Total other comprehensive income (loss), net of tax		248		-		(837)		891		302
Comprehensive (loss) income		(49,339)		12,198		911		(11,342)		(47,572)
Comprehensive income attributable to noncontrolling interest		-		-		(1,767)		-		(1,767)
Comprehensive (loss) income attributable to The Gymboree Corporation	$	(49,339)	$	12,198	$	(856)	$	(11,342)	$	(49,339)
THE GYMBOREE CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE LOSS FOR THE 26 WEEKS ENDED AUGUST 2, 2014
	The Gymboree		Guarantor		Non-guarantor
	Corporation		Subsidiaries		Subsidiaries		Eliminations		Consolidated
Net loss	$	(44,584)	$	(3,891)	$	(6,302)	$	6,921	$	(47,856)
Other comprehensive income (loss), net of tax:
Foreign currency translation adjustments		155		-		(120)		(185)		(150)
Unrealized net gain (loss) on cash flow hedges, net of tax		14		-		(361)		361		14
Total other comprehensive income (loss), net of tax		169		-		(481)		176		(136)
Comprehensive loss		(44,415)		(3,891)		(6,783)		7,097		(47,992)
Comprehensive loss attributable to noncontrolling interest		-		-		3,577		-		3,577
Comprehensive loss attributable to The Gymboree Corporation	$	(44,415)	$	(3,891)	$	(3,206)	$	7,097	$	(44,415)

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING BALANCE SHEETS

AS OF AUGUST 1, 2015

(In thousands)

	August 1, 2015
	The Gymboree Corporation		Guarantor Subsidiaries		Non-guarantor Subsidiaries		Eliminations		Consolidated
ASSETS
Current assets:
Cash and cash equivalents	$	2,180	$	3,649	$	17,668	$	-	$	23,497
Accounts receivable, net of allowance		526		21,748		2,410		-		24,684
Merchandise inventories		-		234,644		9,028		(635)		243,037
Prepaid income taxes		1,659		315		622		-		2,596
Prepaid expenses		3,858		14,294		1,247		-		19,399
Deferred income taxes		-		15,886		647		(7,409)		9,124
Intercompany receivable		2,726		592,201		73		(595,000)		-
Total current assets		10,949		882,737		31,695		(603,044)		322,337
Property and equipment, net		12,103		148,194		10,308		-		170,605
Goodwill		-		362,022		11,424		-		373,446
Other intangible assets, net		-		342,098		59		-		342,157
Deferred financing costs		22,277		868		-		-		23,145
Restricted cash		8,157		-		-		-		8,157
Other assets		1		1,349		3,942		(1,425)		3,867
Investment in subsidiaries		1,392,227		-		-		(1,392,227)		-
Total assets	$	1,445,714	$	1,737,268	$	57,428	$	(1,996,696)	$	1,243,714
LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY
Current liabilities:
Accounts payable	$	19,965		102,556	$	1,474	$	-	$	123,995
Accrued liabilities		23,352		60,412		11,184		131		95,079
Current deferred income taxes		7,506		-		34		(7,540)		-
Line of credit borrowings		70,000		-		-		-		70,000
Current obligation under capital lease		-		578		-		-		578
Intercompany payable		592,835		74		2,726		(595,635)		-
Total current liabilities		713,658		163,620		15,418		(603,044)		289,652
Long-term liabilities:
Long-term debt		1,114,207		-		-		-		1,114,207
Long-term sale-leaseback financing liability		-		26,516		-		-		26,516
Long-term obligation under capital lease		-		2,555		-		-		2,555
Lease incentives and other liabilities		4,791		47,544		4,558		-		56,893
Long-term deferred income taxes		2,747		130,549		16		(1,425)		131,887
Total liabilities		1,835,403		370,784		19,992		(604,469)		1,621,710
Total stockholders’ (deficit) equity		(389,689)		1,366,484		25,743		(1,392,227)		(389,689)
Noncontrolling interest		-		-		11,693		-		11,693
Total liabilities and stockholders’ (deficit) equity	$	1,445,714	$	1,737,268	$	57,428	$	(1,996,696)	$	1,243,714

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING BALANCE SHEETS

AS OF JANUARY 31, 2015

(In thousands)

	January 31, 2015
	The Gymboree Corporation		Guarantor Subsidiaries		Non-guarantor Subsidiaries		Eliminations		Consolidated
ASSETS
Current assets:
Cash and cash equivalents	$	1,689	$	3,202	$	13,629	$	-	$	18,520
Accounts receivable, net of allowance		938		18,339		5,971		-		25,248
Merchandise inventories		-		192,142		6,711		(516)		198,337
Prepaid income taxes		1,860		306		433		-		2,599
Prepaid expenses		3,388		2,833		600		-		6,821
Deferred income taxes		-		15,586		793		(9,555)		6,824
Intercompany receivable		3,470		608,994		720		(613,184)		-
Total current assets		11,345		841,402		28,857		(623,255)		258,349
Property and equipment, net		12,306		159,699		10,426		-		182,431
Goodwill		-		362,021		11,813		-		373,834
Other intangible assets, net		-		343,312		240		-		343,552
Deferred financing costs		25,622		-		-		-		25,622
Other assets		7,798		1,669		4,020		(9,332)		4,155
Investment in subsidiaries		1,408,447		-		-		(1,408,447)		-
Total assets	$	1,465,518	$	1,708,103	$	55,356	$	(2,041,034)	$	1,187,943
LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY
Current liabilities:
Accounts payable	$	9,798	$	76,557	$	677	$	-	$	87,032
Accrued liabilities		26,943		57,757		10,031		74		94,805
Deferred income taxes		9,504		-		125		(9,629)		-
Line of credit borrowings		33,000		-		-		-		33,000
Current obligation under capital lease		-		552		-		-		552
Intercompany payable		609,510		720		3,470		(613,700)		-
Total current liabilities		688,755		135,586		14,303		(623,255)		215,389
Long-term liabilities:
Long-term debt		1,114,048		-		-		-		1,114,048
Long-term obligation under capital lease		-		2,850		-		-		2,850
Lease incentives and other liabilities		4,906		49,306		4,513		-		58,725
Deferred income taxes		-		138,511		17		(9,332)		129,196
Total liabilities		1,807,709		326,253		18,833		(632,587)		1,520,208
Total stockholders’ (deficit) equity		(342,191)		1,381,850		26,597		(1,408,447)		(342,191)
Noncontrolling interest		-		-		9,926		-		9,926
Total liabilities and stockholders’ (deficit) equity	$	1,465,518	$	1,708,103	$	55,356	$	(2,041,034)	$	1,187,943

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING BALANCE SHEETS

AS OF AUGUST 2, 2014

(In thousands)

	August 2, 2014
	The Gymboree Corporation		Guarantor Subsidiaries		Non-guarantor Subsidiaries		Eliminations		Consolidated
ASSETS
Current assets:
Cash and cash equivalents	$	1,961	$	6,670	$	16,248	$	-	$	24,879
Accounts receivable, net of allowance		472		18,770		1,887		-		21,129
Merchandise inventories		-		218,586		5,604		(496)		223,694
Prepaid income taxes		2,348		318		410		-		3,076
Prepaid expenses		2,924		15,410		1,350		-		19,684
Deferred income taxes		-		13,458		520		(5,806)		8,172
Intercompany receivable		-		537,455		-		(537,455)		-
Total current assets		7,705		810,667		26,019		(543,757)		300,634
Property and equipment, net		12,388		173,198		11,081		-		196,667
Goodwill		-		721,844		36,933		-		758,777
Other intangible assets, net		-		557,679		531		-		558,210
Deferred financing costs		29,091		-		-		-		29,091
Other assets		14,780		1,969		9,908		(16,822)		9,835
Investment in subsidiaries		1,878,992		-		-		(1,878,992)		-
Total assets	$	1,942,956	$	2,265,357	$	84,472	$	(2,439,571)	$	1,853,214
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable	$	8,880	$	103,240	$	518	$	-	$	112,638
Accrued liabilities		23,526		55,650		7,055		-		86,231
Deferred income taxes		5,690		-		116		(5,806)		-
Line of credit borrowings		64,000		-		-		-		64,000
Current obligation under capital lease		-		527		-		-		527
Intercompany payable		531,101		-		6,850		(537,951)		-
Total current liabilities		633,197		159,417		14,539		(543,757)		263,396
Long-term liabilities:
Long-term debt		1,113,893		-		-		-		1,113,893
Long-term obligation under capital lease		-		3,133		-		-		3,133
Lease incentives and other liabilities		4,218		49,541		5,380		-		59,139
Deferred income taxes		-		226,042		-		(16,822)		209,220
Total liabilities		1,751,308		438,133		19,919		(560,579)		1,648,781
Total stockholders’ equity		191,648		1,827,224		51,768		(1,878,992)		191,648
Noncontrolling interest		-		-		12,785		-		12,785
Total liabilities and stockholders’ equity	$	1,942,956	$	2,265,357	$	84,472	$	(2,439,571)	$	1,853,214

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

FOR THE 26 WEEKS ENDED AUGUST 1, 2015

(In thousands)

	The Gymboree Corporation		Guarantor Subsidiaries		Non-guarantor Subsidiaries		Eliminations		Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES:
Net cash (used in) provided by operating activities	$	(50,679)	$	5,471	$	4,942	$	(1,700)	$	(41,966)
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures		(1,428)		(4,504)		(1,574)		-		(7,506)
Increase in restricted cash		(10,863)		-		-		-		(10,863)
Decrease in restricted cash		2,706		-		-		-		2,706
Proceeds from sale of assets		-		-		353		-		353
Capital distribution from subsidiary		25,863		-		-		(25,863)		-
Intercompany transfers		744		2,378		647		(3,769)		-
Other		-		(4)		44		-		40
Net cash used in investing activities		17,022		(2,130)		(530)		(29,632)		(15,270)
CASH FLOWS FROM FINANCING ACTIVITIES:
Intercompany transfers		(2,841)		(647)		(281)		3,769		-
Proceeds from ABL facility		283,000		-		-		-		283,000
Payments on ABL facility		(246,000)		-		-		-		(246,000)
Proceeds from sale-leaseback financing liability		-		26,750		-		-		26,750
Payments for deferred financing costs		-		(1,122)		-		-		(1,122)
Payments on capital lease and sale-leaseback financing liability		-		(312)		-		-		(312)
Dividend to The Gymboree Corporation		-		(27,563)		-		27,563		-
Dividend payment to parent		(11)		-		-		-		(11)
Net cash provided by (used in) financing activities		34,148		(2,894)		(281)		31,332		62,305
Effect of exchange rate fluctuations on cash and cash equivalents		-		-		(92)		-		(92)
Net increase in cash and cash equivalents		491		447		4,039		-		4,977
CASH AND CASH EQUIVALENTS:
Beginning of Period		1,689		3,202		13,629		-		18,520
End of Period	$	2,180	$	3,649	$	17,668	$	-	$	23,497

THE GYMBOREE CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

FOR THE 26 WEEKS ENDED AUGUST 2, 2014

(In thousands)

	The Gymboree   Corporation		Guarantor   Subsidiaries		Non-guarantor   Subsidiaries		Eliminations		Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES:
Net cash (used in) provided by operating activities	$	(61,495)	$	4,446	$	(5,400)	$	-	$	(62,449)
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures		(1,203)		(12,362)		(2,958)		-		(16,523)
Proceeds from sale of shares		3,207		-		-		(3,207)		-
Intercompany transfers		-		10,193		-		(10,193)		-
Other		-		(20)		(46)		-		(66)
Net cash used in investing activities		2,004		(2,189)		(3,004)		(13,400)		(16,589)
CASH FLOWS FROM FINANCING ACTIVITIES:
Intercompany transfers		(18,027)		-		7,834		10,193		-
Proceeds from ABL facility		218,000		-		-		-		218,000
Payments on ABL facility		(154,000)		-		-		-		(154,000)
Payments on capital lease		-		(246)		-		-		(246)
Repurchase of shares		-		-		(3,207)		3,207		-
Capital contribution received by noncontrolling interest		-		-		992		-		992
Net cash provided by (used in) financing activities		45,973		(246)		5,619		13,400		64,746
Effect of exchange rate fluctuations on cash and cash equivalents		-		-		(258)		-		(258)
Net (decrease) increase in cash and cash equivalents		(13,518)		2,011		(3,043)		-		(14,550)
CASH AND CASH EQUIVALENTS:
Beginning of Period		15,479		4,659		19,291		-		39,429
End of Period	$	1,961	$	6,670	$	16,248	$	-	$	24,879

The Company and its guarantor subsidiaries participate in a cash pooling program. As part of this program, cash balances are generally swept on a daily basis between the guarantor subsidiary bank accounts and those of the Company. In addition, we pay expenses on behalf of our guarantor and non-guarantor subsidiaries on a regular basis. These types of transactions have been accounted for as intercompany transfers within investing and financing activities.

The Company’s transactions include interest, tax payments and intercompany sales transactions related to administrative costs incurred by the Company, which are billed to guarantor and non-guarantor subsidiaries on a cost plus basis. All intercompany transactions are presumed to be settled in cash and therefore are included in operating activities. Non-operating cash flow changes have been classified as investing and financing activities.

XML

Accumulated Other Comprehensive Loss

6 Months Ended

Aug. 01, 2015

Accumulated Other Comprehensive Loss

12. Accumulated Other Comprehensive Loss

The following table shows the components of accumulated other comprehensive loss (“OCI”), net of tax, as of the periods ended (in thousands):

	August 1, 2015		January 31, 2015		August 2, 2014
Foreign currency translation	$	(7,758)	$	(7,043)	$	778
Accumulated changes in fair value of derivative financial instruments, net of tax benefit of $3,433, $3,982 and $3,982		(3,225)		(4,188)		(5,489)
Total accumulated other comprehensive loss	$	(10,983)	$	(11,231)	$	(4,711)

Changes in the accumulated OCI balance by component were as follows as of and for the periods ended (in thousands):

	13 Weeks Ended August 1, 2015
	Derivatives		Foreign Currency		Total Accumulated Comprehensive (Loss) Income Including     Noncontrolling Interest
Beginning balance	$	(3,927)	$	(6,154)	$	(10,081)
Other comprehensive income (loss) recognized before reclassifications		126		(1,617)		(1,491)
Amounts reclassified from accumulated other comprehensive loss to earnings		927		-		927
Tax expense		(351)		-		(351)
Net current-period other comprehensive income (loss)		702		(1,617)		(915)
Other comprehensive income attributable to noncontrolling interest		-		13		13
Ending balance	$	(3,225)	$	(7,758)	$	(10,983)

	13 Weeks Ended August 2, 2014
	Derivatives		Foreign Currency		Total Accumulated Comprehensive (Loss) Income Including   Noncontrolling Interest
Beginning balance	$	(5,481)	$	701	$	(4,780)
Other comprehensive (loss) income recognized before reclassifications		(414)		247		(167)
Amounts reclassified from accumulated other comprehensive (loss) income to earnings		406		-		406
Net current-period other comprehensive (loss) income		(8)		247		239
Other comprehensive loss attributable to noncontrolling interest		-		(170)		(170)
Ending balance	$	(5,489)	$	778	$	(4,711)
	26 Weeks Ended August 1, 2015
	Derivatives		Foreign Currency		Total Accumulated Comprehensive (Loss) Income Including   Noncontrolling Interest
Beginning balance	$	(4,188)	$	(7,043)	$	(11,231)
Other comprehensive (loss) income recognized before reclassifications		(28)		(661)		(689)
Amounts reclassified from accumulated other comprehensive loss to earnings		1,540		-		1,540
Tax expense		(549)		-		(549)
Net current-period other comprehensive income (loss)		963		(661)		302
Other comprehensive income attributable to noncontrolling interest		-		(54)		(54)
Ending balance	$	(3,225)	$	(7,758)	$	(10,983)
	26 Weeks Ended August 2, 2014
	Derivatives		Foreign Currency		Total Accumulated Comprehensive (Loss) Income Including   Noncontrolling Interest
Beginning balance	$	(5,503)	$	623	$	(4,880)
Other comprehensive (loss) income recognized before reclassifications		(631)		(150)		(781)
Amounts reclassified from accumulated other comprehensive (loss) income to earnings		645		-		645
Net current-period other comprehensive income (loss)		14		(150)		(136)
Other comprehensive income attributable to noncontrolling interest		-		305		305
Ending balance	$	(5,489)	$	778	$	(4,711)

XML

Derivative Financial Instruments

6 Months Ended

Aug. 01, 2015

Derivative Financial Instruments

8. Derivative Financial Instruments

We enter into forward foreign exchange contracts with respect to certain purchases in United States dollars (“U.S. dollars”) of inventory to be sold in our retail stores in Canada. The purpose of these contracts is to protect our margins on the eventual sale of the inventory from fluctuations in the exchange rate for Canadian and U.S. dollars. The term of these forward foreign exchange contracts is generally less than one year. These contracts are treated as cash-flow hedges. Amounts reported in accumulated other comprehensive loss related to these forward foreign exchange contracts will be reclassified to COGS over a three-month period. We also enter into forward foreign exchange contracts with respect to short-term intercompany balances between U.S. and foreign entities in Canada and Australia. The purpose of these contracts is to protect us from fluctuations in the exchange rates upon the settlement of such balances. These contracts are not designated as hedges. Consequently, changes in the fair value of these contracts are included in other income.

In December 2010, we paid approximately $12.1 million to enter into interest rate caps to hedge against rising interest rates associated with the $700 million principal of our Term Loan (see Note 6) above the strike rate of the cap through December 23, 2016, the maturity date of the caps. The interest rate caps were designated on the date of execution as cash-flow hedges. The premium, and any related amounts reported in accumulated other comprehensive loss, are being amortized to interest expense through December 23, 2016, as interest payments are made on the underlying Term Loan. During the 13 weeks ended August 1, 2015 and August 2, 2014, we reclassified approximately $0.9 million and $0.5 million, respectively, from accumulated other comprehensive loss to interest expense. During the 26 weeks ended August 1, 2015 and August 2, 2014, we reclassified approximately $1.7 million and $0.9 million, respectively, from accumulated other comprehensive loss to interest expense. We estimate approximately $4.7 million will be reclassified from accumulated other comprehensive loss to interest expense within the next 12 months.

For a derivative instrument designated as a cash-flow hedge, the effective portion of the derivative’s gain or loss is initially reported as a component of other comprehensive income (loss) and is subsequently recognized in earnings when the hedged exposure is recognized in earnings. Gains or losses on the derivative representing either hedge components excluded from the assessment of effectiveness or hedge ineffectiveness are recognized in earnings.

We had the following outstanding derivatives designated as cash flow hedges (U.S. dollars in thousands):

	August 1, 2015			January 31, 2015			August 2, 2014
	Number of   Instruments	Notional (USD)		Number of Instruments	Notional (USD)		Number of Instruments	Notional (USD)
Interest rate derivatives
Purchased interest rate caps	4	$	700,000	4	$	700,000	4	$	700,000
Foreign exchange derivatives
Forward foreign exchange contracts	4		5,444	6		4,633	6		7,994
Total	8	$	705,444	10	$	704,633	10	$	707,994

The table below presents the fair value of all of our derivative financial instruments as well as their classification on the condensed consolidated balance sheets (in thousands) (see Note 3).

	August 1, 2015		January 31, 2015		August 2, 2014
	Derivative Assets		Derivative Assets		Derivative Assets
Other assets
Purchased interest rate caps	$	1	$	17	$	42
Forward foreign exchange contracts		59		96		3
Total	$	60	$	113	$	45

The tables below present the effect of all of our derivative financial instruments on the condensed consolidated statements of operations and comprehensive loss (in thousands). No amounts were reclassified from accumulated other comprehensive loss (OCI) into earnings as a result of forecasted transactions that failed to occur or as a result of hedge ineffectiveness (see Note 12).

	13 Weeks Ended August 1, 2015
	Gains / (Losses) Recognized in OCI on Derivative (Effective Portion)		Location of Gains (Losses) Reclassified   from Accumulated OCI   into Income (Effective Portion)	Gains / (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)
Interest rate caps	$	(8)	Interest expense	$	(915)
Forward foreign exchange contracts		134	Cost of goods sold		(12)
Total	$	126		$	(927)
	13 Weeks Ended August 2, 2014
	Gains / (Losses) Recognized in OCI on Derivative (Effective Portion)		Location of Gains (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)	Gains / (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)
Interest rate caps	$	(391)	Interest expense	$	(471)
Forward foreign exchange contracts		(23)	Cost of goods sold		65
Total	$	(414)		$	(406)
	26 Weeks Ended August 1, 2015
	Gains / (Losses) Recognized in OCI on Derivative (Effective Portion)		Location of Gains (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)	Gains / (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)
Interest rate caps	$	(16)	Interest expense	$	(1,693)
Forward foreign exchange contracts		(12)	Cost of goods sold		153
Total	$	(28)		$	(1,540)
	26 Weeks Ended August 2, 2014
	Gains / (Losses) Recognized in OCI on Derivative (Effective Portion)		Location of Gains (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)	Gains / (Losses) Reclassified from Accumulated OCI into Income (Effective Portion)
Interest rate caps	$	(557)	Interest expense	$	(932)
Forward foreign exchange contracts		(74)	Cost of goods sold		287
Total	$	(631)		$	(645)

XML

Financial Data of Each Reportable Segment (Detail) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Aug. 01, 2015	Aug. 02, 2014	Aug. 01, 2015	Aug. 02, 2014	Jan. 31, 2015
Segment Reporting Information [Line Items]
Reportable segment, sales	$ 273,465	$ 264,303	$ 549,534	$ 536,313
Reportable segment, gross profit	100,660	96,364	206,017	204,722
Reportable segment, Total assets	1,243,714	1,853,214	1,243,714	1,853,214	$ 1,187,943
VIEs
Segment Reporting Information [Line Items]
Reportable segment, sales	11,081	6,246	19,692	11,650
Reportable segment, Total assets	24,536	20,836	24,536	20,836	21,449
Retail Stores
Segment Reporting Information [Line Items]
Reportable segment, sales	256,991	253,376	518,723	512,500
Gymboree Play & Music
Segment Reporting Information [Line Items]
Reportable segment, sales	11,667	7,319	20,315	14,151
International Retail Franchise
Segment Reporting Information [Line Items]
Reportable segment, sales	4,807	3,608	10,496	9,662
Operating Segments | VIEs
Segment Reporting Information [Line Items]
Reportable segment, sales	11,081	6,246	19,692	11,650
Reportable segment, gross profit	8,250	4,235	14,634	8,337
Reportable segment, Total assets	24,536	20,836	24,536	20,836	21,449
Operating Segments | Retail Stores
Segment Reporting Information [Line Items]
Reportable segment, sales	255,309	251,793	515,233	509,721
Reportable segment, gross profit	88,078	88,233	182,653	187,525
Reportable segment, Total assets	1,132,090	1,746,181	1,132,090	1,746,181	1,078,973
Operating Segments | Gymboree Play & Music
Segment Reporting Information [Line Items]
Reportable segment, sales	4,623	3,842	8,980	8,891
Reportable segment, gross profit	3,323	2,742	6,097	6,784
Reportable segment, Total assets	59,444	59,327	59,444	59,327	60,190
Operating Segments | International Retail Franchise
Segment Reporting Information [Line Items]
Reportable segment, sales	4,963	3,757	10,820	9,924
Reportable segment, gross profit	2,814	2,158	6,041	5,530
Reportable segment, Total assets	29,884	28,210	29,884	28,210	28,886
Intersegment elimination
Segment Reporting Information [Line Items]
Reportable segment, sales	(2,511)	(1,335)	(5,191)	(3,873)
Reportable segment, gross profit	(1,805)	(1,004)	(3,408)	(3,454)
Reportable segment, Total assets	(2,240)	(1,340)	(2,240)	(1,340)	$ (1,555)
Intersegment elimination | Gymboree Play & Music
Segment Reporting Information [Line Items]
Reportable segment, sales	(2,355)	(1,186)	(4,867)	(3,611)
Intersegment elimination | International Retail Franchise
Segment Reporting Information [Line Items]
Reportable segment, sales	$ (156)	$ (149)	$ (324)	$ (262)

XML

Long-Term Debt

6 Months Ended

Aug. 01, 2015

Long-Term Debt

6. Long-Term Debt

Long-term debt consists of (in thousands):

	August 1, 2015		January 31, 2015		August 2, 2014
Term loan due February 2018, Adjusted LIBOR (with a floor of 1.5%) plus 3.5%, net of discount of $895, $1,054 and $1,210	$	768,207	$	768,048	$	767,893
Senior notes due December 2018, 9.125%		346,000		346,000		346,000
Total	$	1,114,207	$	1,114,048	$	1,113,893

Term Loan

We have an agreement with several lenders for an $820 million senior secured Term Loan, with a maturity date of February 2018. The Term Loan allows us to request additional tranches of term loans in an aggregate amount not to exceed $200 million, subject to the satisfaction of certain conditions, provided such amount will be subject to reduction by the amount of any additional commitments incurred under the ABL described in Note 5. The interest rate for borrowings under the Term Loan is, at our option, a base rate plus an additional marginal rate of 2.5% or the Adjusted LIBOR rate (with a 1.5% floor) plus an additional rate of 3.5%. As of August 1, 2015, the interest rate under our Term Loan was 5%.

The Term Loan requires us to make quarterly payments equal to 0.25% of the original $820 million principal amount of the Term Loan made on the closing date plus accrued and unpaid interest thereon, with the balance due in February 2018. The Term Loan also has mandatory and voluntary pre-payment provisions, including a requirement that we prepay the Term Loan with a certain percentage of our annual excess cash flow. We calculated our excess cash flow using fiscal 2014 operating results and concluded we are not required to make any excess cash flow payments on the Term Loan during fiscal 2015. Excess cash flow payments on the Term Loan for fiscal 2016 will be calculated with our fiscal 2015 annual operating results. Voluntary prepayments and the excess cash flow prepayments made in prior fiscal years were applied toward our remaining quarterly amortization payments payable under the Term Loan through fiscal 2016. Our next quarterly payment payable under the Term Loan is due in the first quarter of fiscal 2017.

The obligations under the Term Loan are secured, subject to certain exceptions, by substantially all of our assets and those of our 100%-owned domestic subsidiaries. Our 100%-owned domestic subsidiaries also have fully and unconditionally guaranteed the Company’s obligations under the Term Loan (see Note 16).

Notes

In fiscal 2010, we issued $400 million aggregate principal amount of 9.125% senior notes due in December 2018 (the “Notes”). Interest on the Notes is payable semi-annually. If the Company or our subsidiaries sell certain assets, we generally must either invest the net cash proceeds from such sale in our business within a certain period of time, use the proceeds to prepay senior secured debt, or make an offer to purchase a principal amount of the Notes equal to the excess net cash proceeds at a redemption price equal to 100% of the principal amount of the Notes redeemed plus accrued and unpaid interest. Upon a change in control, we may also be required to make an offer to purchase all of the Notes at a redemption price equal to 101% of the principal amount of the Notes redeemed plus accrued and unpaid interest. We may redeem the Notes, in whole or in part, upon at least 30 days prior notice, at the redemption prices (expressed as percentages of principal amount of the Notes to be redeemed) set forth below, plus accrued and unpaid interest thereon to the applicable redemption date, if redeemed during the twelve-month period beginning on December 1 of each of the years indicated below:

Year	Percentage
2014		104.563%
2015		102.281%
2016 and thereafter		100.000%

The Notes are unsecured senior obligations of The Gymboree Corporation. The Company’s 100%-owned domestic subsidiaries have fully and unconditionally guaranteed the Company’s obligations under the Notes (see Note 16). The guarantees of the Notes are joint and several and will terminate upon the following circumstances: (A) the sale, exchange, disposition or transfer (by merger or otherwise) of (x) the capital stock of the guarantor providing the applicable guarantee, if after such sale, exchange, disposition or transfer such guarantor is no longer a subsidiary of The Gymboree Corporation, or (y) all or substantially all of the assets of such guarantor, (B) the release or discharge of the guarantee by such guarantor of the other indebtedness which resulted in the creation of the subsidiary guarantee by such guarantor under the Indenture, (C) the designation of such guarantor as an “unrestricted subsidiary” under the Indenture or (D) the legal defeasance, covenant defeasance or satisfaction and discharge of the Indenture, in each such case specified in clauses (A) through (D) above in accordance with the requirements therefore set forth in the Indenture.

Future minimum principal payments on long-term debt, excluding accretion of original issue discount (“OID”) of $0.9 million as of August 1, 2015, are as follows (in thousands):

Fiscal years	Principal Payments
2015	$	-
2016		-
2017		6,502
2018		1,108,600
Total	$	1,115,102

Interest Expense on Long-Term Debt and ABL

Total interest expense reported on the condensed consolidated statements of operations includes interest expense on long-term debt and borrowings under the ABL of $21.1 million and $20.5 million for the 13 weeks ended August 1, 2015 and August 2, 2014, respectively. Interest expense was $42.1 million and $40.8 million for the 26 weeks ended August 1, 2015 and August 2, 2014, respectively. Amortization of deferred financing costs and accretion of OID are also included in interest expense.

Deferred Financing Costs and OID

Deferred financing costs allocated to the Term Loan and Notes are amortized over the term of the related financing agreements using the effective interest method. Deferred financing costs allocated to the ABL are amortized on a straight-line basis over 6.4 years. Deferred financing costs allocated to the sale-leaseback financing liability are amortized on a straight-line basis over 10 years (see Note 7). The weighted-average remaining amortization period is approximately 2.8 years as of August 1, 2015. Amortization of deferred financing costs is recorded in interest expense and was $1.8 million and $1.7 million for the 13 weeks ended August 1, 2015 and August 2, 2014, respectively. Amortization of deferred financing costs was $3.6 million and $3.4 million for the 26 weeks ended August 1, 2015 and August 2, 2014, respectively. Accretion of OID, which was not material for the 13 and 26 weeks ended August 1, 2015 and August 2, 2014, is also recorded in interest expense.

XML

Sale-leaseback of Dixon Distribution Center

6 Months Ended

Aug. 01, 2015

Sale-leaseback of Dixon Distribution Center

7. Sale-leaseback of Dixon Distribution Center

On May 5, 2015, the Company entered into an agreement to sell its distribution center in Dixon, California for gross proceeds of $26.8 million, less closing costs of $0.9 million, or net proceeds of $25.9 million and entered into a leaseback of the property from the purchaser for a period of 15 years. Approximately $10.9 million of the net proceeds were restricted to fund capital expenditures or reduce the Company’s liability under the Term loan. Approximately $2.7 million of these restricted funds were used to fund capital expenditures during the 13 weeks ended August 1, 2015. As of August 1, 2015, the Company had a restricted cash balance remaining of $8.2 million, which is presented as long-term restricted cash on the condensed consolidated balance sheets.

Under the terms of the lease agreement, the Company is required to maintain a $3.5 million unconditional irrevocable letter of credit that reduces our line-of-credit borrowing base for a period up to 10 years. Due to the Company’s continuing involvement through the irrevocable letter of credit, the Company has accounted for the sale-leaseback as a financing liability. Payments made by the Company are allocated between interest expense and a reduction to the sale-leaseback financing liability. In the period that there is no longer continuing involvement by the Company, the distribution center and the sale-leaseback financing liability will be removed from our condensed consolidated balance sheets, resulting in a gain on the sale of the distribution center, with a portion of the gain deferred and amortized over the remaining lease term.

During the 13 and 26 weeks ended August 1, 2015, payments made by the Company related to the sale-leaseback financing liability totaled $0.4 million, which was primarily allocated to interest expense.

As of August 1, 2015, future payments on the sale-leaseback financing liability, excluding renewals, are as follows (in thousands):

Fiscal years	Payments
Remainder of 2015	$	891
2016		1,800
2017		1,822
2018		1,845
2019		1,868
2020		1,891
Thereafter		31,367
Total payments		41,484
Less amount representing interest		(14,777)
Total sale-leaseback financing liability		26,707
Less current portion of sale-leaseback financing liability - included in accrued liabilities		(191)
Long-term portion of sale-leaseback financing liability	$	26,516

XML

Share-Based Compensation

6 Months Ended

Aug. 01, 2015

Share-Based Compensation

9. Share-Based Compensation

Share-based compensation expense included as a component of selling, general and administrative (“SG&A”) expenses was $1.2 million and $1.0 million during the 13 weeks ended August 1, 2015 and August 2, 2014, respectively. Share-based compensation expense was $1.9 million and $2.3 million during the 26 weeks ended August 1, 2015 and August 2, 2014, respectively. We include an estimate of forfeitures in determining share-based compensation expense.

The share-based compensation expense during the 13 weeks and 26 weeks ended August 1, 2015 includes $0.2 million of incremental share-based compensation expense related to a modification of employee stock options. The terms of the modification include a change in exercise price for certain employees with stock options that were outstanding as of May 27, 2015. As of August 1, 2015, there was approximately $1.0 million of unrecognized incremental compensation expense related to the modification that will be recognized over a period of 4.2 years.

XML

Impact of VIES on Condensed Consolidated Statements of Operations (Detail) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Aug. 01, 2015	Aug. 02, 2014	Aug. 01, 2015	Aug. 02, 2014
Variable Interest Entity [Line Items]
Net sales	$ 273,465	$ 264,303	$ 549,534	$ 536,313
Cost of goods sold, including buying and occupancy expenses	(172,805)	(167,939)	(343,517)	(331,591)
Selling, general and administrative expenses	(103,366)	(107,140)	(208,076)	(209,430)
Operating (loss) income	(2,706)	(10,776)	(2,059)	(4,708)
Other non-operating (expense) income	(21,466)	(20,521)	(42,633)	(41,216)
(Loss) income before income taxes	(24,172)	(31,297)	(44,692)	(45,924)
Income tax (expense) benefit	(1,222)	(1,556)	(3,182)	(1,932)
Net (loss) income	(25,394)	(32,853)	(47,874)	(47,856)
Net (income) loss attributable to noncontrolling interest	(1,168)	1,700	(1,713)	3,272
Net loss attributable to The Gymboree Corporation	(26,562)	(31,153)	(49,587)	(44,584)
Balance Before Consolidation of VIEs
Variable Interest Entity [Line Items]
Net sales	264,895	259,392	535,033	528,536
Cost of goods sold, including buying and occupancy expenses	(170,680)	(166,259)	(340,242)	(328,697)
Selling, general and administrative expenses	(98,709)	(102,881)	(199,697)	(201,841)
Operating (loss) income	(4,494)	(9,748)	(4,906)	(2,002)
Other non-operating (expense) income	(21,482)	(20,592)	(42,639)	(41,183)
(Loss) income before income taxes	(25,976)	(30,340)	(47,545)	(43,185)
Income tax (expense) benefit	(614)	(791)	(1,918)	(1,390)
Net (loss) income	(26,590)	(31,131)	(49,463)	(44,575)
Net loss attributable to The Gymboree Corporation	(26,590)	(31,131)	(49,463)	(44,575)
VIEs
Variable Interest Entity [Line Items]
Net sales	11,081	6,246	19,692	11,650
Cost of goods sold, including buying and occupancy expenses	(2,831)	(2,011)	(5,058)	(3,313)
Selling, general and administrative expenses	(6,490)	(5,241)	(11,663)	(11,034)
Operating (loss) income	1,760	(1,006)	2,971	(2,697)
Other non-operating (expense) income	16	71	6	(33)
(Loss) income before income taxes	1,776	(935)	2,977	(2,730)
Income tax (expense) benefit	(608)	(765)	(1,264)	(542)
Net (loss) income	1,168	(1,700)	1,713	(3,272)
Net (income) loss attributable to noncontrolling interest	(1,168)	1,700	(1,713)	3,272
VIE Eliminations
Variable Interest Entity [Line Items]
Net sales	(2,511)	(1,335)	(5,191)	(3,873)
Cost of goods sold, including buying and occupancy expenses	706	331	1,783	419
Selling, general and administrative expenses	1,833	982	3,284	3,445
Operating (loss) income	28	(22)	(124)	(9)
(Loss) income before income taxes	28	(22)	(124)	(9)
Net (loss) income	28	(22)	(124)	(9)
Net loss attributable to The Gymboree Corporation	$ 28	$ (22)	$ (124)	$ (9)

XML

Condensed Guarantor Data - Additional Information (Detail) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Aug. 02, 2014	May. 03, 2014	Aug. 02, 2014	Aug. 01, 2015
Condensed Financial Statements, Captions [Line Items]
Domestic subsidiaries, ownership percentage				100.00%
Non-Guarantor Subsidiaries
Condensed Financial Statements, Captions [Line Items]
Issuance of common stock in non-cash investing and financing activity		$ 18,500
Repurchase of shares	$ 3,200		$ 3,207
Non-Guarantor Subsidiaries | Business Operations
Condensed Financial Statements, Captions [Line Items]
Issuance of common stock in non-cash investing and financing activity		15,300
Non-Guarantor Subsidiaries | Advanced Pricing Agreement
Condensed Financial Statements, Captions [Line Items]
Issuance of common stock in non-cash investing and financing activity		$ 3,200

XML

Variable Interest Entities - Additional Information (Detail) - Aug. 01, 2015 - VIEs	Total
Variable Interest Entity [Line Items]
Variable interest entity, percentage of ownership interest	0.00%
Variable interest entity, percentage of result of operation recorded as noncontrolling interest	100.00%

XML

Assets and Liabilities Measured at Fair Value on Recurring Basis (Detail) - USD ($) $ in Thousands	Aug. 01, 2015	Jan. 31, 2015	Aug. 02, 2014
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Assets Fair Value	$ 60	$ 113	$ 895
Interest rate caps
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Assets Fair Value	1	17	42
Forward foreign exchange contracts
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Assets Fair Value	59	96	3
Money market funds
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Assets Fair Value			850
Quoted Prices in Active Markets for Identical Assets and Liabilities (Level 1)
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Assets Fair Value			850
Quoted Prices in Active Markets for Identical Assets and Liabilities (Level 1) | Money market funds
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Assets Fair Value			850
Significant Other Observable Inputs (Level 2)
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Assets Fair Value	60	113	45
Significant Other Observable Inputs (Level 2) | Interest rate caps
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Assets Fair Value	1	17	42
Significant Other Observable Inputs (Level 2) | Forward foreign exchange contracts
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Assets Fair Value	$ 59	$ 96	$ 3

XML

Fair Value of Derivative Financial Instruments (Detail) - USD ($) $ in Thousands	Aug. 01, 2015	Jan. 31, 2015	Aug. 02, 2014
Derivatives, Fair Value [Line Items]
Derivative Assets	$ 60	$ 113	$ 45
Foreign exchange derivatives | Forward foreign exchange contracts | Other Assets
Derivatives, Fair Value [Line Items]
Derivative Assets	59	96	3
Interest rate derivatives | Interest rate caps | Other Assets
Derivatives, Fair Value [Line Items]
Derivative Assets	$ 1	$ 17	$ 42

XML

Segment Information

6 Months Ended

Aug. 01, 2015

Segment Information

14. Segment Information

We have four reportable segments: retail stores (including online stores), Gymboree Play & Music, International Retail Franchise (“Retail Franchise”), and one reportable segment related to the activities of our consolidated VIEs. These reportable segments were identified based on how our business is managed and evaluated by our chief operating decision maker, who is the Chief Executive Officer. The retail stores segment includes four operating segments (brands), which sell high-quality apparel for children: Gymboree Retail (including an online store), Gymboree Outlet, Janie and Jack (including an online store), and Crazy 8 (including an online store). These four operating segments have been aggregated into one reportable segment because these operating segments have similar historical economic characteristics and/or are expected to have similar economic characteristics and similar long-term financial performance in the future. Gross profit is the principal measure we consider in determining whether the economic characteristics are similar. In addition, each operating segment has similar products, production processes and type and class of customer. We believe disaggregating our operating segments would not provide material additional information. Corporate overhead (costs related to our distribution centers and shared corporate services) is included in the retail stores segment.

Summary financial data of each reportable segment were as follows as of and for the periods ended (in thousands):

	13 Weeks Ended August 1, 2015
	Retail Stores		Gymboree Play & Music		International Retail Franchise		VIEs		Intersegment Elimination		Total
Net sales	$	255,309	$	4,623	$	4,963	$	11,081	$	(2,511)	$	273,465
Gross Profit	$	88,078	$	3,323	$	2,814	$	8,250	$	(1,805)	$	100,660
	13 Weeks Ended August 2, 2014
	Retail Stores		Gymboree Play & Music		International Retail Franchise		VIEs		Intersegment Elimination		Total
Net sales	$	251,793	$	3,842	$	3,757	$	6,246	$	(1,335)	$	264,303
Gross Profit	$	88,233	$	2,742	$	2,158	$	4,235	$	(1,004)	$	96,364
	26 Weeks Ended August 1, 2015
	Retail Stores		Gymboree Play & Music		International Retail Franchise		VIEs		Intersegment Elimination		Total
Net sales	$	515,233	$	8,980	$	10,820	$	19,692	$	(5,191)	$	549,534
Gross Profit	$	182,653	$	6,097	$	6,041	$	14,634	$	(3,408)	$	206,017

	26 Weeks Ended August 2, 2014
	Retail Stores		Gymboree Play & Music		International Retail Franchise		VIEs		Intersegment Elimination		Total
Net sales	$	509,721	$	8,891	$	9,924	$	11,650	$	(3,873)	$	536,313
Gross Profit	$	187,525	$	6,784	$	5,530	$	8,337	$	(3,454)	$	204,722
	Total Assets
	Retail Stores		Gymboree Play & Music		International Retail Franchise		VIEs		Intersegment Elimination		Total
August 1, 2015	$	1,132,090	$	59,444	$	29,884	$	24,536	$	(2,240)	$	1,243,714
January 31, 2015	$	1,078,973	$	60,190	$	28,886	$	21,449	$	(1,555)	$	1,187,943
August 2, 2014	$	1,746,181	$	59,327	$	28,210	$	20,836	$	(1,340)	$	1,853,214

Interest expense, depreciation and amortization expense and capital expenditures have not been separately disclosed above as the amounts primarily relate to the retail segment. Intersegment revenues for each reportable segment were as follows for the periods ended (in thousands):

	Intersegment Revenues
	Retail		Gymboree		International Retail
	Stores		Play & Music		Franchise		VIEs		Total
13 Weeks Ended August 1, 2015	$	-	$	2,355	$	156	$	-	$	2,511
13 Weeks Ended August 2, 2014	$	-	$	1,186	$	149	$	-	$	1,335
26 Weeks Ended August 1, 2015	$	-	$	4,867	$	324	$	-	$	5,191
26 Weeks Ended August 2, 2014	$	-	$	3,611	$	262	$	-	$	3,873

We attribute retail store revenues to individual countries based on the selling location. For Gymboree International Retail Franchise, all sales were attributed to the U.S. geographic area.

China Play & Music sales are attributable to the international geographic area and all other Gymboree Play & Music sales are attributable to the U.S. geographic area.

Net sales of our two geographical areas, United States and international, were as follows for the periods ended (in thousands):

	13 Weeks Ended				26 Weeks Ended
	August 1, 2015		August 2, 2014		August 1, 2015		August 2, 2014
United States	$	251,730	$	247,242	$	510,312	$	504,570
International		21,735		17,061		39,222		31,743
	$	273,465	$	264,303	$	549,534	$	536,313

Property and equipment, net, of our two geographical areas were as follows as of the periods ended (in thousands):

	August 1, 2015		January 31, 2015		August 2, 2014
United States	$	160,853	$	172,378	$	185,841
International		9,752		10,053		10,826
	$	170,605	$	182,431	$	196,667

XML

Long-Term Debt (Tables)

6 Months Ended

Aug. 01, 2015

Long-Term Debt

Long-term debt consists of (in thousands):

	August 1, 2015		January 31, 2015		August 2, 2014
Term loan due February 2018, Adjusted LIBOR (with a floor of 1.5%) plus 3.5%, net of discount of $895, $1,054 and $1,210	$	768,207	$	768,048	$	767,893
Senior notes due December 2018, 9.125%		346,000		346,000		346,000
Total	$	1,114,207	$	1,114,048	$	1,113,893

Schedule of Redemption Prices

We may redeem the Notes, in whole or in part, upon at least 30 days prior notice, at the redemption prices (expressed as percentages of principal amount of the Notes to be redeemed) set forth below, plus accrued and unpaid interest thereon to the applicable redemption date, if redeemed during the twelve-month period beginning on December 1 of each of the years indicated below:

Year	Percentage
2014		104.563%
2015		102.281%
2016 and thereafter		100.000%

Scheduled Future Minimum Principal Payments on Long-Term Debt, Excluding Accretion of Original Issue Discount

Future minimum principal payments on long-term debt, excluding accretion of original issue discount (“OID”) of $0.9 million as of August 1, 2015, are as follows (in thousands):

Fiscal years	Principal Payments
2015	$	-
2016		-
2017		6,502
2018		1,108,600
Total	$	1,115,102

XML

Derivative Financial Instruments - Additional Information (Detail) - USD ($) $ in Thousands	1 Months Ended	3 Months Ended		6 Months Ended
	Dec. 31, 2010	Aug. 01, 2015	Aug. 02, 2014	Aug. 01, 2015	Aug. 02, 2014
Derivative [Line Items]
Forward exchange contracts term				1 year
Amount of Gain / (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)		$ (927)	$ (406)	$ (1,540)	$ (645)
Term Loan
Derivative [Line Items]
Long-term debt, amount		820,000		820,000
Derivatives
Derivative [Line Items]
Interest rate caps, maturity date	Dec. 23, 2016
Payment for interest rate caps hedging	$ 12,100
Reclassified from accumulated other comprehensive loss to interest expense within the next 12 months				4,700
Derivatives | Term Loan
Derivative [Line Items]
Long-term debt, amount	$ 700,000
Derivatives | Interest Expense
Derivative [Line Items]
Amount of Gain / (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)		$ 900	$ 500	$ 1,700	$ 900

XML

Line of Credit - Additional Information (Detail) - Entity [Domain] - USD ($)	3 Months Ended		6 Months Ended		12 Months Ended
	Aug. 01, 2015	Aug. 02, 2014	Aug. 01, 2015	Aug. 02, 2014	Jan. 31, 2015
Line of Credit Facility [Line Items]
Line of credit, outstanding	$ 70,000,000	$ 64,000,000	$ 70,000,000	$ 64,000,000	$ 33,000,000
Senior Secured Asset Based Revolving Credit Facility
Line of Credit Facility [Line Items]
Line of credit, borrowing capacity	225,000,000		225,000,000
Line of credit, outstanding	70,000,000	64,000,000	70,000,000	64,000,000	33,000,000
Letter of credit, outstanding	30,400,000		30,400,000
Line of credit, remaining borrowing capacity	95,700,000		95,700,000
Line of credit, average borrowing	$ 58,100,000	$ 28,500,000	$ 56,100,000	$ 19,100,000	$ 32,000,000
Line of credit, Principal amounts outstanding due date	2017-03
Line of credit, commitment fee			0.375%
Senior Secured Asset Based Revolving Credit Facility | Interest rate on $5.3 million of line of credit borrowings outstanding
Line of Credit Facility [Line Items]
Line of credit, outstanding	$ 5,300,000		$ 5,300,000
Line of credit, effective interest rate	5.50%		5.50%
Senior Secured Asset Based Revolving Credit Facility | Interest rate on $64.7 million of line of credit borrowings outstanding
Line of Credit Facility [Line Items]
Line of credit, outstanding	$ 64,700,000		$ 64,700,000
Line of credit, effective interest rate	4.00%		4.00%
Senior Secured Asset Based Revolving Credit Facility | Federal Funds Effective Rate
Line of Credit Facility [Line Items]
Line of credit, interest rate			0.50%
Senior Secured Asset Based Revolving Credit Facility | Adjusted LIBOR Rate
Line of Credit Facility [Line Items]
Line of credit, interest rate			1.00%
Senior Secured Asset Based Revolving Credit Facility | Maximum
Line of Credit Facility [Line Items]
Line of credit, additional commitments	$ 125,000,000		$ 125,000,000

XML

CONDENSED CONSOLIDATED BALANCE SHEETS - Entity [Domain] - USD ($) $ in Thousands	Aug. 01, 2015	Jan. 31, 2015	Aug. 02, 2014
Current assets:
Cash and cash equivalents	$ 23,497	$ 18,520	$ 24,879
Accounts receivable, net of allowance of $2,314, $1,939 and $1,655	24,684	25,248	21,129
Merchandise inventories	243,037	198,337	223,694
Prepaid income taxes	2,596	2,599	3,076
Prepaid expenses	19,399	6,821	19,684
Deferred income taxes	9,124	6,824	8,172
Total current assets	322,337	258,349	300,634
Property and equipment:
Land and buildings	22,428	22,428	22,428
Leasehold improvements	200,002	198,098	201,985
Furniture, fixtures and equipment	125,617	123,943	120,568
Total property and equipment	348,047	344,469	344,981
Less accumulated depreciation and amortization	(177,442)	(162,038)	(148,314)
Net property and equipment	170,605	182,431	196,667
Goodwill	373,446	373,834	758,777
Other intangible assets, net	342,157	343,552	558,210
Deferred financing costs	23,145	25,622	29,091
Restricted cash	8,157
Other assets	3,867	4,155	9,835
Total assets	1,243,714	1,187,943	1,853,214
Current liabilities:
Accounts payable	123,995	87,032	112,638
Accrued liabilities	95,079	94,805	86,231
Line of credit borrowings	70,000	33,000	64,000
Current obligation under capital lease	578	552	527
Total current liabilities	289,652	215,389	263,396
Long-term liabilities:
Long-term debt	1,114,207	1,114,048	1,113,893
Long-term sale-leaseback financing liability	26,516
Long-term obligation under capital lease	2,555	2,850	3,133
Lease incentives and other liabilities	51,770	53,677	52,664
Unrecognized tax benefits	5,123	5,048	6,475
Deferred income taxes	131,887	129,196	209,220
Total liabilities	$ 1,621,710	$ 1,520,208	$ 1,648,781
Commitments and contingencies
Stockholders' (deficit) equity:
Common stock, including additional paid-in capital ($0.001 par value: 1,000 shares authorized, issued and outstanding)	$ 524,244	$ 522,403	$ 520,201
Accumulated deficit	(902,950)	(853,363)	(323,842)
Accumulated other comprehensive loss	(10,983)	(11,231)	(4,711)
Total stockholders' (deficit) equity	(389,689)	(342,191)	191,648
Noncontrolling interest	11,693	9,926	12,785
Total (deficit) equity	(377,996)	(332,265)	204,433
Total liabilities and stockholders' (deficit) equity	$ 1,243,714	$ 1,187,943	$ 1,853,214

XML

Fair Value Measurements

6 Months Ended

Aug. 01, 2015

Fair Value Measurements

3. Fair Value Measurements

We record our money market funds, interest rate caps and forward foreign exchange contracts at fair value. Fair value is the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or a liability. Accounting guidance prioritizes the inputs used to measure fair value into three levels and bases the categorization within the hierarchy upon the lowest level of input that is available and significant to the fair value measurement:

Level 1 – Quoted prices in active markets for identical assets or liabilities.

Level 2 – Inputs that are based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant inputs are observable in the market or can be derived from observable market data.

Level 3 – Inputs that cannot be corroborated by observable market data and reflect the use of significant management judgment. Valuation techniques could include the use of discounted cash flow models and similar techniques.

In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the fair value measurement in its entirety is classified is based on the lowest level input that is significant to the fair value measurement in its entirety. Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.

Assets and Liabilities Measured at Fair Value on a Recurring Basis

The tables below present our assets and liabilities measured at fair value on a recurring basis as of August 1, 2015, January 31, 2015 and August 2, 2014, aggregated by the level in the fair value hierarchy within which those measurements fall (in thousands). There were no transfers into or out of Level 1 and Level 2 during the 26 weeks ended August 1, 2015 and August 2, 2014, or during the year ended January 31, 2015.

	August 1, 2015
	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Fair Value
Assets
Interest rate caps	$	-	$	1	$	-	$	1
Forward foreign exchange contracts		-		59		-		59
Total	$	-	$	60	$	-	$	60
	January 31, 2015
	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Fair Value
Assets
Interest rate caps	$	-	$	17	$	-	$	17
Forward foreign exchange contracts		-		96		-		96
Total	$	-	$	113	$	-	$	113
	August 2, 2014
	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Fair Value
Assets
Money market funds	$	850	$	-	$	-	$	850
Interest rate caps		-		42		-		42
Forward foreign exchange contracts		-		3		-		3
Total	$	850	$	45	$	-	$	895

Our cash equivalents, which are primarily placed in money market funds, are valued at their original purchase prices plus interest that has accrued at the stated rate.

The fair value of our interest rate caps was determined using the market standard methodology of discounting future cash receipts. The variable cash receipts were based on the expectation of future interest rates (forward curves) derived from observed market interest rate curves and volatilities. In addition, credit valuation adjustments, which consider the impact of any credit enhancements to the contracts, were incorporated in the fair values to account for potential nonperformance risk. In adjusting the fair value of these contracts for the effect of nonperformance risk, we have considered any applicable credit enhancements such as collateral postings, thresholds, mutual puts, and guarantees.

Although we have determined the majority of the inputs used to value our interest rate caps fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with these derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by us and our counterparties. However, as of August 1, 2015, January 31, 2015 and August 2, 2014, we assessed the significance of the impact of the credit valuation adjustments on the overall valuation of our interest rate cap positions and determined the credit valuation adjustment was not significant to the overall valuation. As a result, we classified our interest rate caps derivative valuations in Level 2 of the fair value hierarchy.

The fair value of our forward foreign exchange contracts was determined using the market approach and Level 2 inputs. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities.

The carrying value of cash and cash equivalents, restricted cash, receivables, line of credit borrowings and payables balances approximate their estimated fair values due to the short maturities of these instruments. We estimate the fair value of our long-term debt using current market yields. These current market yields are considered Level 2 inputs. The estimated fair value of long-term debt is as follows (in thousands):

	August 1, 2015				January 31, 2015				August 2, 2014
	Carrying Amount		Fair Value		Carrying Amount		Fair Value		Carrying Amount		Fair Value
Term loan	$	768,207	$	565,828	$	768,048	$	530,680	$	767,893	$	634,509
Notes		346,000		121,100		346,000		128,020		346,000		207,600
Total	$	1,114,207	$	686,928	$	1,114,048	$	658,700	$	1,113,893	$	842,109

We had no other financial assets or liabilities measured at fair value as of August 1, 2015, January 31, 2015 and August 2, 2014.

Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis

Our non-financial assets, which primarily consist of goodwill, other intangible assets and property and equipment, are not required to be measured at fair value on a recurring basis and are reported at carrying value. However, on a periodic basis whenever events or changes in circumstances indicate their carrying value may not be fully recoverable, and at least annually for goodwill and indefinite-lived intangible assets, non-financial assets are assessed for impairment and, if applicable, written-down to and recorded at fair value, considering external market participant assumptions.

During the 13 and 26 weeks ended August 1, 2015, we did not identify any impairment indicators for under-performing stores. During the 13 and 26 weeks ended August 2, 2014, we recorded an impairment charge of $3.2 million related to assets for under-performing stores. The fair market value of these non-financial assets was determined using the income approach and Level 3 inputs, which required management to make significant estimates about future cash flows. Management estimates the amount and timing of future cash flows based on historical operating results and its experience and knowledge of the retail market in which each store operates. These impairment charges are included in SG&A expenses in the accompanying condensed consolidated statements of operations.

XML

Related Party Transactions - Additional Information (Detail) - USD ($)	3 Months Ended			6 Months Ended
	Aug. 01, 2015	May. 03, 2015	Aug. 02, 2014	Aug. 01, 2015	Aug. 02, 2014	Jan. 31, 2015	Jan. 31, 2014
Bain Capital Partners Llc
Related Party Transaction [Line Items]
Payment for management service fee and reimbursement of out-of-pocket expenses	$ 900,000		$ 900,000	$ 1,800,000	$ 1,600,000
Payable to related parties	1,100,000		300,000	1,100,000	300,000		$ 200,000
Bain Capital Partners Llc | VIEs
Related Party Transaction [Line Items]
Payment for management service fee and reimbursement of out-of-pocket expenses	200,000		100,000	300,000	200,000
Payable to related parties	200,000		100,000	200,000	100,000	$ 100,000
LogicSource
Related Party Transaction [Line Items]
Payable to related parties	100,000		100,000	100,000	100,000	300,000
Purchased services	200,000		300,000	800,000	900,000
Burlington Stores Inc
Related Party Transaction [Line Items]
Inventory sold		$ 1,300,000	0		0
Giraffe Holding, Inc
Related Party Transaction [Line Items]
Receivable from related parties	300,000		0	300,000	0	200,000
Gymboree Investment Holding Gp Limited | VIEs
Related Party Transaction [Line Items]
Payable to related parties	1,100,000		1,100,000	1,100,000	1,100,000	1,100,000
Gymboree Hong Kong Limited | VIEs
Related Party Transaction [Line Items]
Payable to related parties	$ 400,000		$ 400,000	$ 400,000	$ 400,000	$ 400,000

XML

Condensed Consolidating Statements of Comprehensive Loss (Parenthetical) (Detail) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Aug. 01, 2015	Aug. 02, 2014	Aug. 01, 2015	Aug. 02, 2014
Condensed Financial Statements, Captions [Line Items]
Unrealized net gain (loss) on cash flow hedges, tax expense	$ 351	$ 0	$ 549	$ 0

XML

Sale-leaseback of Dixon Distribution Center (Tables)

6 Months Ended

Aug. 01, 2015

Future Payments on Sale-Leaseback Financing Liability, Excluding Renewals

As of August 1, 2015, future payments on the sale-leaseback financing liability, excluding renewals, are as follows (in thousands):

Fiscal years	Payments
Remainder of 2015	$	891
2016		1,800
2017		1,822
2018		1,845
2019		1,868
2020		1,891
Thereafter		31,367
Total payments		41,484
Less amount representing interest		(14,777)
Total sale-leaseback financing liability		26,707
Less current portion of sale-leaseback financing liability - included in accrued liabilities		(191)
Long-term portion of sale-leaseback financing liability	$	26,516

XML

Intangible Assets (Detail) - Entity [Domain] - USD ($) $ in Thousands	Aug. 01, 2015	Jan. 31, 2015	Aug. 02, 2014
Intangible Assets [Line Items]
Gross Carrying Amount	$ 583,235	$ 583,681	$ 622,732
Accumulated amortization	(11,478)	(10,529)	(47,522)
Accumulated impairment	(229,600)	(229,600)	(17,000)
Net Amount	342,157	343,552	558,210
Intangible Assets Not Subject to Amortization | Trade names
Intangible Assets [Line Items]
Gross carrying amount	567,012	567,012	567,494
Accumulated impairment	(229,600)	(229,600)	(17,000)
Net amount	337,412	337,412	550,494
Intangible Assets Subject to Amortization
Intangible Assets [Line Items]
Gross carrying amount	16,223	16,669	55,238
Accumulated amortization	(11,478)	(10,529)	(47,522)
Net amount	4,745	6,140	7,716
Intangible Assets Subject to Amortization | Customer relationships
Intangible Assets [Line Items]
Gross carrying amount	770	770	37,551
Accumulated amortization	(770)	(605)	(37,119)
Net amount		165	432
Intangible Assets Subject to Amortization | Below Market Leases
Intangible Assets [Line Items]
Gross carrying amount	4,828	5,274	7,055
Accumulated amortization	(3,498)	(3,486)	(4,728)
Net amount	1,330	1,788	2,327
Intangible Assets Subject to Amortization | Co-branded credit card agreement
Intangible Assets [Line Items]
Gross carrying amount	4,000	4,000	4,000
Accumulated amortization	(2,882)	(2,573)	(2,266)
Net amount	1,118	1,427	1,734
Intangible Assets Subject to Amortization | Franchise agreements and reacquired franchise rights
Intangible Assets [Line Items]
Gross carrying amount	6,625	6,625	6,632
Accumulated amortization	(4,328)	(3,865)	(3,409)
Net amount	$ 2,297	$ 2,760	$ 3,223

XML

Related Party Transactions

6 Months Ended

Aug. 01, 2015

Related Party Transactions

13. Related Party Transactions

Related Party Transactions –Excluding VIEs

We incurred approximately $0.9 million in management fees and reimbursement of out-of-pocket expenses from Bain Capital Partners LLC (“Bain Capital”) during each of the 13 weeks ended August 1, 2015 and August 2, 2014, respectively. We incurred approximately $1.8 million and $1.6 million in management fees and reimbursement of out-of-pocket expenses from Bain Capital during the 26 weeks ended August 1, 2015 and August 2, 2014, respectively. As of August 1, 2015, January 31, 2015 and August 2, 2014, we had a payable balance of $1.1 million, $0.2 million and $0.3 million, respectively, to Bain Capital.

We incurred approximately $0.2 million and $0.3 million in expenses related to services purchased from LogicSource, a company owned by funds associated with Bain Capital, during the 13 weeks ended August 1, 2015 and August 2, 2014, respectively. We incurred approximately $0.8 million and $0.9 million in expenses related to services purchased from LogicSource during the 26 weeks ended August 1, 2015 and August 2, 2014, respectively. As of August 1, 2015, January 31, 2015 and August 2, 2014, we had a payable balance of $0.1 million, $0.3 million and $0.1 million, respectively, to LogicSource.

During the 13 weeks ended May 3, 2015, we sold inventory totaling $1.3 million to Burlington Stores, Inc. (“Burlington”), a company owned by funds associated with Bain Capital through March 31, 2015. The funds associated with Bain Capital sold their common shares of Burlington on March 31, 2015. As of April 1, 2015, Burlington was no longer a related party of the Company. We did not sell inventory to Burlington during the 13 and 26 weeks ended August 2, 2014.

As of August 1, 2015, January 31, 2015 and August 2, 2014, we had a receivable balance of $0.3 million, $0.2 million and $0 million, respectively, from our indirect parent, Giraffe Holding, Inc., related to income taxes.

Related Party Transactions –VIEs

Our VIEs incurred $0.2 million and $0.1 million in management fees from Bain Capital Advisors (China) Ltd. during the 13 weeks ended August 1, 2015 and August 2, 2014, respectively. Our VIEs incurred $0.3 million and $0.2 million in management fees from Bain Capital Advisors (China) Ltd. during the 26 weeks ended August 1, 2015 and August 2, 2014, respectively. As of August 1, 2015, January 31, 2015 and August 2, 2014, our VIEs had a balance of $0.2 million, $0.1 million and $0.1 million payable to Bain Capital Advisors (China) Ltd, respectively.

As of August 1, 2015, January 31, 2015 and August 2, 2014, our VIEs had a balance of $1.1 million payable to their indirect parent, Gymboree Investment Holding GP, Ltd., related to funds used to pay operating costs of the VIEs.

As of August 1, 2015, January 31, 2015 and August 2, 2014, our VIEs had a payable balance of $0.4 million due to Gymboree Hong Kong Limited, the unconsolidated direct parent of the VIEs, related to funds used to pay operating costs of the VIEs. The Company is part of a related party group that controls Gymboree Hong Kong Limited.