XML 76 R64.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Information - Balance Sheet (Details) - USD ($)
$ in Thousands
6 Months Ended
Jul. 29, 2017
Jan. 28, 2017
Jul. 30, 2016
Jan. 30, 2016
Jun. 18, 2014
CURRENT ASSETS:          
Cash and cash equivalents $ 112,741 $ 70,889 $ 11,430 $ 29,980  
Accounts receivable, net 71,900 65,714 84,348    
Inventories 944,783 955,512 1,023,603    
Other current assets 55,432 73,602 81,113    
Total current assets 1,184,856 1,165,717 1,200,494    
Property and equipment, net 459,530 484,165 510,520    
Rental product, net 139,397 152,610 171,469    
Goodwill 119,880 117,026 118,307    
Intangible assets, net 170,113 171,659 174,752    
Other assets 5,948 6,695 9,012    
TOTAL ASSETS 2,079,724 2,097,872 2,184,554    
CURRENT LIABILITIES:          
Accounts payable 140,156 177,380 169,820    
Accrued expenses and other current liabilities 282,926 269,161 296,857    
Current portion of long-term debt 8,750 13,379 14,000    
Total current liabilities 431,832 459,920 480,677    
Long-term debt, net 1,532,255 1,582,150 1,600,402    
Deferred taxes, net and other liabilities 162,313 163,420 192,125    
Shareholders' (deficit) equity (46,676) (107,618) (88,650)    
TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT 2,079,724 2,097,872 2,184,554    
Eliminations          
CURRENT ASSETS:          
Accounts receivable, net (487,080) (490,680) (226,587)    
Other current assets (192,132) (110,280) (37,327)    
Total current assets (679,212) (600,960) (263,914)    
Investments in subsidiaries (1,420,043) (1,315,834) (1,312,537)    
Other assets (6,600) (7,200) (7,800)    
TOTAL ASSETS (2,105,855) (1,923,994) (1,584,251)    
CURRENT LIABILITIES:          
Accounts payable (487,080) (490,680) (226,587)    
Accrued expenses and other current liabilities (184,856) (110,280) (37,327)    
Total current liabilities (671,936) (600,960) (263,914)    
Deferred taxes, net and other liabilities (13,876) (7,200) (7,800)    
Shareholders' (deficit) equity (1,420,043) (1,315,834) (1,312,537)    
TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT (2,105,855) (1,923,994) (1,584,251)    
Tailored Brands, Inc. | Reportable Legal Entities          
CURRENT ASSETS:          
Accounts receivable, net 7,380 7,376 7,373    
Other current assets 7,310 12,773 3,562    
Total current assets 14,690 20,149 10,935    
Investments in subsidiaries (16,512) (109,788) (82,294)    
Other assets     1,498    
TOTAL ASSETS (1,822) (89,639) (69,861)    
CURRENT LIABILITIES:          
Accounts payable 26,528 15,352 7,008    
Accrued expenses and other current liabilities 17,967 2,627 9,431    
Total current liabilities 44,495 17,979 16,439    
Deferred taxes, net and other liabilities 359   2,350    
Shareholders' (deficit) equity (46,676) (107,618) (88,650)    
TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT (1,822) (89,639) (69,861)    
The Men's Wearhouse, Inc. | Reportable Legal Entities          
CURRENT ASSETS:          
Cash and cash equivalents 13,482 1,002 1,245 724  
Accounts receivable, net 18,103 15,499 18,217    
Inventories 186,831 230,264 198,656    
Other current assets 204,477 134,225 18,087    
Total current assets 422,893 380,990 236,205    
Property and equipment, net 218,122 232,090 254,315    
Rental product, net 116,525 131,287 142,198    
Goodwill 6,160 6,160 6,160    
Intangible assets, net 24 78 132    
Investments in subsidiaries 1,436,555 1,425,622 1,394,831    
Other assets 4,790 5,615 6,457    
TOTAL ASSETS 2,205,069 2,181,842 2,040,298    
CURRENT LIABILITIES:          
Accounts payable 480,565 509,572 247,569    
Accrued expenses and other current liabilities 119,314 111,617 193,497    
Current portion of long-term debt 8,750 13,379 14,000    
Total current liabilities 608,629 634,568 455,066    
Long-term debt, net 1,532,255 1,582,150 1,600,402    
Deferred taxes, net and other liabilities 80,697 74,912 67,124    
Shareholders' (deficit) equity (16,512) (109,788) (82,294)    
TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT $ 2,205,069 2,181,842 2,040,298    
Guarantor Subsidiaries          
Condensed Consolidating Balance Sheet          
Ownership of Guarantor subsidiaries (as a percent) 100.00%        
Guarantor Subsidiaries | Reportable Legal Entities          
CURRENT ASSETS:          
Cash and cash equivalents $ 1,924 1,881 1,813 2,243  
Accounts receivable, net 430,884 476,742 256,591    
Inventories 403,875 438,167 686,178    
Other current assets 26,431 28,436 52,709    
Total current assets 863,114 945,226 997,291    
Property and equipment, net 204,641 216,248 219,595    
Rental product, net 4,894 3,369 11,066    
Goodwill 68,510 68,510 68,510    
Intangible assets, net 156,307 157,270 158,351    
Other assets 897 959 935    
TOTAL ASSETS 1,298,363 1,391,582 1,455,748    
CURRENT LIABILITIES:          
Accounts payable 60,420 82,337 98,318    
Accrued expenses and other current liabilities 113,058 129,420 109,835    
Total current liabilities 173,478 211,757 208,153    
Deferred taxes, net and other liabilities 84,509 85,477 119,773    
Shareholders' (deficit) equity 1,040,376 1,094,348 1,127,822    
TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT 1,298,363 1,391,582 1,455,748    
Non-Guarantor Subsidiaries | Reportable Legal Entities          
CURRENT ASSETS:          
Cash and cash equivalents 97,335 68,006 8,372 $ 27,013  
Accounts receivable, net 102,613 56,777 28,754    
Inventories 354,077 287,081 138,769    
Other current assets 9,346 8,448 44,082    
Total current assets 563,371 420,312 219,977    
Property and equipment, net 36,767 35,827 36,610    
Rental product, net 17,978 17,954 18,205    
Goodwill 45,210 42,356 43,637    
Intangible assets, net 13,782 14,311 16,269    
Other assets 6,861 7,321 7,922    
TOTAL ASSETS 683,969 538,081 342,620    
CURRENT LIABILITIES:          
Accounts payable 59,723 60,799 43,512    
Accrued expenses and other current liabilities 217,443 135,777 21,421    
Total current liabilities 277,166 196,576 64,933    
Deferred taxes, net and other liabilities 10,624 10,231 10,678    
Shareholders' (deficit) equity 396,179 331,274 267,009    
TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT 683,969 $ 538,081 $ 342,620    
Senior Notes          
Condensed Consolidating Balance Sheet          
Aggregate principal amount of debt issued $ 600,000       $ 600,000
Interest rate (as a percent) 7.00%       7.00%