EFTA01451153.pdf

dio3 eetoqwAD Figure I : Gvmboree Corporation (GYMBI Historical and Estimated Results (dollars in millions) 0 14344014•4 KomoriMon 10600 0* we. Dad Raaarth Miaanaal sal 64660 Prams 1046640 (0alan In Mama AO/ MO 90:1 PM FM 1011 1012 3011 4412 611 1013 2013 3411111 )013 1 US 61138 WI= NUB 0 0°%0 9 204 31-3601 03609 363610 11-.044ar 31J94i2 303612 312112 31.00-12 3146.13 31.34.13 2Si 11 31.0113 Mao° 0603 1340913 313614 3%3041 3iang FM $alas $ 120.1 11000.1 1 1.0141 $ toms $ 1.1013 3 20/.8 $ 2658 $ 311.3 $ 30/.5 $1.2111 $ 292.4 1 210.0 $ 331.1 $ 309.8 $ 1.202 $ 374.6 11.2112 11.216.3 OW 491.,4.:504 4760 5245 5350 6552 733 1751) 1796 IDS 129 703 1718 1816 MS 1604 7040 2405 KOS 7773 04(65 Prat 442.8 470 4790 40.1 4649 121.1 09.2 113.6 144.6 441.4 121.0 100 146.1 1215 4053 114.1 061 117.8 44,6640 aim area 0006646.6.06 312.3 WO 3753 3612 271 91.7 936 65 0 124 4.7 1041 1020 KOO III) 1117 1161 ao 4264 1611 1 1312 $ 1413 $ 1611 $ 711 1 nil 1 10.1 $ 15411 29.4 $ 194 $ 563 $ 114 $ 6.1 $ 41.2 $ 12.3 1 914 1 110 $ 1.7.1 1 70.4 aura cart ma 02 02 02 174 037 21 7 217 3 3 85.0 215 204 25 193 135 61 103 16 771 145% 06 531 562 624 14 111 30 11351 05 AA 064 07) 01 70 00 at OD 02 OS ION '54 1S 03 9? 420 04 431 0 1) Os net Pt 01 PCP,' (It Ps,, net 'tans $ 0.3 $ 93.6 1 101.0 1 255 1 2453) 3 6.0 $ 41333 $ 4.9 $ IS Al 0 (00) 1 OM 1 013 il 140 1 18.21 1 an 1 (0.1 1 MA 1 1.3 C.i. Achy £616 S 122 1 6113 $ 03.6 $ 721 $ 798 3 /.1 $ 0413 200 3 ID( 3 017 3 110 $ 61 1 412 3 123 S 600 1 CO 1 12 $ 79.4 046655- .r. kfrfl.Tal, 312 310 37.3 369 579 142 140 147 149 564 WS 107 145 109 40 145 46.7 DO 30101 5•46i (6-6663•66 164 400 105 (0) $9 14 1$ 03 10 43 15 16 i 4 55 44 60 08ITDA 177.8 103.0 219.4 1211.4 1431 46.7 0.7 41.6 353 137.3 31.9 17.2 65.7 34.6 1011 12.5 10.3 143.4 allararo. IWO 00 52 17 22 122 25 50 76 03 30 39 40 11460414114011 177.0 203.0 2114 3351 10.0 501 104 469 47 7 416 AO 141 416.? 0101 NIA 32.1 117.1 147.4 1114 barmart 0 00 561 36 623 366 80 90 *4 07 471 *7 126 I30 110 662 140 *2 .0.0 199/014344 COO MOO 1796 4111 MI 422 46 335 31 7 ( 110 1Z 122 437 219 913 185 TP9 164 CNIINOMIEepas 00 al 0, 177 746 3.7 112 23 IC 5 0)6 3)4 25 103 25 770 103 016 771 001345 08.6 (O 07 224 13 30 11151 05 44 (SO on OS 47 00 06 O3. 17 03 6060 01116046 III 0 11612 513 0781 69 23 04 4334. 61!! ell 84 16.0 .5 111 013 (354 01.4 11 016 069 174 - 01 01 • - • i 01 • - Ocoahentn• • I4 • - - • - - - - • • • 0 0441164 . • • • • - • . • • • • Ina Cash Row 040 1 315 $ 04(0 $ 101 141 3210 1 413 6 11.8 1 11.11_1 7.71 $ .1 , 44.4 $ 13.4 $ 113.0 $ 1.6 1 66{1 31(0 , 1 25* 1 31.1 1 43.0 0001( 4i/sr Nei 11•40695 1614 0. I4% 563 100% *2% 30 264 0 ah 74% (I 7% 42% 04% 05'. 40% OS% 34621 EBIMA 0615 121% 14 61% 70. 14% .144% 10% .229% 141 .460% .202% 514% 167% 2775. 25, " 24% 40.0 0440.466 Olt% eel 473% 4274 367% 474 332% 4034 204 373% 4.24 1.19 413% 366% 30% XL% HA COM 6149944 Jaen Mt% 221 16% 320% 339% 350% 314% 340 MN 310% 331% 31.1% 3391 340 31 01 1414 338% 06614041441 14 15 1424 16 1% 0N. 67% 101% 44% 45% 44.% SS% 51% 17% 03% 40% 4T% 46% 41% 611 01111100n *3% 22t :mon =on 162% 171% 61% 151% 120% 127% 123% 09% 115% 1Ot) 110% 47t. 106% 1141 CAPRAICOLOA CIO 330 145 2S17 321 779 16 3 16 C6 3313 D3 41 .16 no II I 191 190 no as /11.14.03/0122001071 240 340 38264.7461440.•150 1900 606 • CM MIS 0379 763 723 141 701 105 7176 7434 767 7 7677 70S 2 746.7 7AS Tata Sala latuned 0•1% • 82010 011.8 /01.0 702.1 210.1 769 1 70.1 MS 747.6 7614 707 791.7 765.7 763.7 7616 5030/9.1226014604002 0640 • CO 030 00 1010 CO 1110 3710 3710 3710 3710 3C0 3460 340 3410 3450 as - - Taal DC • • - 1.2210 12111 1.107.1 1.102.3 1.1013 110.1 4.140.1 11315 1,130 11344 03/.7 1.131? 1111.7 011,7 1403.3 Ha OS 0 32 0 406 16.73 1 379 1.1319 1,119.6 1.16 7 1,1477 1125 11038 10011 I 1116 1,1014 I 1186 1,1166 067 1310 1,007 /Sag CUOMO. aillan°0° T00 SK001/1.110412601 06 00e 00 3% 13 13 6.04 ao. Ste DIMS 000.110409111 004 110,3 06 154 13 46 SI% 404 St. TotalDM LTMELVTD4 C6 0 Ose on 53 63 704 1134- 574 7.6 11/030LTPAMEDIMA 03 17J -12. Cr 6* IC Tsk 561 744 Deutsche Bank Securities Inc •N,• for 90/144606/ 4-, 100 Mang CONFIDENTIAL - PURSUANT TO FED R. CRIM. P. 6(e) DB-SDNY-0107401 CONFIDENTIAL SDNY_GM_00253585 EFTA01451153