0 Deutsche Bank Securities Inc Figure I : Gvmboree Corporation (GYMBI Historical and Estimated Results (dollars in millions) 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 3iang 0 0°%0 9 204 31-3601 03609 363610 11-.044ar 31J94i2 303612 312112 31.00-12 3146.13 31.34.13 Si 2 11 31.0113 Mao° 0603 1340913 313614 3%3041 FM $alas OW 491.,4.:504 04(65 Prat 44,6640 aim area 0006646.6.06 1611 aura cart ma 145% 06 ION net 'tans C.i. Achy £616 046655- .r. kfrfl.Tal, 30101 5•46i (6-6663•66 08ITDA allararo. $ 120.1 4760 442.8 312.3 1 1312 02 531 '54 11000.1 5245 470 WO $ 1413 02 562 1S 1 1.0141 5350 4790 3753 $ 1611 02 624 03 $ toms 6552 40.1 3612 $ 711 174 14 9? $ 1.1013 733 4649 271 1 nil 037 111 420 3 20/.8 $ 2658 $ 311.3 $ 30/.5 1751) 1796 IDS 129 121.1 09.2 113.6 144.6 91.7 936 650 124 1 10.1 $ 15411 29.4 $ 194 21 7 217 3 3 215 30 11351 05 AA 04 431 0 1) Os $1.2111 703 441.4 4.7 $ 563 85.0 064 net $ 292.4 1 210.0 $ 331.1 $ 309.8 1718 1816 MS 1604 121.0 100 146.1 1215 1041 1020 KOO III) $ 114 $ 6.1 $ 41.2 $ 12.3 204 25 193 135 07) 01 70 00 Pt 01 PCP,' $ 1.202 7040 4053 1117 1 914 61 at (It $ 374.6 2405 114.1 1161 1 110 103 OD 11.2112 KOS 061 ao $ 1.7.1 16 02 Ps,, 11.216.3 7773 117.8 4264 1 70.4 771 OS $ 0.3 S 122 312 164 177.8 $ 93.6 1 6113 310 400 103.0 1 101.0 $ 03.6 37.3 105 219.4 1 255 $ 721 369 (0) 1211.4 IWO 1 2453) $ 798 579 $9 1431 00 3 6.0 $ 41333 $ 4.9 $ IS Al 3 /.1 $ 0413 200 3 ID( 142 140 147 149 14 1$ 03 10 46.7 0.7 41.6 353 52 17 2 2 122 0 (00) 3 017 564 43 137.3 25 1 OM 1 013 il 140 1 18.21 3 110 $ 61 1 412 3 123 WS 107 145 109 15 16 i 4 31.9