XML 83 R41.htm IDEA: XBRL DOCUMENT v2.4.0.6
The Merger (Details) (USD $)
0 Months Ended 1 Months Ended 0 Months Ended 3 Months Ended 9 Months Ended 0 Months Ended 0 Months Ended 1 Months Ended 0 Months Ended 1 Months Ended
Dec. 29, 2012
ABL Facility
Mar. 31, 2012
ABL Facility
Jan. 13, 2012
ABL Facility
Apr. 04, 2012
First Lien Term Loan Facility
Jan. 31, 2012
First Lien Term Loan Facility
Dec. 29, 2012
First Lien Term Loan Facility
Dec. 29, 2011
Senior Notes
Dec. 29, 2012
Senior Notes
Mar. 31, 2012
Merger Sub
Jan. 14, 2012
Merger Sub
Jan. 13, 2012
Merger Sub
Jan. 13, 2012
Merger Sub
Sponsors and the Rollover Investors
Jan. 13, 2012
Merger Sub
The Rollover Investors
Jan. 13, 2012
Merger Sub
ABL Facility
Feb. 29, 2012
Merger Sub
ABL Facility
Jan. 13, 2012
Merger Sub
First Lien Term Loan Facility
Jan. 13, 2012
Merger Sub
Senior Notes
Jan. 31, 2012
Merger Sub
Trademarks (20 year life)
Y
Jan. 13, 2012
Merger Sub
Trademarks (20 year life)
Jan. 13, 2012
Merger Sub
Bargain Wholesale customer relationships
Jan. 13, 2012
Merger Sub
Fair market value of favorable leases
Jan. 13, 2012
Merger Sub
Trade name (indefinite life)
The Merger                                            
Maximum borrowing capacity $ 175,000,000 $ 175,000,000 $ 175,000,000     $ 525,000,000               $ 175,000,000                
Amount withdrawn for the Merger                           10,000,000                
Amount repaid                             10,000,000              
Term of debt       7 years                   5 years   7 years            
Additional amount borrowed         525,000,000   250,000,000                 525,000,000 250,000,000          
Interest rate (as a percent)               11.00%                 11.00%          
Equity contributions                       635,900,000                    
Purchase price                     1,633,475,000                      
Sources:                                            
Proceeds from debt                           10,000,000   525,000,000 250,000,000          
Proceeds from equity contributions                       535,900,000 100,000,000                  
Cash on hand                     212,575,000                      
Total sources                     1,633,475,000                      
Uses:                                            
Equity purchase price                     1,577,563,000                      
OID and other debt issuance costs                     41,911,000                      
Cash to balance sheet                     14,001,000                      
Total uses                     1,633,475,000                      
Allocation of purchase price additional disclosures                                            
Purchase price                     1,577,563,000                      
Less: net assets acquired                     741,017,000                      
Excess of purchase price over book value of net assets acquired                     836,546,000                      
Write up (down) of tangible assets:                                            
Property and equipment                     87,863,000                      
Land and buildings                     63,549,000                      
Assets held for sale                     (933,000)                      
Deferred rent                     (425,000)                      
Leasing commission                     (5,224,000)                      
Acquisition-related intangible assets:                                            
Acquisition-related intangibles - indefinite life                                           410,000,000
Acquisition-related intangibles - finite life                                     1,822,000 20,000,000 46,723,000  
Acquisition-related intangibles                     478,545,000                      
Useful life                                   20        
Write down/(up) of liabilities:                                            
Deferred rent and lease incentive revaluation                     10,742,000                      
Fair market value of unfavorable leases                     (19,836,000)                      
Deferred income taxes:                                            
Deferred income taxes                     (249,485,000)                      
Residual goodwill (1)                     471,750,000                      
Excess of purchase price over book value of net assets acquired                     836,546,000                      
Legal, financial advisory, accounting, and other merger related costs recognized                 $ 10,600,000 $ 15,200,000