XML 49 R38.htm IDEA: XBRL DOCUMENT v3.5.0.1
Restatement (Tables)
6 Months Ended
Jun. 30, 2015
Accounting Changes And Error Corrections [Abstract]  
Adjustment Previously Reported Consolidated Statements of Income and Comprehensive Income

The impact of all of the changes described above on the Company’s previously reported consolidated financial statements for the years ended December 31, 2013 and December 31, 2014 were reflected in the financial statements included in the Company’s most recently filed Form 10-K.  The impact of these changes on the Company’s previously reported financial statements for the three months and six months ended June 30, 2015 are identified in the table below:

 

 

 

As of June 30, 2015

 

 

 

As Previously

Reported

 

 

Adjustments

 

 

As Restated

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

117,874

 

 

$

69

 

 

$

117,943

 

Restricted cash

 

 

64,923

 

 

 

 

 

 

64,923

 

Accounts receivable, net

 

 

126,257

 

 

 

(4,766

)

 

 

121,491

 

Deferred income tax assets

 

 

21,436

 

 

 

 

 

 

21,436

 

Other assets – current(1)

 

 

49,780

 

 

 

(8,278

)

 

 

41,502

 

Total Current Assets

 

 

380,270

 

 

 

(12,975

)

 

 

367,295

 

Property and equipment:

 

 

 

 

 

 

 

 

 

 

 

 

Furniture, fixtures and equipment

 

 

23,435

 

 

 

 

 

 

23,435

 

Less: Accumulated depreciation

 

 

(15,839

)

 

 

 

 

 

(15,839

)

 

 

 

7,596

 

 

 

 

 

 

7,596

 

Other Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Other assets

 

 

52,341

 

 

 

(17,886

)

 

 

34,455

 

Trademarks and other intangibles, net(1)

 

 

2,183,447

 

 

 

(80,283

)

 

 

2,103,164

 

Deferred financing costs, net

 

 

17,383

 

 

 

 

 

 

17,383

 

Investments and joint ventures(1)

 

 

182,760

 

 

 

(34,307

)

 

 

148,453

 

Goodwill(1)

 

 

238,187

 

 

 

53,526

 

 

 

291,713

 

 

 

 

2,674,118

 

 

 

(78,950

)

 

 

2,595,168

 

Total Assets

 

$

3,061,984

 

 

$

(91,925

)

 

$

2,970,059

 

Liabilities, Redeemable Non-Controlling Interest and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

45,173

 

 

$

(388

)

 

$

44,785

 

Deferred revenue

 

 

29,439

 

 

 

693

 

 

 

30,132

 

Current portion of long-term debt

 

 

347,918

 

 

 

 

 

 

347,918

 

Other liabilities – current

 

 

15,447

 

 

 

(11,947

)

 

 

3,500

 

Total current liabilities

 

 

437,977

 

 

 

(11,642

)

 

 

426,335

 

Deferred income tax liability

 

 

359,721

 

 

 

(20,601

)

 

 

339,120

 

Long-term debt, less current maturities

 

 

1,130,667

 

 

 

 

 

 

1,130,667

 

Other liabilities

 

 

10,570

 

 

 

5,265

 

 

 

15,835

 

Total Liabilities

 

$

1,938,935

 

 

$

(26,978

)

 

$

1,911,957

 

Redeemable Non-Controlling Interests, net of installment payments due from

   non-controlling interest holders

 

 

14,582

 

 

 

32,572

 

 

 

47,154

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

80

 

 

 

 

 

 

80

 

Additional paid-in capital

 

 

970,245

 

 

 

(7,433

)

 

 

962,812

 

Retained earnings

 

 

883,997

 

 

 

(93,579

)

 

 

790,418

 

Accumulated other comprehensive loss

 

 

(55,003

)

 

 

506

 

 

 

(54,497

)

Less: Treasury stock

 

 

(836,501

)

 

 

 

 

 

(836,501

)

Total Iconix Brand Group, Inc. Stockholders’ Equity

 

 

962,818

 

 

 

(100,506

)

 

 

862,312

 

Non-controlling interests, net of installment payments due from non-controlling

   interest holders

 

 

145,649

 

 

 

2,987

 

 

 

148,636

 

Total Stockholders’ Equity

 

$

1,108,467

 

 

$

(97,519

)

 

$

1,010,948

 

Total Liabilities, Redeemable Non-Controlling Interest and Stockholders’ Equity

 

$

3,061,984

 

 

$

(91,925

)

 

$

2,970,059

 

 

(1)

Included in the adjustment amounts for goodwill, trademarks and other intangibles, net, investments and joint ventures, and other assets – current are adjustments of $52.5 million, $(52.1) million, $(3.8) million and $3.4 million, respectively, which were not part of the restatement but are to reflect the final purchase price allocation (which was completed in the fourth quarter of 2015) for the buy-out of the remaining 50% interest in Iconix China as well as the acquisitions of Strawberry Shortcake and PONY.  Refer to Note 2 and 3 for further details.

 

 

Three Months Ended June 30, 2015

 

 

Six Months Ended June 30, 2015

 

 

As Previously

Reported

 

 

Adjustments

 

 

As Restated

 

 

As Previously

Reported

 

 

Adjustments

 

 

As Restated

 

Licensing revenue

$

96,221

 

 

$

1,177

 

 

$

97,398

 

 

$

190,018

 

 

$

3,194

 

 

$

193,212

 

Total revenue

 

96,221

 

 

 

1,177

 

 

 

97,398

 

 

 

190,018

 

 

 

3,194

 

 

 

193,212

 

Selling, general and administrative expenses

 

46,656

 

 

 

381

 

 

 

47,037

 

 

 

87,864

 

 

 

198

 

 

 

88,062

 

Equity on earnings on joint ventures(2)

 

 

 

 

(1,463

)

 

 

(1,463

)

 

 

 

 

 

(2,650

)

 

 

(2,650

)

Operating income

 

49,565

 

 

 

2,259

 

 

 

51,824

 

 

 

102,154

 

 

 

5,646

 

 

 

107,800

 

Other expenses (income) - net(2)

 

17,983

 

 

 

3,352

 

 

 

21,335

 

 

 

(22,545

)

 

 

3,538

 

 

 

(19,007

)

Income before taxes

 

31,582

 

 

 

(1,093

)

 

 

30,489

 

 

 

124,699

 

 

 

2,108

 

 

 

126,807

 

Provision for income taxes

 

12,193

 

 

 

(657

)

 

 

11,536

 

 

 

38,558

 

 

 

249

 

 

 

38,807

 

Net income

$

19,389

 

 

$

(436

)

 

$

18,953

 

 

$

86,141

 

 

$

1,859

 

 

$

88,000

 

Less: Net income attributable to non-controlling interest

$

4,603

 

 

$

612

 

 

$

5,215

 

 

$

7,670

 

 

$

1,232

 

 

$

8,902

 

Net income attributable to Iconix Brand Group, Inc.

$

14,786

 

 

$

(1,048

)

 

$

13,738

 

 

$

78,471

 

 

$

627

 

 

$

79,098

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.31

 

 

$

(0.02

)

 

$

0.28

 

 

$

1.63

 

 

$

0.01

 

 

$

1.64

 

Diluted

$

0.30

 

 

$

(0.02

)

 

$

0.28

 

 

$

1.55

 

 

$

0.01

 

 

$

1.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

$

26,811

 

 

$

(443

)

 

$

26,368

 

 

$

55,324

 

 

$

2,365

 

 

$

57,689

 

Comprehensive income attributable to Iconix Brand

   Group, Inc.

$

22,208

 

 

$

(1,055

)

 

$

21,153

 

 

$

47,654

 

 

$

1,133

 

 

$

48,787

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2014

 

 

Six Months Ended June 30, 2014

 

 

As Previously

Reported

 

 

Adjustments

 

 

As Restated

 

 

As Previously

Reported

 

 

Adjustments

 

 

As Restated

 

Licensing revenue

$

96,071

 

 

$

(955

)

 

$

95,116

 

 

$

207,723

 

 

$

(2,207

)

 

$

205,516

 

Other revenue(1)

 

16,038

 

 

 

(16,038

)

 

 

 

 

 

20,009

 

 

 

(20,009

)

 

 

 

Total revenue

 

112,109

 

 

 

(16,993

)

 

 

95,116

 

 

 

227,732

 

 

 

(22,216

)

 

 

205,516

 

Selling, general and administrative expenses

 

43,855

 

 

 

61

 

 

 

43,916

 

 

 

91,619

 

 

 

(32

)

 

 

91,587

 

Gains on sale of trademarks(1)

 

 

 

 

(6,399

)

 

 

(6,399

)

 

 

 

 

 

(6,399

)

 

 

(6,399

)

Equity on earnings on joint ventures(2)

 

 

 

 

(4,261

)

 

 

(4,261

)

 

 

 

 

 

(6,043

)

 

 

(6,043

)

Operating income

 

68,254

 

 

 

(6,394

)

 

 

61,860

 

 

 

136,113

 

 

 

(9,742

)

 

 

126,371

 

Other expenses (income) - net(2)

 

15,090

 

 

 

5,608

 

 

 

20,698

 

 

 

(5,370

)

 

 

17,550

 

 

 

12,180

 

Income before taxes

 

53,164

 

 

 

(12,002

)

 

 

41,162

 

 

 

141,483

 

 

 

(27,292

)

 

 

114,191

 

Provision for income taxes

 

18,539

 

 

 

(4,326

)

 

 

14,213

 

 

 

44,066

 

 

 

(9,856

)

 

 

34,210

 

Net income

$

34,625

 

 

$

(7,676

)

 

$

26,949

 

 

$

97,417

 

 

$

(17,436

)

 

$

79,981

 

Less: Net income attributable to non-controlling interest

$

3,463

 

 

$

59

 

 

$

3,522

 

 

$

6,537

 

 

$

102

 

 

$

6,639

 

Net income attributable to Iconix Brand Group, Inc.

$

31,162

 

 

$

(7,735

)

 

$

23,427

 

 

$

90,880

 

 

$

(17,538

)

 

$

73,342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.64

 

 

$

(0.16

)

 

$

0.48

 

 

$

1.85

 

 

$

(0.36

)

 

$

1.50

 

Diluted

$

0.53

 

 

$

(0.13

)

 

$

0.40

 

 

$

1.56

 

 

$

(0.30

)

 

$

1.26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

$

32,293

 

 

$

(7,389

)

 

$

24,904

 

 

$

94,797

 

 

$

(18,259

)

 

$

76,538

 

Comprehensive income attributable to Iconix Brand

   Group, Inc.

$

28,830

 

 

$

(7,448

)

 

$

21,382

 

 

$

88,260

 

 

$

(18,361

)

 

$

69,899

 

 

(1)

Gains on sale of trademarks was previously reported as other revenue.  Many of the gains recorded upon formation of certain joint ventures were reversed as a result of consolidation.  The gains that were not impacted by consolidation, and therefore not reversed, have been reclassified and are being presented as a separate line item above operating income.  

(2)

Equity earnings on joint ventures was previously reported within other expenses (income) – net and has been reclassified and is being presented as a component of operating income.