XML 48 R37.htm IDEA: XBRL DOCUMENT v3.5.0.1
Restatement (Table)
9 Months Ended
Sep. 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 nine months ended September 30, 2015 are identified in the table below:

 

 

 

As of September 30, 2015

 

 

 

As Previously

Reported

 

 

Adjustments

 

 

As Restated

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

136,367

 

 

$

353

 

 

$

136,720

 

Restricted cash

 

 

51,911

 

 

 

 

 

 

51,911

 

Accounts receivable, net

 

 

109,090

 

 

 

(4,262

)

 

 

104,828

 

Deferred income tax assets

 

 

20,383

 

 

 

 

 

 

20,383

 

Other assets – current(1)

 

 

51,270

 

 

 

(11,713

)

 

 

39,557

 

Total Current Assets

 

 

369,021

 

 

 

(15,622

)

 

 

353,399

 

Property and equipment:

 

 

 

 

 

 

 

 

 

 

 

 

Furniture, fixtures and equipment

 

 

23,749

 

 

 

 

 

 

23,749

 

Less: Accumulated depreciation

 

 

(16,248

)

 

 

 

 

 

(16,248

)

 

 

 

7,501

 

 

 

 

 

 

7,501

 

Other Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Other assets

 

 

48,466

 

 

 

(15,793

)

 

 

32,673

 

Trademarks and other intangibles, net(1)

 

 

2,184,532

 

 

 

(78,904

)

 

 

2,105,628

 

Deferred financing costs, net

 

 

16,188

 

 

 

 

 

 

16,188

 

Investments and joint ventures(1)

 

 

179,773

 

 

 

(34,308

)

 

 

145,465

 

Goodwill(1)

 

 

238,220

 

 

 

55,629

 

 

 

293,849

 

 

 

 

2,667,179

 

 

 

(73,376

)

 

 

2,593,803

 

Total Assets

 

$

3,043,701

 

 

$

(88,998

)

 

$

2,954,703

 

Liabilities, Redeemable Non-Controlling Interest and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

43,926

 

 

$

68

 

 

$

43,994

 

Deferred revenue

 

 

26,945

 

 

 

590

 

 

 

27,535

 

Current portion of long-term debt

 

 

351,544

 

 

 

 

 

 

351,544

 

Other liabilities – current

 

 

13,884

 

 

 

(10,157

)

 

 

3,727

 

Total current liabilities

 

 

436,299

 

 

 

(9,499

)

 

 

426,800

 

Deferred income tax liability

 

 

362,100

 

 

 

(20,014

)

 

 

342,086

 

Long-term debt, less current maturities

 

 

1,120,098

 

 

 

 

 

 

1,120,098

 

Other liabilities

 

 

10,424

 

 

 

5,265

 

 

 

15,689

 

Total Liabilities

 

$

1,928,921

 

 

$

(24,248

)

 

$

1,904,673

 

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

   non-controlling interest holders

 

 

14,761

 

 

 

37,762

 

 

 

52,523

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

80

 

 

 

 

 

 

80

 

Additional paid-in capital

 

 

974,797

 

 

 

(7,256

)

 

 

967,541

 

Retained earnings

 

 

877,655

 

 

 

(93,888

)

.

 

783,767

 

Accumulated other comprehensive loss

 

 

(50,953

)

 

 

(443

)

 

 

(51,396

)

Less: Treasury stock

 

 

(837,424

)

 

 

 

 

 

(837,424

)

Total Iconix Brand Group, Inc. Stockholders’ Equity

 

 

964,155

 

 

 

(101,587

)

 

 

862,568

 

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

   controlling interest holders

 

 

135,864

 

 

 

(925

)

 

 

134,939

 

Total Stockholders’ Equity

 

$

1,100,019

 

 

$

(102,512

)

 

$

997,507

 

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

 

$

3,043,701

 

 

$

(88,998

)

 

$

2,954,703

 

 

(1)

Included in the adjustment amounts for goodwill, trademarks and other intangibles, net, investments and joint ventures, other assets – current, and accumulated other comprehensive loss are adjustments of approximately $54.5 million, $(50.8) million, $(4.7) million, $0.1 million and $0.9 milllion, 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 and the temporary mark-to-market adjustment associated with the available-for-sale securities acquired as part of the buy-out of the remaining 50% interest in Iconix China.  Refer to Note 2 and Note 3 for further details.

 

 

Three Months Ended September 30, 2015

 

 

Nine Months Ended September 30, 2015

 

 

As Previously

Reported

 

 

Adjustments

 

 

As Restated

 

 

As Previously

Reported

 

 

Adjustments

 

 

As Restated

 

Licensing revenue

$

88,935

 

 

$

2,397

 

 

$

91,332

 

 

$

278,955

 

 

$

5,589

 

 

$

284,544

 

Total revenue

 

88,935

 

 

 

2,397

 

 

 

91,332

 

 

 

278,955

 

 

 

5,589

 

 

 

284,544

 

Selling, general and administrative expenses

 

65,760

 

 

 

(1,860

)

 

 

63,900

 

 

 

153,626

 

 

 

(1,665

)

 

 

151,961

 

Equity earnings on joint ventures(2)

 

 

 

 

(350

)

 

 

(350

)

 

 

 

 

 

(3,000

)

 

 

(3,000

)

Operating income

 

23,175

 

 

 

4,607

 

 

 

27,782

 

 

 

125,329

 

 

 

10,254

 

 

 

135,583

 

Other expenses (income) - net(2)

 

20,475

 

 

 

1,986

 

 

 

22,461

 

 

 

(2,069

)

 

 

5,523

 

 

 

3,454

 

Income before taxes

 

2,700

 

 

 

2,621

 

 

 

5,321

 

 

 

127,398

 

 

 

4,731

 

 

 

132,129

 

Provision for income taxes

 

5,673

 

 

 

602

 

 

 

6,275

 

 

 

44,232

 

 

 

851

 

 

 

45,083

 

Net income (loss)

 

(2,973

)

 

 

2,019

 

 

 

(954

)

 

 

83,166

 

 

 

3,880

 

 

 

87,046

 

Less: Net income attributable to non-

   controlling interest

 

3,367

 

 

 

1,066

 

 

 

4,433

 

 

 

11,037

 

 

 

2,298

 

 

 

13,335

 

Net income (loss) attributable to Iconix

   Brand Group, Inc.

$

(6,340

)

 

$

953

 

 

$

(5,387

)

 

$

72,129

 

 

$

1,582

 

 

$

73,711

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

(0.13

)

 

$

0.02

 

 

$

(0.11

)

 

$

1.50

 

 

$

0.03

 

 

$

1.53

 

Diluted

$

(0.13

)

 

$

0.02

 

 

$

(0.11

)

 

$

1.43

 

 

$

0.03

 

 

$

1.46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

$

1,077

 

 

$

1,072

 

 

$

2,149

 

 

$

56,399

 

 

$

3,437

 

 

$

59,836

 

Comprehensive income (loss) attributable to

   Iconix Brand Group, Inc.

$

(2,290

)

 

$

6

 

 

$

(2,284

)

 

$

45,362

 

 

$

1,139

 

 

$

46,501

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2014

 

 

Nine Months Ended September 30, 2014

 

 

As Previously

Reported

 

 

Adjustments

 

 

As Restated

 

 

As Previously

Reported

 

 

Adjustments

 

 

As Restated

 

Licensing revenue

$

91,612

 

 

$

(1,647

)

 

$

89,965

 

 

$

299,334

 

 

$

(3,853

)

 

$

295,481

 

Other revenue(1)

 

18,680

 

 

 

(18,680

)

 

 

 

 

 

38,690

 

 

 

(38,690

)

 

 

 

Total revenue

 

110,292

 

 

 

(20,327

)

 

 

89,965

 

 

 

338,024

 

 

 

(42,543

)

 

 

295,481

 

Selling, general and administrative expenses

 

46,878

 

 

 

(51

)

 

 

46,827

 

 

 

138,497

 

 

 

(84

)

 

 

138,413

 

Gains on sale of trademarks(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,399

)

 

 

(6,399

)

Equity earnings on joint ventures(2)

 

 

 

 

(2,639

)

 

 

(2,639

)

 

 

 

 

 

(8,683

)

 

 

(8,683

)

Operating income

 

63,414

 

 

 

(17,637

)

 

 

45,777

 

 

 

199,527

 

 

 

(27,377

)

 

 

172,150

 

Other expenses - net(2)

 

16,441

 

 

 

4,087

 

 

 

20,528

 

 

 

11,071

 

 

 

21,637

 

 

 

32,708

 

Income before taxes

 

46,973

 

 

 

(21,724

)

 

 

25,249

 

 

 

188,456

 

 

 

(49,014

)

 

 

139,442

 

Provision for income taxes

 

9,856

 

 

 

(989

)

 

 

8,867

 

 

 

53,922

 

 

 

(10,844

)

 

 

43,078

 

Net income

 

37,117

 

 

 

(20,735

)

 

 

16,382

 

 

 

134,534

 

 

 

(38,170

)

 

 

96,364

 

Less: Net income attributable to non-

   controlling interest

 

3,433

 

 

 

94

 

 

 

3,527

 

 

 

9,970

 

 

 

195

 

 

 

10,165

 

Net income attributable to Iconix

   Brand Group, Inc.

$

33,684

 

 

$

(20,829

)

 

$

12,855

 

 

$

124,564

 

 

$

(38,365

)

 

$

86,199

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.70

 

 

$

(0.43

)

 

$

0.27

 

 

$

2.56

 

 

$

(0.79

)

 

$

1.77

 

Diluted

$

0.58

 

 

$

(0.36

)

 

$

0.22

 

 

$

2.14

 

 

$

(0.66

)

 

$

1.48

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss)

$

10,643

 

 

$

(19,166

)

 

$

(8,523

)

 

$

105,440

 

 

$

(37,424

)

 

$

68,016

 

Comprehensive income (loss) attributable to

   Iconix Brand Group, Inc.

$

7,210

 

 

$

(19,260

)

 

$

(12,050

)

 

$

95,470

 

 

$

(37,619

)

 

$

57,851

 

 

(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 – net and has been reclassified and is being presented as a component of operating income.