XML 30 R31.htm IDEA: XBRL DOCUMENT v2.4.0.6
FAIR VALUES (Tables)
6 Months Ended
Jun. 30, 2012
FAIR VALUES [Abstract]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block]
In accordance with the fair value hierarchy described above, the following table shows the fair value of our financial assets and liabilities that are required to be measured at fair value on a recurring basis at July 2, 2011, December 31, 2011 and June 30, 2012.

(In millions)
 
 
 
Description
Classification
 
Total Value
 
 
Quoted prices in active markets for identical assets (Level 1)
 
 
Significant other observable inputs (Level 2)
 
 
Significant unobserv-able inputs (Level 3)
 
 
July 2, 2011:
 
 
 
 
 
 
 
 
 
Rabbi Trust assets
Prepaid expenses and other current assets
 
$
9.5
 
 
$
9.5
 
 
$
-
 
 
$
-
 
British Pound - Euro forward contracts
Prepaid expenses and other current assets
 
 
0.1
 
 
 
-
 
 
 
0.1
 
 
 
-
 
Interest rate swaps
Other long-term assets
 
 
5.1
 
 
 
-
 
 
 
5.1
 
 
 
-
 
Interest rate cap
Other long-term assets
 
 
0.6
 
 
 
-
 
 
 
0.6
 
 
 
-
 
Total assets
 
$
15.3
 
 
$
9.5
 
 
$
5.8
 
 
$
-
 
Rabbi Trust liabilities
 
Accrued employee compensation and benefits
 
$
9.5
 
 
$
9.5
 
 
$
-
 
 
$
-
 
Canadian Dollar - U.S. Dollar forward contracts
Accrued expenses and other current liabilities
 
 
0.6
 
 
 
-
 
 
 
0.6
 
 
 
-
 
Acquisition consideration
Current portion of acquisition consideration payable
 
 
21.5
 
 
 
-
 
 
 
-
 
 
 
21.5
 
5.125% Senior Notes  due 2014
Long-term debt
 
 
261.2
 
 
 
-
 
 
 
261.2
 
 
 
-
 
Hedged portion of 6.875% Senior Notes due 2019
Long-term debt
 
 
154.4
 
 
 
-
 
 
 
154.4
 
 
 
-
 
Acquisition consideration
Acquisition consideration payable, net of current portion
 
 
206.7
 
 
 
-
 
 
 
-
 
 
 
206.7
 
Total liabilities
 
$
653.9
 
 
$
9.5
 
 
$
416.2
 
 
$
228.2
 
December 31, 2011:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rabbi Trust assets
Prepaid expenses and other current assets
 
$
7.5
 
 
$
7.5
 
 
$
-
 
 
$
-
 
Interest rate swaps
Other long-term assets
 
 
5.5
 
 
 
-
 
 
 
5.5
 
 
 
-
 
Interest rate cap
Other long-term assets
 
 
0.2
 
 
 
-
 
 
 
0.2
 
 
 
-
 
Canadian Dollar - U.S. Dollar forward contracts
Prepaid expenses and other current assets
 
 
0.1
 
 
 
-
 
 
 
0.1
 
 
 
-
 
Total assets
 
$
13.3
 
 
$
7.5
 
 
$
5.8
 
 
$
-
 
Rabbi Trust liabilities
 
Accrued employee compensation and benefits
 
$
7.5
 
 
$
7.5
 
 
$
-
 
 
$
-
 
Deferred director fees
 
Accrued expenses and other current liabilities
 
 
0.2
 
 
 
0.2
 
 
 
-
 
 
 
-
 
Acquisition consideration
Current portion of acquisition consideration payable
 
 
192.7
 
 
 
-
 
 
 
-
 
 
 
192.7
 
5.125% Senior Notes  due 2014
Long-term debt
 
 
263.0
 
 
 
-
 
 
 
263.0
 
 
 
-
 
Acquisition consideration
Acquisition consideration payable, net of current portion
 
 
17.7
 
 
 
-
 
 
 
-
 
 
 
17.7
 
Total liabilities
 
$
481.1
 
 
$
7.7
 
 
$
263.0
 
 
$
210.4
 
June 30, 2012:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rabbi Trust assets
Prepaid expenses and other current assets
 
$
8.0
 
 
$
8.0
 
 
$
-
 
 
$
-
 
British Pound- U.S. Dollar forward contracts
Prepaid expenses and other current assets
 
 
0.1
 
 
 
-
 
 
 
0.1
 
 
 
-
 
Canadian Dollar - U.S. Dollar forward contracts
Prepaid expenses and other current assets
 
 
0.1
 
 
 
-
 
 
 
0.1
 
 
 
-
 
Total assets
 
$
8.2
 
 
$
8.0
 
 
$
0.2
 
 
$
-
 
Rabbi Trust liabilities
 
Accrued employee compensation and benefits
 
$
8.0
 
 
$
8.0
 
 
$
-
 
 
$
-
 
Deferred director fees
 
Accrued expenses and other current liabilities
 
 
0.2
 
 
 
0.2
 
 
 
-
 
 
 
-
 
Acquisition consideration
Current portion of acquisition consideration payable
 
 
216.7
 
 
 
-
 
 
 
-
 
 
 
216.7
 
Acquisition consideration
Acquisition consideration payable, net of current portion
 
 
4.8
 
 
 
-
 
 
 
-
 
 
 
4.8
 
Total liabilities
 
$
229.7
 
 
$
8.2
 
 
$
-
 
 
$
221.5
 
Changes in Level 3 contingent consideration liability
The following table presents the changes in Level 3 contingent consideration liability for the fiscal six months ended July 2, 2011 and June 30, 2012.
(In millions)
 
Acquisition of Moda
 
 
Acquisition of SWH
 
 
Total Acquisition Consideration Payable
 
 
Beginning balance, January 1, 2011
 
$
22.9
 
 
$
191.0
 
 
$
213.9
 
Payments
 
 
-
 
 
 
(11.0
)
 
 
(11.0
)
Total adjustments included in earnings
 
 
(6.5
)
 
 
31.8
 
 
 
25.3
 
Balance, July 2, 2011
 
$
16.4
 
 
$
211.8
 
 
$
228.2
 
 
Beginning balance, January 1, 2012
 
$
14.8
 
 
$
195.6
 
 
$
210.4
 
Payments
 
 
(3.5
)
 
 
(4.8
)
 
 
(8.3
)
Total adjustments included in earnings
 
 
(4.1
)
 
 
23.5
 
 
 
19.4
 
Balance, June 30, 2012
 
$
7.2
 
 
$
214.3
 
 
$
221.5
 

Quantitative information about Level 3 contingent consideration liability measurements
The following table represents quantitative information about the Level 3 contingent consideration liability measurements at June 30, 2012.

(In millions)
 
Fair Value at June 30, 2012
 
Valuation
technique
Unobservable
inputs
 
Range
(Weighted Average)
Acquisition of Moda
 
 
$
7.2
 
Discounted projection of financial results
Net sales growth
Gross margin multiplier
Discount rate
 
-32% - +10% (-3.0%)
1.63 - 1.70 (1.68)
11.7%
Acquisition of SWH
 
$
214.3
 
Discounted projection of financial results and future cash flow
EBITDA (1) growth
EBITDA (1) multiplier
Discount rate
 
-18% - +22% (2.1%)
8.0 - 9.0 (8.3)
11.7%

(1) - Adjusted earnings before interest, taxes, depreciation and amortization ("EBITDA") as defined in the acquisition agreement.

The valuation processes for the contingent consideration liabilities are based on the associated acquisition agreements.  Our inputs include probability-weighted projections of financial results and cash flows for the acquired business and a discount rate based on our weighted average cost of capital.  We internally calculate the estimated liability using projected financial information provided by the operating divisions.

The significant unobservable inputs used in the fair value measurement of the Moda contingent consideration liability are net sales growth, a gross margin multiplier (as defined in the acquisition agreement) and a discount factor.  An increase in the net sales or gross margin multiplier inputs would increase the fair value of the liability, while an increase in the discount rate would decrease the fair value of the liability.  There is no interrelationship between the unobservable inputs.  Changes in the fair value of the Moda contingent consideration liability are reported as adjustments to SG&A expenses in the domestic wholesale sportswear segment.

The significant unobservable inputs used in the fair value measurement of the SWH contingent consideration liability are probability-weighted projected EBITDA growth, the EBITDA multiplier (as defined in the acquisition agreement) and a discount rate.  An increase to the EBITDA growth or multiplier would increase the fair value of the liability, while an increase in the discount rate would decrease the fair value of the liability.  The EBITDA multiplier is based on the achieved level of EBITDA.  There is no interrelationship between the discount rate to the other unobservable inputs.  Changes in the fair value of the contingent consideration liability for SWH are reported as adjustments to interest expense.
Fair value of non-financial assets and liabilities
In accordance with the fair value hierarchy described above, the following table shows the fair value of our non-financial assets and liabilities that were required to be measured at fair value on a nonrecurring basis at July 2, 2011 and June 30, 2012, and the total losses recorded as a result of the remeasurement process.

(In millions)
 
 
 
Fair Value Measurements Using
 
 
 
 
 
 
 
 
Description
 
Carrying Value
 
 
Quoted prices in active markets for identical assets (Level 1)
 
 
Significant other observable inputs (Level 2)
 
 
Significant unobserv-able inputs (Level 3)
 
 
Total
losses recorded for the fiscal six months
 
At July 2, 2011:
 
 
 
 
 
 
 
 
 
 
   Property and equipment
 
$
-
 
 
$
-
 
 
$
-
 
 
$
-
 
 
$
2.5
 
   Transportation equipment
 
 
0.6
 
 
 
0.6
 
 
 
-
 
 
 
-
 
 
 
0.4
 
At June 30, 2012:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Property and equipment
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
0.4
 
Estimated fair values of other financial instruments by balance sheet location
At June 30, 2012, July 2, 2011 and December 31, 2011, the fair values of cash and cash equivalents, receivables and accounts payable approximated their carrying values due to the short-term nature of these instruments.  The estimated fair values of other financial instruments subject to fair value disclosures were valued using market comparable inputs.  These inputs include broker quotes, quoted market prices, interest rates and exchange rates for the same or similar instruments.  The fair value and related carrying amounts for items not disclosed elsewhere are as follows:

(In millions)
 
June 30, 2012
 
 
July 2, 2011
 
 
December 31, 2011
 
 
 
Fair Value Level
 
 
Carrying Amount
 
 
Fair
Value
 
 
Carrying Amount
 
 
Fair
Value
 
 
Carrying Amount
 
 
Fair
Value
 
Senior Notes, including hedged items recorded at fair value
 
 
1
 
 
$
824.4
 
 
$
732.5
 
 
$
815.3
 
 
$
740.5
 
 
$
821.7
 
 
$
692.6
 
Other long-term debt, including current portion
 
 
2
 
 
 
9.9
 
 
 
8.7
 
 
 
10.3
 
 
 
9.1
 
 
 
9.8
 
 
 
8.2
 
Note receivable from GRI
 
 
2
 
 
 
-
 
 
 
-
 
 
 
10.0
 
 
 
10.0
 
 
 
10.0
 
 
 
10.0
 
Other notes receivable
 
 
2
 
 
 
2.8
 
 
 
1.7
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-