UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15 (d)

of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): March 30, 2020

 

 

ICONIX BRAND GROUP, INC.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware

 

1-10593

 

11-2481903

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

1450 Broadway, 3rd Floor, New York, New York

 

10018

(Address of Principal Executive Offices)

 

(Zip Code)

Registrant’s telephone number, including area code (212) 730-0030

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

 

Securities registered pursuant to Section 12(b) of the Act:

Title of Each Class

Trading Symbol(s)

Name of Each Exchange on Which Registered

Common Stock, par value $0.001 per share

ICON

The NASDAQ Stock Market LLC

(NASDAQ Global Market)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  

 



 

 

 

Item 2.02Results of Operations and Financial Condition.

 

NOTE: On March 30, 2020, Iconix Brand Group, Inc., a Delaware corporation, (the “Registrant”) issued a press release announcing its financial results for the fiscal quarter and year ended December 31, 2019. As noted in the press release, the Registrant has provided certain non–U.S. generally accepted accounting principles (“GAAP”) financial measures, the reasons it provided such measures and a reconciliation of the non–GAAP measures to GAAP measures. Readers should consider non–GAAP measures in addition to, and not as a substitute for, measures of financial performance prepared in accordance with GAAP. A copy of the Registrant’s press release is being furnished hereto as Exhibit 99.1 and is incorporated herein by reference.

 

Item 9.01Financial Statements and Exhibits.

 

(d)

Exhibits.

 

99.1

  

Press Release of Iconix Brand Group, Inc., dated March 30, 2020.



 

 

 

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

ICONIX BRAND GROUP, INC.

(Registrant)

 

 

By:

 

/s/ John McClain

 

 

Name:

 

John McClain

 

 

Title:

 

Chief Financial Officer

Date: March 30, 2020

 

icon-ex991_6.htm

Exhibit 99.1

Iconix Reports Financial Results for the Fourth Quarter & Full Year 2019

 

NEW YORK, March 30, 2020 /Globe Newswire/ -

 

Total revenue of $43.2 million compared to $42.7 million in the prior year quarter.

 

GAAP Operating Loss- $59.6 million as compared to $52.1 million in the prior year quarter.

 

Adjusted EBITDA increases 71% from the prior year quarter, while Adjusted EBITDA margin improves to 51% from 30% in the prior year quarter.

 

Signed 191 license deals during 2019, representing $135 million of aggregate guaranteed minimum royalties over the life of these contracts.

 

Improved cost structure of business during the year, decreasing SG&A cost 20% from prior year quarter and 31% year-over-year.

Iconix Brand Group, Inc. (Nasdaq: ICON) ("Iconix" or the "Company") today reported financial results for the fourth quarter and full year ended December 31, 2019.

Bob Galvin, CEO commented, “Results for the fourth quarter of 2019 were consistent with management’s expectations, as we continue to stabilize the business and our operational cost structure.  Our focus on the business and decreasing costs continue to help improve our Adjusted EBITDA margin. We continue to develop our pipeline of future business, as we signed 191 deals during 2019 for aggregate guaranteed minimum royalties of approximately $135 million.”

Fourth Quarter & Full Year 2019 Financial Results

GAAP Revenue by Segment

(000’s)

 

 

Three Months Ended

December 31,

 

Twelve Months Ended

December 31,

 

 

2019

 

2018

 

2019

 

2018

Licensing revenue:

 

 

 

 

 

 

 

 

Women’s

 

$10,637

 

$8,732

 

$37,491

 

$57,401

Men’s

 

11,302

 

11,321

 

36,793

 

39,073

Home

 

3,548

 

4,036

 

14,753

 

24,568

International

 

17,691

 

18,616

 

59,947

 

66,647

 

 

$43,178

 

$42,705

 

$148,984

 

$187,689

 

For the fourth quarter of 2019, total revenue was $43.2 million, a 1% increase, compared to $42.7 million in the fourth quarter of 2018. The 22% increase in revenue in our Women’s segment was principally as a result of a strong performance in our Danskin and Rampage brands and the impact of our recent Joe Boxer agreement with the new Sears. Sales in our home segment declined 12% as a result of the termination of our direct-to-retail license for our Royal Velvet brand, partly offset by increases in revenue from our Charisma brand. Our International segment declined 5% in the fourth quarter of 2019 primarily as a result of our termination of the licensee for Umbro in China.

For the twelve months ended December 31, 2019, total revenue was $149.0 million, a 21% decline, compared to $187.7 million in the twelve months ended December 31, 2018. The decrease was primarily driven by decreases in our Women’s and Home segments as a result of the transition of several brands from their historical direct to retail relationships to non-exclusive arrangements.

SG&A Expenses:

Total SG&A expenses in the fourth quarter of 2019 were $23.2 million, a 20% decline compared to $29.0 million in the fourth quarter of 2018. The decline for the quarter was primarily driven by a decrease in advertising and bad debt expense somewhat offset by the costs related to previously disclosed ongoing government and SEC investigations.


Exhibit 99.1

Total SG&A expenses in the twelve months ended December 31, 2019 were $84.0 million, a 31% decline compared to $121.4 million in the twelve months ended December 31, 2018. Excluding the impact of an $8.2 million bad debt expense as a result of the Sears bankruptcy filing in 2018, SG&A expenses decreased 26% year over year.

Trademark, Investment and Asset Impairment:

In the fourth quarter of 2019, the Company recorded a non-cash trademark impairment charge of $65.6 million, primarily related to the write-down in the Joe Boxer and Mudd trademarks in the Women’s segment and Fieldcrest in the Home segment. The Company also recorded a non-cash investment impairment charge of $9.6 million in the fourth quarter of 2019 due to impairment of the Company’s investment in MG Icon, which owns the Material Girl trademark, and an asset impairment charge of $1.8 million related to the consolidation and partial sublease of our New York office space. In the fourth quarter of 2018, the Company recorded a non-cash trademark impairment charge of $58.7 million, primarily in the Women’s segment related to the write-down in the Mossimo, Joe Boxer and Mudd trademarks. The Company also recorded a non-cash investment impairment charge of $2.5 million in the fourth quarter of 2018 due to impairment of the Company’s investment in iBrands.

Operating Income and Adjusted EBITDA (1):

Adjusted EBITDA is a non-GAAP metric, and a reconciliation table is included below.  

Operating loss for the fourth quarter of 2019 was $59.6 million, as compared to operating loss of $52.1 million for the fourth quarter of 2018.  The fourth quarter 2019 results include $77.0 million of charges related to trademark impairments, investment impairment and an asset impairment related to the downsizing of our New York office, as compared to $61.2 million of total impairment charges in the prior year quarter. Adjusted EBITDA in the fourth quarter of 2019 was $21.9 million, which represents an operating loss of $59.6 million excluding net charges of $81.5 million.  Adjusted EBITDA in the fourth quarter of 2018 was $12.8 million, which represents an operating loss of $52.1 million excluding net charges of $64.9 million.  The change period over period in Adjusted EBITDA is primarily as a result of reduced SG&A expenses driven by the Company’s cost reduction initiative. Refer to footnote 1 below for a full detailed reconciliation of operating income to Adjusted EBITDA.      

Operating loss for the twelve months ended December 31, 2019 was $30.8 million, as compared to an operating loss of $119.0 million for the twelve months ended December 31, 2018.  Adjusted EBITDA for the twelve months ended December 31, 2019 was $81.5 million, which represents operating loss of $30.8 million excluding net charges of $112.3 million.  Adjusted EBITDA for the twelve months ended December 31, 2018 was $76.0 million, which represents an operating loss of $119.0 million excluding net charges of $195.0 million. The change period over period in Adjusted EBITDA is primarily as a result of reduced SG&A expenses driven by the Company’s cost reduction initiative mostly offset by the reduction in revenue as outlined above. Refer to footnote 1 below for a full detailed reconciliation of operating income to Adjusted EBITDA.

Note: All items in the following tables are attributable to the Company’s interest in its subsidiaries and joint ventures, as applicable, and exclude the results related to non-controlling interest. Certain numbers may not add due to rounding.

 

Adjusted EBITDA by Segment (1)

For the Three Months Ended December 31,

 

 

 

For the Twelve Months Ended December 31,

 

 

(000's)

2019

 

2018

 

% Change

 

 

 

2019

 

2018

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Women's

$

9,139

 

$

5,041

 

81%

 

 

 

$

35,493

 

$

42,723

 

-17%

 

 

Men's

 

4,778

 

 

5,940

 

-20%

 

 

 

 

15,625

 

 

13,876

 

13%

 

 

Home

 

3,081

 

 

4,071

 

-24%

 

 

 

 

12,871

 

 

19,994

 

-36%

 

 

International

 

11,247

 

 

4,019

 

180%

 

 

 

 

37,566

 

 

25,737

 

46%

 

 

Corporate

 

(6,393

)

 

(6,303

)

-1%

 

 

 

 

(20,032

)

 

(26,370

)

24%

 

 

Adjusted EBITDA

$

21,852

 

$

12,768

 

71%

 

 

 

$

81,523

 

$

75,960

 

7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA Margin (2)

 

51

%

 

30

%

 

 

 

 

 

 

55

%

 

40

%

 

 

 

 

 


Exhibit 99.1

Adjusted EBITDA margin in the fourth quarter of 2019 was 51% as compared to Adjusted EBITDA margin in the fourth quarter of 2018 of 30%.  The change period over period in Adjusted EBITDA margin is primarily as a result of the Company’s decrease in expenses.  

Adjusted EBITDA margin in the twelve months ended December 31, 2019 was 55% as compared to Adjusted EBITDA margin in the twelve months ended December 31, 2018 of 40%.  The change period over period in Adjusted EBITDA margin is primarily as a result of reduced SG&A expenses driven by the Company’s cost reduction initiative.  

Interest Expense and Other (Income) Loss, net:

Interest expense in the fourth quarter of 2019 was $13.9 million as compared to $14.9 million in the fourth quarter of 2018.  In the fourth quarter of 2019, Other (income) loss was a $12.1 million loss as compared to a $7.3 million gain in the fourth quarter of 2018.  This gain or loss results primarily from the Company's accounting for the 5.75% Convertible Notes, which requires recording the fair value of this debt at the end of each period with any change from the prior period accounted for as other income or loss in the respective period's income statement.

Interest expense in the twelve months ended December 31, 2019 was $57.3 million as compared to $59.2 million in the twelve months ended December 31, 2018. For Other (Income) Loss, net for the twelve months ended December 31, 2019, the Company recognized a $5.3 million loss as compared to a $91.3 million gain in the prior year period. This gain or loss results primarily from the Company’s accounting for the 5.75% Convertible Notes, which requires recording the fair value of this debt at the end of each period with any change from the prior period accounted for as other income or loss in the respective periods income statement.

Provision for Income Taxes:

The effective income tax rate for the fourth quarter of 2019 is approximately -8.0%, which resulted in a $6.8 million income tax provision, as compared to an effective income tax rate of -11.1% in the fourth quarter of 2018, which resulted in a $6.7 million income tax provision.  The effective tax rate for the three months ended December 31, 2019 remains consistent as compared to the three months ended December 31, 2018 primarily due to foreign withholding tax incurred on foreign sourced revenue, which remain consistent quarter-over-quarter.

The effective income tax rate for the twelve months ended December 31, 2019 is approximately -8.6%, which resulted in a $8.1 million income tax provision, as compared to an effective income tax rate of -7.9% in the twelve months ended December 31, 2018, which resulted in a $6.5 million income tax provision.  The effective tax rate for the twelve months ended December 31, 2019 remains consistent as compared to the twelve months ended December 31, 2018 primarily due to foreign withholding tax incurred on foreign sourced revenue, which remain consistent year-over-year.

GAAP Net Income and GAAP Diluted EPS:

GAAP net income attributable to Iconix for the fourth quarter of 2019 reflected a loss of $95.0 million, compared to a loss of $69.1 million for the fourth quarter of 2018. GAAP diluted EPS for the fourth quarter of 2019 reflected a loss of $8.11, compared to a loss of $9.04 for the fourth quarter of 2018.

GAAP net income attributable to Iconix for the twelve months ended December 31, 2019 reflected a loss of $111.5 million, compared to a loss of $100.5 million for the twelve months ended December 31, 2018.  GAAP diluted EPS for the twelve months ended December 31, 2019 reflected a loss of $10.56 compared to a loss of $14.93 for the twelve months ended December 31, 2018.

Adjusted EBITDA (1):

Adjusted EBITDA for the fourth quarter of 2019 was $21.9 million, compared to $12.8 million for the fourth quarter of 2018.  Adjusted EBITDA for the twelve months ended December 31, 2019 was $81.5 million, compared to $76.0 million for the twelve months ended December 31, 2018.


Exhibit 99.1

 

Adjusted EBITDA: (1)

 

 

 

 

(000's)

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended December 31,

 

 

2019

2018

% Change

 

 

 

 

 

 

GAAP Operating Income (Loss)

$(59,636)

$(52,092)

 

 

 

 

 

 

 

Add:

 

 

 

 

stock-based compensation

209

(2,297)

 

 

depreciation and amortization

423

540

 

 

loss on termination of licenses

4,900

 

 

contract asset impairment charges

136

889

 

 

trademark, goodwill, investment and asset impairment charges

76,966

61,195

 

 

special charges

4,805

1,859

 

 

non-controlling interest

(2,580)

(2,217)

 

 

non-controlling interest related to depreciation, amortization and trademark impairment

1,529

(9)

 

 

 

81,488

64,860

 

 

 

 

 

 

 

Adjusted EBITDA

$21,852

$12,768

71%

 

Adjusted EBITDA Margin (2)

51%

30%

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA: (1)

 

 

 

 

(000's)

 

 

 

 

 

 

 

 

 

 

For the Twelve Months Ended December 31,

 

 

2019

2018

% Change

 

 

 

 

 

 

GAAP Operating Income (Loss)

$(30,780)

$(119,037)

 

 

 

 

 

 

 

Add:

 

 

 

 

stock-based compensation

971

(2,405)

 

 

depreciation and amortization

1,816

2,329

 

 

costs associated with debt financings

8,344

 

 

loss on termination of licenses

10,550

 

 

contract asset impairment charges

3,769

1,294

 

 

trademark, goodwill, investment and asset impairment charges

93,966

176,729

 

 

special charges

19,868

9,040

 

 

non-controlling interest

(9,597)

(10,852)

 

 

non-controlling interest related to depreciation, amortization and trademark impairment

1,510

(32)

 

 

 

112,303

194,997

 

 

 

 

 

 

 

Adjusted EBITDA

$81,523

$75,960

7%

 

Adjusted EBITDA Margin (2)

55%

40%

 

 

 

 

 

 

 

 


Exhibit 99.1

 

Balance Sheet and Liquidity:

 

(000's)

December 31, 2019

 

December 31, 2018

 

Cash Summary:

 

 

 

 

Unrestricted Domestic, Canada and China (Wholly Owned)

$29,144

 

$45,936

 

Unrestricted Luxembourg (Wholly Owned)

17,023

 

12,213

 

Unrestricted in consolidated JV's

9,298

 

8,460

 

Restricted Cash

15,946

 

16,026

 

 

 

 

 

 

Total Cash

$71,411

 

$82,635

 

 

 

 

 

 

Debt Summary:

 

 

 

 

Senior Secured Notes due January 2043*

$338,130

 

$365,481

 

Variable Funding Note due January 2043

100,000

 

100,000

 

5.75% Convertible Notes due August 2023

94,430

 

109,715

 

Senior Secured Term Loan due August 2022

175,600

 

189,421

 

 

 

 

 

 

Total Debt (Face Value)

$708,160

 

$764,617

 

 

 

 

 

 

*- The Company’s Senior Secured Notes include a test that measures the amount of principal and interest required to be paid on the debt to the approximate cash flow available to pay such principal and interest; the test is referred to as the debt service coverage ratio (“DSCR”).  As a result of a decline in royalty collections during the twelve months ended March 31, 2019, the DSCR fell below 1.10x as of March 31, 2019. Beginning April 1, 2019, the Senior Secured Notes are in a Rapid Amortization Event pursuant to the Securitization Notes Indenture.  In rapid amortization, the residual will immediately be used to pay down the principal.  Iconix will continue to receive its management fee from the Securitization Notes and the Company does not believe the loss of our residual, if any, will have a significant impact on our operations.

 

 

 

 

 

 

Fiscal 2020 Outlook

 

Due to the impact that COVID-19 is having across the globe, and the rapid and continuous economic developments, we are not providing guidance for fiscal 2020 at this time. The impact of COVID-19 on our business could be material to our operating results, cash flows and financial condition. Due to the evolving and uncertain nature of this situation, we are not able to estimate the full extent of the impact on Iconix’s operating results, cash flows and financial condition. We will provide additional updates as the situation warrants.

Iconix Brand Group, Inc. owns, licenses and markets a portfolio of consumer brands including: CANDIE'S ®, BONGO ®, JOE BOXER ®, RAMPAGE ®, MUDD ®, MOSSIMO ®, LONDON FOG ®, OCEAN PACIFIC ®, DANSKIN ®, ROCAWEAR ®, CANNON ®, ROYAL VELVET ®, FIELDCREST ®, CHARISMA ®, STARTER ®, WAVERLY ®, ZOO YORK ®, UMBRO ®, LEE COOPER ®, ECKO UNLTD. ®, MARC ECKO ®, ARTFUL DODGER ®, and HYDRAULIC®. In addition, Iconix owns interests in the MATERIAL GIRL ®, ED HARDY ®, TRUTH OR DARE ®, MODERN AMUSEMENT ®, BUFFALO ® and PONY ® brands. The Company licenses its brands to a network of retailers and manufacturers. Through its in-house business development, merchandising, advertising and public relations departments, Iconix manages its brands to drive greater consumer awareness and brand loyalty.

 

Forward-Looking Statements

In addition to historical information, this press release contains forward-looking statements within the meaning of the federal securities laws. Such forward-looking statements include projections regarding the Company's beliefs and expectations about


Exhibit 99.1

future performance and, in some cases, may be identified by words like "anticipate," "assume," "believe," "continue," "could," "estimate," "expect," "intend," "may," "plan," "potential," "predict," "project," "future," "will," "seek" and similar terms or phrases. These statements are based on the Company's beliefs and assumptions, which in turn are based on information available as of the date of this press release. Forward-looking statements involve known and unknown risks and uncertainties, which could cause actual results to differ materially from those contained in any forward-looking statement and could harm the Company's business, prospects, results of operations, liquidity and financial condition and cause its stock price to decline significantly. Many of these factors are beyond the Company's ability to control or predict. Important factors that could cause the Company's actual results to differ materially from those indicated in the forward-looking statements include, among others: the ability of the Company's licensees to maintain their license agreements or to produce and market products bearing the Company's brand names, the Company's ability to retain and negotiate favorable licenses, the Company's ability to meet its outstanding debt obligations, the impact of novel coronavirus on global production, manufacturing, distribution and sales and the events and risks referenced in the sections titled "Risk Factors" in the Company's Annual Report on Form 10‑K for the year ended December 31, 2018 and subsequent Quarterly Reports on Form 10‑Q and in other documents filed or furnished with the Securities and Exchange Commission. Our forward-looking statements do not reflect the potential impact of any acquisitions, mergers, dispositions, business development transactions, joint ventures or investments we may enter into or make in the future. Given these uncertainties, you should not place undue reliance on these forward-looking statements. These forward-looking statements are made only as of the date hereof and the Company undertakes no obligation to update or revise publicly any forward-looking statements, except as required by law.

Media contact:
John T. McClain  
Executive Vice President and Chief Financial Officer  
Iconix Brand Group, Inc.  
jmcclain@iconixbrand.com

212-730-0030



Exhibit 99.1

Unaudited Consolidated Statement of Operations

(000’s, except earnings per share data)

 

 

Three Months Ended

 

 

Three Months Ended

 

 

Year

Ended

 

 

Year

Ended

 

 

December 31,

2019

 

 

December 31,

2018

 

 

December 31,

2019

 

 

December 31,

2018

 

Licensing revenue

$

43,178

 

 

$

42,705

 

 

$

148,984

 

 

$

187,689

 

Selling, general and administrative expenses

 

23,150

 

 

 

28,992

 

 

 

83,996

 

 

 

121,429

 

Loss on termination of licenses

 

 

 

 

4,900

 

 

 

 

 

 

10,550

 

Depreciation and amortization

 

422

 

 

 

540

 

 

 

1,816

 

 

 

2,329

 

Equity (earnings) loss on joint ventures

 

2,276

 

 

 

(831

)

 

 

(14

)

 

 

(3,043

)

Gains on sale of trademarks, net

 

 

 

 

 

 

 

 

 

 

(1,268

)

Asset impairment

 

1,766

 

 

 

 

 

 

1,766

 

 

 

 

Goodwill impairment

 

 

 

 

 

 

 

 

 

 

37,812

 

Trademark impairment

 

65,587

 

 

 

58,696

 

 

 

65,587

 

 

 

136,417

 

Investment impairment

 

9,613

 

 

 

2,500

 

 

 

26,613

 

 

 

2,500

 

Operating income (loss)

 

(59,636

)

 

 

(52,092

)

 

 

(30,780

)

 

 

(119,037

)

Other expenses (income):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

13,864

 

 

 

14,895

 

 

 

57,264

 

 

 

59,214

 

Interest income

 

(102

)

 

 

(190

)

 

 

(360

)

 

 

(495

)

Other (income) loss, net

 

12,116

 

 

 

(7,304

)

 

 

5,291

 

 

 

(91,305

)

Gain on extinguishment of debt

 

 

 

 

 

 

 

 

 

 

(4,473

)

Foreign currency translation loss

 

98

 

 

 

700

 

 

 

858

 

 

 

1,153

 

Other expenses (income) – net

 

25,976

 

 

 

8,101

 

 

 

63,053

 

 

 

(35,906

)

Income (loss) before income taxes

 

(85,612

)

 

 

(60,193

)

 

 

(93,833

)

 

 

(83,131

)

Provision for income taxes

 

6,829

 

 

 

6,666

 

 

 

8,083

 

 

 

6,538

 

Net loss

 

(92,441

)

 

 

(66,859

)

 

 

(101,916

)

 

 

(89,669

)

Less: Net income attributable to non-controlling interest

 

2,579

 

 

 

2,218

 

 

 

9,597

 

 

 

10,852

 

Net loss attributable to Iconix Brand Group, Inc.

$

(95,020

)

 

$

(69,077

)

 

$

(111,513

)

 

$

(100,521

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

$

(8.11

)

 

$

(9.04

)

 

$

(10.56

)

 

$

(14.93

)

   Diluted

$

(8.11

)

 

$

(9.04

)

 

$

(10.56

)

 

$

(14.93

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

 

11,716

 

 

 

7,642

 

 

 

10,559

 

 

 

6,734

 

   Diluted

 

11,716

 

 

 

7,642

 

 

 

10,559

 

 

 

6,734

 

 



Exhibit 99.1

Footnotes

(1) Adjusted EBITDA is a non-GAAP financial measure, which represents operating income excluding stock-based compensation (benefit) expense, depreciation and amortization, impairment charges, costs associated with recent financings, special charges related to potential settlement and professional fees incurred as a result of cooperation with the Staff of the SEC, the SEC and related SDNY investigations, internal investigations, the previously disclosed class action and derivative litigations, costs related to the transition of Iconix management, but including gains on sales of trademarks and non-controlling interest. The Company believes Adjusted EBITDA is a useful financial measure in evaluating its financial condition because it is more reflective of the Company's business purpose, operations and cash expenses.  Uses of cash flows that are not reflected in Adjusted EBITDA include interest payments and debt principal repayments, which can be significant.  As a result, Adjusted EBITDA should not be considered as a measure of our liquidity.  Other companies that provide Adjusted EBITDA information may calculate EBITDA and Adjusted EBITDA differently than we do. The definition of Adjusted EBITDA may not be the same as the definitions used in any of our debt agreements.

 

Adjusted EBITDA Reconciliation for the Three Months Ended December 31, (1):

 

GAAP Operating Income

 

Impairment

Charges

 

Special Charges

 

Loss on Termination

of Licenses

 

Depreciation & Amortization

 

Stock Compensation

 

Contract Asset Impairment

 

Non-controlling Interest, net

 

Adjusted EBITDA

($, 000s)

2019

2018

 

2019

2018

 

2019

2018

 

2019

2018

 

2019

2018

 

2019

2018

 

2019

2018

 

2019

2018

 

2019

2018

Women's

(27,198)

(50,217)

 

35,281

55,059

 

-

-

 

-

-

 

-

-

 

-

(9)

 

-

208

 

1,056

-

 

9,139

5,041

Men's

7,103

3,361

 

872

131

 

-

-

 

-

4,900

 

13

13

 

-

-

 

-

189

 

(3,210)

(2,654)

 

4,778

5,940

Home

(14,709)

1,334

 

17,789

2,719

 

-

-

 

-

-

 

-

-

 

1

7

 

-

11

 

-

-

 

3,081

4,071

International

(1,944)

3,690

 

11,645

786

 

-

-

 

-

-

 

71

105

 

3

(17)

 

136

481

 

1,336

(1,026)

 

11,247

4,019

Corporate

(22,888)

(10,260)

 

11,379

2,500

 

4,805

1,859

 

-

-

 

339

422

 

205

(2,278)

 

-

-

 

(233)

1,454

 

(6,393)

(6,303)

Total Income

(59,636)

(52,092)

 

76,966

61,195

 

4,805

1,859

 

-

4,900

 

423

540

 

209

(2,297)

 

136

889

 

(1,051)

(2,226)

 

21,852

12,768

 

 

Adjusted EBITDA Reconciliation for the Twelve Months Ended December 31, (1):

 

GAAP Operating Income

 

Impairment Charges

 

Special Charges

 

Costs associated with debt financings

 

Loss on Termination

of Licenses

 

Depreciation & Amortization

 

Stock Compensation

 

Contract Asset Impairment

 

Non-controlling Interest, net

 

Adjusted EBITDA

($, 000s)

2019

2018

 

2019

2018

 

2019

2018

 

2019

2018

 

2019

2018

 

2019

2018

 

2019

2018

 

2019

2018

 

2019

2018

 

2019

2018

Women's

(961)

(128,050)

 

35,281

170,593

 

-

-

 

-

-

 

-

-

 

-

-

 

-

75

 

117

222

 

1,056

(117)

 

35,493

42,723

Men's

24,878

11,754

 

872

131

 

-

-

 

-

-

 

-

10,550

 

50

90

 

-

-

 

(144)

275

 

(10,031)

(8,924)

 

15,625

13,876

Home

(4,932)

17,221

 

17,789

2,719

 

-

-

 

-

-

 

-

-

 

-

-

 

6

30

 

8

24

 

-

-

 

12,871

19,994

International

23,487

27,447

 

11,645

786

 

-

-

 

-

-

 

-

-

 

300

460

 

14

213

 

3,788

773

 

(1,668)

(3,942)

 

37,566

25,737

Corporate

(73,252)

(47,409)

 

28,379

2,500

 

19,868

9,040

 

-

8,344

 

-

-

 

1,466

1,779

 

951

(2,723)

 

-

-

 

2,556

2,099

 

(20,032)

(26,370)

Total Income

(30,780)

(119,037)

 

93,966

176,729

 

19,868

9,040

 

-

8,344

 

-

10,550

 

1,816

2,329

 

971

(2,405)

 

3,769

1,294

 

(8,087)

(10,884)

 

81,523

75,960

 

(2) Adjusted EBITDA margin is a non-GAAP financial measure, which represents Adjusted EBITDA as a percentage of revenue.  The Company believes Adjusted EBITDA margin is a useful financial measure in evaluating its financial condition because it is more reflective of the Company's business purpose, operations and cash expenses.  Uses of cash flows that are not reflected in Adjusted EBITDA margin include interest payments and debt principal repayments, which can be significant.  As a result, Adjusted EBITDA margin should not be considered as a measure of our liquidity.  Other companies that provide Adjusted EBITDA margin information may calculate EBITDA margin and Adjusted EBITDA margin differently than we do. The definition of Adjusted EBITDA margin may not be the same as the definitions used in any of our debt agreements.