Exhibit 99.1

 

Iconix Reports Financial Results For The Second Quarter 2018

 

NEW YORK, Aug. 8, 2018 /PRNewswire/ --

 

Second quarter results in line with Company's expectations
Projecting stable cash position and debt covenant compliance
Progress continues on repositioning of iconic brands

 

Iconix Brand Group, Inc. (Nasdaq: ICON) ("Iconix" or the "Company") today reported financial results for the second quarter ended June 30, 2018.

 

Peter Cuneo, Interim CEO and Chairman of the Board commented, "Iconix delivered financial results in line with our expectations for the second quarter and we do not anticipate any major changes to our full year projections. The highlight of the quarter was the announcement that our Iconic Brand, Starter, is returning to the Football Field through a collaboration with the Alliance of American Football Association, which is set to commence play in February 2019. Starter will become the official on-field outfitter of all uniforms and sideline apparel for all Alliance teams. We are also exploring additional opportunities to expand marketing and merchandising beyond the field. In other news, we announced that a Cooperation Agreement has been reached with Sports Direct International pursuant to which Iconix has appointed Justin Barnes to our Board of Directors. We are pleased to move into the future with a stable Board and look forward to Justin's unique business perspective."

 

David Jones, Chief Financial Officer of Iconix commented, "With a stable balance sheet, we continue to focus on the business and have seen our licensing activity pick up year-over-year. We were pleased to register organic growth in both our Men's and International segments for both the second quarter of 2018 and the first half of 2018. Our brands in transition continue to draw a lot of interest and we are working through several promising opportunities. Globally, during the first six months of 2018, we have signed 43 new and replacement license agreements, a 30% increase over the prior year. We have also renewed 51 license agreements, a 60% increase over the first half of 2017. We enter the second half of 2018 with a continued focus on generating new business, while supporting our existing partners to drive future growth."

 

2018 Guidance:

 

Anticipating lower end of full year revenue guidance of $190 million to $220 million.
GAAP net income guidance now a loss of approximately $94.4 million to $104.4 million, principally due to a Q2 trademark and goodwill impairment

Anticipating low end of full year non-GAAP net income guidance of $20 million to $30 million
Reiterating full year free cash flow guidance of $50 million to $70 million

 

It should be noted that GAAP net income will be affected by non-cash adjustments to fair value from the Company's 5.75% Convertible Notes as discussed below. Such periodic adjustments to fair value cannot be estimated in advance and thus are not taken into account in guidance.

 

Non-GAAP net income and free cash flow are non-GAAP metrics, and reconciliation tables for each are included in this press release. Unless otherwise noted, the following represents financial results for continuing operations only.

 

Second Quarter 2018 Financial Results

 

Adjusted Non-GAAP Revenue by Segment

 

Three months ended June 30,

  

Six months ended June 30,

 
($, 000's)  2018   2017*   % Change   2018   2017*   % Change 
Womens   16,871    27,634    -39%   33,469    55,777    -40%
Mens   10,526    9,982    5%   20,470    20,175    1%
Home   6,961    7,824    -11%   13,473    15,161    -11%
International   15,854    15,249    4%   31,349    27,281    15%
Total Adjusted Revenue   50,212    60,689    -17%   98,761    118,394    -17%
                               

*Revenue is adjusted for revenue from the SE Asia joint venture which was deconsolidated in 2017 by approximately $1.0 million in the second quarter of 2017 and $2.0 million in the six months ended June 30, 2017.

 

In the first quarter of 2018, the Company adopted a new revenue recognition accounting standard (ASU No. 2014-09 Revenue from Contracts with Customers – Topic 606). Adoption of the standard increased Q2 2018 revenue by approximately $0.1 million and decreased revenue by $1.8 million for the six months ended June 30, 2018, but is expected to increase full-year 2018 revenue by approximately $2.5 to $3.0 million.

 

For the second quarter of 2018, total adjusted revenue was $50.2 million, a 17% decline as compared to $60.7 million in the prior year quarter. For the six months ended June 30, 2018, total adjusted revenue was $98.8 million, a 17% decrease as compared to $118.4 million in the six months ended June 30, 2017. Such decline was expected principally as a result of the transition of our Danskin, OP and Mossimo DTR's in our Women's segment, as previously announced.

 

Our Men's segment provided organic growth in the second quarter of 2018 and through the six months ended June 30, 2018 primarily from the Umbro and Buffalo brands. Our International segment also provided organic growth primarily from the Umbro and Lee Cooper brands.

 

The Home segment declined 11% for the second quarter of 2018 and six months ended June 30, 2018. However, as previously discussed, a portion of this decrease was due to a shift in Charisma timing which we still anticipate recovering during the balance of the year. In addition, also as previously discussed, revenue in the home segment year-over-year is partially down due to the terms of a renewal of the Waverly inspirations contract with Walmart. Finally, the new revenue recognition standard has a negative effect on the Royal Velvet license agreement as we will record less revenue in 2018 than the current guaranteed minimum royalty.

 

SG&A Expenses:

 

Total SG&A expenses in the second quarter of 2018 were $28.6 million, a 7% increase compared to $26.8 million in the second quarter of 2017. However, 2018 includes $2.7 million of special charges primarily consisting of severance charges for our previous chief executive officer and $2.9 million of costs associated with recent debt financings. Adjusting for these items in 2018 and special charges of $2.5 million in 2017, SG&A decreased approximately $1.2 million or 5%. Stock based compensation was $0.5 million in the second quarter of 2018 as compared to $3.1 million in the second quarter of 2017.

 

Total SG&A expenses in the six months ended June 30, 2018 were $62.2 million, a 19% increase compared to $52.2 million in the six months ended June 30, 2017. However, 2018 includes $5.4 million of special charges, $8.3 million of costs associated with recent debt financings, $2.6 million of restructuring costs and a $1.1 million non-cash purchase accounting adjustment. Adjusting for these items in 2018 and special charges of $4.7 million in 2017, SG&A decreased $2.7 million or 6%. Stock based compensation was $1.5 million in the six months ended June 30, 2018 as compared to $4.7 million in the six months ended June 30, 2017.

 

Loss on termination of licenses:

 

Loss on termination of licenses in the second quarter of 2018 was $5.7 million versus $23.2 million in the second quarter of 2017. The charge in the second quarter of 2018 was related to a litigation settlement with a previous licensee for the Rocawear brand while the charge in the second quarter of 2017 was related to the transition of a license for the Umbro brand.

 

Gain on sale of trademarks and gain on deconsolidation of joint venture:

 

Gain on sale of trademarks in the second quarter of 2018 were $0.1 million. The gain on sale of trademarks for the current quarter was related to the completion of the sale of the Sharper Image trademarks from the Company's Iconix Australia joint venture.

 

Gain on deconsolidation of joint venture was $3.8 million in the second quarter of 2017 for which there was no comparable amount in the second quarter of 2018. The gain on deconsolidation of joint venture was related to our deconsolidation of our Iconix Southeast Asia joint venture.

 

Trademark and Goodwill Impairment:

 

In the second quarter of 2018, the Company recorded a non-cash trademark charge of $73.3 million in the women's segment related to a write-down in the Mossimo trademark. The Company also recorded a non-cash goodwill impairment charge of $37.8 million in the women's segment as a result of the impairment of the Mossimo trademark.

 

Operating Income:

 

Adjusted Operating Income by Segment (1)  Three months ended June 30,   Six months ended June 30, 
($, 000's)  2018   2017   % Change   2018   2017   % Change 
Womens   15,453    25,949    -40%   30,081    52,230    -42%
Mens   6,314    5,428    16%   12,188    11,371    7%
Home   6,589    6,861    -4%   12,332    13,486    -9%
International   8,082    9,964    -19%   14,569    15,484    -6%
Corporate   (8,770)   (10,319)   15%   (18,964)   (18,912)   0%
Adjusted Operating Income   27,668    37,883    -27%   50,206    73,659    -32%

 

Adjusted Operating Margin by Segment  Three months ended June 30,   Six months ended June 30, 
   2018   2017   Var   2018   2017   % Change 
Womens   92%   94%   -2%   90%   94%   -4%
Mens   60%   54%   6%   60%   56%   3%
Home   95%   88%   7%   92%   89%   3%
International   51%   65%   -14%   46%   57%   -10%
Adjusted Operating Margin   55%   62%   -7%   51%   62%   -11%

 

Operating loss for the second quarter of 2018 was $94.6 million, as compared to operating income of $15.9 million in the second quarter of 2017. Operating loss in the second quarter of 2018 included goodwill and trademark impairments of $111.1 million, special charges of $2.7 million, costs associated with recent debt financings of $2.9 million, a loss on termination of licenses of $5.7 million and gain on sale of trademarks of $0.1 million. Operating income in the second quarter of 2017 included special charges of $2.5 million, loss on termination of licenses of $23.2 million and a gain on deconsolidation of joint venture of $3.8 million. When excluding these items, adjusted operating income was $27.7 million and $37.9 million in the second quarter of 2018 and the second quarter of 2017, respectively, and adjusted operating margin was 55% and 62% in the second quarter of 2018 and the second quarter of 2017, respectively. The decline in adjusted operating income and adjusted operating margin is primarily due to the decline in licensing revenue from the transition of our Danskin, OP and Mossimo DTR's.

 

Operating loss for the six months ended June 30, 2018 was $79.1 million, as compared to operating income of $49.5 million in the six months ended June 30, 2017. Operating loss in the six months ended June 30, 2018 included goodwill and trademark impairments of $111.1 million, special charges of $5.4 million, costs associated with recent debt financings of $8.3 million, restructuring costs of $2.6 million, a $1.1 million non-cash purchase accounting adjustment, a loss on termination of licenses of $5.7 million and gain on sale of trademarks of $1.3 million. Operating income in the six months ended June 30, 2017 included special charges of $4.7 million, loss on termination of licenses of $23.2 million and a gain on deconsolidation of joint venture of $3.8 million. When excluding these items, adjusted operating income was $50.2 million and $73.7 million in the six months ended June 30, 2018 and the six months ended June 30, 2017, respectively, and adjusted operating margin was 51% and 62% respectively. The decline in adjusted operating income and adjusted operating margin is primarily due to the decline in licensing revenue from the transition of our Danskin, OP and Mossimo DTR's.

 

Interest Expense, Other Income and Loss on extinguishment of debt:

 

Interest expense in the second quarter of 2018 was $14.8 million, as compared to interest expense of $14.1 million in the second quarter of 2017.

 

In the second quarter of 2018, the Company recognized a $32.1 million gain resulting 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 current period's income statement. There is no comparable amount in the second quarter of 2017. The Company has excluded these amounts from its non-GAAP results.

 

In the second quarter of 2017, the Company recognized a $13.9 million expense related to the early extinguishment of a portion of the Company's 2016 Senior Secured Term Loan of which there was no comparable amount for the second quarter of 2018.

 

Provision for Income Taxes:

 

The effective income tax rate for the second quarter of 2018 is approximately 3.6% which resulted in a $2.8 million income tax benefit, as compared to an effective income tax rate of 35.6% in the prior year quarter which resulted in a $5.5 million income tax benefit. The decrease in the effective tax rate for the second quarter is primarily as a result of the benefit associated with the impairment charge of trademark and goodwill which was significantly reduced due to a valuation allowance against the asset. This valuation allowance charge had the effect of reducing the benefit on the loss which reduces the effective tax rate in the current quarter. Excluding any mark-to-market adjustments from the Company's 5.75% Convertible Notes, we expect the full year 2018 tax rate to be approximately (8)% and approximately 28% on a GAAP basis and non-GAAP basis, respectively.

 

GAAP Net Income and GAAP Diluted EPS:

 

GAAP net loss from continuing operations attributable to Iconix for the second quarter of 2018 reflects a loss of $79.4 million as compared to a loss of $13.9 million for the second quarter of 2017. GAAP diluted EPS from continuing operations for the second quarter of 2018 reflects loss of $1.26 as compared to loss of $0.26 for the second quarter of 2017.

 

GAAP net loss from continuing operations attributable to Iconix for the six months ended June 30, 2018 reflects loss of $51.7 million as compared to loss of $9.1 million in the six months ended June 30, 2017. GAAP diluted EPS from continuing operations for the six months ended June 30, 2018 reflects loss of $0.91 as compared to loss of $0.19 for the six months ended June 30, 2017.

 

Non-GAAP Net Income and Non-GAAP Diluted EPS:

 

Non-GAAP net income from continuing operations for the second quarter of 2018 was $7.7 million as compared to $15.2 million for the second quarter of 2017. Non-GAAP diluted EPS from continuing operations for the second quarter of 2018 was $0.12 as compared to $0.26 for the second quarter of 2017.

 

Non-GAAP net income from continuing operations for the six months ended June 30, 2018 was $13.8 million as compared to $27.9 million for the six months ended June 30, 2017. Non-GAAP net income from continuing operations for the six months ended June 30, 2018 was $0.22 as compared to $0.48 for the six months ended June 30, 2017.

 

Non-GAAP Net Income (Loss) & Diluted EPS Reconciliation: (2)

($, 000's, except per share data)

 

   NET INCOME   EPS 
   Three Months Ended June 30,   Three Months Ended June 30, 
   2018   2017   % Change   2018   2017   % Change 
GAAP net income (loss) & EPS from continuing operations attributable to Iconix (2)   (79,429)   (13,852)   473%  $(1.26)  $(0.26)   383%
Add:                              
non-cash interest related to ASC 470   -    4,282        $-   $0.07      
(gain) / loss on extinguishment of debt   -    13,919        $-   $0.24      
loss on termination of licenses   5,650    23,230        $0.09   $0.40      
trademark and goodwill impairment   111,147    -        $1.68   $-      
mark to market gain on convertible debt   (32,379)   -        $(0.49)  $-      
special charges   2,677    2,550        $0.04   $0.04      
costs associated with recent debt financings   2,905    -        $0.04   $-      
gain on deconsolidation of JV   -    (3,772)       $-   $(0.07)     
foreign currency translation gain/(loss)   704    3,416        $0.01   $0.06      
Income taxes related to above   (7,168)   (14,620)       $(0.11)  $(0.25)     
Valuation Allowance & Foreign Tax Credit   3,519    -        $0.05   $-      
non-controlling interest   29    17        $0.00   $0.00      
Accretion of redeemable non-controlling interest   -    -        $0.05   $0.02      
Net Adjustments   87,084    29,022        $1.37   $0.52      
                               
Non-GAAP net income & EPS from continuing operations attributable to Iconix   7,655    15,170    -50%  $0.12   $0.26    -56%

  

   NET INCOME   EPS 
   Six Months Ended June 30,   Six Months Ended June 30, 
   2018   2017   % Change   2018   2017   % Change 
GAAP net income (loss) & EPS from continuing operations attributable to Iconix (2)   (51,670)   (9,136)   466%  $(0.91)  $(0.19)   379%
Add:                              
non-cash interest related to ASC 470   2,998    8,328        $0.05   $0.14      
(gain) / loss on extinguishment of debt   (4,473)   19,400        $(0.07)  $0.34      
loss on termination of licenses   5,650    23,230        $0.09   $0.40      
trademark and goodwill impairment   111,147    -        $1.78   $-      
gain on sale of Complex Media   (958)   -        $(0.02)  $-      
mark to market gain on convertible debt   (57,553)   -        $(0.92)  $-      
special charges   5,383    4,712        $0.09   $0.08      
costs associated with recent debt financings   8,344    -        $0.13   $-      
gain on deconsolidation of JV   -    (3,772)       $-   $(0.07)     
foreign currency translation gain/(loss)   152    3,845        $0.00   $0.07      
Income taxes related to above   (5,913)   (18,835)       $(0.09)  $(0.33)     
Valuation Allowance & Foreign Tax Credit   726    -        $0.01   $-      
non-controlling interest   (9)   107        $-   $0.00      
Accretion of redeemable non-controlling interest   -    -        $0.08   $0.03      
Net Adjustments   65,494    37,015        $1.13   $0.68      
                               
Non-GAAP net income & EPS from continuing operations attributable to Iconix   13,824    27,879    -50%  $0.22   $0.48    -54%

 

Non-GAAP weighted average diluted shares reconciliation (2)

 

   Three Months Ended June 30,   Six Months Ended June 30, 
   2018   2017   % Change   2018   2017   % Change 

GAAP weighted average diluted shares

   65,976    57,568    15%   62,566    57,568    9%
Add: antidilutive shares resulting from net loss   44    -    NA    22    -    NA 
Non-GAAP weighted average diluted shares   66,020    57,568    15%   62,588    57,568    9%

 

Balance Sheet and Liquidity:

 

($, 000's)  June 30, 2018   December 31, 2017 
Cash Summary:        
Unrestricted Domestic Cash (wholly owned)   55,844    38,236 
Unrestricted Domestic Cash (in consolidated JV's)   10,372    14,943 
Unrestricted International Cash*   5,168    12,748 
Restricted Cash   24,177    48,766 
Total Cash  $95,561   $114,693 
           

Debt Summary:

          
Senior Secured Notes due January 2020**   386,827    408,174 
1.50% Convertible Notes   -    236,183 
5.75% Convertible Notes due August 2023   111,015    - 
Variable Funding Note due January 2020   100,000    100,000 
2017 Senior Secured Term Loan due August 2022   191,349    82,837 
Total Debt (Face Value)  $789,191   $827,194 

 

*- During the second quarter of 2018, the Company elected to treat its Luxembourg top tier subsidiary ("Luxco") as a disregarded entity for US tax purposes. As of the election date, all the foreign operations under LuxCo will be treated as a branch for US tax purposes and subject to US taxation. As such, the Company will no longer have any earnings in foreign subsidiaries that are not currently subject to taxation for US purposes. Before the election, the Company was indefinitely reinvested in all earnings in its foreign subsidiaries which was estimated to be zero.

 

**- 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 June 30, 2018, the DSCR fell below 1.45x as of June 30, 2018. Beginning July 1, 2018, we are required to allocate 25% of residual royalty collections (i.e. collections less debt service, management, servicing, administrative and other fees) to a restricted reserve account administered by the securitization program's trustee, which will result in cash remaining inside the securitization program. The cash required to be maintained inside the securitization program may be released if the DSCR is at least 1.45x for two consecutive quarters.

 

Free Cash Flow:

 

The Company generated $14.5 million of free cash flow in the second quarter of 2018, a 37% increase as compared to $10.6 million in the second quarter of 2017.

 

The Company generated $31.4 million of free cash flow in the six months ended June 30, 2018, a 33% increase as compared to $23.6 million in the six months ended June 30, 2017.

 

Free Cash Flow Reconciliation: (3)

($, 000's)

   Three Months Ended June 30,   Six Months Ended June 30, 
   2018   2017   % Change   2018   2017   % Change 
Net cash provided by operating activities  $17,274   $8,114    113%  $39,348   $20,015    97%
Plus: Cash from sale of trademarks and related notes receivable        3,980         195    6,927       
Plus: Cash from notes receivable from licensees    -            1,409    1,250       
Plus: Net cash from sale of Badgley Mischka & Sharper Image in JVs    1,125            1,211          
Less: Capital Expenditures   (284)   (576       (571)   (755      
Less: Distributions to non-controlling interests   (3,581)   (926)        (10,168)   (3,843)     
                               
Free Cash Flow from operations  $14,534   $10,592    37%  $31,424   $23,594    33%

 

 

Conference Call

 

The Company will host a conference call today at 10:00 AM ET. The call can be accessed on the Company's website at www.iconixbrand.com or by telephone at 844-286-1555 or 270-823-1180 (conference ID: 3794894). A written transcript will be posted online as soon as available.

 

About Iconix Brand Group, Inc.

 

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 equity.

 

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 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 and the events and risks referenced in the sections titled "Risk Factors" in the Company's Annual Report on Form 10DK for the year ended December 31, 2017 and subsequent Quarterly Reports on Form 10DQ 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:

David K. Jones

Executive Vice President and Chief Financial Officer

Iconix Brand Group, Inc.

djones@iconixbrand.com

212-730-0030

 

 

Unaudited Condensed Consolidated Income Statements

($, 000's, except earnings per share data)

 

   Three Months Ended June 30,   Six Months Ended June 30, 
   2018   2017   % Change   2018   2017   % Change 
Licensing revenue   50,212    61,647    -19%   98,761    120,370    -18%
                               
Selling, general and administrative expenses   28,643    26,802    7%   62,241    52,192    19%
Loss on termination of licenses   5,650    23,230         5,650    23,230      
Depreciation and amortization   632    571         1,286    1,223      
Equity loss (earnings) on joint ventures   (1,149)   (1,059)        (1,245)   (1,992)     
Gain on deconsolidation of joint venture   -    (3,772)        -    (3,772)     
Gain on sale of trademarks   (125)   -         (1,268)   -      
Goodwill impairment   37,812    -         37,812    -      
Trademark impairment   73,335    -         73,335    -      
Operating income (loss)   (94,586)   15,875    -696%   (79,050)   49,489    -260%
                               
Other (income) expenses Interest expense   14,827    14,130         29,376    28,876      
Interest income   (92)   (141)        (214)   (267)     
Other income, net   (32,083)   -         (58,215)   (1)     
(Gain) loss on extinguishment of debt   -    13,919         (4,473)   19,400      
Foreign currency translation loss (gain)   704    3,416         152    3,845      
Other expenses - net   (16,644)   31,324    -153%   (33,374)   51,853    -164%
                               
Income (loss) before income taxes   (77,942)   (15,449)   405%   (45,676)   (2,364)   1832%
                               
Provision (benefit) for income taxes   (2,804)   (5,501)   -49%   (1,154)   386    -399%
                               
Net income (loss)   (75,138)   (9,948)   655%   (44,522)   (2,750)   1519%
                               
Less: Net income (loss) attributable to non-controlling interest   4,291    3,904    10%   7,148    6,386    12%
                               
Net income (loss) attributable to Iconix Brand Group, Inc.   (79,429)   (13,852)   473%   (51,670)   (9,136)   466%
                               
Income (loss) from discontinued operations, before income taxes   -    (11,140)   100%   -    (23,924)   100%
Gain on sale of Entertainment segment   -    104,327         -    104,327      
Provision for income taxes   -    34,060         -    28,962      
Net income from discontinued operations   -    59,127         -    51,441      
Less: Net income attributable to non-controlling                              
interest from discontinued operations   -    1,634    NA    -    2,943    NA 
Net income (loss) from discontinued operations
attributable to Iconix Brand Group, Inc.
   -    57,493    100%   -    48,498    100%
                               
Net income (loss) attributable to Iconix Brand Group, Inc.   (79,429)   43,641    282%   (51,670)   39,362    231%
                               
Earnings (loss) per share - basic:                              
Continuing operations   (1.26)   (0.26)   385%   (0.91)   (0.20)   355%
Discontinued operations   -    1.01    100%   -    0.85    100%
Earnings (loss) per share - basic   (1.26)   0.75    268%   (0.91)   0.65    240%
                               
Earnings (loss) per share - diluted:                              
Continuing operations   (1.26)   (0.26)   385%   (0.91)   (0.19)   379%
Discontinued operations   -    1.00    100%   -    0.84    100%
Earnings (loss) per share - diluted   (1.26)   0.74    270%   (0.91)   0.65    240%
                               
Weighted average number of common shares                              
outstanding:                              
Basic   65,976    57,082    16%   62,566    57,026    10%
                               
Diluted   65,976    57,568    15%   62,566    57,568    9%

 

Forecasted Reconciliation of Net Income: (2)

 

   Year Ending 
($, 000's)  Dec. 31, 2018 
   Low   High 
Forecasted GAAP Net Income, excluding mark to market adjustment   (104,360)   (94,360)
Adjustment for non-cash interest related to ASC 470   2,998    2,998 
Trademark and goodwill impairment   111,147    111,147 
Gain on extinguishment of debt   (4,473)   (4,473)
Special charges   6,500    6,500 
Loss on termination of licenses   5,650    5,650 
Costs associated with recent debt financings   8,344    8,344 
Gain on sale of Investment   (958)   (958)
Foreign currency translation   152    152 
Tax on non-GAAP items & valuation allowance/ foreign tax credit   (5,000)   (5,000)
Net Adjustments   124,360    124,360 
Forecasted Non-GAAP Net Income   20,000    30,000 

 

Footnotes

 

(1) Adjusted operating income is a non-GAAP financial measure which represents operating income excluding non-cash impairment charges, non-recurring gains and charges, and charges related to professional fees incurred as a result of the correspondence with the Staff of the SEC, the SEC investigation, internal investigations, the previously disclosed class action and derivative litigations, and costs related to the transition of Iconix management. The Company believes these are useful financial measures in evaluating its financial condition because they are more reflective of the Company's business purpose, operations and cash expenses.

 

Adjusted Operating Income Reconciliation for the Three Months Ended Jun 30:

   Gaap   Trademark and
Goodwill Impairment
   Special Charges   Debt Costs   Loss on Termination of
Licensees
   Gain on sale of
trademarks and JV
deconsolidation
   Adjusted Operating
Income
 
   2018   2017   2018   2017   2018   2017   2018   2017   2018   2017   2018   2017   2018   2017 
Womens   (95,694)   23,349    111,147    -    -    -    -    -    -    2,600    -    -    15,453    25,949 
Mens   664    (15,202)   -    -    -    -    -    -    5,650    20,630    -    -    6,314    5,428 
Home   6,589    6,861    -    -    -    -    -    -    -    -    -    -    6,589    6,861 
International   8,082    9,964    -    -    -    -    -    -    -    -    -    -    8,082    9,964 
Corporate   (14,227)   (9,097)   -    -    2,677    2,550    2,905    -    -    -    (125)   (3,772)   (8,770)   (10,319)
Total Income   (94,586)   15,875    111,147    -    2,677    2,550    2,905    -    5,650    23,230    (125)   (3,772)   27,668    37,883 

 

 

Adjusted Operating Income Reconciliation for the Six Months Ended Jun 30:

   Gaap   Trademark and Goodwill Impairment   Special Charges   Debt Costs   Loss on Termination of Licensees   Gain on sale of trademarks and JV deconsolidation   Adjusted Operating Income 
   2018   2017   2018   2017   2018   2017   2018   2017   2018   2017   2018   2017   2018   2017 
Womens   (81,066)   49,630    111,147    -    -    -    -    -    -    2,600    -    -    30,081    52,230 
Mens   6,538    (9,259)   -    -    -    -    -    -    5,650    20,630    -    -    12,188    11,371 
Home   12,332    13,486    -    -    -    -    -    -    -    -    -    -    12,332    13,486 
International   14,569    15,484    -    -    -    -    -    -    -    -    -    -    14,569    15,484 
Corporate   (31,423)   (19,852)   -    -    5,383    4,712    8,344    -    -    -    (1,268)   (3,772)   (18,964)   (18,912)
Total Income   (79,050)   49,489    111,147    -    5,383    4,712    8,344    -    5,650    23,230    (1,268)   (3,772)   50,206    73,659 

 

(2) Non-GAAP net income and non-GAAP diluted EPS (along with non-GAAP weighted average diluted shares) are non-GAAP financial measures which represent net income excluding any non-cash interest related to ASC Topic 470, non-cash, non-recurring gains and charges, foreign currency translation gains and losses, and charges related to professional fees incurred as a result of the correspondence with the Staff of the SEC, the SEC investigation, internal investigations, the previously disclosed class action and derivative litigations, and costs related to the transition of Iconix management, all net of tax. The Company believes these are useful financial measures in evaluating its financial condition because they are more reflective of the Company's business purpose, operations and cash expenses.

 

(3) Free Cash Flow, a non-GAAP financial measure, represents net cash provided by operating activities, plus cash received from the sale of trademarks and formation of joint ventures, less distributions to non-controlling interests and capital expenditures. Free Cash Flow excludes notes receivable from sale of trademarks and the formation of joint ventures, cash used to acquire the membership interests of our joint venture partners, mandatory debt service requirements, and other non-discretionary expenditures. Free Cash Flow should not be considered in isolation, as a measure of residual cash flow available for discretionary purposes, or as an alternative to operating results presented in accordance with GAAP. The Company believes Free Cash Flow is useful because it provides information regarding actual cash received in a specific period from the Company's comprehensive business strategy of maximizing the value of its brands through traditional licensing, international joint ventures and other arrangements. We have excluded the cash used to buy back our joint venture membership interests from the above definition because we believe that, like other acquisitions, such actions are capital transactions. It also provides supplemental information to assist investors in evaluating the Company's financial condition and ability to pursue opportunities that enhance shareholder value.

 


The following information was filed by Iconix Brand Group, Inc. (ICON) on Wednesday, August 8, 2018 as an 8K 2.02 statement, which is an earnings press release pertaining to results of operations and financial condition. It may be helpful to assess the quality of management by comparing the information in the press release to the information in the accompanying 10-Q Quarterly Report statement of earnings and operation as management may choose to highlight particular information in the press release.

View differences made from one quarter to another to evaluate Iconix Brand Group, Inc.'s financial trajectory

Compare SEC Filings Year-over-Year (YoY) and Quarter-over-Quarter (QoQ)
Sample 10-K Year-over-Year (YoY) Comparison

Compare this 10-Q Quarterly Report to its predecessor by reading our highlights to see what text and tables were  removed  ,   added    and   changed   by Iconix Brand Group, Inc..

Continue

Never Miss A New SEC Filing Again


Real-Time SEC Filing Notifications
Screenshot taken from Gmail for a new 10-K Annual Report
Last10K.com Member Feature

Receive an e-mail as soon as a company files an Annual Report, Quarterly Report or has new 8-K corporate news.

Continue

We Highlighted This SEC Filing For You


SEC Filing Sentiment Analysis - Bullish, Bearish, Neutral
Screenshot taken from Wynn's 2018 10-K Annual Report
Last10K.com Member Feature

Read positive and negative remarks made by management in their entirety without having to find them in a 10-K/Q.

Continue

Widen Your SEC Filing Reading Experience


Increased Reading Area for SEC Filings
Screenshot taken from Adobe Inc.'s 10-Q Quarterly Report
Last10K.com Member Feature

Remove data columns and navigations in order to see much more filing content and tables in one view

Continue

Uncover Actionable Information Inside SEC Filings


SEC Filing Disclosures
Screenshot taken from Lumber Liquidators 10-K Annual Report
Last10K.com Member Feature

Read both hidden opportunities and early signs of potential problems without having to find them in a 10-K/Q

Continue

Adobe PDF, Microsoft Word and Excel Downloads


Download Annual and Quarterly Reports as PDF, Word and Excel Documents
Screenshots of actual 10-K and 10-Q SEC Filings in PDF, Word and Excel formats
Last10K.com Member Feature

Export Annual and Quarterly Reports to Adobe PDF, Microsoft Word and Excel for offline viewing, annotations and analysis

Continue

FREE Financial Statements


Download Annual and Quarterly Reports as PDF, Word and Excel Documents
Screenshot of actual balance sheet from company 10-K Annual Report
Last10K.com Member Feature

Get one-click access to balance sheets, income, operations and cash flow statements without having to find them in Annual and Quarterly Reports

Continue for FREE

Intrinsic Value Calculator


Intrinsic Value Calculator
Screenshot of intrinsic value for AT&T (2019)
Last10K.com Member Feature

Our Intrinsic Value calculator estimates what an entire company is worth using up to 10 years of financial ratios to determine if a stock is overvalued or not

Continue

Financial Stability Report


Financial Stability Report
Screenshot of financial stability report for Coco-Cola (2019)
Last10K.com Member Feature

Our Financial Stability reports uses up to 10 years of financial ratios to determine the health of a company's EPS, Dividends, Book Value, Return on Equity, Current Ratio and Debt-to-Equity

Continue

Get a Better Picture of a Company's Performance


Financial Ratios
Available Financial Ratios
Last10K.com Member Feature

See how over 70 Growth, Profitability and Financial Ratios perform over 10 Years

Continue

Log in with your credentials

or    

Forgot your details?

Create Account