XML 70 R53.htm IDEA: XBRL DOCUMENT v3.20.4
Segment Information (Tables)
12 Months Ended
Dec. 31, 2020
Segment Reporting [Abstract]  
Schedule of Company's Industry Segment Data

The Company’s industry segment data for the years ended December 31, 2020, December 31, 2019, and December 31, 2018 are as follows:

 

 

 

Wholesale

 

 

Retail

 

 

Consolidated

 

Year Ended December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

940,228

 

 

$

1,375,079

 

 

$

2,315,307

 

Royalties and franchise fees

 

 

 

 

 

7,246

 

 

 

7,246

 

Total revenues

 

 

940,228

 

 

 

1,382,325

 

 

 

2,322,553

 

Eliminations

 

 

(471,863

)

 

 

 

 

 

(471,863

)

Net revenues

 

 

468,365

 

 

 

1,382,325

 

 

 

1,850,690

 

(Loss) from operations

 

$

(303,663

)

 

$

(573,838

)

 

$

(877,501

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

77,043

 

Other expense, net

 

 

 

 

 

 

 

 

 

 

3,715

 

Gain on debt refinancing

 

 

 

 

 

 

 

 

 

 

(273,149

)

Loss before income taxes

 

 

 

 

 

 

 

 

 

 

(685,110

)

Depreciation and amortization

 

 

25,813

 

 

 

50,693

 

 

 

76,506

 

Capital expenditures

 

 

(22,206

)

 

 

(28,922

)

 

 

(51,128

)

Total assets

 

$

1,123,322

 

 

$

1,683,133

 

 

$

2,806,455

 

 

 

 

 

Wholesale

 

 

Retail

 

 

Consolidated

 

Year Ended December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

1,240,026

 

 

$

1,742,136

 

 

$

2,982,162

 

Royalties and franchise fees

 

 

 

 

 

9,279

 

 

 

9,279

 

Total revenues

 

 

1,240,026

 

 

 

1,751,415

 

 

 

2,991,441

 

Eliminations

 

 

(642,652

)

 

 

 

 

 

(642,652

)

Net revenues

 

$

597,374

 

 

$

1,751,415

 

 

$

2,348,789

 

Income from operations

 

$

4,152

 

 

$

(421,545

)

 

$

(417,393

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

114,899

 

Other expense, net

 

 

 

 

 

 

 

 

 

 

1,871

 

Income before income taxes

 

 

 

 

 

 

 

 

 

$

(534,163

)

Depreciation and amortization

 

$

27,845

 

 

$

53,271

 

 

$

81,116

 

Capital expenditures

 

$

29,480

 

 

$

32,253

 

 

$

61,733

 

Total assets

 

$

1,912,522

 

 

$

1,682,797

 

 

$

3,595,319

 

 

 

 

 

Wholesale

 

 

Retail

 

 

Consolidated

 

Year Ended December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

1,325,490

 

 

$

1,802,834

 

 

$

3,128,324

 

Royalties and franchise fees

 

 

 

 

 

11,073

 

 

 

11,073

 

Total revenues

 

 

1,325,490

 

 

 

1,813,907

 

 

 

3,139,397

 

Eliminations

 

 

(711,882

)

 

 

 

 

 

(711,882

)

Net revenues

 

$

613,608

 

 

$

1,813,907

 

 

$

2,427,515

 

Income from operations

 

$

45,180

 

 

$

233,105

 

 

$

278,285

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

105,706

 

Other expense, net

 

 

 

 

 

 

 

 

 

 

10,982

 

Income before income taxes

 

 

 

 

 

 

 

 

 

$

161,597

 

Depreciation and amortization

 

$

28,368

 

 

$

50,207

 

 

$

78,575

 

Capital expenditures

 

$

33,890

 

 

$

51,771

 

 

$

85,661

 

Schedule of Company's Industry Geographic Segments

The Company’s geographic area data follows:

 

 

 

Domestic

 

 

Foreign

 

 

Eliminations

 

 

Consolidated

 

Year Ended December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales to unaffiliated customers

 

$

1,574,048

 

 

$

269,396

 

 

$

 

 

$

1,843,444

 

Net sales between geographic areas

 

 

167,945

 

 

 

113,828

 

 

 

(281,773

)

 

 

 

Net sales

 

 

1,741,993

 

 

 

383,224

 

 

 

(281,773

)

 

 

1,843,444

 

Royalties and franchise fees

 

 

7,246

 

 

 

 

 

 

 

 

 

7,246

 

Total revenues

 

$

1,749,239

 

 

$

383,224

 

 

$

(281,773

)

 

$

1,850,690

 

(Loss) from operations

 

$

(644,338

)

 

$

14,189

 

 

$

(247,352

)

 

$

(877,501

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

77,043

 

Other expense, net/(Gain) on debt refinancing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(269,434

)

(Loss) before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(685,110

)

Depreciation and amortization

 

$

70,586

 

 

$

5,920

 

 

 

 

 

 

$

76,506

 

Total long-lived assets (excluding goodwill, trade names and other intangible assets, net)  

 

$

103,885

 

 

$

24,746

 

 

 

 

 

 

$

128,631

 

Total assets

 

$

2,518,490

 

 

$

287,965

 

 

$

 

 

$

2,806,455

 

 

 

 

 

 

Domestic

 

 

Foreign

 

 

Eliminations

 

 

Consolidated

 

Year Ended December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales to unaffiliated customers

 

$

1,968,319

 

 

$

371,191

 

 

$

 

 

$

2,339,510

 

Net sales between geographic areas

 

 

57,117

 

 

 

86,811

 

 

 

(143,928

)

 

 

 

Net sales

 

 

2,025,436

 

 

 

458,002

 

 

 

(143,928

)

 

 

2,339,510

 

Royalties and franchise fees

 

 

9,279

 

 

 

 

 

 

 

 

 

9,279

 

Total revenues

 

$

2,034,715

 

 

$

458,002

 

 

$

(143,928

)

 

$

2,348,789

 

Income from operations

 

$

(412,225

)

 

$

(5,168

)

 

$

 

 

$

(417,393

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

114,899

 

Other expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,871

 

Income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(534,163

)

Depreciation and amortization

 

$

72,701

 

 

$

8,415

 

 

 

 

 

 

$

81,116

 

Total long-lived assets (excluding goodwill, trade

   names and other intangible assets, net)

 

$

224,692

 

 

$

26,156

 

 

 

 

 

 

$

250,848

 

Total assets

 

$

3,317,305

 

 

$

278,014

 

 

$

 

 

$

3,595,319

 

 

 

 

 

Domestic

 

 

Foreign

 

 

Eliminations

 

 

Consolidated

 

Year Ended December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales to unaffiliated customers

 

$

2,015,899

 

 

$

400,543

 

 

$

 

 

$

2,416,442

 

Net sales between geographic areas

 

 

65,416

 

 

 

110,185

 

 

 

(175,601

)

 

 

 

Net sales

 

 

2,081,315

 

 

 

510,728

 

 

 

(175,601

)

 

 

2,416,442

 

Royalties and franchise fees

 

 

11,073

 

 

 

 

 

 

 

 

 

11,073

 

Total revenues

 

$

2,092,388

 

 

$

510,728

 

 

$

(175,601

)

 

$

2,427,515

 

Income from operations

 

$

264,440

 

 

$

13,845

 

 

$

 

 

$

278,285

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

105,706

 

Other income, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,982

 

Income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

$

161,597

 

Depreciation and amortization

 

$

70,011

 

 

$

8,564

 

 

 

 

 

 

$

78,575