XML 20 R7.htm IDEA: XBRL DOCUMENT v3.8.0.1
Unaudited Condensed Consolidated Statements of Cash Flows - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Jan. 31, 2016
Sep. 30, 2017
Dec. 31, 2016
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Dec. 31, 2016
Cash flows from operating activities:              
Net (loss) income from continuing operations   $ (580,813,000)   $ 17,065,000 $ (583,564,000) $ 49,209,000  
Income from discontinued operations   (2,130,000)   2,734,000 49,312,000 10,783,000  
Adjustments to reconcile net income to net cash provided by operating activities:              
Depreciation of property and equipment         1,247,000 1,129,000  
Amortization of trademarks and other intangibles         567,000 964,000  
Amortization of deferred financing costs and debt discount         2,299,000 7,233,000  
Amortization of convertible note discount         13,225,000 17,789,000  
Stock-based compensation expense         3,825,000 4,498,000  
Provision for doubtful accounts         5,386,000 8,348,000  
Earnings on equity investments in joint ventures         (2,475,000) (3,130,000)  
Distributions from equity investments         2,824,000 3,412,000  
Gain on deconsolidation of joint venture         (3,772,000)    
Gain on sale of trademarks, net   (875,000)   (147,000) (875,000) (9,991,000)  
Loss (gain) on extinguishment of debt   1,539,000   (4,186,000) 20,939,000 (8,473,000)  
Goodwill impairment   103,877,000     103,877,000 0  
Trademark impairment   521,653,000     521,653,000    
Deferred income tax (benefit) provision   (203,000,000)     (31,721,000) 16,528,000  
Loss (gain) on foreign currency translation   (1,091,000)   733,000 2,755,000 617,000  
Changes in operating assets and liabilities, net of business acquisitions:              
Accounts receivable         (4,596,000) (7,043,000)  
Other assets – current         (9,541,000) (1,198,000)  
Other assets         2,543,000 6,188,000  
Deferred revenue         (13,000) (4,588,000)  
Accounts payable and accrued expenses         (34,375,000) (6,537,000)  
Other tax liabilities         (4,165,000)    
Other liabilities         (297,000) 1,190,000  
Net cash provided by continuing operating activities         3,097,000 65,981,000  
Net cash (used in) provided by discontinued operating activities         (6,966,000) 12,980,000  
Net cash (used in) provided by operating activities         (3,869,000) 78,961,000  
Cash flows provided by (used in) investing activities:              
Purchases of property and equipment         (829,000) (844,000)  
Proceeds from sale of minority interest in Umbro trademarks in the Greater China territory           1,172,000  
Proceeds from sale of discontinued operation, net of cash sold         336,675,000    
Decrease in cash and cash equivalents from deconsolidation of joint venture         (1,853,000)    
Additions to trademarks         (109,000) (134,000)  
Net cash provided by continuing investing activities         328,571,000 75,743,000  
Net cash used in discontinued investing activities         (84,000) (305,000)  
Net cash provided by investing activities         328,487,000 75,438,000  
Cash flows provided by (used in) financing activities:              
Prepaid financing costs         (7,145,000) (35,754,000)  
Proceeds from Variable Funding Notes, net of discount and fees         73,437,000    
Proceeds from long-term debt, net of discount and fees         288,000,000 300,000,000  
Payment of long-term debt         (583,157,000) (209,428,000)  
Repurchase of convertible notes         (58,810,000) (178,973,000)  
Payment of make-whole premium on repayment of long-term debt         (13,933,000)    
Payment to Purim           (2,000,000)  
Proceeds from sale of trademarks and related notes receivable from consolidated JVs         6,927,000 4,965,000  
Distributions to non-controlling interests         (3,850,000) (9,321,000)  
Tax benefit related to amortization of convertible notes' discount         78,000 222,000  
Cost of shares repurchased on vesting of restricted stock and exercise of stock options         (1,078,000) (563,000)  
Restricted cash         (102,490,000) (68,262,000)  
Net cash used in continuing financing activities         (402,021,000) (199,114,000)  
Net cash used in discontinued financing activities         (23,873,000) (4,592,000)  
Net cash provided used in financing activities         (425,894,000) (203,706,000)  
Effect of exchange rate changes on cash         2,831,000 1,433,000  
Net decrease in cash and cash equivalents         (98,445,000) (47,874,000)  
Cash and cash equivalents from continuing operations, beginning of period $ 156,053,000   $ 107,782,000   137,114,000 156,053,000 $ 156,053,000
Cash and cash equivalents from discontinued operations, beginning of period 13,918,000   14,315,000   12,297,000 13,918,000 13,918,000
Cash and cash equivalents, beginning of period 169,971,000   122,097,000   149,411,000 169,971,000 169,971,000
Cash and cash equivalents, end of period   50,966,000 149,411,000 122,097,000 50,966,000 122,097,000 149,411,000
Less: Cash and cash equivalents from discontinued operations, end of period     12,297,000 14,315,000   14,315,000 12,297,000
Cash and cash equivalents of continuing operations, end of period   50,966,000 $ 137,114,000 107,782,000 50,966,000 107,782,000 $ 137,114,000
Cash paid during the period:              
Income taxes (net of refunds received)         34,836,000 5,479,000  
Interest         51,657,000 31,911,000  
Non-cash investing and financing activities:              
Issuance of shares in connection with repurchase of convertible notes           24,324,000  
Galore Media              
Cash flows provided by (used in) investing activities:              
Proceeds from sale of Galore Media         250,000    
NGX              
Adjustments to reconcile net income to net cash provided by operating activities:              
Loss on sale of NGX         79,000    
Cash flows provided by (used in) investing activities:              
Proceeds from sale of NGX         2,561,000    
Iconix Canada              
Cash flows provided by (used in) investing activities:              
Acquisition of remaining interest in Iconix Canada         (11,177,000)    
Complex Media              
Adjustments to reconcile net income to net cash provided by operating activities:              
Gain on sale of Complex Media   $ (2,700,000)   $ (10,200,000) (2,728,000) (10,164,000)  
Cash flows provided by (used in) investing activities:              
Proceeds from sale of Complex Media         2,728,000 35,284,000  
Iconix MENA              
Cash flows provided by (used in) investing activities:              
Acquisition of additional interest in Iconix MENA         (1,800,000)    
Galore Media              
Cash flows provided by (used in) investing activities:              
Acquisition of interest           (500,000)  
American Greetings Corporation              
Cash flows provided by (used in) investing activities:              
Proceeds received from note         1,250,000 3,750,000  
Buffalo International Unlimited Liability Corporation              
Cash flows provided by (used in) investing activities:              
Proceeds received from note           4,100,000  
Umbro China              
Cash flows provided by (used in) investing activities:              
Proceeds from sale of minority interest in Umbro trademarks in the Greater China territory           2,500,000  
BBC and Ice Cream brands              
Adjustments to reconcile net income to net cash provided by operating activities:              
Gain on sale of trademarks, net 600,000         593,000 [1]  
Cash flows provided by (used in) investing activities:              
Proceeds from sale of interest $ 3,500,000         3,500,000  
Badgley Mischka Intellectual Property / MJCLK Apparel License              
Cash flows provided by (used in) investing activities:              
Proceeds from sale of rights           14,000,000  
TangLi International Holdings Ltd.              
Cash flows provided by (used in) investing activities:              
Proceeds from sale of rights           11,352,000  
Mecox Lane Limited              
Cash flows provided by (used in) investing activities:              
Proceeds from sale of rights           363,000  
Certain Badgley Mischka Related Assets in Respect of the Greater China Territory              
Cash flows provided by (used in) investing activities:              
Proceeds from sale of rights           $ 1,200,000  
Badgley Mischka Canada              
Cash flows provided by (used in) investing activities:              
Proceeds from sale of rights         375,000    
Sharper Image Canada              
Cash flows provided by (used in) investing activities:              
Proceeds from sale of rights         $ 500,000    
[1] In January 2016, the Company sold its interest in the BBC and Ice Cream brands for $3.5 million in cash. The Company recognized a loss of $0.6 million as a result of this transaction.