- Q1 non-GAAP diluted EPS of $0.29, $0.03 above consensus of $0.26
NEW YORK, May 5 /PRNewswire-FirstCall/ --
Iconix Brand Group, Inc. (NASDAQ:ICON) ("Iconix" or the "Company"), today announced financial results for the first quarter ended March 31, 2009.
Q1 2009 results:
Revenue for the first quarter of 2009 was approximately $50.5 million, a 9% decrease as compared to approximately $55.7 million in the first quarter of 2008. EBITDA for the first quarter was approximately $36.3 million, a 6% decrease as compared to approximately $38.8 million in the prior year quarter. Free cash flow for the quarter was $29.8 million, an 8% decrease as compared to approximately $32.6 million in the prior year quarter. On a non-GAAP basis, which excludes non-cash interest related to the adoption of the new accounting treatment for convertible debt, net income declined 4% to approximately $17.6 million, as compared to $18.2 million in the prior year quarter and diluted earnings per share for the first quarter of 2009 was $0.29 versus $0.30 in the prior year quarter. On a GAAP basis, net income declined 5% to approximately $15.6 million, as compared to $16.5 million in the prior year quarter and diluted earnings per share for the first quarter of 2009 was $0.26 versus $0.27 in the prior year quarter. EBITDA, free cash flow, non-GAAP net income and non-GAAP diluted EPS are all non-GAAP metrics and reconciliation tables for each are attached to this press release.
Neil Cole, Chairman and CEO of Iconix Brand Group, Inc. commented, "We are pleased to have delivered a strong performance in the first quarter of this year driven by the successful roll out of Op, Starter and Danskin Now at Walmart and our commitment to improving margins. We are encouraged by our growth prospects and believe we are making great progress internationally. This morning we announced an investment in the Ed Hardy brand and we are also looking at some larger acquisition opportunities that we feel could be actionable this year. Based on our better than expected performance in the quarter and our 50% interest in Ed Hardy, we feel confident increasing our revenue and earnings guidance at this time and look forward to what should be an exciting year for our company."
2009 Guidance:
The Company is raising its full year 2009 non-GAAP diluted EPS guidance to a range of $1.30 to $1.35 from $1.20 to $1.30, which excludes non-cash interest related to the adoption of the new accounting treatment for convertible debt. The Company's GAAP diluted EPS guidance is now in a range of $1.16 to $1.21 compared to previous guidance of $1.06 to $1.16. The Company is also raising its 2009 revenue guidance to be between $218 and $225 million compared to its previous guidance of $210 to $220 million. The Company estimates that free cash flow for 2009 will be between $121 and $128 million. This guidance relates to the existing portfolio of brands only and assumes no acquisitions.
See reconciliation tables below for non-GAAP metrics. These non-GAAP metrics may be inconsistent with similar measures presented by other companies and should only be used in conjunction with our results reported according to U.S. GAAP. Any financial measure other than those prepared in accordance with U.S. GAAP should not be considered a substitute for, or superior to, measures of financial performance prepared in accordance with U.S. GAAP.
Iconix Brand Group Inc. (NASDAQ:ICON) owns, licenses and markets a growing portfolio of consumer brands including CANDIE'S(R), BONGO(R), BADGLEY MISCHKA(R), JOE BOXER(R) RAMPAGE(R), MUDD(R), LONDON FOG(R), MOSSIMO(R), OCEAN PACIFIC(R), DANSKIN(R), ROCAWEAR(R), CANNON (R), ROYAL VELVET(R), FIELDCREST(R), CHARISMA(R), STARTER(R) and WAVERLY(R). The Company licenses its brands to a network of leading retailers and manufacturers that touch every major segment of retail distribution from the luxury market to the mass market in both the U.S. and around the world. Iconix, through its in-house advertising, promotion and public relations agency, markets its brands to continually drive greater consumer awareness and equity.
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995. The statements that are not historical facts contained in this press release are forward looking statements that involve a number of known and unknown risks, uncertainties and other factors, all of which are difficult or impossible to predict and many of which are beyond the control of the Company, which may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by such forward looking statements. Such factors include, but are not limited to, uncertainty regarding the results of the Company's acquisition of additional licenses, continued market acceptance of current products and the ability to successfully develop and market new products particularly in light of rapidly changing fashion trends, the impact of supply and manufacturing constraints or difficulties relating to the Company's licensees' dependence on foreign manufacturers and suppliers, uncertainties relating to customer plans and commitments, the ability of licensees to successfully market and sell branded products, competition, uncertainties relating to economic conditions in the markets in which the Company operates, the ability to hire and retain key personnel, the ability to obtain capital if required, the risks of litigation and regulatory proceedings, the risks of uncertainty of trademark protection, the uncertainty of marketing and licensing acquired trademarks and other risks detailed in the Company's SEC filings. The words "believe," "anticipate," "expect," "confident," "will," "project," "provide," "guidance" and similar expressions identify forward-looking statements. Readers are cautioned not to place undue reliance on these forward looking statements, which speak only as of the date the statement was made.
Contact Information:
Jaime Sheinheit
Investor Relations
Iconix Brand Group
212.730.0030
Iconix Brand Group, Inc. and Subsidiaries
Condensed Consolidated Income Statements
(in thousands, except earnings per share data)
(Unaudited)
-----------
Three Months Ended March. 31,
-----------------------------
2009 2008*
------------------
Licensing and other revenue $50,501 $55,667
Selling, general and administrative expenses 16,270 18,711
Expenses related to specific litigation 54 191
------------------
Operating income 34,177 36,765
Other expenses - net 9,798 11,380
------------------
Income before income taxes 24,379 25,385
------------------
Provision for income taxes 8,730 8,864
------------------
Net income $15,649 $16,521
==================
Earnings per share:
Basic $0.27 $0.29
==================
Diluted $0.26 $0.27
==================
Weighted average number of common shares outstanding:
Basic 58,044 57,422
==================
Diluted 60,892 61,350
==================
Selected Balance Sheet Items:
(in thousands) 3/31/2009 12/31/2008*
(Unaudited)
Total Assets $1,398,154 $1,420,259
Total Liabilities $735,908 $776,170
Stockholders' Equity $662,246 $644,089
*Results for the first quarter 2008 and the December 31, 2008 Balance
Sheet have been adjusted for the retrospective adoption of Financial
Accounting Standards Board Staff Position No. APB 14-1 (FSP APB 14-1),
which became effective for the fiscal years beginning after December 15,
2008.
The following tables detail unaudited reconciliations from non-GAAP
amounts to U.S. GAAP relating to the adoption of FASB Staff Position No.
APB 14-1 "Accounting for Convertible Debt Instruments That May Be Settled
In Cash Upon Conversion (Including Partial Cash Settlements)", which is
effective retroactively for the fiscal years beginning after December 15,
2008.
(in thousands, except per share data)
Three months ended
March 31, 2009 March 31, 2008
-------------- --------------
Net income reconciliation
-------------------------
Non-GAAP Net Income (1) $ 17,588 $ 18,244
=============================
GAAP Net income 15,649 16,521
Add: Non cash interest related to FSP APB 14-1 3,017 2,826
Deduct: Income taxes related to non cash
interest (FSP APB 14-1) (1,078) (1,103)
-----------------------------
Non-GAAP Net Income $17,588 $18,244
=============================
Diluted EPS reconciliation
--------------------------
Non-GAAP Diluted EPS (1) $ 0.29 $ 0.30
=============================
GAAP Diluted EPS $ 0.26 $ 0.27
Add: Non-cash interest related to FSP APB
14-1, net of tax $ 0.03 $ 0.03
-----------------------------
Non-GAAP Diluted EPS $ 0.29 $ 0.30
-----------------------------
Forecasted Diluted EPS Year Ended Dec. 31, 2009 Year Ended Dec. 31, 2008
----------------------
High-end Low-end Actual
Non-GAAP Diluted EPS (1) $ 1.35 $ 1.30 $ 1.15
======================== =======================
GAAP Diluted EPS $ 1.21 $ 1.16 $ 1.02
Add: Non-cash interest
related to FSP APB 14-1,
net of tax $ 0.14 $ 0.14 $ 0.13
------------------------ -----------------------
Non-GAAP Diluted EPS $ 1.35 $ 1.30 $ 1.15
======================== =======================
(1) Non-GAAP Net Income and diluted EPS, are non-GAAP financial measures,
which represent net income excluding any non-cash interest, net of tax,
relating to the adoption of FSP APB 14-1. The Company believes these
are useful financial measures in evaluating its financial condition
because it is representative of only actual cash interest paid on
outstanding debt.
The following additional tables detail unaudited reconciliations from
non-GAAP amounts to U.S. GAAP and effects of these items:
(in thousands)
Three months ended
March 31, March 31,
--------- ---------
2009 2008
---- ----
Reconciliation of EBITDA
-------------------------
EBITDA (2) $36,337 $38,753
=====================
GAAP Net Income 15,649 16,521
Add: Provision for income taxes 8,730 8,864
---------------------
Net Income before taxes 24,379 25,385
Add: Net interest expense 9,835 11,380
Add: Depreciation and amortization of certain
intangibles 2,123 1,988
---------------------
EBITDA $36,337 $38,753
---------------------
(2) EBITDA, a non-GAAP financial measure, represents net income before
income taxes, interest, depreciation and amortization expenses.
The Company believes EBITDA provides additional information for
determining its ability to meet future debt service requirements,
investing and capital expenditures.
Reconciliation of Free Cash Flow
--------------------------------
Free Cash Flow (3) $29,846 $32,601
=====================
GAAP Net Income 15,649 16,521
Add: Non-cash income taxes, non-cash interest
related to FSP APB 14-1, depreciation,
amortization of trademarks and finance fees,
non-cash compensation expense, bad debt
expense and net equity pick-up from joint
ventures 14,208 16,518
Less: Capital expenditures (11) (438)
---------------------
Free Cash Flow $29,846 $32,601
=====================
(in thousands) Year Ended Dec 31, 2009
High-end Low-end
-------- -------
Forecasted Free Cash Flow (3) $127,500 $120,500
---------------------
Reconciliation of Free Cash Flow:
GAAP Net Income 76,000 73,000
Add: Non-cash income taxes, non-cash
interest related to convertible debt,
depreciation, amortization of trademarks
and finance fees, non-cash compensation
expense, bad debt expense and net equity
pick-up from joint ventures 55,000 50,000
Less: Capital expenditures (3,500) (2,500)
=====================
Forecasted Free Cash Flow $127,500 $120,500
---------------------
(3) Free Cash Flow, a non-GAAP financial measure, represents net income
before depreciation, amortization, non-cash compensation expense, bad
debt expense, net equity pick-up from joint ventures, non-cash income
taxes , non-cash interest related to FSP APB 14-1, and deduct capital
expenditures. The Free Cash Flow also excludes any changes in Balance
Sheet items. The Company believes Free Cash Flow is useful in
evaluating its financial condition because it is representative of
cash flow from operations that is available for repaying debt and
investing activities.
DATASOURCE: Iconix Brand Group, Inc.
CONTACT: Jaime Sheinheit, Investor Relations, Iconix Brand Group,
+1-212-730-0030
Web Site: http://iconixbrand.com/