|
|
|
|
|
|
|
Three Months Ended | Nine Months Ended | ||||||||||||||
December 31, 2016 | December 26, 2015 | December 31, 2016 | December 26, 2015 | ||||||||||||
Numerator: | |||||||||||||||
Net income attributable to MKHL | $ | 271.3 | $ | 294.6 | $ | 579.3 | $ | 662.1 | |||||||
Denominator: | |||||||||||||||
Basic weighted average shares | 163,148,597 | 182,176,452 | 168,000,933 | 189,336,957 | |||||||||||
Weighted average dilutive share equivalents: | |||||||||||||||
Share options, restricted shares/units, and performance restricted share units | 2,065,448 | 2,675,164 | 2,221,655 | 2,806,465 | |||||||||||
Diluted weighted average shares | 165,214,045 | 184,851,616 | 170,222,588 | 192,143,422 | |||||||||||
Basic net income per share | $ | 1.66 | $ | 1.62 | $ | 3.45 | $ | 3.50 | |||||||
Diluted net income per share | $ | 1.64 | $ | 1.59 | $ | 3.40 | $ | 3.45 |
|
May 31, 2016 | |||
Cash and cash equivalents | $ | 19.4 | |
Accounts receivable | 22.3 | ||
Inventory | 36.1 | ||
Other current assets | 5.5 | ||
Current assets | 83.3 | ||
Property and equipment | 46.6 | ||
Goodwill | 96.5 | ||
Reacquired rights | 400.4 | ||
Favorable lease assets | 1.8 | ||
Customer relationships | 0.7 | ||
Deferred tax assets | 7.8 | ||
Other assets | 6.6 | ||
Total assets acquired | $ | 643.7 | |
Accounts payable | $ | 8.9 | |
Short-term debt | 5.8 | ||
Other current liabilities | 27.8 | ||
Current liabilities | 42.5 | ||
Unfavorable lease liabilities | 4.8 | ||
Deferred tax liabilities | 92.3 | ||
Other liabilities | 4.1 | ||
Total liabilities assumed | $ | 143.7 | |
Fair value of net assets acquired | $ | 500.0 | |
Fair value of acquisition consideration | $ | 500.0 |
Three Months Ended | Nine Months Ended | |||||||||||||
December 31, 2016 | December 26, 2015 | December 31, 2016 | December 26, 2015 | |||||||||||
Pro-forma total revenue | $ | 1,352.8 | $ | 1,429.7 | $ | 3,455.3 | $ | 3,601.0 | ||||||
Pro-forma net income | 271.0 | 289.3 | 584.0 | 652.3 | ||||||||||
Pro-forma net income per ordinary share attributable to MKHL: | ||||||||||||||
Basic | $ | 1.66 | $ | 1.59 | 3.48 | 3.45 | ||||||||
Diluted | $ | 1.64 | $ | 1.56 | 3.43 | 3.39 |
|
December 31, 2016 | April 2, 2016 | ||||||
Trade receivables: | |||||||
Credit risk insured/factored | $ | 302.6 | $ | 353.7 | |||
Credit risk retained by Company | 36.0 | 61.8 | |||||
Receivables due from licensees | 30.6 | 9.5 | |||||
369.2 | 425.0 | ||||||
Less: allowances | (116.8 | ) | (117.1 | ) | |||
$ | 252.4 | $ | 307.9 |
|
December 31, 2016 | April 2, 2016 | ||||||
Leasehold improvements | $ | 483.4 | $ | 414.6 | |||
In-store shops | 250.9 | 242.9 | |||||
Furniture and fixtures | 231.4 | 212.7 | |||||
Computer equipment and software | 214.1 | 167.9 | |||||
Equipment | 102.1 | 79.1 | |||||
Building | 39.6 | — | |||||
Land | 13.8 | 15.1 | |||||
1,335.3 | 1,132.3 | ||||||
Less: accumulated depreciation and amortization | (619.6 | ) | (490.9 | ) | |||
715.7 | 641.4 | ||||||
Construction-in-progress | 55.3 | 116.8 | |||||
$ | 771.0 | $ | 758.2 |
|
December 31, 2016 | April 2, 2016 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net | Gross Carrying Amount | Accumulated Amortization | Net | ||||||||||||||||||
Reacquired rights | $ | 400.4 | $ | 9.4 | $ | 391.0 | $ | — | $ | — | $ | — | |||||||||||
Lease rights | 73.2 | 21.6 | 51.6 | 73.3 | 17.8 | 55.5 | |||||||||||||||||
Trademarks | 23.0 | 16.0 | 7.0 | 23.0 | 15.1 | 7.9 | |||||||||||||||||
Customer relationships | 4.9 | 0.8 | 4.1 | 4.2 | 0.2 | 4.0 | |||||||||||||||||
$ | 501.5 | $ | 47.8 | $ | 453.7 | $ | 100.5 | $ | 33.1 | $ | 67.4 |
Remainder of Fiscal 2017 | $ | 6.1 | |
Fiscal 2018 | 24.5 | ||
Fiscal 2019 | 24.5 | ||
Fiscal 2020 | 24.5 | ||
Fiscal 2021 | 24.2 | ||
Thereafter | 349.9 | ||
$ | 453.7 |
Retail | Wholesale | Licensing | Total | ||||||||||||
Balance at April 2, 2016 | $ | 8.0 | $ | 13.3 | $ | 1.9 | $ | 23.2 | |||||||
Acquisition of MKHKL | 83.9 | 12.6 | — | 96.5 | |||||||||||
Balance at December 31, 2016 | $ | 91.9 | $ | 25.9 | $ | 1.9 | $ | 119.7 |
|
December 31, 2016 | April 2, 2016 | ||||||
Prepaid taxes | $ | 85.6 | $ | 57.8 | |||
Prepaid rent | 22.8 | 27.3 | |||||
Leasehold incentive receivable | 12.2 | 8.9 | |||||
Unrealized gains on forward foreign exchange contracts | 9.5 | 0.1 | |||||
Restricted cash | 1.1 | — | |||||
Other | 29.1 | 19.0 | |||||
$ | 160.3 | $ | 113.1 |
December 31, 2016 | April 2, 2016 | ||||||
Accrued capital expenditures | $ | 36.2 | $ | 33.6 | |||
Other taxes payable | 54.0 | 38.2 | |||||
Accrued rent | 29.0 | 30.5 | |||||
Gift cards and retail store credits | 13.6 | 13.1 | |||||
Accrued advertising and marketing | 22.7 | 8.8 | |||||
Professional services | 7.8 | 7.0 | |||||
Advance royalties | 9.9 | 30.2 | |||||
Unrealized loss on forward foreign currency exchange contracts | 0.3 | 5.5 | |||||
Other | 28.5 | 25.9 | |||||
$ | 202.0 | $ | 192.8 |
|
|
|
Fair value at December 31, 2016 using: | Fair value at April 2, 2016 using: | ||||||||||||||||||||||
Quoted prices in active markets for identical assets (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | Quoted prices in active markets for identical assets (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | ||||||||||||||||||
Forward foreign currency exchange contracts - assets | $ | — | $ | 9.5 | $ | — | $ | — | $ | 0.1 | $ | — | |||||||||||
Forward foreign currency exchange contracts - liabilities | $ | — | $ | 0.3 | $ | — | $ | — | $ | 5.5 | $ | — |
|
Fair Values | |||||||||||||||||||||||
Notional Amounts | Current Assets (1) | Current Liabilities (2) | |||||||||||||||||||||
December 31, 2016 | April 2, 2016 | December 31, 2016 | April 2, 2016 | December 31, 2016 | April 2, 2016 | ||||||||||||||||||
Designated forward foreign currency exchange contracts | $ | 182.9 | $ | 174.1 | $ | 8.4 | $ | 0.1 | $ | 0.3 | $ | 5.1 | |||||||||||
Undesignated forward foreign currency exchange contracts | 21.7 | 30.0 | 1.1 | — | — | 0.4 | |||||||||||||||||
Total | $ | 204.6 | $ | 204.1 | $ | 9.5 | $ | 0.1 | $ | 0.3 | $ | 5.5 |
(1) | Recorded within prepaid expenses and other current assets in the Company’s consolidated balance sheets. |
(2) | Recorded within accrued expenses and other current liabilities in the Company’s consolidated balance sheets. |
Three Months Ended | |||||||||||||||
December 31, 2016 | December 26, 2015 | ||||||||||||||
Pre-Tax Gain Recognized in OCI (Effective Portion) | Pre-Tax Loss Reclassified from Accumulated OCI into Earnings (Effective Portion) | Pre-Tax Gain Recognized in OCI (Effective Portion) | Pre-Tax Gain Reclassified from Accumulated OCI into Earnings (Effective Portion) | ||||||||||||
Forward foreign currency exchange contracts | $ | 10.2 | $ | (0.2 | ) | $ | 0.5 | $ | 5.8 |
Nine Months Ended | |||||||||||||||
December 31, 2016 | December 26, 2015 | ||||||||||||||
Pre-Tax Gain Recognized in OCI (Effective Portion) | Pre-Tax Amount Reclassified from Accumulated OCI into Earnings (Effective Portion) | Pre-Tax Loss Recognized in OCI (Effective Portion) | Pre-Tax Gain Reclassified from Accumulated OCI into Earnings (Effective Portion) | ||||||||||||
Forward foreign currency exchange contracts | $ | 12.3 | $ | — | $ | (17.8 | ) | $ | 8.2 |
|
Foreign Currency Translation (Losses) Gains | Net Gains (Losses) on Derivatives (1) | Total Accumulated Other Comprehensive (Loss) Income | |||||||||
Balance at March 28, 2015 | $ | (96.1 | ) | $ | 29.3 | $ | (66.8 | ) | |||
Other comprehensive loss before reclassifications | (7.8 | ) | (15.9 | ) | (23.7 | ) | |||||
Less: net gains reclassified from AOCI to earnings (2) | — | 7.4 | 7.4 | ||||||||
Other comprehensive loss, net of tax | (7.8 | ) | (23.3 | ) | (31.1 | ) | |||||
Balance at December 26, 2015 | $ | (103.9 | ) | $ | 6.0 | $ | (97.9 | ) | |||
Balance at April 2, 2016 | $ | (77.6 | ) | $ | (3.2 | ) | $ | (80.8 | ) | ||
Other comprehensive (loss) income before reclassifications | (20.8 | ) | (3) | 11.1 | (9.7 | ) | |||||
Less: net loss reclassified from AOCI to earnings | — | (0.1 | ) | (0.1 | ) | ||||||
Other comprehensive (loss) income, net of tax | (20.8 | ) | 11.2 | (9.6 | ) | ||||||
Balance at December 31, 2016 | $ | (98.4 | ) | $ | 8.0 | $ | (90.4 | ) | |||
Less: other comprehensive loss attributable to noncontrolling interest | (0.3 | ) | — | (0.3 | ) | ||||||
Other comprehensive loss attributable to MKHL at December 31, 2016 | $ | (98.1 | ) | $ | 8.0 | $ | (90.1 | ) |
(1) | Accumulated other comprehensive income balance related to net gains on derivative financial instruments as of December 31, 2016 is net of tax provisions of $0.8 million and was immaterial as of April 2, 2016. Accumulated other comprehensive income balance related to net gains on derivative financial instruments as of December 26, 2015 and March 28, 2015 is net of tax provisions of $0.7 million and $3.3 million, respectively. Other comprehensive income (loss) before reclassifications related to derivative financial instruments for the nine months ended December 31, 2016 and December 26, 2015 is net of tax provision of $1.1 million and tax benefit of $1.8 million, respectively. |
(2) | Reclassified amounts relate to the Company’s forward foreign currency exchange contracts for inventory purchases and are recorded within cost of goods sold in the Company’s consolidated statements of operations. The amounts reclassified from other comprehensive income for the three and nine months ended December 26, 2015 are net of tax provisions of $0.6 million and $0.8 million, respectively, which are recorded within income tax expense in the Company's consolidated statement of operations. All other tax effects were not material for the periods presented. |
(3) | Foreign currency translation losses for the nine months ended December 31, 2016 include net losses of $3.1 million on intra-entity transactions that are of a long-term investment nature. |
|
Three Months Ended | Nine Months Ended | ||||||||||
December 31, 2016 | December 26, 2015 | December 31, 2016 | December 26, 2015 | ||||||||
U.K. statutory tax rate | 20.0 | % | 20.0 | % | 20.0 | % | 20.0 | % | |||
Effect of operations in non-U.K. jurisdictions | 6.5 | % | 6.3 | % | 7.0 | % | 7.6 | % | |||
Global financing activities | (10.7 | )% | (2.2 | )% | (10.1 | )% | (2.2 | )% | |||
State and local income taxes, net of federal benefit | 1.3 | % | 2.0 | % | 1.2 | % | 1.9 | % | |||
Other | 3.5 | % | 1.9 | % | 2.7 | % | 1.3 | % | |||
Effective tax rate | 20.6 | % | 28.0 | % | 20.8 | % | 28.6 | % |
|
Three Months Ended | Nine Months Ended | ||||||||||||||
December 31, 2016 | December 26, 2015 | December 31, 2016 | December 26, 2015 | ||||||||||||
Revenue: | |||||||||||||||
Net sales: Retail | $ | 836.7 | $ | 766.2 | $ | 1,996.8 | $ | 1,822.3 | |||||||
Wholesale | 473.1 | 575.4 | 1,319.7 | 1,553.4 | |||||||||||
Licensing | 43.0 | 55.8 | 112.4 | 137.7 | |||||||||||
Total revenue | $ | 1,352.8 | $ | 1,397.4 | $ | 3,428.9 | $ | 3,513.4 | |||||||
Income from operations: | |||||||||||||||
Retail | $ | 178.2 | $ | 212.9 | $ | 314.4 | $ | 433.7 | |||||||
Wholesale | 140.2 | 160.2 | 367.2 | 423.4 | |||||||||||
Licensing | 23.5 | 36.2 | 50.9 | 73.9 | |||||||||||
Income from operations | $ | 341.9 | $ | 409.3 | $ | 732.5 | $ | 931.0 |
Three Months Ended | Nine Months Ended | ||||||||||||||
December 31, 2016 | December 26, 2015 | December 31, 2016 | December 26, 2015 | ||||||||||||
Depreciation and amortization: | |||||||||||||||
Retail | $ | 40.1 | $ | 27.3 | $ | 114.6 | $ | 80.8 | |||||||
Wholesale | 15.1 | 17.4 | 46.3 | 50.9 | |||||||||||
Licensing | 0.5 | 0.3 | 1.6 | 1.0 | |||||||||||
Total depreciation and amortization | $ | 55.7 | $ | 45.0 | $ | 162.5 | $ | 132.7 |
Three Months Ended | Nine Months Ended | ||||||||||||||
December 31, 2016 | December 26, 2015 | December 31, 2016 | December 26, 2015 | ||||||||||||
Revenue: | |||||||||||||||
The Americas (U.S., Canada and Latin America)(1) | $ | 983.8 | $ | 1,062.0 | $ | 2,419.7 | $ | 2,627.5 | |||||||
Europe | 256.7 | 276.0 | 728.7 | 736.2 | |||||||||||
Asia | 112.3 | 59.4 | 280.5 | 149.7 | |||||||||||
Total revenue | $ | 1,352.8 | $ | 1,397.4 | $ | 3,428.9 | $ | 3,513.4 |
As of | |||||||
December 31, 2016 | April 2, 2016 | ||||||
Long-lived assets: | |||||||
The Americas (U.S., Canada and Latin America)(1) | $ | 474.1 | $ | 507.7 | |||
Europe | 280.0 | 284.2 | |||||
Asia | 470.6 | 33.7 | |||||
Total Long-lived assets | $ | 1,224.7 | $ | 825.6 |
(1) | Net revenues earned in the U.S. were $925.7 million and $2.261 billion, respectively, during the three and nine months ended December 31, 2016, and were $997.7 million and $2.469 billion, respectively for the three and nine months ended December 26, 2015. Long-lived assets located in the U.S. as of December 31, 2016 and April 2, 2016 were $441.5 million and $472.2 million, respectively. |
|
|
|
|
Three Months Ended | Nine Months Ended | ||||||||||||||
December 31, 2016 | December 26, 2015 | December 31, 2016 | December 26, 2015 | ||||||||||||
Numerator: | |||||||||||||||
Net income attributable to MKHL | $ | 271.3 | $ | 294.6 | $ | 579.3 | $ | 662.1 | |||||||
Denominator: | |||||||||||||||
Basic weighted average shares | 163,148,597 | 182,176,452 | 168,000,933 | 189,336,957 | |||||||||||
Weighted average dilutive share equivalents: | |||||||||||||||
Share options, restricted shares/units, and performance restricted share units | 2,065,448 | 2,675,164 | 2,221,655 | 2,806,465 | |||||||||||
Diluted weighted average shares | 165,214,045 | 184,851,616 | 170,222,588 | 192,143,422 | |||||||||||
Basic net income per share | $ | 1.66 | $ | 1.62 | $ | 3.45 | $ | 3.50 | |||||||
Diluted net income per share | $ | 1.64 | $ | 1.59 | $ | 3.40 | $ | 3.45 |
|
May 31, 2016 | |||
Cash and cash equivalents | $ | 19.4 | |
Accounts receivable | 22.3 | ||
Inventory | 36.1 | ||
Other current assets | 5.5 | ||
Current assets | 83.3 | ||
Property and equipment | 46.6 | ||
Goodwill | 96.5 | ||
Reacquired rights | 400.4 | ||
Favorable lease assets | 1.8 | ||
Customer relationships | 0.7 | ||
Deferred tax assets | 7.8 | ||
Other assets | 6.6 | ||
Total assets acquired | $ | 643.7 | |
Accounts payable | $ | 8.9 | |
Short-term debt | 5.8 | ||
Other current liabilities | 27.8 | ||
Current liabilities | 42.5 | ||
Unfavorable lease liabilities | 4.8 | ||
Deferred tax liabilities | 92.3 | ||
Other liabilities | 4.1 | ||
Total liabilities assumed | $ | 143.7 | |
Fair value of net assets acquired | $ | 500.0 | |
Fair value of acquisition consideration | $ | 500.0 |
Three Months Ended | Nine Months Ended | |||||||||||||
December 31, 2016 | December 26, 2015 | December 31, 2016 | December 26, 2015 | |||||||||||
Pro-forma total revenue | $ | 1,352.8 | $ | 1,429.7 | $ | 3,455.3 | $ | 3,601.0 | ||||||
Pro-forma net income | 271.0 | 289.3 | 584.0 | 652.3 | ||||||||||
Pro-forma net income per ordinary share attributable to MKHL: | ||||||||||||||
Basic | $ | 1.66 | $ | 1.59 | 3.48 | 3.45 | ||||||||
Diluted | $ | 1.64 | $ | 1.56 | 3.43 | 3.39 |
|
December 31, 2016 | April 2, 2016 | ||||||
Trade receivables: | |||||||
Credit risk insured/factored | $ | 302.6 | $ | 353.7 | |||
Credit risk retained by Company | 36.0 | 61.8 | |||||
Receivables due from licensees | 30.6 | 9.5 | |||||
369.2 | 425.0 | ||||||
Less: allowances | (116.8 | ) | (117.1 | ) | |||
$ | 252.4 | $ | 307.9 |
|
December 31, 2016 | April 2, 2016 | ||||||
Leasehold improvements | $ | 483.4 | $ | 414.6 | |||
In-store shops | 250.9 | 242.9 | |||||
Furniture and fixtures | 231.4 | 212.7 | |||||
Computer equipment and software | 214.1 | 167.9 | |||||
Equipment | 102.1 | 79.1 | |||||
Building | 39.6 | — | |||||
Land | 13.8 | 15.1 | |||||
1,335.3 | 1,132.3 | ||||||
Less: accumulated depreciation and amortization | (619.6 | ) | (490.9 | ) | |||
715.7 | 641.4 | ||||||
Construction-in-progress | 55.3 | 116.8 | |||||
$ | 771.0 | $ | 758.2 |
|
December 31, 2016 | April 2, 2016 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net | Gross Carrying Amount | Accumulated Amortization | Net | ||||||||||||||||||
Reacquired rights | $ | 400.4 | $ | 9.4 | $ | 391.0 | $ | — | $ | — | $ | — | |||||||||||
Lease rights | 73.2 | 21.6 | 51.6 | 73.3 | 17.8 | 55.5 | |||||||||||||||||
Trademarks | 23.0 | 16.0 | 7.0 | 23.0 | 15.1 | 7.9 | |||||||||||||||||
Customer relationships | 4.9 | 0.8 | 4.1 | 4.2 | 0.2 | 4.0 | |||||||||||||||||
$ | 501.5 | $ | 47.8 | $ | 453.7 | $ | 100.5 | $ | 33.1 | $ | 67.4 |
Remainder of Fiscal 2017 | $ | 6.1 | |
Fiscal 2018 | 24.5 | ||
Fiscal 2019 | 24.5 | ||
Fiscal 2020 | 24.5 | ||
Fiscal 2021 | 24.2 | ||
Thereafter | 349.9 | ||
$ | 453.7 |
Retail | Wholesale | Licensing | Total | ||||||||||||
Balance at April 2, 2016 | $ | 8.0 | $ | 13.3 | $ | 1.9 | $ | 23.2 | |||||||
Acquisition of MKHKL | 83.9 | 12.6 | — | 96.5 | |||||||||||
Balance at December 31, 2016 | $ | 91.9 | $ | 25.9 | $ | 1.9 | $ | 119.7 |
|
December 31, 2016 | April 2, 2016 | ||||||
Prepaid taxes | $ | 85.6 | $ | 57.8 | |||
Prepaid rent | 22.8 | 27.3 | |||||
Leasehold incentive receivable | 12.2 | 8.9 | |||||
Unrealized gains on forward foreign exchange contracts | 9.5 | 0.1 | |||||
Restricted cash | 1.1 | — | |||||
Other | 29.1 | 19.0 | |||||
$ | 160.3 | $ | 113.1 |
December 31, 2016 | April 2, 2016 | ||||||
Accrued capital expenditures | $ | 36.2 | $ | 33.6 | |||
Other taxes payable | 54.0 | 38.2 | |||||
Accrued rent | 29.0 | 30.5 | |||||
Gift cards and retail store credits | 13.6 | 13.1 | |||||
Accrued advertising and marketing | 22.7 | 8.8 | |||||
Professional services | 7.8 | 7.0 | |||||
Advance royalties | 9.9 | 30.2 | |||||
Unrealized loss on forward foreign currency exchange contracts | 0.3 | 5.5 | |||||
Other | 28.5 | 25.9 | |||||
$ | 202.0 | $ | 192.8 |
|
Fair value at December 31, 2016 using: | Fair value at April 2, 2016 using: | ||||||||||||||||||||||
Quoted prices in active markets for identical assets (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | Quoted prices in active markets for identical assets (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | ||||||||||||||||||
Forward foreign currency exchange contracts - assets | $ | — | $ | 9.5 | $ | — | $ | — | $ | 0.1 | $ | — | |||||||||||
Forward foreign currency exchange contracts - liabilities | $ | — | $ | 0.3 | $ | — | $ | — | $ | 5.5 | $ | — |
|
Fair Values | |||||||||||||||||||||||
Notional Amounts | Current Assets (1) | Current Liabilities (2) | |||||||||||||||||||||
December 31, 2016 | April 2, 2016 | December 31, 2016 | April 2, 2016 | December 31, 2016 | April 2, 2016 | ||||||||||||||||||
Designated forward foreign currency exchange contracts | $ | 182.9 | $ | 174.1 | $ | 8.4 | $ | 0.1 | $ | 0.3 | $ | 5.1 | |||||||||||
Undesignated forward foreign currency exchange contracts | 21.7 | 30.0 | 1.1 | — | — | 0.4 | |||||||||||||||||
Total | $ | 204.6 | $ | 204.1 | $ | 9.5 | $ | 0.1 | $ | 0.3 | $ | 5.5 |
(1) | Recorded within prepaid expenses and other current assets in the Company’s consolidated balance sheets. |
(2) | Recorded within accrued expenses and other current liabilities in the Company’s consolidated balance sheets. |
Three Months Ended | |||||||||||||||
December 31, 2016 | December 26, 2015 | ||||||||||||||
Pre-Tax Gain Recognized in OCI (Effective Portion) | Pre-Tax Loss Reclassified from Accumulated OCI into Earnings (Effective Portion) | Pre-Tax Gain Recognized in OCI (Effective Portion) | Pre-Tax Gain Reclassified from Accumulated OCI into Earnings (Effective Portion) | ||||||||||||
Forward foreign currency exchange contracts | $ | 10.2 | $ | (0.2 | ) | $ | 0.5 | $ | 5.8 |
Nine Months Ended | |||||||||||||||
December 31, 2016 | December 26, 2015 | ||||||||||||||
Pre-Tax Gain Recognized in OCI (Effective Portion) | Pre-Tax Amount Reclassified from Accumulated OCI into Earnings (Effective Portion) | Pre-Tax Loss Recognized in OCI (Effective Portion) | Pre-Tax Gain Reclassified from Accumulated OCI into Earnings (Effective Portion) | ||||||||||||
Forward foreign currency exchange contracts | $ | 12.3 | $ | — | $ | (17.8 | ) | $ | 8.2 |
|
Foreign Currency Translation (Losses) Gains | Net Gains (Losses) on Derivatives (1) | Total Accumulated Other Comprehensive (Loss) Income | |||||||||
Balance at March 28, 2015 | $ | (96.1 | ) | $ | 29.3 | $ | (66.8 | ) | |||
Other comprehensive loss before reclassifications | (7.8 | ) | (15.9 | ) | (23.7 | ) | |||||
Less: net gains reclassified from AOCI to earnings (2) | — | 7.4 | 7.4 | ||||||||
Other comprehensive loss, net of tax | (7.8 | ) | (23.3 | ) | (31.1 | ) | |||||
Balance at December 26, 2015 | $ | (103.9 | ) | $ | 6.0 | $ | (97.9 | ) | |||
Balance at April 2, 2016 | $ | (77.6 | ) | $ | (3.2 | ) | $ | (80.8 | ) | ||
Other comprehensive (loss) income before reclassifications | (20.8 | ) | (3) | 11.1 | (9.7 | ) | |||||
Less: net loss reclassified from AOCI to earnings | — | (0.1 | ) | (0.1 | ) | ||||||
Other comprehensive (loss) income, net of tax | (20.8 | ) | 11.2 | (9.6 | ) | ||||||
Balance at December 31, 2016 | $ | (98.4 | ) | $ | 8.0 | $ | (90.4 | ) | |||
Less: other comprehensive loss attributable to noncontrolling interest | (0.3 | ) | — | (0.3 | ) | ||||||
Other comprehensive loss attributable to MKHL at December 31, 2016 | $ | (98.1 | ) | $ | 8.0 | $ | (90.1 | ) |
(1) | Accumulated other comprehensive income balance related to net gains on derivative financial instruments as of December 31, 2016 is net of tax provisions of $0.8 million and was immaterial as of April 2, 2016. Accumulated other comprehensive income balance related to net gains on derivative financial instruments as of December 26, 2015 and March 28, 2015 is net of tax provisions of $0.7 million and $3.3 million, respectively. Other comprehensive income (loss) before reclassifications related to derivative financial instruments for the nine months ended December 31, 2016 and December 26, 2015 is net of tax provision of $1.1 million and tax benefit of $1.8 million, respectively. |
(2) | Reclassified amounts relate to the Company’s forward foreign currency exchange contracts for inventory purchases and are recorded within cost of goods sold in the Company’s consolidated statements of operations. The amounts reclassified from other comprehensive income for the three and nine months ended December 26, 2015 are net of tax provisions of $0.6 million and $0.8 million, respectively, which are recorded within income tax expense in the Company's consolidated statement of operations. All other tax effects were not material for the periods presented. |
(3) | Foreign currency translation losses for the nine months ended December 31, 2016 include net losses of $3.1 million on intra-entity transactions that are of a long-term investment nature. |
|
Three Months Ended | Nine Months Ended | ||||||||||
December 31, 2016 | December 26, 2015 | December 31, 2016 | December 26, 2015 | ||||||||
U.K. statutory tax rate | 20.0 | % | 20.0 | % | 20.0 | % | 20.0 | % | |||
Effect of operations in non-U.K. jurisdictions | 6.5 | % | 6.3 | % | 7.0 | % | 7.6 | % | |||
Global financing activities | (10.7 | )% | (2.2 | )% | (10.1 | )% | (2.2 | )% | |||
State and local income taxes, net of federal benefit | 1.3 | % | 2.0 | % | 1.2 | % | 1.9 | % | |||
Other | 3.5 | % | 1.9 | % | 2.7 | % | 1.3 | % | |||
Effective tax rate | 20.6 | % | 28.0 | % | 20.8 | % | 28.6 | % |
|
Three Months Ended | Nine Months Ended | ||||||||||||||
December 31, 2016 | December 26, 2015 | December 31, 2016 | December 26, 2015 | ||||||||||||
Revenue: | |||||||||||||||
Net sales: Retail | $ | 836.7 | $ | 766.2 | $ | 1,996.8 | $ | 1,822.3 | |||||||
Wholesale | 473.1 | 575.4 | 1,319.7 | 1,553.4 | |||||||||||
Licensing | 43.0 | 55.8 | 112.4 | 137.7 | |||||||||||
Total revenue | $ | 1,352.8 | $ | 1,397.4 | $ | 3,428.9 | $ | 3,513.4 | |||||||
Income from operations: | |||||||||||||||
Retail | $ | 178.2 | $ | 212.9 | $ | 314.4 | $ | 433.7 | |||||||
Wholesale | 140.2 | 160.2 | 367.2 | 423.4 | |||||||||||
Licensing | 23.5 | 36.2 | 50.9 | 73.9 | |||||||||||
Income from operations | $ | 341.9 | $ | 409.3 | $ | 732.5 | $ | 931.0 |
Three Months Ended | Nine Months Ended | ||||||||||||||
December 31, 2016 | December 26, 2015 | December 31, 2016 | December 26, 2015 | ||||||||||||
Depreciation and amortization: | |||||||||||||||
Retail | $ | 40.1 | $ | 27.3 | $ | 114.6 | $ | 80.8 | |||||||
Wholesale | 15.1 | 17.4 | 46.3 | 50.9 | |||||||||||
Licensing | 0.5 | 0.3 | 1.6 | 1.0 | |||||||||||
Total depreciation and amortization | $ | 55.7 | $ | 45.0 | $ | 162.5 | $ | 132.7 |
Three Months Ended | Nine Months Ended | ||||||||||||||
December 31, 2016 | December 26, 2015 | December 31, 2016 | December 26, 2015 | ||||||||||||
Revenue: | |||||||||||||||
The Americas (U.S., Canada and Latin America)(1) | $ | 983.8 | $ | 1,062.0 | $ | 2,419.7 | $ | 2,627.5 | |||||||
Europe | 256.7 | 276.0 | 728.7 | 736.2 | |||||||||||
Asia | 112.3 | 59.4 | 280.5 | 149.7 | |||||||||||
Total revenue | $ | 1,352.8 | $ | 1,397.4 | $ | 3,428.9 | $ | 3,513.4 |
(1) | Net revenues earned in the U.S. were $925.7 million and $2.261 billion, respectively, during the three and nine months ended December 31, 2016, and were $997.7 million and $2.469 billion, respectively for the three and nine months ended December 26, 2015. Long-lived assets located in the U.S. as of December 31, 2016 and April 2, 2016 were $441.5 million and $472.2 million, respectively. |
As of | |||||||
December 31, 2016 | April 2, 2016 | ||||||
Long-lived assets: | |||||||
The Americas (U.S., Canada and Latin America)(1) | $ | 474.1 | $ | 507.7 | |||
Europe | 280.0 | 284.2 | |||||
Asia | 470.6 | 33.7 | |||||
Total Long-lived assets | $ | 1,224.7 | $ | 825.6 |
(1) | Net revenues earned in the U.S. were $925.7 million and $2.261 billion, respectively, during the three and nine months ended December 31, 2016, and were $997.7 million and $2.469 billion, respectively for the three and nine months ended December 26, 2015. Long-lived assets located in the U.S. as of December 31, 2016 and April 2, 2016 were $441.5 million and $472.2 million, respectively. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|