| | |
第
頁
|
| |||
關於本招股説明書副刊
|
| | | | S-III | | |
有關前瞻性陳述的告誡
|
| | | | S-III | | |
招股説明書補充摘要
|
| | | | S-1 | | |
風險因素
|
| | | | S-14 | | |
收益使用情況
|
| | | | S-22 | | |
大寫
|
| | | | S-23 | | |
其他債務説明
|
| | | | S-24 | | |
備註説明
|
| | | | S-26 | | |
重要的美國聯邦税收後果
|
| | | | S-34 | | |
承銷
|
| | | | S-39 | | |
法律事務
|
| | | | S-42 | | |
專家
|
| | | | S-43 | | |
在哪裏可以找到更多信息
|
| | | | S-44 | | |
| | |
第
頁
|
| |||
關於本招股説明書
|
| | | | 1 | | |
風險因素
|
| | | | 1 | | |
有關前瞻性陳述的告誡聲明
|
| | | | 2 | | |
化石集團公司
|
| | | | 3 | | |
收益使用情況
|
| | | | 4 | | |
債務證券説明
|
| | | | 5 | | |
配送計劃
|
| | | | 15 | | |
通過引用併入某些信息
|
| | | | 17 | | |
在哪裏可以找到更多信息
|
| | | | 17 | | |
法律事務
|
| | | | 17 | | |
專家
|
| | | | 18 | | |
| | |
會計年度
|
| |||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||
|
美元
|
| |
%更改
|
| |
美元
|
| |
%更改
|
| |
美元
|
| |||||||||||||||||
淨銷售額 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
專有
|
| | | $ | 774.2 | | | | | | (29.8)% | | | | | $ | 1,103.4 | | | | | | (12.6)% | | | | | $ | 1,262.1 | | |
許可
|
| | | | 763.5 | | | | | | (24.7) | | | | | | 1,013.7 | | | | | | (14.4) | | | | | | 1,183.7 | | |
其他
|
| | | | 75.6 | | | | | | (24.9) | | | | | | 100.6 | | | | | | 5.1 | | | | | | 95.7 | | |
合計
|
| | | $ | 1,613.3 | | | | | | (27.3)% | | | | | $ | 2,217.7 | | | | | | (12.7)% | | | | | $ | 2,541.5 | | |
品牌
|
| |
過期日期(1)
|
|
阿瑪尼交易所
|
| |
12/31/2023
|
|
柴油
|
| |
12/31/2025
|
|
DKNY
|
| |
12/31/2024
|
|
恩波里奧·阿瑪尼
|
| |
12/31/2023
|
|
凱特·斯佩德紐約
|
| |
12/31/2025
|
|
Michael Kors
|
| |
12/31/2024
|
|
PUMA
|
| |
12/31/2028
|
|
託裏·伯奇
|
| |
12/31/2023
|
|
品牌
|
| |
配件類別
|
|
柴油 | | | 珠寶 | |
恩波里奧·阿瑪尼 | | | 珠寶 | |
化石 | | |
手提包、小皮具、皮帶、眼鏡、珠寶
|
|
Michael Kors | | | 珠寶 | |
Skagen | | | 珠寶 | |
| | |
截至的三個月
|
| |||||||||||||||
| | |
2021年10月2日
|
| |
2020年10月3日(1)
|
| ||||||||||||
| | |
預計
|
| |
實際
|
| ||||||||||||
(百萬美元)
|
| |
低
|
| |
高
|
| | | | | | | ||||||
所得税前收入
|
| | | $ | 38 | | | | | $ | 43 | | | | | $ | 9 | | |
加號:
|
| | | | | | | | | | | | | | | | | | |
利息費用
|
| | | | 6 | | | | | | 6 | | | | | | 8 | | |
攤銷折舊
|
| | | | 7 | | | | | | 7 | | | | | | 10 | | |
減值費用
|
| | | | 1 | | | | | | 1 | | | | | | 5 | | |
其他非現金費用
|
| | | | (1) | | | | | | (1) | | | | | | 2 | | |
股票薪酬
|
| | | | 3 | | | | | | 3 | | | | | | 3 | | |
重組費用
|
| | | | 5 | | | | | | 5 | | | | | | 6 | | |
少:
|
| | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | — | | | | | | — | | | | | | — | | |
調整後的EBITDA
|
| | | $ | 59 | | | | | $ | 64 | | | | | $ | 43 | | |
淨銷售額
|
| | | $ | 490 | | | | | $ | 494 | | | | | $ | 435 | | |
調整後的EBITDA利潤率
|
| | | | 12% | | | | | | 13% | | | | | | 10% | | |
| | |
LTM期間結束
2021年10月2日 |
| |||||||||
| | |
預計
|
| |||||||||
(百萬美元)
|
| |
低
|
| |
高
|
| ||||||
所得税前收入
|
| | | $ | 34 | | | | | $ | 39 | | |
加號:
|
| | | | | | | | | | | | |
利息費用
|
| | | | 29 | | | | | | 29 | | |
攤銷折舊
|
| | | | 33 | | | | | | 33 | | |
減值費用
|
| | | | 13 | | | | | | 13 | | |
其他非現金費用
|
| | | | — | | | | | | — | | |
股票薪酬
|
| | | | 9 | | | | | | 9 | | |
重組費用
|
| | | | 30 | | | | | | 30 | | |
少:
|
| | | | | | | | | | | | |
利息收入
|
| | | | 1 | | | | | | 1 | | |
調整後的EBITDA
|
| | | $ | 147 | | | | | $ | 152 | | |
淨銷售額
|
| | | $ | 1,792 | | | | | $ | 1,796 | | |
調整後的EBITDA利潤率
|
| | | | 8% | | | | | | 8% | | |
| | |
截至
2021年10月2日 |
| |
截至
2021年7月3日 |
| ||||||
(百萬美元)
|
| |
預計
|
| |
實際
|
| ||||||
現金和現金等價物
|
| | | $ | 182 | | | | | $ | 252 | | |
循環設施可用性
|
| | | | 123 | | | | | | 42 | | |
流動性
|
| | | $ | 305 | | | | | $ | 294 | | |
(除比率外,金額以千為單位)
|
| |
LTM
期間 已結束 |
| |
26周
已結束 |
| |
27周
已結束 |
| |
會計年度
|
| ||||||||||||||||||||||||
|
2021年7月3日
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||||||||||
損益表數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨銷售額
|
| | | $ | 1,737,597 | | | | | $ | 773,981 | | | | | $ | 649,727 | | | | | $ | 1,613,343 | | | | | $ | 2,217,712 | | | | | $ | 2,541,488 | | |
毛利
|
| | | | 893,829 | | | | | | 404,428 | | | | | | 280,956 | | | | | | 770,356 | | | | | | 1,099,438 | | | | | | 1,340,137 | | |
營業收入(虧損)
|
| | | | 33,419 | | | | | | (2,408) | | | | | | (171,146) | | | | | | (135,319) | | | | | | (28,383) | | | | | | 62,711 | | |
淨收益(虧損)
|
| | | | (12,639) | | | | | | (25,104) | | | | | | (108,404) | | | | | | (95,940) | | | | | | (50,012) | | | | | | (938) | | |
可歸因於
的淨收益(虧損)
化石集團公司 |
| | | | (13,603) | | | | | | (25,632) | | | | | | (108,124) | | | | | | (96,095) | | | | | | (52,365) | | | | | | (3,478) | | |
資產負債表數據(期末):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
營運資金(1)
|
| | | $ | 427,371 | | | | | $ | 427,371 | | | | | $ | 417,935 | | | | | $ | 431,949 | | | | | $ | 500,278 | | | | | $ | 652,766 | | |
總資產
|
| | | | 1,337,438 | | | | | | 1,337,438 | | | | | | 1,451,329 | | | | | | 1,478,505 | | | | | | 1,604,732 | | | | | | 1,575,198 | | |
長期負債總額
|
| | | | 406,311 | | | | | | 406,311 | | | | | | 591,028 | | | | | | 479,947 | | | | | | 541,711 | | | | | | 380,764 | | |
Total Fossil Group,Inc.股東權益
|
| | | | 407,857 | | | | | | 407,857 | | | | | | 396,056 | | | | | | 439,090 | | | | | | 503,054 | | | | | | 585,543 | | |
其他財務數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
調整後的EBITDA(2)
|
| | | $ | 131,104 | | | | | $ | 37,809 | | | | | $ | (85,602) | | | | | $ | 7,693 | | | | | $ | 168,579 | | | | | $ | 221,134 | | |
資本支出
|
| | | | 6,471 | | | | | | 3,381 | | | | | | 5,648 | | | | | | 8,738 | | | | | | 20,894 | | | | | | 17,961 | | |
總債務(3)
|
| | | | 197,825 | | | | | | 197,825 | | | | | | 300,036 | | | | | | 252,456 | | | | | | 230,696 | | | | | | 403,906 | | |
淨債務(4)
|
| | | | (54,426) | | | | | | (54,426) | | | | | | 22,475 | | | | | | (63,509) | | | | | ||||||||||
經營活動提供的淨現金(用於)
|
| | | | 79,836 | | | | | | (9,771) | | | | | | 11,631 | | | | | | 101,238 | | | | | | (14,209) | | | | | | 248,139 | | |
未加槓桿的自由現金流(5)
|
| | | | 120,819 | | | | | | | | | | | | | | | | | | 122,458 | | | | | | 34,402 | | | | | | | | |
總債務與調整後EBITDA的比率
|
| | | | 1.51 | | | | | | | | | | | | | | | | | | 32.82 | | | | | | 1.37 | | | | | | 1.83 | | |
淨債務與調整後EBITDA的比率
|
| | | | (0.42) | | | | | | | | | | | | | | | | | | (8.26) | | | | | | | | | | | | | | |
(以千為單位)
|
| |
LTM
期間結束 |
| |
26周
已結束 |
| |
27周
已結束 |
| |
財政
|
| ||||||||||||||||||||||||
|
2021年7月3日
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||||||||||
所得税前收入(虧損)
|
| | | $ | 6,006 | | | | | $ | (14,906) | | | | | $ | (192,895) | | | | | $ | (171,983) | | | | | $ | (31,331) | | | | | $ | 20,170 | | |
加號:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | 30,361 | | | | | | 13,863 | | | | | | 15,338 | | | | | | 31,836 | | | | | | 29,932 | | | | | | 42,503 | | |
折舊和
攤銷 |
| | | | 36,699 | | | | | | 16,432 | | | | | | 22,867 | | | | | | 43,134 | | | | | | 54,792 | | | | | | 67,584 | | |
減值費用
|
| | | | 17,020 | | | | | | 5,771 | | | | | | 22,799 | | | | | | 34,048 | | | | | | 25,273 | | | | | | 8,251 | | |
其他非現金費用。
|
| | | | 2,153 | | | | | | (678) | | | | | | 20,750 | | | | | | 23,581 | | | | | | 46,508 | | | | | | 15,557 | | |
股票薪酬
|
| | | | 9,447 | | | | | | 4,282 | | | | | | 5,977 | | | | | | 11,143 | | | | | | 15,845 | | | | | | 23,044 | | |
重組費用
|
| | | | 29,871 | | | | | | 13,270 | | | | | | 19,907 | | | | | | 36,508 | | | | | | 29,636 | | | | | | 46,630 | | |
少:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 453 | | | | | | 225 | | | | | | 345 | | | | | | 573 | | | | | | 2,075 | | | | | | 2,605 | | |
調整後的EBITDA
|
| | | $ | 131,104 | | | | | $ | 37,809 | | | | | $ | (85,602) | | | | | $ | 7,693 | | | | | $ | 168,579 | | | | | $ | 221,134 | | |
(以千為單位)
|
| |
截至
2021年7月3日 |
| |
截至
2020年7月4日 |
| |
截至
2021年1月2日 |
| |||||||||
(未審核)
|
| | | | | | | | | | | | | | |||||
總債務
|
| | | $ | 197,825 | | | | | $ | 300,036 | | | | | $ | 252,456 | | |
少:
|
| | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | 252,251 | | | | | | 277,561 | | | | | | 315,965 | | |
淨債務
|
| | | $ | (54,426) | | | | | $ | 22,475 | | | | | $ | (63,509) | | |
(以千為單位)
|
| |
LTM期間結束
|
| |
財政
|
| ||||||||||||
|
2021年7月3日
|
| |
2020
|
| |
2019
|
| |||||||||||
經營活動提供的淨現金(用於)
|
| | | $ | 79,836 | | | | | $ | 101,238 | | | | | $ | (14,209) | | |
加號:
|
| | | | | | | | | | | | | | | | | | |
投資活動提供(用於)的淨現金
|
| | | | 10,622 | | | | | | (10,616) | | | | | | 18,679 | | |
利息支出
|
| | | | 30,361 | | | | | | 31,836 | | | | | | 29,932 | | |
未加槓桿的自由現金流
|
| | | $ | 120,819 | | | | | $ | 122,458 | | | | | $ | 34,402 | | |
資金來源
|
| | | | | | | |
資金使用情況
|
| | | | | | | | ||
(千)
|
| | |||||||||||||||||
特此提供的備註(1)
|
| | | $ | 125,000 | | | |
償還定期信貸協議(2)
|
| | | $ | 122,000 | | | | | |
資產負債表中的現金
|
| | | | 4,330 | | | |
支付預計期限信貸協議預付費(3)
|
| | | | 1,220 | | | | | |
| | | | | | | | |
預計發行費用的支付和
費用(4) |
| | | | 6,110 | | | | | |
總來源
|
| | | $ | 129,330 | | | |
總使用量
|
| | | $ | 129,330 | | | | | |
| | |
截至2021年7月3日
|
| | | | |||||||||
| | |
實際
|
| |
調整後的
|
| | | | ||||||
| | |
(未審核)
(千) |
| | | | |||||||||
現金和現金等價物(1)
|
| | | $ | 252,251 | | | | | $ | 238,985 | | | | ||
債務(2): | | | | | | | | | | | | | | | ||
旋轉設施
|
| | | | 67,432 | | | | | | 67,432 | | | | ||
定期信貸協議(3)
|
| | | | 128,749 | | | | | | — | | | | ||
茲提供2026年到期的 %高級債券
|
| | | | — | | | | | | 125,000 | | | | ||
其他
|
| | | | 1,644 | | | | | | 1,644 | | | | ||
總債務(4)
|
| | | $ | 197,825 | | | | | $ | 194,076 | | | | ||
股東權益總額
|
| | | $ | 409,327 | | | | | $ | 393,759 | | | | ||
總市值
|
| | | $ | 607,152 | | | | | $ | 587,835 | | | |
日期
|
| |
金額
|
| |||
2023年11月30日或之後,但在2024年11月30日之前
|
| | | $ | 25.50 | | |
2024年11月30日或之後,但在2025年11月30日之前
|
| | | $ | 25.25 | | |
2025年11月30日或之後
|
| | | $ | 25.00 | | |
承銷商
|
| |
主體
備註數量 |
| |||
B.萊利證券公司
|
| | | $ | | | |
詹尼·蒙哥馬利·斯科特有限責任公司
|
| | | | | | |
拉登堡·塔爾曼公司(Ldenburg Thalmann&Co.Inc.)
|
| | | | | | |
威廉·布萊爾公司(William Blair&Co.,L.L.C.)
|
| | | | | | |
InspereX LLC
|
| | | | | | |
宙斯盾資本公司(Aegis Capital Corp.)
|
| | | | | | |
Alexander Capital L.P.
|
| | | | | | |
高力證券有限責任公司
|
| | | | | | |
亨廷頓證券公司
|
| | | | | | |
Revere Securities LLC
|
| | | | | | |
韋德布什證券公司
|
| | | | | | |
合計
|
| | | $ | 125,000,000 | | |
| | |
價格至
公眾 |
| |
承銷
折扣(1) |
| |
淨額
收益(2) |
| |||||||||
每張紙條
|
| | | $ | | | | | $ | | | | | $ | | | |||
總計(3) | | | | $ | | | | | $ | | | | | $ | | | |
| | |
第
頁
|
| |||
關於本招股説明書
|
| | | | 1 | | |
風險因素
|
| | | | 1 | | |
有關前瞻性陳述的告誡聲明
|
| | | | 2 | | |
化石集團公司
|
| | | | 3 | | |
收益使用情況
|
| | | | 4 | | |
債務證券説明
|
| | | | 5 | | |
配送計劃
|
| | | | 15 | | |
通過引用併入某些信息
|
| | | | 17 | | |
您可以在哪裏找到更多信息
|
| | | | 17 | | |
法律事務
|
| | | | 17 | | |
專家
|
| | | | 18 | | |
| 宙斯盾資本公司 | | |
Alexander Capital L.P.
|
| |
高力證券有限責任公司
|
|
|
亨廷頓資本市場
|
| |
Revere Securities LLC
|
| | 韋德布什證券 | |