| Taxes
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
Balance Beginning of Year | Amounts Charged to Revenue | Write-offs Against Reserves | Balance at Year End | ||||||||||||
Retail | |||||||||||||||
Return Reserves: | |||||||||||||||
Fiscal year ended April 2, 2016 | $ | 2.5 | $ | 71.7 | $ | (69.5 | ) | $ | 4.7 | ||||||
Fiscal year ended March 28, 2015 | 2.3 | 57.0 | (56.8 | ) | 2.5 | ||||||||||
Fiscal year ended March 29, 2014 | 3.2 | 45.6 | (46.5 | ) | 2.3 | ||||||||||
Balance Beginning of Year | Amounts Charged to Revenue | Write-offs Against Reserves | Balance at Year End | ||||||||||||
Wholesale | |||||||||||||||
Total Sales Reserves: | |||||||||||||||
Fiscal year ended April 2, 2016 | $ | 87.5 | $ | 348.4 | $ | (325.0 | ) | $ | 110.9 | ||||||
Fiscal year ended March 28, 2015 | 65.9 | 281.0 | (259.4 | ) | 87.5 | ||||||||||
Fiscal year ended March 29, 2014 | 43.0 | 203.5 | (180.6 | ) | 65.9 | ||||||||||
Fiscal Years Ended | |||||||||||
April 2, 2016 | March 28, 2015 | March 29, 2014 | |||||||||
Numerator: | |||||||||||
Net income attributable to MKHL | $ | 839.1 | $ | 881.0 | $ | 661.5 | |||||
Denominator: | |||||||||||
Basic weighted average shares | 186,293,295 | 202,680,572 | 202,582,945 | ||||||||
Weighted average dilutive share equivalents: | |||||||||||
Share options and restricted shares/units, and performance restricted share units | 2,760,994 | 3,185,197 | 3,055,162 | ||||||||
Diluted weighted average shares | 189,054,289 | 205,865,769 | 205,638,107 | ||||||||
Basic net income per share | $ | 4.50 | $ | 4.35 | $ | 3.27 | |||||
Diluted net income per share | $ | 4.44 | $ | 4.28 | $ | 3.22 | |||||
|
|||
January 1, 2016 | |||
Inventory | $ | 3.0 | |
Fixed assets | 2.1 | ||
Customer relationship intangible assets | 2.2 | ||
Fair value of assets acquired | 7.3 | ||
Less: consideration paid | 3.6 | ||
Gain on acquisition of MK Korea | $ | 3.7 | |
June 28, 2015 | |||
Current assets | $ | 25.9 | |
Fixed assets | 6.4 | ||
Customer relationship intangible assets | 2.0 | ||
Goodwill | 9.2 | ||
Debt obligations | (9.5 | ) | |
Other liabilities | (2.3 | ) | |
Total fair value of net assets of MK Panama | 31.7 | ||
Fair value of preexisting interest in MK Panama | 8.1 | ||
Non-controlling interest | 5.1 | ||
Fair value of consideration provided | $ | 18.5 | |
|
|||
April 2, 2016 | March 28, 2015 | ||||||
Trade receivables: | |||||||
Credit risk assumed by insured/factors | $ | 353.7 | $ | 374.1 | |||
Credit risk retained by Company | 61.8 | 67.5 | |||||
Receivables due from licensees | 9.5 | 11.8 | |||||
425.0 | 453.4 | ||||||
Less allowances: | (117.1 | ) | (90.0 | ) | |||
$ | 307.9 | $ | 363.4 | ||||
|
|||
|
|||
April 2, 2016 | March 28, 2015 | ||||||
Leasehold improvements | $ | 414.6 | $ | 294.2 | |||
In-store shops | 242.9 | 189.3 | |||||
Furniture and fixtures | 212.7 | 160.2 | |||||
Computer equipment and software | 167.9 | 104.4 | |||||
Equipment | 79.1 | 73.6 | |||||
Land | 15.1 | — | |||||
1,132.3 | 821.7 | ||||||
Less: accumulated depreciation and amortization | (490.9 | ) | (337.8 | ) | |||
641.4 | 483.9 | ||||||
Construction-in-progress | 116.8 | 79.0 | |||||
$ | 758.2 | $ | 562.9 | ||||
|
|||
April 2, 2016 | March 28, 2015 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net | Gross Carrying Amount | Accumulated Amortization | Net | ||||||||||||||||||
Trademarks | $ | 23.0 | $ | 15.1 | $ | 7.9 | $ | 23.0 | $ | 14.0 | $ | 9.0 | |||||||||||
Lease Rights | 73.3 | 17.8 | 55.5 | 61.1 | 8.6 | 52.5 | |||||||||||||||||
Customer Relationships | 4.2 | 0.2 | 4.0 | — | — | — | |||||||||||||||||
$ | 100.5 | $ | 33.1 | $ | 67.4 | $ | 84.1 | $ | 22.6 | $ | 61.5 | ||||||||||||
Fiscal 2017 | $ | 8.7 | |
Fiscal 2018 | 8.7 | ||
Fiscal 2019 | 8.6 | ||
Fiscal 2020 | 8.6 | ||
Fiscal 2021 | 8.4 | ||
Thereafter | 24.4 | ||
$ | 67.4 | ||
Retail | Wholesale | Licensing | Total | ||||||||||||
Balance at March 28, 2015 | $ | — | $ | 12.1 | $ | 1.9 | $ | 14.0 | |||||||
Acquisition of controlling interest in MK Panama (Note 3) | 8.0 | 1.2 | — | 9.2 | |||||||||||
Balance at April 2, 2016 | $ | 8.0 | $ | 13.3 | $ | 1.9 | $ | 23.2 | |||||||
|
|||
April 2, 2016 | March 28, 2015 | ||||||
Prepaid taxes | $ | 57.8 | $ | 60.8 | |||
Prepaid rent | 27.3 | 16.8 | |||||
Leasehold incentive receivable | 8.9 | 12.3 | |||||
Unrealized gains on forward foreign exchange contracts | 0.1 | 25.0 | |||||
Other | 19.0 | 12.6 | |||||
$ | 113.1 | $ | 127.5 | ||||
April 2, 2016 | March 28, 2015 | ||||||
Accrued capital expenditures | $ | 33.6 | $ | 32.9 | |||
Advance royalties | 30.2 | 5.1 | |||||
Other taxes payable | 38.2 | 20.2 | |||||
Accrued rent | 30.5 | 27.1 | |||||
Gift cards and retail store credits | 13.1 | 8.2 | |||||
Professional services | 7.0 | 7.3 | |||||
Unrealized loss on forward foreign exchange contracts | 5.5 | 0.6 | |||||
Accrued advertising | 5.2 | 5.7 | |||||
Accrued litigation | 1.8 | 6.2 | |||||
Other | 27.7 | 10.5 | |||||
$ | 192.8 | $ | 123.8 | ||||
|
|||
April 2, 2016 | |||
4.75% loan, due April 6, 2020 from Banco General de Panama | $ | 1.2 | |
5.0% loan (see Note 19) | 1.0 | ||
Other | 0.1 | ||
Total long-term debt | $ | 2.3 | |
|
|||
Fiscal Years Ended | |||||||||||
April 2, 2016 | March 28, 2015 | March 29, 2014 | |||||||||
Minimum rentals | $ | 193.5 | $ | 151.0 | $ | 107.1 | |||||
Contingent rent | 64.4 | 65.8 | 56.3 | ||||||||
Total rent expense | $ | 257.9 | $ | 216.8 | $ | 163.4 | |||||
Fiscal years ending: | |||
2017 | $ | 220.7 | |
2018 | 223.4 | ||
2019 | 215.1 | ||
2020 | 213.1 | ||
2021 | 206.9 | ||
Thereafter | 746.7 | ||
$ | 1,825.9 | ||
|
|||
Fair value at April 2, 2016, using: | Fair value at March 28, 2015, 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) | ||||||||||||||||||
Foreign currency forward contracts: | |||||||||||||||||||||||
Euro | $ | — | $ | (5.5 | ) | $ | — | $ | — | $ | 23.6 | $ | — | ||||||||||
Canadian Dollar | — | — | — | — | 1.4 | — | |||||||||||||||||
U.S. Dollar | — | 0.1 | — | — | (0.6 | ) | — | ||||||||||||||||
Total | $ | — | $ | (5.4 | ) | $ | — | $ | — | $ | 24.4 | $ | — | ||||||||||
|
|||
Fair Values | |||||||||||||||||||||||
Notional Amounts | Current Assets (1) | Current Liabilities (2) | |||||||||||||||||||||
April 2, 2016 | March 28, 2015 | April 2, 2016 | March 28, 2015 | April 2, 2016 | March 28, 2015 | ||||||||||||||||||
Designated forward currency exchange contracts | $ | 174.1 | $ | 226.1 | $ | 0.1 | $ | 23.6 | $ | 5.1 | $ | 0.5 | |||||||||||
Undesignated forward currency exchange contracts | 30.0 | 25.8 | — | 1.4 | 0.4 | 0.1 | |||||||||||||||||
Total | $ | 204.1 | $ | 251.9 | $ | 0.1 | $ | 25.0 | $ | 5.5 | $ | 0.6 | |||||||||||
(1) | Recorded within prepaid expenses and other current assets in the Company’s audited consolidated balance sheets. |
(2) | Recorded within accrued expenses and other current liabilities in the Company’s audited consolidated balance sheets. |
Fiscal Year Ended April 2, 2016 | Fiscal Year Ended March 28, 2015 | Fiscal Year Ended March 29, 2014 | |||||||||||||||||||||
Pre-Tax Loss Recognized in OCI | Pre-tax Gain Reclassified from Accumulated OCI into Earnings | Pre-Tax Gain Recognized in OCI | Pre-tax Gain Reclassified from Accumulated OCI into Earnings | Pre-Tax Loss Recognized in OCI | Pre-tax Loss Reclassified from Accumulated OCI into Earnings | ||||||||||||||||||
Designated hedges | $ | (25.2 | ) | $ | 10.9 | $ | 36.6 | $ | 2.1 | $ | (3.8 | ) | $ | (0.5 | ) | ||||||||
|
|||
Foreign Currency Translation Losses | Net Gains (Losses) on Derivatives | Total Accumulated Other Comprehensive Income (Loss) | |||||||||
Balance at March 30, 2013 | $ | (4.8 | ) | $ | 1.3 | (1) | $ | (3.5 | ) | ||
Other comprehensive loss before reclassifications | — | (3.4 | ) | (2) | (3.4 | ) | |||||
Less: amounts reclassified from AOCI to earnings | — | (0.5 | ) | (0.5 | ) | ||||||
Other comprehensive loss net of tax | — | (2.9 | ) | (1) | (2.9 | ) | |||||
Balance at March 29, 2014 | (4.8 | ) | (1.6 | ) | (6.4 | ) | |||||
Other comprehensive (loss) income before reclassifications | (91.3 | ) | 32.8 | (1) | (58.5 | ) | |||||
Less: amounts reclassified from AOCI to earnings | — | 1.9 | (2) | 1.9 | |||||||
Other comprehensive (loss) income net of tax | (91.3 | ) | 30.9 | (60.4 | ) | ||||||
Balance at March 28, 2015 | (96.1 | ) | 29.3 | (1) | (66.8 | ) | |||||
Other comprehensive income (loss) before reclassifications | 18.5 | (22.6 | ) | (1) | (4.1 | ) | |||||
Less: amounts reclassified from AOCI to earnings | — | 9.9 | (2) | 9.9 | |||||||
Other comprehensive income (loss) net of tax | 18.5 | (32.5 | ) | (14.0 | ) | ||||||
Balance at April 2, 2016 | $ | (77.6 | ) | $ | (3.2 | ) | (1) | $ | (80.8 | ) | |
Less: other comprehensive income attributable to noncontrolling interest | $ | 0.1 | $ | — | $ | 0.1 | |||||
Other comprehensive loss attributable to MKHL | $ | (77.7 | ) | $ | (3.2 | ) | $ | (80.9 | ) | ||
(1) | Accumulated other comprehensive income related to net gains (losses) on derivative financial instruments is net of a tax benefit of $0.3 million as of April 2, 2016 and a tax provision of $3.3 million as of March 28, 2015. Other comprehensive income (loss) before reclassifications related to derivative instruments for Fiscal 2016 and Fiscal 2015 is net of a tax benefit of $2.6 million and a tax provision of $3.7 million, respectively. The tax effect related to all other amounts was not material. |
(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 amount reclassified from other comprehensive income for Fiscal 2016 is net of a tax provision of $1.0 million. The tax effects related to prior period amounts were not material. |
|
|||
Fiscal Years Ended | |||||||||||
April 2, 2016 | March 28, 2015 | March 29, 2014 | |||||||||
U.S. | $ | 737.5 | $ | 814.3 | $ | 792.9 | |||||
Non-U.S. | 434.8 | 441.5 | 214.8 | ||||||||
Total income before provision for income taxes | $ | 1,172.3 | $ | 1,255.8 | $ | 1,007.7 | |||||
Fiscal Years Ended | |||||||||||
April 2, 2016 | March 28, 2015 | March 29, 2014 | |||||||||
Current | |||||||||||
U.S. Federal | $ | 268.0 | $ | 277.0 | $ | 295.2 | |||||
U.S. State | 14.3 | 49.7 | 50.3 | ||||||||
Non-U.S. | 54.2 | 41.9 | 30.6 | ||||||||
Total current | 336.5 | 368.6 | 376.1 | ||||||||
Deferred | |||||||||||
U.S. Federal | 0.3 | 5.0 | (24.8 | ) | |||||||
U.S. State | 1.0 | 0.3 | (3.6 | ) | |||||||
Non-U.S. | (3.2 | ) | 0.9 | (1.5 | ) | ||||||
Total deferred | (1.9 | ) | 6.2 | (29.9 | ) | ||||||
Total provision for income taxes | $ | 334.6 | $ | 374.8 | $ | 346.2 | |||||
Fiscal Years Ended | ||||||||
April 2, 2016 | March 28, 2015 | March 29, 2014 | ||||||
Federal tax at 35% statutory rate | 35.0 | % | 35.0 | % | 35.0 | % | ||
State and local income taxes, net of federal benefit | 1.2 | % | 2.4 | % | 2.3 | % | ||
Differences in tax effects on foreign income | (7.9 | )% | (8.2 | )% | (3.9 | )% | ||
Foreign tax credit | (0.2 | )% | (0.4 | )% | (0.2 | )% | ||
Liability for uncertain tax positions | — | % | 0.2 | % | 0.8 | % | ||
Effect of changes in valuation allowances on deferred tax assets | (0.2 | )% | (0.1 | )% | (0.2 | )% | ||
Other | 0.6 | % | 0.9 | % | 0.6 | % | ||
Effective tax rate | 28.5 | % | 29.8 | % | 34.4 | % | ||
Fiscal Years Ended | |||||||
April 2, 2016 | March 28, 2015 | ||||||
Deferred tax assets | |||||||
Inventories | $ | 10.5 | $ | 11.2 | |||
Payroll related accruals | 2.2 | 0.4 | |||||
Deferred rent | 37.1 | 30.4 | |||||
Net operating loss carryforwards | 3.4 | 5.9 | |||||
Stock compensation | 30.0 | 23.8 | |||||
Sales allowances | 13.4 | 10.1 | |||||
Other | 12.1 | 11.1 | |||||
108.7 | 92.9 | ||||||
Valuation allowance | (3.4 | ) | (5.7 | ) | |||
Total deferred tax assets | 105.3 | 87.2 | |||||
Deferred tax liabilities | |||||||
Goodwill and intangibles | (32.9 | ) | (32.7 | ) | |||
Depreciation | (48.0 | ) | (34.6 | ) | |||
Other | (3.4 | ) | (3.9 | ) | |||
Total deferred tax liabilities | (84.3 | ) | (71.2 | ) | |||
Net deferred tax assets | $ | 21.0 | $ | 16.0 | |||
Fiscal Years Ended | |||||||||||
April 2, 2016 | March 28, 2015 | March 29, 2014 | |||||||||
Unrecognized tax benefits beginning balance | $ | 19.9 | $ | 18.1 | $ | 6.6 | |||||
Additions related to prior period tax positions | — | 0.4 | 2.5 | ||||||||
Additions related to current period tax positions | 5.8 | 5.2 | 9.3 | ||||||||
Decreases from prior period positions | (5.7 | ) | (3.8 | ) | (0.3 | ) | |||||
Decreases related to audit settlements | (3.2 | ) | — | — | |||||||
Unrecognized tax benefits ending balance | $ | 16.8 | $ | 19.9 | $ | 18.1 | |||||
|
|||
|
|||
Fiscal Years Ended | |||||||||||
April 2, 2016 | March 28, 2015 | March 29, 2014 | |||||||||
Revenue: | |||||||||||
Net sales: Retail | $ | 2,394.9 | $ | 2,134.6 | $ | 1,593.0 | |||||
Wholesale | 2,143.9 | 2,065.1 | 1,577.5 | ||||||||
Licensing | 173.3 | 171.8 | 140.3 | ||||||||
Total revenue | $ | 4,712.1 | $ | 4,371.5 | $ | 3,310.8 | |||||
Income from operations: | |||||||||||
Retail | $ | 501.4 | $ | 557.2 | $ | 467.3 | |||||
Wholesale | 584.1 | 610.9 | 459.8 | ||||||||
Licensing | 89.6 | 88.9 | 81.1 | ||||||||
Income from operations | $ | 1,175.1 | $ | 1,257.0 | $ | 1,008.2 | |||||
Fiscal Years Ended | |||||||||||
April 2, 2016 | March 28, 2015 | March 29, 2014 | |||||||||
Depreciation and amortization(1): | |||||||||||
Retail | $ | 114.5 | $ | 84.5 | $ | 46.7 | |||||
Wholesale | 67.3 | 53.0 | 32.4 | ||||||||
Licensing | 1.4 | 0.9 | 0.6 | ||||||||
Total depreciation and amortization | $ | 183.2 | $ | 138.4 | $ | 79.7 | |||||
(1) | Excluded from the above table are fixed asset impairment charges related to the Company's retail operations of $8.6 million, $0.8 million and $1.3 million, during Fiscal 2016, Fiscal 2015 and Fiscal 2014, respectively. During Fiscal 2016, the Company also recorded fixed asset impairment charges of $0.4 million relating to its wholesale operations and $1.9 million relating to a corporate fixed asset. |
Fiscal Years Ended | |||||||||||
April 2, 2016 | March 28, 2015 | March 29, 2014 | |||||||||
Revenue: | |||||||||||
The Americas (U.S., Canada and Latin America)(1) | $ | 3,506.6 | $ | 3,418.9 | $ | 2,771.8 | |||||
Europe | 990.3 | 884.7 | 500.5 | ||||||||
Asia | 215.2 | 67.9 | 38.5 | ||||||||
Total revenue | $ | 4,712.1 | $ | 4,371.5 | $ | 3,310.8 | |||||
As of | |||||||
April 2, 2016 | March 28, 2015 | ||||||
Long-lived assets: | |||||||
The Americas (U.S., Canada and Latin America)(1) | $ | 507.7 | $ | 443.8 | |||
Europe | 284.2 | 169.2 | |||||
Asia | 33.7 | 11.4 | |||||
Total Long-lived assets: | $ | 825.6 | $ | 624.4 | |||
(1) | Net revenues earned in the U.S. during Fiscal 2016, Fiscal 2015, and Fiscal 2014 were $3.304 billion, $3.228 billion and $2.600 billion, respectively. Long-lived assets located in the U.S. as of April 2, 2016 and March 28, 2015 were $472.2 million and $418.8 million, respectively. |
Fiscal Years Ended | |||||||||||||||||||
April 2, 2016 | % of Total | March 28, 2015 | % of Total | March 29, 2014 | % of Total | ||||||||||||||
Accessories | $ | 3,179.7 | 70.1% | $ | 2,872.2 | 68.4 | % | $ | 2,060.8 | 65.0 | % | ||||||||
Apparel | 543.7 | 12.0% | 549.4 | 13.1 | % | 482.4 | 15.2 | % | |||||||||||
Footwear | 491.0 | 10.8% | 444.1 | 10.5 | % | 338.0 | 10.7 | % | |||||||||||
Licensed product | 324.4 | 7.1% | 334.0 | 8.0 | % | 289.3 | 9.1 | % | |||||||||||
Net sales | $ | 4,538.8 | $ | 4,199.7 | $ | 3,170.5 | |||||||||||||
|
|||
Fiscal Quarter Ended | ||||||||||||||||
June 27, 2015 | September 26, 2015 | December 26, 2015 | April 2, 2016 | (1) | ||||||||||||
Fiscal 2016 | ||||||||||||||||
Total revenue | $ | 986.0 | $ | 1,130.0 | $ | 1,397.4 | $ | 1,198.7 | ||||||||
Gross profit | $ | 603.6 | $ | 664.4 | $ | 832.0 | $ | 697.2 | ||||||||
Income from operations | $ | 248.6 | $ | 273.1 | $ | 409.3 | $ | 244.1 | ||||||||
Net income | $ | 174.4 | $ | 192.8 | $ | 294.2 | $ | 176.3 | ||||||||
Net income attributable to MKHL | $ | 174.4 | $ | 193.1 | $ | 294.6 | $ | 177.0 | (2) | |||||||
Weighted average ordinary shares outstanding: | ||||||||||||||||
Basic | 196,977,021 | 188,857,398 | 182,176,452 | 177,814,521 | ||||||||||||
Diluted | 200,054,494 | 191,524,156 | 184,851,616 | 180,439,102 | ||||||||||||
Fiscal Quarter Ended | ||||||||||||||||
June 28, 2014 | September 27, 2014 | December 27, 2014 | March 28, 2015 | |||||||||||||
Fiscal 2015 | ||||||||||||||||
Total revenue | $ | 919.2 | $ | 1,056.6 | $ | 1,314.7 | $ | 1,081.0 | ||||||||
Gross profit | $ | 571.6 | $ | 645.1 | $ | 800.1 | $ | 630.9 | ||||||||
Income from operations | $ | 276.8 | $ | 305.5 | $ | 418.5 | $ | 256.2 | ||||||||
Net income | $ | 187.7 | $ | 207.0 | $ | 303.7 | $ | 182.6 | ||||||||
Net income attributable to MKHL | $ | 187.7 | $ | 207.0 | $ | 303.7 | $ | 182.6 | ||||||||
Weighted average ordinary shares outstanding: | ||||||||||||||||
Basic | 203,749,572 | 204,464,952 | 202,668,541 | 199,828,293 | ||||||||||||
Diluted | 207,176,243 | 207,432,250 | 205,647,816 | 203,195,838 | ||||||||||||
(1) | The fiscal quarter ended April 2, 2016 contains 14 weeks, whereas all other fiscal quarters presented contain 13 weeks. |
(2) | The fiscal quarter ended April 2, 2016 contains $10.9 million in impairment charges as well as a $3.7 million gain as a result of the MK Korea acquisition. |
|
|||
|
|||
|
|||
Balance Beginning of Year | Amounts Charged to Revenue | Write-offs Against Reserves | Balance at Year End | ||||||||||||
Retail | |||||||||||||||
Return Reserves: | |||||||||||||||
Fiscal year ended April 2, 2016 | $ | 2.5 | $ | 71.7 | $ | (69.5 | ) | $ | 4.7 | ||||||
Fiscal year ended March 28, 2015 | 2.3 | 57.0 | (56.8 | ) | 2.5 | ||||||||||
Fiscal year ended March 29, 2014 | 3.2 | 45.6 | (46.5 | ) | 2.3 | ||||||||||
Balance Beginning of Year | Amounts Charged to Revenue | Write-offs Against Reserves | Balance at Year End | ||||||||||||
Wholesale | |||||||||||||||
Total Sales Reserves: | |||||||||||||||
Fiscal year ended April 2, 2016 | $ | 87.5 | $ | 348.4 | $ | (325.0 | ) | $ | 110.9 | ||||||
Fiscal year ended March 28, 2015 | 65.9 | 281.0 | (259.4 | ) | 87.5 | ||||||||||
Fiscal year ended March 29, 2014 | 43.0 | 203.5 | (180.6 | ) | 65.9 | ||||||||||
Fiscal Years Ended | |||||||||||
April 2, 2016 | March 28, 2015 | March 29, 2014 | |||||||||
Numerator: | |||||||||||
Net income attributable to MKHL | $ | 839.1 | $ | 881.0 | $ | 661.5 | |||||
Denominator: | |||||||||||
Basic weighted average shares | 186,293,295 | 202,680,572 | 202,582,945 | ||||||||
Weighted average dilutive share equivalents: | |||||||||||
Share options and restricted shares/units, and performance restricted share units | 2,760,994 | 3,185,197 | 3,055,162 | ||||||||
Diluted weighted average shares | 189,054,289 | 205,865,769 | 205,638,107 | ||||||||
Basic net income per share | $ | 4.50 | $ | 4.35 | $ | 3.27 | |||||
Diluted net income per share | $ | 4.44 | $ | 4.28 | $ | 3.22 | |||||
|
|||
January 1, 2016 | |||
Inventory | $ | 3.0 | |
Fixed assets | 2.1 | ||
Customer relationship intangible assets | 2.2 | ||
Fair value of assets acquired | 7.3 | ||
Less: consideration paid | 3.6 | ||
Gain on acquisition of MK Korea | $ | 3.7 | |
June 28, 2015 | |||
Current assets | $ | 25.9 | |
Fixed assets | 6.4 | ||
Customer relationship intangible assets | 2.0 | ||
Goodwill | 9.2 | ||
Debt obligations | (9.5 | ) | |
Other liabilities | (2.3 | ) | |
Total fair value of net assets of MK Panama | 31.7 | ||
Fair value of preexisting interest in MK Panama | 8.1 | ||
Non-controlling interest | 5.1 | ||
Fair value of consideration provided | $ | 18.5 | |
|
|||
April 2, 2016 | March 28, 2015 | ||||||
Trade receivables: | |||||||
Credit risk assumed by insured/factors | $ | 353.7 | $ | 374.1 | |||
Credit risk retained by Company | 61.8 | 67.5 | |||||
Receivables due from licensees | 9.5 | 11.8 | |||||
425.0 | 453.4 | ||||||
Less allowances: | (117.1 | ) | (90.0 | ) | |||
$ | 307.9 | $ | 363.4 | ||||
|
|||
April 2, 2016 | March 28, 2015 | ||||||
Leasehold improvements | $ | 414.6 | $ | 294.2 | |||
In-store shops | 242.9 | 189.3 | |||||
Furniture and fixtures | 212.7 | 160.2 | |||||
Computer equipment and software | 167.9 | 104.4 | |||||
Equipment | 79.1 | 73.6 | |||||
Land | 15.1 | — | |||||
1,132.3 | 821.7 | ||||||
Less: accumulated depreciation and amortization | (490.9 | ) | (337.8 | ) | |||
641.4 | 483.9 | ||||||
Construction-in-progress | 116.8 | 79.0 | |||||
$ | 758.2 | $ | 562.9 | ||||
|
|||
April 2, 2016 | March 28, 2015 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net | Gross Carrying Amount | Accumulated Amortization | Net | ||||||||||||||||||
Trademarks | $ | 23.0 | $ | 15.1 | $ | 7.9 | $ | 23.0 | $ | 14.0 | $ | 9.0 | |||||||||||
Lease Rights | 73.3 | 17.8 | 55.5 | 61.1 | 8.6 | 52.5 | |||||||||||||||||
Customer Relationships | 4.2 | 0.2 | 4.0 | — | — | — | |||||||||||||||||
$ | 100.5 | $ | 33.1 | $ | 67.4 | $ | 84.1 | $ | 22.6 | $ | 61.5 | ||||||||||||
Fiscal 2017 | $ | 8.7 | |
Fiscal 2018 | 8.7 | ||
Fiscal 2019 | 8.6 | ||
Fiscal 2020 | 8.6 | ||
Fiscal 2021 | 8.4 | ||
Thereafter | 24.4 | ||
$ | 67.4 | ||
Retail | Wholesale | Licensing | Total | ||||||||||||
Balance at March 28, 2015 | $ | — | $ | 12.1 | $ | 1.9 | $ | 14.0 | |||||||
Acquisition of controlling interest in MK Panama (Note 3) | 8.0 | 1.2 | — | 9.2 | |||||||||||
Balance at April 2, 2016 | $ | 8.0 | $ | 13.3 | $ | 1.9 | $ | 23.2 | |||||||
|
|||
April 2, 2016 | March 28, 2015 | ||||||
Prepaid taxes | $ | 57.8 | $ | 60.8 | |||
Prepaid rent | 27.3 | 16.8 | |||||
Leasehold incentive receivable | 8.9 | 12.3 | |||||
Unrealized gains on forward foreign exchange contracts | 0.1 | 25.0 | |||||
Other | 19.0 | 12.6 | |||||
$ | 113.1 | $ | 127.5 | ||||
April 2, 2016 | March 28, 2015 | ||||||
Accrued capital expenditures | $ | 33.6 | $ | 32.9 | |||
Advance royalties | 30.2 | 5.1 | |||||
Other taxes payable | 38.2 | 20.2 | |||||
Accrued rent | 30.5 | 27.1 | |||||
Gift cards and retail store credits | 13.1 | 8.2 | |||||
Professional services | 7.0 | 7.3 | |||||
Unrealized loss on forward foreign exchange contracts | 5.5 | 0.6 | |||||
Accrued advertising | 5.2 | 5.7 | |||||
Accrued litigation | 1.8 | 6.2 | |||||
Other | 27.7 | 10.5 | |||||
$ | 192.8 | $ | 123.8 | ||||
|
|||
April 2, 2016 | |||
4.75% loan, due April 6, 2020 from Banco General de Panama | $ | 1.2 | |
5.0% loan (see Note 19) | 1.0 | ||
Other | 0.1 | ||
Total long-term debt | $ | 2.3 | |
|
|||
Fiscal Years Ended | |||||||||||
April 2, 2016 | March 28, 2015 | March 29, 2014 | |||||||||
Minimum rentals | $ | 193.5 | $ | 151.0 | $ | 107.1 | |||||
Contingent rent | 64.4 | 65.8 | 56.3 | ||||||||
Total rent expense | $ | 257.9 | $ | 216.8 | $ | 163.4 | |||||
Fiscal years ending: | |||
2017 | $ | 220.7 | |
2018 | 223.4 | ||
2019 | 215.1 | ||
2020 | 213.1 | ||
2021 | 206.9 | ||
Thereafter | 746.7 | ||
$ | 1,825.9 | ||
|
|||
Fair value at April 2, 2016, using: | Fair value at March 28, 2015, 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) | ||||||||||||||||||
Foreign currency forward contracts: | |||||||||||||||||||||||
Euro | $ | — | $ | (5.5 | ) | $ | — | $ | — | $ | 23.6 | $ | — | ||||||||||
Canadian Dollar | — | — | — | — | 1.4 | — | |||||||||||||||||
U.S. Dollar | — | 0.1 | — | — | (0.6 | ) | — | ||||||||||||||||
Total | $ | — | $ | (5.4 | ) | $ | — | $ | — | $ | 24.4 | $ | — | ||||||||||
|
|||
Fair Values | |||||||||||||||||||||||
Notional Amounts | Current Assets (1) | Current Liabilities (2) | |||||||||||||||||||||
April 2, 2016 | March 28, 2015 | April 2, 2016 | March 28, 2015 | April 2, 2016 | March 28, 2015 | ||||||||||||||||||
Designated forward currency exchange contracts | $ | 174.1 | $ | 226.1 | $ | 0.1 | $ | 23.6 | $ | 5.1 | $ | 0.5 | |||||||||||
Undesignated forward currency exchange contracts | 30.0 | 25.8 | — | 1.4 | 0.4 | 0.1 | |||||||||||||||||
Total | $ | 204.1 | $ | 251.9 | $ | 0.1 | $ | 25.0 | $ | 5.5 | $ | 0.6 | |||||||||||
(1) | Recorded within prepaid expenses and other current assets in the Company’s audited consolidated balance sheets. |
(2) | Recorded within accrued expenses and other current liabilities in the Company’s audited consolidated balance sheets. |
Fiscal Year Ended April 2, 2016 | Fiscal Year Ended March 28, 2015 | Fiscal Year Ended March 29, 2014 | |||||||||||||||||||||
Pre-Tax Loss Recognized in OCI | Pre-tax Gain Reclassified from Accumulated OCI into Earnings | Pre-Tax Gain Recognized in OCI | Pre-tax Gain Reclassified from Accumulated OCI into Earnings | Pre-Tax Loss Recognized in OCI | Pre-tax Loss Reclassified from Accumulated OCI into Earnings | ||||||||||||||||||
Designated hedges | $ | (25.2 | ) | $ | 10.9 | $ | 36.6 | $ | 2.1 | $ | (3.8 | ) | $ | (0.5 | ) | ||||||||
|
|||
Foreign Currency Translation Losses | Net Gains (Losses) on Derivatives | Total Accumulated Other Comprehensive Income (Loss) | |||||||||
Balance at March 30, 2013 | $ | (4.8 | ) | $ | 1.3 | (1) | $ | (3.5 | ) | ||
Other comprehensive loss before reclassifications | — | (3.4 | ) | (2) | (3.4 | ) | |||||
Less: amounts reclassified from AOCI to earnings | — | (0.5 | ) | (0.5 | ) | ||||||
Other comprehensive loss net of tax | — | (2.9 | ) | (1) | (2.9 | ) | |||||
Balance at March 29, 2014 | (4.8 | ) | (1.6 | ) | (6.4 | ) | |||||
Other comprehensive (loss) income before reclassifications | (91.3 | ) | 32.8 | (1) | (58.5 | ) | |||||
Less: amounts reclassified from AOCI to earnings | — | 1.9 | (2) | 1.9 | |||||||
Other comprehensive (loss) income net of tax | (91.3 | ) | 30.9 | (60.4 | ) | ||||||
Balance at March 28, 2015 | (96.1 | ) | 29.3 | (1) | (66.8 | ) | |||||
Other comprehensive income (loss) before reclassifications | 18.5 | (22.6 | ) | (1) | (4.1 | ) | |||||
Less: amounts reclassified from AOCI to earnings | — | 9.9 | (2) | 9.9 | |||||||
Other comprehensive income (loss) net of tax | 18.5 | (32.5 | ) | (14.0 | ) | ||||||
Balance at April 2, 2016 | $ | (77.6 | ) | $ | (3.2 | ) | (1) | $ | (80.8 | ) | |
Less: other comprehensive income attributable to noncontrolling interest | $ | 0.1 | $ | — | $ | 0.1 | |||||
Other comprehensive loss attributable to MKHL | $ | (77.7 | ) | $ | (3.2 | ) | $ | (80.9 | ) | ||
(1) | Accumulated other comprehensive income related to net gains (losses) on derivative financial instruments is net of a tax benefit of $0.3 million as of April 2, 2016 and a tax provision of $3.3 million as of March 28, 2015. Other comprehensive income (loss) before reclassifications related to derivative instruments for Fiscal 2016 and Fiscal 2015 is net of a tax benefit of $2.6 million and a tax provision of $3.7 million, respectively. The tax effect related to all other amounts was not material. |
(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 amount reclassified from other comprehensive income for Fiscal 2016 is net of a tax provision of $1.0 million. The tax effects related to prior period amounts were not material. |
|
|||
Fiscal Years Ended | |||||||||||
April 2, 2016 | March 28, 2015 | March 29, 2014 | |||||||||
U.S. | $ | 737.5 | $ | 814.3 | $ | 792.9 | |||||
Non-U.S. | 434.8 | 441.5 | 214.8 | ||||||||
Total income before provision for income taxes | $ | 1,172.3 | $ | 1,255.8 | $ | 1,007.7 | |||||
Fiscal Years Ended | |||||||||||
April 2, 2016 | March 28, 2015 | March 29, 2014 | |||||||||
Current | |||||||||||
U.S. Federal | $ | 268.0 | $ | 277.0 | $ | 295.2 | |||||
U.S. State | 14.3 | 49.7 | 50.3 | ||||||||
Non-U.S. | 54.2 | 41.9 | 30.6 | ||||||||
Total current | 336.5 | 368.6 | 376.1 | ||||||||
Deferred | |||||||||||
U.S. Federal | 0.3 | 5.0 | (24.8 | ) | |||||||
U.S. State | 1.0 | 0.3 | (3.6 | ) | |||||||
Non-U.S. | (3.2 | ) | 0.9 | (1.5 | ) | ||||||
Total deferred | (1.9 | ) | 6.2 | (29.9 | ) | ||||||
Total provision for income taxes | $ | 334.6 | $ | 374.8 | $ | 346.2 | |||||
Fiscal Years Ended | ||||||||
April 2, 2016 | March 28, 2015 | March 29, 2014 | ||||||
Federal tax at 35% statutory rate | 35.0 | % | 35.0 | % | 35.0 | % | ||
State and local income taxes, net of federal benefit | 1.2 | % | 2.4 | % | 2.3 | % | ||
Differences in tax effects on foreign income | (7.9 | )% | (8.2 | )% | (3.9 | )% | ||
Foreign tax credit | (0.2 | )% | (0.4 | )% | (0.2 | )% | ||
Liability for uncertain tax positions | — | % | 0.2 | % | 0.8 | % | ||
Effect of changes in valuation allowances on deferred tax assets | (0.2 | )% | (0.1 | )% | (0.2 | )% | ||
Other | 0.6 | % | 0.9 | % | 0.6 | % | ||
Effective tax rate | 28.5 | % | 29.8 | % | 34.4 | % | ||
Fiscal Years Ended | |||||||
April 2, 2016 | March 28, 2015 | ||||||
Deferred tax assets | |||||||
Inventories | $ | 10.5 | $ | 11.2 | |||
Payroll related accruals | 2.2 | 0.4 | |||||
Deferred rent | 37.1 | 30.4 | |||||
Net operating loss carryforwards | 3.4 | 5.9 | |||||
Stock compensation | 30.0 | 23.8 | |||||
Sales allowances | 13.4 | 10.1 | |||||
Other | 12.1 | 11.1 | |||||
108.7 | 92.9 | ||||||
Valuation allowance | (3.4 | ) | (5.7 | ) | |||
Total deferred tax assets | 105.3 | 87.2 | |||||
Deferred tax liabilities | |||||||
Goodwill and intangibles | (32.9 | ) | (32.7 | ) | |||
Depreciation | (48.0 | ) | (34.6 | ) | |||
Other | (3.4 | ) | (3.9 | ) | |||
Total deferred tax liabilities | (84.3 | ) | (71.2 | ) | |||
Net deferred tax assets | $ | 21.0 | $ | 16.0 | |||
Fiscal Years Ended | |||||||||||
April 2, 2016 | March 28, 2015 | March 29, 2014 | |||||||||
Unrecognized tax benefits beginning balance | $ | 19.9 | $ | 18.1 | $ | 6.6 | |||||
Additions related to prior period tax positions | — | 0.4 | 2.5 | ||||||||
Additions related to current period tax positions | 5.8 | 5.2 | 9.3 | ||||||||
Decreases from prior period positions | (5.7 | ) | (3.8 | ) | (0.3 | ) | |||||
Decreases related to audit settlements | (3.2 | ) | — | — | |||||||
Unrecognized tax benefits ending balance | $ | 16.8 | $ | 19.9 | $ | 18.1 | |||||
|
|||
Fiscal Years Ended | |||||||||||
April 2, 2016 | March 28, 2015 | March 29, 2014 | |||||||||
Revenue: | |||||||||||
Net sales: Retail | $ | 2,394.9 | $ | 2,134.6 | $ | 1,593.0 | |||||
Wholesale | 2,143.9 | 2,065.1 | 1,577.5 | ||||||||
Licensing | 173.3 | 171.8 | 140.3 | ||||||||
Total revenue | $ | 4,712.1 | $ | 4,371.5 | $ | 3,310.8 | |||||
Income from operations: | |||||||||||
Retail | $ | 501.4 | $ | 557.2 | $ | 467.3 | |||||
Wholesale | 584.1 | 610.9 | 459.8 | ||||||||
Licensing | 89.6 | 88.9 | 81.1 | ||||||||
Income from operations | $ | 1,175.1 | $ | 1,257.0 | $ | 1,008.2 | |||||
Fiscal Years Ended | |||||||||||
April 2, 2016 | March 28, 2015 | March 29, 2014 | |||||||||
Depreciation and amortization(1): | |||||||||||
Retail | $ | 114.5 | $ | 84.5 | $ | 46.7 | |||||
Wholesale | 67.3 | 53.0 | 32.4 | ||||||||
Licensing | 1.4 | 0.9 | 0.6 | ||||||||
Total depreciation and amortization | $ | 183.2 | $ | 138.4 | $ | 79.7 | |||||
(1) | Excluded from the above table are fixed asset impairment charges related to the Company's retail operations of $8.6 million, $0.8 million and $1.3 million, during Fiscal 2016, Fiscal 2015 and Fiscal 2014, respectively. During Fiscal 2016, the Company also recorded fixed asset impairment charges of $0.4 million relating to its wholesale operations and $1.9 million relating to a corporate fixed asset. |
Fiscal Years Ended | |||||||||||
April 2, 2016 | March 28, 2015 | March 29, 2014 | |||||||||
Revenue: | |||||||||||
The Americas (U.S., Canada and Latin America)(1) | $ | 3,506.6 | $ | 3,418.9 | $ | 2,771.8 | |||||
Europe | 990.3 | 884.7 | 500.5 | ||||||||
Asia | 215.2 | 67.9 | 38.5 | ||||||||
Total revenue | $ | 4,712.1 | $ | 4,371.5 | $ | 3,310.8 | |||||
As of | |||||||
April 2, 2016 | March 28, 2015 | ||||||
Long-lived assets: | |||||||
The Americas (U.S., Canada and Latin America)(1) | $ | 507.7 | $ | 443.8 | |||
Europe | 284.2 | 169.2 | |||||
Asia | 33.7 | 11.4 | |||||
Total Long-lived assets: | $ | 825.6 | $ | 624.4 | |||
(1) | Net revenues earned in the U.S. during Fiscal 2016, Fiscal 2015, and Fiscal 2014 were $3.304 billion, $3.228 billion and $2.600 billion, respectively. Long-lived assets located in the U.S. as of April 2, 2016 and March 28, 2015 were $472.2 million and $418.8 million, respectively. |
As of | |||||||
April 2, 2016 | March 28, 2015 | ||||||
Long-lived assets: | |||||||
The Americas (U.S., Canada and Latin America)(1) | $ | 507.7 | $ | 443.8 | |||
Europe | 284.2 | 169.2 | |||||
Asia | 33.7 | 11.4 | |||||
Total Long-lived assets: | $ | 825.6 | $ | 624.4 | |||
(1) | Net revenues earned in the U.S. during Fiscal 2016, Fiscal 2015, and Fiscal 2014 were $3.304 billion, $3.228 billion and $2.600 billion, respectively. Long-lived assets located in the U.S. as of April 2, 2016 and March 28, 2015 were $472.2 million and $418.8 million, respectively. |
Fiscal Years Ended | |||||||||||||||||||
April 2, 2016 | % of Total | March 28, 2015 | % of Total | March 29, 2014 | % of Total | ||||||||||||||
Accessories | $ | 3,179.7 | 70.1% | $ | 2,872.2 | 68.4 | % | $ | 2,060.8 | 65.0 | % | ||||||||
Apparel | 543.7 | 12.0% | 549.4 | 13.1 | % | 482.4 | 15.2 | % | |||||||||||
Footwear | 491.0 | 10.8% | 444.1 | 10.5 | % | 338.0 | 10.7 | % | |||||||||||
Licensed product | 324.4 | 7.1% | 334.0 | 8.0 | % | 289.3 | 9.1 | % | |||||||||||
Net sales | $ | 4,538.8 | $ | 4,199.7 | $ | 3,170.5 | |||||||||||||
|
|||
Fiscal Quarter Ended | ||||||||||||||||
June 27, 2015 | September 26, 2015 | December 26, 2015 | April 2, 2016 | (1) | ||||||||||||
Fiscal 2016 | ||||||||||||||||
Total revenue | $ | 986.0 | $ | 1,130.0 | $ | 1,397.4 | $ | 1,198.7 | ||||||||
Gross profit | $ | 603.6 | $ | 664.4 | $ | 832.0 | $ | 697.2 | ||||||||
Income from operations | $ | 248.6 | $ | 273.1 | $ | 409.3 | $ | 244.1 | ||||||||
Net income | $ | 174.4 | $ | 192.8 | $ | 294.2 | $ | 176.3 | ||||||||
Net income attributable to MKHL | $ | 174.4 | $ | 193.1 | $ | 294.6 | $ | 177.0 | (2) | |||||||
Weighted average ordinary shares outstanding: | ||||||||||||||||
Basic | 196,977,021 | 188,857,398 | 182,176,452 | 177,814,521 | ||||||||||||
Diluted | 200,054,494 | 191,524,156 | 184,851,616 | 180,439,102 | ||||||||||||
Fiscal Quarter Ended | ||||||||||||||||
June 28, 2014 | September 27, 2014 | December 27, 2014 | March 28, 2015 | |||||||||||||
Fiscal 2015 | ||||||||||||||||
Total revenue | $ | 919.2 | $ | 1,056.6 | $ | 1,314.7 | $ | 1,081.0 | ||||||||
Gross profit | $ | 571.6 | $ | 645.1 | $ | 800.1 | $ | 630.9 | ||||||||
Income from operations | $ | 276.8 | $ | 305.5 | $ | 418.5 | $ | 256.2 | ||||||||
Net income | $ | 187.7 | $ | 207.0 | $ | 303.7 | $ | 182.6 | ||||||||
Net income attributable to MKHL | $ | 187.7 | $ | 207.0 | $ | 303.7 | $ | 182.6 | ||||||||
Weighted average ordinary shares outstanding: | ||||||||||||||||
Basic | 203,749,572 | 204,464,952 | 202,668,541 | 199,828,293 | ||||||||||||
Diluted | 207,176,243 | 207,432,250 | 205,647,816 | 203,195,838 | ||||||||||||
(1) | The fiscal quarter ended April 2, 2016 contains 14 weeks, whereas all other fiscal quarters presented contain 13 weeks. |
(2) | The fiscal quarter ended April 2, 2016 contains $10.9 million in impairment charges as well as a $3.7 million gain as a result of the MK Korea acquisition. |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|