Attached files

file filename
8-K - FORM 8-K - PVH CORP. /DE/c99105e8vk.htm
EX-99.1 - EXHIBIT 99.1 - PVH CORP. /DE/c99105exv99w1.htm
EX-99.2 - EXHIBIT 99.2 - PVH CORP. /DE/c99105exv99w2.htm
Exhibit 99.3
Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
(unaudited)
Nine months ended 31 December 2009
Amsterdam, The Netherlands

 

 


 

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009
(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)
         
Contents        
 
Consolidated statement of financial position
    3  
 
Consolidated interim income statement
    4  
 
Consolidated interim statement of comprehensive income
    5  
 
Consolidated interim position and statement of Cash flow
    6  
 
Consolidated interim Shareholders’ Equity Statement
    7  
 
Notes to the consolidated interim financial information
    8  

 

2


 

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009
(amounts in thousands, except per share/option amounts and/or as otherwise indicated)
Consolidated statement of financial position
                     
        31 December     31 March  
    Note   2009     2009  
        (unaudited)        
Non-current assets
                   
Property and equipment
  5     161,325       195,671  
Goodwill and other intangible assets
  6     791,322       817,239  
Deferred income tax assets
        21,863       31,453  
Derivative financial instruments
  7     117        
Loans and other receivables
        32,626       31,550  
 
               
 
        1,007,253       1,075,913  
 
               
Current assets
                   
Inventories
        198,789       214,685  
Trade and other receivables
        154,070       288,138  
Current income tax receivable
        251       1,711  
Derivative financial instruments
  7     2,600       5,131  
Cash and cash equivalents
  8     236,559       139,845  
 
               
 
        592,269       649,510  
 
               
 
                   
Total assets
        1,599,522       1,725,423  
 
               
 
                   
EQUITY
                   
Capital and reserves attributable to equity holders of the Company
                   
Ordinary shares and share premium
        50,574       48,923  
Other reserves
        2,107       5,739  
Accumulated deficit
        (40,860 )     (48,714 )
 
               
Total equity
        11,821       5,948  
 
               
LIABILITIES
                   
 
                   
Subordinated Shareholder loan
  18     516,890       467,940  
Non-current liabilities
                   
Borrowings
  11     514,241       564,164  
Other non-current liabilities
        97,239       117,987  
Deferred income tax liabilities
        75,594       85,360  
Retirement benefit obligations
        11,574       12,034  
Provisions for other liabilities and charges
  12     14,833       7,059  
Derivative financial instruments
  7     9,763       18,179  
 
               
 
        723,244       804,783  
 
               
Current liabilities
                   
Trade and other payables
  13     257,547       302,914  
Short term borrowings
  11     35,610       61,600  
Current income tax liabilities
        1,232       6,962  
Current portion provisions for other liabilities and charges
  12     49,359       70,508  
Derivative financial instruments
  7     3,819       4,768  
 
               
 
        347,567       446,752  
 
               
 
                   
Total liabilities
        1,587,701       1,719,475  
 
               
 
                   
Total equity and liabilities
        1,599,522       1,725,423  
 
               
See Accompanying Notes to Special Purpose Consolidated Interim Financial Information

 

3


 

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009
(amounts in thousands, except per share/option amounts and/or as otherwise indicated)
Consolidated interim income statement
                     
        For the nine months ended  
        31 December  
    Note   2009     2008  
        (unaudited)     (unaudited)  
 
Revenue
        1,178,937       1,149,838  
Cost of goods sold
        (521,225 )     (490,775 )
 
               
Gross Margin
        657,712       659,063  
 
                   
Distribution and selling costs
  14     (333,207 )     (326,474 )
Administrative expenses
  14     (145,248 )     (137,110 )
Other expenses
  14     (12,311 )     (23,291 )
 
               
 
        (490,766 )     (486,875 )
 
                   
Depreciation, amortisation and impairment expenses
  5/6     (75,928 )     (50,186 )
 
               
Operating result
        91,018       122,002  
 
Financial income
  15     6,777       32,083  
Financial expense
  15     (85,693 )     (88,893 )
 
               
Finance costs, net
        (78,916 )     (56,810 )
 
                   
Result before tax
        12,102       65,192  
Income tax
  16     (4,249 )     (24,264 )
 
               
Result for the period
        7,853       40,928  
 
                   
Attributable to:
                   
- Equity holders of the Group
        7,853       40,928  
 
                   
Earnings per share for result for the period attributable to the Equity holders of the Group during the period
                   
- Basic
  17     0.04       0.20  
- Diluted
  17     0.04       0.20  
See Accompanying Notes to Special Purpose Consolidated Interim Financial Information

 

4


 

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009
(amounts in thousands, except per share/option amounts and/or as otherwise indicated)
Consolidated interim statement of comprehensive income
                 
    For the nine months ended  
    31 December  
    2009     2008  
    (unaudited)     (unaudited)  
Result for the period
    7,853       40,928  
Other comprehensive income
               
Cash flow hedges, net of taxes
    (146 )     (1,230 )
Currency translation effect
    (4,309 )     (15,236 )
 
           
Total Comprehensive income
    3,398       24,462  
 
               
Attributable to:
               
- Equity holders of the Group
    3,398       24,462  
See Accompanying Notes to Special Purpose Consolidated Interim Financial Information

 

5


 

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009
(amounts in thousands, except per share/option amounts and/or as otherwise indicated)
Consolidated interim position and statement of Cash flow
                     
        For the nine months ended  
        31 December  
    Note   2009     2008  
        (unaudited)     (unaudited)  
Cash flows from operating activities
                   
Cash generated from operations
        266,509       238,043  
Income tax paid
        (11,926 )     (11,372 )
 
               
Net cash generated from operating activities
        254,583       226,671  
 
               
 
                   
Cash flows from investing activities
                   
Acquisition of subsidiaries, net of cash acquired
        (14,913 )     (51,404 )
Purchases of property and equipment
        (38,523 )     (69,224 )
Purchases of intangible assets
        (3,770 )     (7,070 )
Interest received
        630       857  
 
               
Net cash used in investing activities
        (56,576 )     (126,841 )
 
               
 
                   
Cash flows from financing activities
                   
Changes in short term borrowings
        (31,012 )     23,494  
Repayments of borrowings
        (33,119 )     (12,370 )
Interest paid
        (28,844 )     (31,513 )
Payments on financial lease obligations
        (4,070 )     (3,561 )
 
               
Net cash used in financing activities
        (97,045 )     (23,950 )
 
               
 
                   
Net increase in cash, cash equivalents and bank overdrafts
        100,962       75,880  
Cash, cash equivalents and bank overdrafts at beginning of year
        139,845       74,752  
Exchange gains/(losses) on cash and bank overdrafts
        (4,248 )     (6,112 )
 
               
Cash, cash equivalents and bank overdrafts at end of period
  8     236,559       144,520  
 
               
See Accompanying Notes to Special Purpose Consolidated Interim Financial Information

 

6


 

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009
(amounts in thousands, except per share/option amounts and/or as otherwise indicated)
Consolidated interim Shareholders’ Equity Statement
                                     
        Attributable to equity holders  
        of the Group  
        Ordinary                    
        shares and share     Other     Accumulated        
    Note   premium     reserves     Deficit     Total  
Balance at 31 March 2008
        48,923       6,606       (73,032 )     (17,503 )
Profit for the period
                    40,928       40,928  
Other comprehensive income
                                   
Cash flow hedges, net of taxes
              (1,230 )           (1,230 )
Currency translation effect
              (15,236 )           (15,236 )
 
                           
Total comprehensive income for the period ended 31 December 2008
              (16,466 )     40,928       24,462  
 
                           
Management Participation and Option plan
              1,548             1,548  
 
                           
Balance at 31 December 2008 (unaudited)
        48,923       (8,312 )     (32,104 )     8,507  
 
                           
 
                                   
Balance at 31 March 2009
        48,923       5,739       (48,714 )     5,948  
 
                           
Profit for the period
                    7,853       7,853  
Other comprehensive income
                                   
Cash flow hedges, net of taxes
              (146 )           (146 )
Currency translation effect
              (4,309 )           (4,309 )
 
                           
Total comprehensive income for the period ended 31 December 2009
              (4,455 )     7,853       3,398  
 
                           
Management Participation and Option plan
  9/10     1,651       824             2,475  
 
                           
Balance at 31 December 2009 (unaudited)
        50,574       2,108       (40,861 )     11,821  
 
                           
See Accompanying Notes to Special Purpose Consolidated Interim Financial Information

 

7


 

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009
(amounts in thousands, except per share/option amounts and/or as otherwise indicated)
Notes to the consolidated interim financial information
1. General information
Tommy Hilfiger B.V. (‘the Company’) is a limited liability holding company which was incorporated in the Netherlands on 5 July 2005. The address of its registered office is Stadhouderskade 6, Amsterdam The Netherlands. The fiscal year (‘FY’) of the Company starts at 1 April and ends on 31 March.
Tommy Hilfiger B.V. and its subsidiaries (together ‘the Group’) design, source and market men’s and women’s sportswear and activewear, jeanswear, childrenswear and footwear under the Tommy Hilfiger and Karl Lagerfeld trademarks. Through a range of strategic licensing agreements, the Group also offers a broad array of related apparel, accessories, fragrance and home furnishings products. The Group’s products can be found in leading department and specialty stores throughout the United States, Canada, Europe, Mexico, Central and South America, Hong Kong and other countries in the Far East, as well as the Group’s own network of specialty and company stores in the United States, Canada, Japan and Europe.
The parent company is Tommy Hilfiger Holding S.à r.l. registered in Luxemburg. The ultimate majority shareholders of the Company are funds advised by Apax Partners. The remainder is owned by various other investors and management of the Company.
This Special Purpose Consolidated Interim Financial Information was approved for issue on 9 April 2010.
2. Basis of preparation
On 15 March 2010, Phillips-Van Heusen Corporation (PVH) announced to acquire the Company. The transaction is subject to financing and other customary conditions, including receipt of required regulatory approvals and is expected to close before August 2010. The Company has prepared this Special Purpose Consolidated Interim Financial Information to conform to the requirements of PVH’s anticipated filing and related securities offerings. The Special Purpose Consolidated Interim Financial Information for the nine months ended 31 December 2009 has been prepared in accordance with IAS 34, ‘Interim financial reporting’ and should be read in conjunction with the Special Purpose Consolidated Financial Statements for the year ended 31 March 2009, which have been prepared in accordance with International Financial Reporting Standards (‘IFRS’) issued by the International Accounting Standards Board (‘IASB’).
The interim financial data as of 31 December 2009 and for the nine months ended 31 December 2009 and 31 December 2008 is unaudited; in the opinion of management, the interim data includes all adjustments, consisting only of normal recurring adjustments, necessary to a fair statement of the results for the interim periods.
2.1 Summary of significant accounting policies
The same accounting policies applied to the Special Purpose Consolidated Financial Statements for the fiscal year ended 31 March 2009 were applied to the Special Purpose Consolidated Interim Financial Information as of 31 December 2009, which were prepared in accordance with IAS 34, “Interim Financial Reporting”. For a more detailed description of these accounting policies, please refer to the Special Purpose Consolidated Financial Statements for the year ended 31 March 2009 as included in the filing as described in the above paragraph, except for the adoption of the following new standards, amendments to standards and interpretations, which have been adopted as relevant to the Company for the first time.
Revised IAS 1 ‘Presentation of Financial Statements’
The amendments to IAS 1 mainly concern the presentation of changes in equity, in which changes as a result of the transaction with shareholders should be presented separately. The Company opted to present items of income and expense and components of other comprehensive income in two separate statements as from April 1, 2009.

 

8


 

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009
(amounts in thousands, except per share/option amounts and/or as otherwise indicated)
IFRS 2 (amendment), ‘Share-based payment’
IFRS 2 (amendment), ‘Share-based payment’ deals with vesting conditions and cancellations. It clarifies that vesting conditions are service conditions and performance conditions only. Other features of a share-based payment are not vesting conditions. The amendment does not have impact on the Group’s financial statements.
The following new standards, amendments to standards and interpretations are mandatory for the first time for the financial years beginning on or after 1 January 2009, but are not currently relevant for the Group.
   
IAS 23 (amendment), ‘Borrowing costs’.
 
   
IAS 32 (amendment), ‘Financial instruments: Presentation’.
 
   
IFRIC 13, ‘Customer loyalty programmes’.
 
   
IFRIC 15, ‘Agreements for the construction of real estate’.
 
   
IFRIC 16, ‘Hedges of a net investment in a foreign operation’.
 
   
IAS 39 (amendment), ‘Financial instruments: Recognition and measurement’.
The following new standards, amendments to standards and interpretations have been issued, but are not effective for the financial years beginning on or after 1 January 2009 and have not been early adopted:
   
IFRS 3 (Revised), ‘Business combinations’ (effective for fiscal years starting on or after 1 July 2009). The revised standard continues to apply the acquisition method to business combinations, with some significant changes. For example, all payments to purchase a business are to be recorded at fair value at the acquisition date, with contingent payments classified as debt subsequently re-measured through the income statement. There is a choice on an acquisition-by-acquisition basis to measure the non-controlling interest in the acquiree either at fair value or at the non-controlling interest’s proportionate share of the acquiree’s net assets. All acquisition-related costs should be expensed. The Group will apply IFRS 3 (Revised) prospectively to all business combinations from 1 April 2010.
3. Seasonality
The Company’s business is impacted by the general seasonal trends characteristic of the apparel and retail industries. The Company’s Wholesale revenue, particularly from its European operations, is generally highest during the second and fourth fiscal quarters, while the Company’s Retail sales channel generally contributes its highest levels of revenue during the third fiscal quarter. As the timing of Wholesale product shipments and other events affecting the retail business may vary, results for any interim reporting period may not be indicative of results for the full year.
4. Geographical and divisional split
In the geographical and divisional split, revenue and operating result are shown by geographical and by divisional area in which Tommy Hilfiger operates. The geographical areas in which Tommy Hilfiger operates are Europe, North America, Rest of World (RoW) and Other. Other activities mainly comprise the Group’s Karl Lagerfeld businesses as well as corporate activities such as finance and executive compensation.
The Company identifies the following divisions: retail, wholesale, licensing activities and Other. Revenues are allocated to these divisions based on the location of the customers.
Royalties paid to Tommy Hilfiger Licensing LLC for the usage of the Tommy Hilfiger trademark by other regions is shown separately. The royalties are accounted for at arm’s length prices charged to unaffiliated customers. The intercompany royalties are eliminated during the consolidation.

 

9


 

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009
(amounts in thousands, except per share/option amounts and/or as otherwise indicated)
The results per geographical area for the period ended 31 December 2009 are as follows:
                                                 
            North                 Elimina-        
    Europe     America     RoW     Other     tions     Total  
Revenue
    501,246       575,680       129,077       4,835       (31,901 )     1,178,937  
Royalties
    (68 )     (31,699 )           (134 )     31,901        
 
                                   
Net revenue
    501,178       543,981       129,077       4,701             1,178,937  
 
                                   
 
                                               
Operating result
    75,027       9,728       28,445       (22,182 )           91,018  
Finance costs, net
                                            (78,916 )
Income tax expense
                                            (4,249 )
 
                                             
Result for the year
                                            7,853  
 
                                             
The results per geographical area for the period ended 31 December 2008 are as follows:
                                                 
            North                 Elimina-        
    Europe     America     RoW     Other     tions     Total  
Revenue
    514,172       535,728       124,108       7,591       (31,761 )     1,149,838  
Royalties
          (31,470 )           (291 )     31,761        
 
                                   
Net revenue
    514,172       504,258       124,108       7,300             1,149,838  
 
                                   
 
                                               
Operating result
    76,591       34,050       30,629       (19,267 )           122,002  
Finance costs, net
                                            (56,810 )
Income tax expense
                                            (24,264 )
 
                                             
Result for the year
                                            40,928  
 
                                             
The results per division for the period ended 31 December 2009 are as follows:
                                                 
    Wholesale     Retail     Licensing     Other     Elimina-
tions
    Total  
Net revenue
    487,527       664,564       22,145       4,701             1,178,937  
 
                                   
 
                                               
Operating result
    49,801       47,023       16,376       (22,182 )           91,018  
Finance costs, net
                                            (78,916 )
Income tax expense
                                            (4,249 )
 
                                             
Result for the year
                                            7,853  
 
                                             
The results per division for the period ended 31 December 2008 are as follows:
                                                 
    Wholesale     Retail     Licensing     Other     Elimina-
tions
    Total  
Net revenue
    507,972       606,426       28,140       7,300             1,149,838  
 
                                   
 
                                               
Operating result
    48,900       72,461       19,909       (19,267 )           122,002  
Finance costs, net
                                            (56,810 )
Income tax expense
                                            (24,264 )
 
                                             
Result for the year
                                            40,928  
 
                                             

 

10


 

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009
(amounts in thousands, except per share/option amounts and/or as otherwise indicated)
5. Property and Equipment
Property and equipment consists of the following at 31 December 2009 and 31 March 2009:
         
At cost   Total  
 
       
At 31 March 2009
       
Acquisition cost
    354,333  
Accumulated impairments and depreciation
    (158,662 )
 
     
Net book amount
    195,671  
 
     
Acquisition of subsidiary
    810  
Additions
    32,173  
Disposals
    (169 )
Depreciation charge
    (36,316 )
Impairment charge
    (25,977 )
Exchange differences
    (4,867 )
 
     
Closing net book amount 31 December 2009
    161,325  
 
     
 
       
At 31 December 2009
       
Cost
    368,433  
Accumulated impairments and depreciations
    (207,108 )
 
     
Net book amount
    161,325  
 
     
The main additions relate to investments in furniture and fixtures and leasehold improvements as a result of opening new and refurbishing existing stores, which were largely offset by depreciation charges for the period.
Impairment
The impairment loss for the first nine months ended 31 December 2009 of 25,977 (first nine months ended 31 December 2008: nil) represents the write down of Furniture & Fixtures and Leasehold Improvements for a number of owned and operated Retail stores in Europe and North America to the recoverable amount. The impairment is caused by the overall economic slowdown and 3-5 year cash flow forecasts for these stores. The impairment loss has been recognised in the income statement in the line item “Depreciation, amortisation and impairment”.

 

11


 

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009
(amounts in thousands, except per share/option amounts and/or as otherwise indicated)
6. Goodwill and Other Intangible Assets
As at 31 December 2009 and 31 March 2009, the Group’s intangible assets and related accumulated amortisation comprise the following:
         
At cost   Total  
 
At 1 April 2009
       
Acquisition cost
    867,671  
Accumulated impairments and depreciation
    (50,432 )
 
     
Net book amount
    817,239  
 
     
Acquisition of subsidiary
    1,474  
Additions
    2,938  
Depreciation charge
    (13,635 )
Exchange differences
    (16,694 )
 
     
Closing net book amount 31 December 2009
    791,322  
 
     
 
       
At 31 December 2009
       
Cost
    853,894  
Accumulated impairments and depreciations
    (62,572 )
 
     
Net book amount
    791,322  
 
     
Management has reviewed goodwill and indefinite life intangible assets for indications of impairment since the end of the most recent financial period and no indications that may trigger an impairment of those assets have been identified.
7. Derivative financial instruments
As at 31 December 2009 and 31 March 2009, the Group’s derivative financial instruments are comprised of the following:
                                 
    31 December 2009     31 March 2009  
    Assets     Liabilities     Assets     Liabilities  
 
                               
Current: Forward foreign exchange contracts – hedge accounting
    2,285       511       2,846        
 
                               
Current: Forward foreign exchange and option contracts – no hedge accounting
    315       3,308       2,285       4,768  
 
                               
Non-current: Interest Rate Swaps – hedge accounting
    117       9,763             16,805  
 
                               
Non-current: Interest Rate Swaps – no hedge accounting
                      1,374  
 
                       
 
                               
Total
    2,717       13,582       5,131       22,947  
 
                       
Forward foreign exchange contracts
These contracts are both plain-vanilla and conditional forward contracts.
Highly probable forecasted purchases of cost of goods sold, denominated in US$ for the European and Canadian operations are designated as hedged item in the cash flow hedge relationship which are expected to occur at various dates during 3 to 10 months. Gains and losses recognised in the hedging reserve in equity on forward foreign exchange contracts at 31 December 2009 will be recognised in the initial carrying value of the purchased inventory that will be received by the Group in 3 to 10 months. These inventory items will affect the income statement as costs of goods sold in the period 6 to 12 months from the balance sheet date.

 

12


 

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009
(amounts in thousands, except per share/option amounts and/or as otherwise indicated)
Interest rate swaps – hedge accounting
The Group has entered into interest rate swaps to off-set the effects of changing interest rates on its floating rate senior credit facility. Highly probable forecasted variable interest charges on the Senior debt are designated as hedged item in the cash flow hedge relationship. The effective portion of the fair value changes on the interest swaps designated in a hedge accounting relationship are deferred to the hedging reserve in equity until the underlying forecasted interest cash flow occurs.
8. Cash and Cash Equivalents
                 
    31 December 2009     31 March 2009  
 
               
Cash at banks and on hand
    230,835       136,616  
Credit card receivables
    5,724       3,229  
 
           
 
    236,559       139,845  
 
           
9. Management participation plan
Certain employees and service providers (“the Participants”) of the Company have been offered to invest in a management participation plan (up to 12.5% of the Company’s total ordinary shares). The plan is administered by Stichting Administratiekantoor Elmira (“STAK”). The STAK holds the shares and has issued Depositary Receipts to participants.
During the nine months ended 31 December 2009 470 additional Depositary Receipts were issued. On 1 September 2009 300 Depositary Receipts were granted with a subscription price of 176 per Depositary Receipt. The fair market value of these Depositary Receipts was 3,111 and the fair value per Depositary Receipt was 2,935. On 1 December 2009 170 Depositary Receipts were granted with a subscription price of 176 per Depositary Receipt. The fair market value of these Depositary Receipts was 4,707 and the fair value per Depositary Receipt was 4,531. The management participation plan is regarded to be an equity settled share based compensation plan for which the expenses of 1,651 thousand have been recognised in the consolidated income statement for the nine months ended 31 December 2009. The remainder of the total Depositary Receipts is expected to be issued before the closing of the acquisition by PVH.
10. Management option plan
Certain employees have been offered the opportunity to invest in options over Depositary Receipts (the “Options”), up to 7.5% of the Company’s total underlying ordinary shares.
On 30 September 2009 1,000 Options were granted with a contractual life of 5 years and 45 days. The fair value of the Options of 1,967 is calculated using the Black & Scholes valuation model and recognised as an expense. Main assumption applied:
   
Exercise price 2,047
   
Share price at date grant 3,111
   
Expected volatility 60%
   
Risk-free interest rate 2.4%
For the nine months ended 31 December 2009, an expense of 450 thousand has been recognised for this Option plan. An amount of 374 was recognised for Option plans granted in previous years. The remainder of the total Options is expected to be issued before the closing of the acquisition by PVH.

 

13


 

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009
(amounts in thousands, except per share/option amounts and/or as otherwise indicated)
11. Borrowings
Borrowings consist of the following as at 31 December 2009 and 31 March 2009:
                 
    31 December 2009     31 March 2009  
Non-current
               
Senior debt
    407,164       450,674  
Mezzanine loan
    89,837       100,000  
Paid in kind interest on Mezzanine loan
    19,808       17,041  
Unamortised loan fees
    (13,090 )     (15,377 )
Finance lease liabilities
    10,521       11,826  
 
           
Total non-current
    514,241       564,164  
 
           
 
               
Current
               
Short term portion of senior debt
    29,768       24,315  
Short term borrowings
          32,454  
Finance lease liabilities
    5,591       5,098  
Interest payable
    3,352       3,773  
Unamortised loan fees
    (3,101 )     (4,040 )
 
           
Total current
    35,610       61,600  
 
           
 
               
Total borrowings
    549,851       625,764  
 
           
During the period the main variation of senior debt, Mezzanine loan and short term borrowings was due to repayments and foreign exchange results of 14.7 million.
At 31 December 2009 the total Revolving Credit facility amounts to 235 million (31 March 2009: 235 million). Under the Revolving Credit facility a total amount of 47,257 (31 March 2009: 60,650) is used for several guarantees and letter of Credits.
12. Provisions for other liabilities and charges
The components of the provisions are as follows:
                                                 
    Returns and     Restruc-     Asset     Onerous              
    Charge backs     turing     retirement     contracts     Others     Total  
At 31 March 2008
    28,744       4,121       4,605       1,966       2,452       41,888  
Additional provisions
    52,271       510       754       9,508       (0 )     63,043  
Used during year
    (29,639 )     (1,991 )     (109 )     (1,218 )     (193 )     (33,150 )
Exchange differences
    3,536       13       1,110       802       325       5,786  
 
                                   
At 31 March 2009
    54,912       2,653       6,360       11,058       2,584       77,567  
 
                                   
 
                                               
Additional provisions
    45,147       618       645       1,135       480       48,025  
Used during year
    (51,124 )     (3,190 )     (23 )     (3,529 )           (57,866 )
Exchange differences
    (2,315 )     94       (292 )     (860 )     (161 )     (3,534 )
 
                                   
At 31 December 2009
    46,620       175       6,690       7,804       2,903       64,192  
 
                                   

 

14


 

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009
(amounts in thousands, except per share/option amounts and/or as otherwise indicated)
                 
    31 December 2009     31 March 2009  
 
               
Non-current
    14,833       7,059  
Current
    49,359       70,508  
 
           
 
    64,192       77,567  
 
           
13. Trade and Other payables
Employee certificates bonus plan
The Group has provided part of a cash bonus to be paid to eligible employees at the time of an eventual change in ownership of the Company. The related expense is spread over the period during which the employees become unconditionally entitled to the certificates and is recognised as a liability.
 
The total expected costs are estimated at 18,607 of which 18,342 is provided for at 31 December 2009.
14. Total expenses
The main variation in expenses can be explained by additional costs relating to new store openings partly offset by cost saving initiatives.
15. Finance costs, net
The nine month period ended 31 December 2009 was impacted by exchange loss on intercompany borrowings of 1.4 million (31.9 million gain for the nine months period ended 31 December 2008). In addition in the nine month period ended 31 December 2009 the positive result on derivative financial instruments amounted to 4.6 million (nine month period ended 31 December 2008 a loss of 9.7 million).
16. Income tax (expense)/credit
Income tax expenses are recognised based on management’s best estimate of the weighted average annual income tax rate expected for the full financial year. The estimated average annual tax rate used for the nine months ended 31 December 2009 is 35.1%
17. Earnings per share
                 
    Nine month ended 31 December  
    2009     2008  
 
               
Attributable to the equity holders of the Group
    7,853       40,928  
 
               
Weighted average number of ordinary shares in issue
    200,000       200,000  
Dilutive potential ordinary shares
           
 
           
Adjusted weighted average number of ordinary shares
    200,000       200,000  
 
               
Result for the period
               
- Basic
    0.04       0.20  
- Diluted
    0.04       0.20  

 

15


 

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009
(amounts in thousands, except per share/option amounts and/or as otherwise indicated)
18. Related Party transactions
Spanish and Portuguese agent
A related party holds an indirect 15% equity interest in Pepe Jeans SL, which serves as the Group’s sales and collection agent as well as franchisee in Spain and Portugal. Goods are purchased by Pepe Jeans SL. from the Group, while commissions and fees are paid by the Group to Pepe Jeans SL pursuant to the Agency agreement. Furthermore, the Group transferred the ownership of three stores in Spain to the Spanish agent effectively 1 April 2008.
Mr. Thomas J. Hilfiger
Under his employment agreement with the Group, Mr. Thomas J. Hilfiger serves as Principal Designer and Chairman of the Strategy and Design Board of the Company, and is entitled to an annual cash payment for the fiscal year 2010 and all periods thereafter a cash amount based on worldwide sales and licensing revenues of the Group and its subsidiaries and a number of benefits.
In the event of Mr. Hilfiger’s death or termination by the Group following his disability, his employment agreement provides for payment of the full amount otherwise payable to Mr. Hilfiger for the fiscal year which includes his death or termination following disability, and for the following fiscal year.
Parent company
The parent company of the Group is Tommy Hilfiger S.à r.l. (incorporated in Luxembourg). The ultimate controlling parties of the Group are funds advised by Apax Partners. Management services are bought from Apax Partners on normal commercial terms and conditions.
Novel Enterprises Limited
A related party holds an indirect equity interest in Novel Enterprises Limited which provides goods to the Group.
Transactions with related parties are based on terms that would be available to third parties. Sales of services are negotiated with related parties on a cost-plus basis. The following transactions were carried out with related parties:
                 
    Nine month period ended December  
    2009     2008  
Sales of goods and services:
               
– Spanish and Portuguese Agent
    5,041       9,077  
 
           
 
    5,041       9,077  
 
           
                 
    Nine month period ended December  
    2009     2008  
Purchases of goods and services:
               
– Novel Enterprises Ltd
    14,708       20,344  
Purchases of services:
               
– Spanish and Portuguese Agent
    4,529       7,136  
– From an entity controlled by Apax partners
    126        
 
           
 
    19,363       27,480  
 
           
Year-end balances arising from sale/purchases of goods/services
                 
    31 December 2009     31 March 2009  
Receivables from related parties:
               
– Spanish and Portuguese agent
    4,048       2,953  
Payables to related parties:
               
– Spanish and Portuguese agent
    (91 )      
 
           
 
    3,957       2,953  
 
           

 

16


 

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009
(amounts in thousands, except per share/option amounts and/or as otherwise indicated)
The receivables from related parties arise mainly from sale transactions and are generally due two months after the date of sales. The receivables are unsecured in nature and bear no interest.
The payables to related parties arise mainly from financing transactions, purchase transactions, and other services. The payables to the Spanish and Portuguese agent bear no interest.
Subordinated Shareholder loan
The shareholder provided a 320,452 subordinated loan for a term of 10 years, payable on demand (however, any repayment is conditional to fulfillment of certain clauses in the agreements with financial institutions), bearing interest at 14% per annum. The loan contains an option for the Company to extend the loan under the same conditions after 10 years. This option qualifies as an embedded derivative, which at the balance sheet date has a value of zero (31 March 2008: nil).
The shareholder loan bears an interest of 14% (2009: 14%). Tommy Hilfiger S.à r.l. has issued a letter to the Company to financially support the Company for at least 12 months.
                 
    31 December 2009     31 March 2009  
Shareholder loan and current account
    474,813       416,487  
Accrued interest on shareholder loan
    42,077       51,453  
 
           
Total shareholder loan
    516,890       467,940  
 
           
Key management compensation
                 
    Nine month period ended December  
    2009     2008  
Salaries and other short-term employee benefits
    13,380       9,567  
Management participation plan
          1,427  
Post-employment benefits
    246       287  
 
           
 
    13,626       11,281  
 
           
19. Commitments and Contingencies
Legal matters
The Company is subject to various legal proceedings and claims that arise in the ordinary course of business. Although the outcome of these other claims cannot be predicted with certainty, management does not believe that the ultimate resolution of these matters will have a material adverse effect on its financial condition or results of operations.

 

17


 

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009
(amounts in thousands, except per share/option amounts and/or as otherwise indicated)
Capital commitments
Capital expenditure contracted for at the balance sheet date but not yet incurred is as follows:
                 
    31 December 2009     31 March 2009  
 
               
Property and equipment
    2,094       8,376  
Intangible assets
    120        
 
           
 
    2,214       8,376  
 
           
Operating Leases
The Group leases offices, warehouses and showroom spaces, retail stores and office equipment under operating leases, which expire not later than 2025.
The rental agreements are predominantly based on minimum lease payments. Several lease agreements include contingent rents (particularly sales-dependent rent). The future aggregate minimum lease payments under non-cancellable operating leases are as follows:
                 
    31 December 2009     31 March 2009  
 
               
No later than 1 year
    102,956       98,307  
Later than 1 year and no later than 5 years
    327,830       321,405  
Later than 5 years
    226,827       275,453  
 
           
 
    657,613       695,165  
 
           
Guarantees
The Group provided guarantees in the amount of 17,753 (2009: 17,413). The guarantees mainly relate to store lease, customs and insurance obligations.
20. Events after the balance sheet date
Change of ownership
On 15 March 2010, Phillips-Van Heusen Corporation (PVH), a USA based apparel and fashion company, announced to acquire Tommy Hilfiger B.V. for approximately $ 3.0 billion ( 2.2 billion). The transaction is subject to financing and other customary conditions, including receipt of required regulatory approvals and is expected to close before August 2010. Upon closing of the transaction, it is expected that the balances related to the bank and shareholder loans will be replaced by new financing and that the balances related to the management participation plan, management option plan and employee certificates bonus plan will be settled.
China
On 31 March 2010, the Company announced it had entered into an agreement to assume direct control of its wholesale and retail distribution in China from its licensee Dickson Concepts International Limited, beginning 1 March 2011.
Contract with Mr. Thomas J. Hilfiger
Under his employment agreement with the Group, Mr. Thomas J. Hilfiger serves as principal designer and Chairman of the Strategy and Design Board of the Company. Mr. Hilfiger’s contract states various instances under which Mr. Hilfiger is entitled to a payment upon pre-defined exit events. The exit events contemplated by Mr. Hilfiger’s employment contract relate to the sale of control of the Group or substantially all its assets. Mr. Hilfiger has not opted for this payment when PVH announced to acquire the Company and his current employment agreement with the Group will remain unchanged.

 

18