XML 94 R122.htm IDEA: XBRL DOCUMENT v2.4.0.6
Financial Guarantees and Condensed Consolidating Statement of Operations (Details) (USD $)
In Thousands, unless otherwise specified
2 Months Ended 3 Months Ended 11 Months Ended 12 Months Ended 1 Months Ended 12 Months Ended 11 Months Ended 12 Months Ended 1 Months Ended 12 Months Ended 11 Months Ended 12 Months Ended 1 Months Ended 12 Months Ended 11 Months Ended 12 Months Ended 1 Months Ended 12 Months Ended 11 Months Ended 12 Months Ended 1 Months Ended 12 Months Ended
Apr. 02, 2011
Successor
Dec. 29, 2012
Successor
Sep. 29, 2012
Successor
Jun. 30, 2012
Successor
Mar. 31, 2012
Successor
Dec. 31, 2011
Successor
Oct. 01, 2011
Successor
Jul. 02, 2011
Successor
Dec. 31, 2011
Successor
Dec. 29, 2012
Successor
Jan. 28, 2011
Predecessor
Jan. 01, 2011
Predecessor
Dec. 31, 2011
PGI (Issuer)
Successor
Dec. 29, 2012
PGI (Issuer)
Successor
Jan. 28, 2011
PGI (Issuer)
Predecessor
Jan. 01, 2011
PGI (Issuer)
Predecessor
Dec. 31, 2011
Guarantors
Successor
Dec. 29, 2012
Guarantors
Successor
Jan. 28, 2011
Guarantors
Predecessor
Jan. 01, 2011
Guarantors
Predecessor
Dec. 31, 2011
Non-Guarantors
Successor
Dec. 29, 2012
Non-Guarantors
Successor
Jan. 28, 2011
Non-Guarantors
Predecessor
Jan. 01, 2011
Non-Guarantors
Predecessor
Dec. 31, 2011
Eliminations
Successor
Dec. 29, 2012
Eliminations
Successor
Jan. 28, 2011
Eliminations
Predecessor
Jan. 01, 2011
Eliminations
Predecessor
Condensed Consolidating Statement of Operations                                                        
Net sales $ 199,037 $ 273,651 $ 290,097 $ 296,244 $ 295,171 $ 291,937 $ 315,498 $ 296,457 $ 1,102,929 $ 1,155,163 $ 84,606 $ 1,106,211 $ 0 $ 0 $ 0 $ 0 $ 338,009 $ 367,548 $ 27,052 $ 340,407 $ 777,759 $ 808,134 $ 58,887 $ 782,397 $ (12,839) $ (20,519) $ (1,333) $ (16,593)
Cost of goods sold                 (932,523) (957,917) (68,531) (896,319) (70) 131 24 0 (296,226) (319,537) (22,587) (293,071) (649,066) (659,030) (47,301) (619,841) 12,839 20,519 1,333 16,593
Gross profit 24,708 45,666 51,974 46,419 53,187 48,097 48,989 48,612 170,406 197,246 16,075 209,892 (70) 131 24 0 41,783 48,011 4,465 47,336 128,693 149,104 11,586 162,556 0 0 0 0
Selling, general and administrative expenses                 (134,483) (140,776) (11,564) (141,461) (35,025) (40,053) (3,620) (38,888) (23,943) (24,190) (1,873) (21,364) (75,515) (76,533) (6,071) (81,209) 0 0 0 0
Special charges, net                 (41,345) (19,592) (20,824) (17,993) (29,316) (8,515) (18,944) (8,035) (3,102) (2,305) (170) (7,372) (8,927) (8,772) (1,710) (2,586) 0 0 0 0
Acquisition and integration expenses                 0 0 0 (1,742)       (160)       0       (1,582)       0
Other operating, net                 (2,634) 287 564 815 (696) 5 1 0 360 264 42 389 (2,298) 18 521 426 0 0 0 0
Operating income (loss)                 (8,056) 37,165 (15,749) 49,511 (65,107) (48,432) (22,539) (47,083) 15,098 21,780 2,464 18,989 41,953 63,817 4,326 77,605 0 0 0 0
Other income (expense):                                                        
Interest expense                 (46,409) (50,414) (1,922) (31,728) (38,240) (52,090) (1,859) (31,768) 16,206 21,192 1,176 18,325 (24,375) (19,516) (1,239) (18,285) 0 0 0 0
Intercompany royalty and technical service fees                 0 0 0 0 6,543 17,097 546 6,391 7,845 (4,132) 683 7,734 (14,388) (12,965) (1,229) (14,125) 0 0 0 0
Foreign currency and other, net                 (18,636) (5,134) (82) (1,454) (15,478) 18,938 (28) 1,634 (718) (18,901) (85) (284) (2,440) (5,171) 31 (2,804) 0 0 0 0
Equity in earnings of subsidiaries                 0 0 0 0 20,939 32,077 5,198 64,757 (19,608) 19,260 1,672 29,174 0 0 0 0 (1,331) (51,337) (6,870) (93,931)
Income (loss) before income taxes                 (73,101) (18,383) (17,753) 16,329 (91,343) (32,410) (18,682) (6,069) 18,823 39,199 5,910 73,938 750 26,165 1,889 42,391 (1,331) (51,337) (6,870) (93,931)
Income tax (provision) benefit                 3,272 (7,655) (549) (4,534) 15,172 6,372 479 16,476 1,868 (5,886) (706) (9,000) (13,768) (8,141) (322) (12,010) 0 0 0 0
Income (loss) from continuing operations                 (69,829) (26,038) (18,302) 11,795 (76,171)   (18,203) 10,407 20,691   5,204 64,938 (13,018)   1,567 30,381 (1,331)   (6,870) (93,931)
Discontinued operations, net of tax                 (6,283) 0 182 (765) 0   0 0 0   0 0 (6,283)   182 (765) 0   0 0
Net income (loss) (36,104) (15,033) 1,354 (12,094) (265) (21,421) (9,188) (9,399) (76,112) (26,038) (18,120) 11,030 (76,171) (26,038) (18,203) 10,407 20,691 33,313 5,204 64,938 (19,301) 18,024 1,749 29,616 (1,331) (51,337) (6,870) (93,931)
Less: Earnings attributable to noncontrolling interests                 59 0 83 623 0   0 0 0   0 0 59   83 623 0   0 0
Net income (loss) attributable to Polymer Group, Inc. (36,163)         (21,421) (9,188) (9,399) (76,171) (26,038) (18,203) 10,407 (76,171)   (18,203) 10,407 20,691   5,204 64,938 (19,360)   1,666 28,993 (1,331)   (6,870) (93,931)
Comprehensive income (loss)                 $ (73,241) $ (43,678) $ (15,092) $ 13,733 $ (73,300) $ (43,678) $ (15,175) $ 12,855 $ 53,290 $ 17,536 $ 8,014 $ 58,963 $ (2,960) $ 481 $ 2,107 $ 38,062 $ (50,271) $ (18,017) $ (10,038) $ (96,147)