XML 26 R76.htm IDEA: XBRL DOCUMENT v2.4.0.8
Financial Guarantees and Condensed Consolidating Statement of Comprehensive Income (Loss) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 29, 2014
Mar. 30, 2013
Condensed Consolidating Statement of Operations    
Net sales $ 422,584 $ 287,082
Cost of goods sold (347,948) (241,216)
Gross profit 74,636 45,866
Selling, general and administrative expenses (56,019) (34,342)
Special Charges Net (8,711) (1,804)
Other operating, net (1,069) (340)
Operating income (loss) 8,837 9,380
Other income (expense):    
Interest expense (17,906) (12,084)
Intercompany royalty and technical service fees 0 0
Foreign currency and other, net 4,959 (1,420)
Equity in earnings of subsidiaries 0 0
Income (loss) before income taxes (4,110) (4,124)
Income tax (provision) benefit (5,700) (2,103)
Net income (loss) (9,810) (6,227)
Less: Earnings attributable to noncontrolling interests (16) 0
Net income (loss) attributable to Polymer Group, Inc. (9,794) (6,227)
Comprehensive income (loss) attributable to Polymer Group, Inc. (8,107) (9,903)
PGI (Issuer)
   
Condensed Consolidating Statement of Operations    
Net sales 0 0
Cost of goods sold (37) (25)
Gross profit (37) (25)
Selling, general and administrative expenses (10,930) (9,644)
Special Charges Net (3,965) (1,354)
Other operating, net 12 2
Operating income (loss) (14,920) (11,021)
Other income (expense):    
Interest expense (19,931) (10,228)
Intercompany royalty and technical service fees 2,695 1,327
Foreign currency and other, net 10,800 (2)
Equity in earnings of subsidiaries 7,971 11,524
Income (loss) before income taxes (13,385) (8,400)
Income tax (provision) benefit 3,591 2,173
Net income (loss) (9,794) (6,227)
Less: Earnings attributable to noncontrolling interests 0  
Net income (loss) attributable to Polymer Group, Inc. (9,794)  
Comprehensive income (loss) attributable to Polymer Group, Inc. (8,107) (9,903)
Guarantors
   
Condensed Consolidating Statement of Operations    
Net sales 148,896 93,012
Cost of goods sold (122,419) (81,846)
Gross profit 26,477 11,166
Selling, general and administrative expenses (14,036) (5,760)
Special Charges Net (532) (37)
Other operating, net 212 76
Operating income (loss) 11,697 5,293
Other income (expense):    
Interest expense (7,083) (3,101)
Intercompany royalty and technical service fees 1,653 1,607
Foreign currency and other, net 553 (97)
Equity in earnings of subsidiaries (8,165) 3,817
Income (loss) before income taxes 12,821 13,721
Income tax (provision) benefit (4,914) (2,145)
Net income (loss) 7,907 11,576
Less: Earnings attributable to noncontrolling interests 0  
Net income (loss) attributable to Polymer Group, Inc. 7,907  
Comprehensive income (loss) attributable to Polymer Group, Inc. 9,405 16,102
Non-Guarantors
   
Condensed Consolidating Statement of Operations    
Net sales 286,667 199,529
Cost of goods sold (238,471) (164,804)
Gross profit 48,196 34,725
Selling, general and administrative expenses (31,053) (18,938)
Special Charges Net (4,214) (413)
Other operating, net 869 266
Operating income (loss) 12,060 15,108
Other income (expense):    
Interest expense (5,058) (4,957)
Intercompany royalty and technical service fees (4,348) (2,934)
Foreign currency and other, net (6,394) (1,321)
Equity in earnings of subsidiaries 0 0
Income (loss) before income taxes (3,740) 5,896
Income tax (provision) benefit (4,377) (2,131)
Net income (loss) (8,117) 3,765
Less: Earnings attributable to noncontrolling interests (16)  
Net income (loss) attributable to Polymer Group, Inc. (8,101)  
Comprehensive income (loss) attributable to Polymer Group, Inc. (6,057) 5,384
Eliminations
   
Condensed Consolidating Statement of Operations    
Net sales (12,979) (5,459)
Cost of goods sold 12,979 5,459
Gross profit 0 0
Selling, general and administrative expenses 0 0
Special Charges Net 0 0
Other operating, net 0 0
Operating income (loss) 0 0
Other income (expense):    
Interest expense 0 0
Intercompany royalty and technical service fees 0 0
Foreign currency and other, net 0 0
Equity in earnings of subsidiaries 194 (15,341)
Income (loss) before income taxes 194 (15,341)
Income tax (provision) benefit 0 0
Net income (loss) 194 (15,341)
Less: Earnings attributable to noncontrolling interests 0  
Net income (loss) attributable to Polymer Group, Inc. 194  
Comprehensive income (loss) attributable to Polymer Group, Inc. $ (3,348) $ (21,486)