XML 25 R76.htm IDEA: XBRL DOCUMENT v2.4.0.8
Financial Guarantees and Condensed Consolidating Balance Sheet (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 27, 2014
Sep. 28, 2013
Sep. 27, 2014
Sep. 28, 2013
Dec. 28, 2013
Dec. 29, 2012
Condensed Financial Statements, Captions [Line Items]            
Sales Revenue, Goods, Net $ 498,013 $ 288,979 $ 1,360,495 $ 867,599    
Long-term Debt, Current Maturities 35,447   35,447   13,797  
Other Liabilities, Noncurrent 62,258   62,258   62,191  
Liabilities 1,988,273   1,988,273   1,304,781  
Liabilities, Current 364,068   364,068   328,955  
Current assets:            
Cash and cash equivalents 182,683 74,678 182,683 74,678 86,064 97,879
Accounts receivable, net 262,074   262,074   194,827  
Inventories, net 182,205   182,205   156,074  
Deferred income taxes 9,672   9,672   2,318  
Other current assets 88,949   88,949   59,096  
Total current assets 725,583   725,583   498,379  
Property, plant and equipment, net of accumulated depreciation of $223,653 and $175,159, respectively 989,389   989,389   652,780  
Goodwill 201,987   201,987   115,328  
Intangible assets, net 171,753   171,753   169,399  
Net investment in and advances to (from) subsidiaries 0   0   0  
Deferred income taxes 3,621   3,621   2,582  
Other noncurrent assets 35,283   35,283   26,052  
Total assets 2,127,616   2,127,616   1,464,520  
Common stock 0   0   0  
Stockholders' Equity Attributable to Parent 49,504   49,504   158,896  
Noncontrolling interests 89,839   89,839   843  
Total equity 139,343   139,343   159,739  
Total liabilities and equity 2,127,616   2,127,616   1,464,520  
Short-term borrowings 15,802   15,802   2,472  
Long-term Debt, Excluding Current Maturities 1,440,130   1,440,130   880,399  
Deferred Tax Liabilities, Net, Noncurrent 77,026   77,026   33,236  
Accounts Payable and Accrued Liabilities, Current 311,340   311,340   307,731  
Accrued Income Taxes, Current 471   471   3,613  
Deferred Tax Liabilities, Net, Current 1,008   1,008   1,342  
Cost of Goods Sold 417,521 240,779 1,118,952 723,143    
Gross Profit 80,492 48,200 241,543 144,456    
Selling, General and Administrative Expense 65,796 33,463 185,499 107,176    
Special Charges Net (14,893) (7,093) (47,868) (10,647)    
Other Cost and Expense, Operating (2,266) 671 2,658 1,975    
Operating income (loss): 2,069 6,973 5,518 24,658    
Interest Expense 28,782 13,185 67,605 37,592    
Intercompany Royalty and Technical Service Fees Net 0 0 0 0    
Foreign currency and other, net (26,588) 2,298 (11,626) (22)    
Equity in earnings of subsidiaries 0 0 0 0    
Income (loss) before income taxes (58,288) (3,914) (89,438) (12,956)    
Income Tax Expense (Benefit) (1,137) 4,353 (850) 9,444    
Net income (loss) (57,151) (8,267) (88,588) (22,400)    
Less: Earnings attributable to noncontrolling interests (1,923) 0 (4,216) 0    
Net income (loss) attributable to Polymer Group, Inc. (55,228) (8,267) (84,372) (22,400)    
Comprehensive income (loss) attributable to Polymer Group, Inc. (87,958) (3,272) (113,412) (18,652)    
PGI (Issuer)
           
Condensed Financial Statements, Captions [Line Items]            
Sales Revenue, Goods, Net 46 0 46 0    
Long-term Debt, Current Maturities 7,142   7,142   3,039  
Other Liabilities, Noncurrent 494   494   1,810  
Liabilities 1,458,138   1,458,138   893,879  
Liabilities, Current 43,119   43,119   40,328  
Current assets:            
Cash and cash equivalents 4,026 1,535 4,026 1,535 2,068 486
Accounts receivable, net 0   0   0  
Inventories, net (837)   (837)   0  
Deferred income taxes 385   385   385  
Other current assets 10,120   10,120   1,887  
Total current assets 13,694   13,694   4,340  
Property, plant and equipment, net of accumulated depreciation of $223,653 and $175,159, respectively 4,237   4,237   2,756  
Goodwill 0   0   0  
Intangible assets, net 36,489   36,489   31,525  
Net investment in and advances to (from) subsidiaries 1,452,933   1,452,933   1,013,856  
Deferred income taxes 0   0   0  
Other noncurrent assets 289   289   298  
Total assets 1,507,642   1,507,642   1,052,775  
Common stock 0   0   0  
Stockholders' Equity Attributable to Parent 49,504   49,504   158,896  
Noncontrolling interests 0   0   0  
Total equity 49,504   49,504   158,896  
Total liabilities and equity 1,507,642   1,507,642   1,052,775  
Short-term borrowings 119   119   410  
Long-term Debt, Excluding Current Maturities 1,413,551   1,413,551   850,767  
Deferred Tax Liabilities, Net, Noncurrent 974   974   974  
Accounts Payable and Accrued Liabilities, Current 35,619   35,619   36,510  
Accrued Income Taxes, Current 239   239   369  
Deferred Tax Liabilities, Net, Current 0   0   0  
Cost of Goods Sold 93 93 223 129    
Gross Profit (47) (93) (177) (129)    
Selling, General and Administrative Expense 14,412 9,078 37,442 33,053    
Special Charges Net (3,886) (6,539) (22,823) (8,364)    
Other Cost and Expense, Operating (146) (36) (157) (55)    
Operating income (loss): (18,199) (15,674) (60,285) (41,491)    
Interest Expense 20,569 14,800 53,987 37,274    
Intercompany Royalty and Technical Service Fees Net (2,301) (1,425) 4,898 (4,181)    
Foreign currency and other, net (6,803) 2,815 16,114 2,815    
Equity in earnings of subsidiaries (12,803) 15,695 21,647 42,848    
Income (loss) before income taxes (58,685) (10,539) (94,759) (28,921)    
Income Tax Expense (Benefit) (3,457) (2,272) (10,387) (6,521)    
Net income (loss) (55,228) (8,267) (84,372) (22,400)    
Less: Earnings attributable to noncontrolling interests 0   0      
Net income (loss) attributable to Polymer Group, Inc. (55,228)   (84,372)      
Comprehensive income (loss) attributable to Polymer Group, Inc. (87,958) (3,272) (113,412) (18,652)    
Guarantors
           
Condensed Financial Statements, Captions [Line Items]            
Sales Revenue, Goods, Net 145,542 93,021 441,790 275,850    
Long-term Debt, Current Maturities 0   0   0  
Other Liabilities, Noncurrent 26,994   26,994   31,718  
Liabilities 96,058   96,058   106,211  
Liabilities, Current 59,438   59,438   61,950  
Current assets:            
Cash and cash equivalents 112,897 11,975 112,897 11,975 13,103 28,285
Accounts receivable, net 43,990   43,990   46,828  
Inventories, net 50,697   50,697   46,428  
Deferred income taxes 2,438   2,438   2,438  
Other current assets 10,838   10,838   12,696  
Total current assets 220,860   220,860   121,493  
Property, plant and equipment, net of accumulated depreciation of $223,653 and $175,159, respectively 205,007   205,007   207,256  
Goodwill 55,999   55,999   54,683  
Intangible assets, net 120,011   120,011   125,146  
Net investment in and advances to (from) subsidiaries 473,936   473,936   615,314  
Deferred income taxes 0   0   0  
Other noncurrent assets 9,383   9,383   8,869  
Total assets 1,085,196   1,085,196   1,132,761  
Common stock 0   0   0  
Stockholders' Equity Attributable to Parent 989,138   989,138   1,026,550  
Noncontrolling interests 0   0   0  
Total equity 989,138   989,138   1,026,550  
Total liabilities and equity 1,085,196   1,085,196   1,132,761  
Short-term borrowings 0   0   0  
Long-term Debt, Excluding Current Maturities 0   0   0  
Deferred Tax Liabilities, Net, Noncurrent 9,626   9,626   12,543  
Accounts Payable and Accrued Liabilities, Current 58,817   58,817   61,950  
Accrued Income Taxes, Current 769   769   0  
Deferred Tax Liabilities, Net, Current (148)   (148)   0  
Cost of Goods Sold 117,548 77,996 354,160 234,710    
Gross Profit 27,994 15,025 87,630 41,140    
Selling, General and Administrative Expense 13,534 6,060 41,994 17,824    
Special Charges Net (229) (37) (2,443) (176)    
Other Cost and Expense, Operating (96) 92 (395) 313    
Operating income (loss): 14,327 8,836 43,588 22,827    
Interest Expense (2,806) (6,924) (9,406) (13,111)    
Intercompany Royalty and Technical Service Fees Net (1,150) (1,681) (3,943) (4,985)    
Foreign currency and other, net 979 (5) 854 (252)    
Equity in earnings of subsidiaries (27,303) 989 (25,764) 6,679    
Income (loss) before income taxes (8,041) 18,425 32,027 47,350    
Income Tax Expense (Benefit) 4,818 2,815 10,403 4,502    
Net income (loss) (12,859) 15,610 21,624 42,848    
Less: Earnings attributable to noncontrolling interests 0   0      
Net income (loss) attributable to Polymer Group, Inc. (12,859)   21,624      
Comprehensive income (loss) attributable to Polymer Group, Inc. (45,806) 23,413 (7,620) 48,449    
Non-Guarantors
           
Condensed Financial Statements, Captions [Line Items]            
Sales Revenue, Goods, Net 352,150 201,840 946,836 607,758    
Long-term Debt, Current Maturities 28,305   28,305   10,758  
Other Liabilities, Noncurrent 79,561   79,561   28,663  
Liabilities 436,900   436,900   307,513  
Liabilities, Current 260,363   260,363   225,529  
Current assets:            
Cash and cash equivalents 65,760 61,168 65,760 61,168 70,893 69,108
Accounts receivable, net 218,084   218,084   147,999  
Inventories, net 132,345   132,345   109,646  
Deferred income taxes 9,672   9,672   2,318  
Other current assets 67,991   67,991   44,513  
Total current assets 493,852   493,852   375,369  
Property, plant and equipment, net of accumulated depreciation of $223,653 and $175,159, respectively 780,145   780,145   442,768  
Goodwill 145,988   145,988   60,645  
Intangible assets, net 15,253   15,253   12,728  
Net investment in and advances to (from) subsidiaries (754,385)   (754,385)   (363,414)  
Deferred income taxes 3,621   3,621   2,582  
Other noncurrent assets 25,611   25,611   16,885  
Total assets 710,085   710,085   547,563  
Common stock 16,966   16,966   16,966  
Stockholders' Equity Attributable to Parent 166,380   166,380   222,241  
Noncontrolling interests 89,839   89,839   843  
Total equity 273,185   273,185   240,050  
Total liabilities and equity 710,085   710,085   547,563  
Short-term borrowings 15,683   15,683   2,062  
Long-term Debt, Excluding Current Maturities 26,579   26,579   29,632  
Deferred Tax Liabilities, Net, Noncurrent 70,397   70,397   23,689  
Accounts Payable and Accrued Liabilities, Current 216,904   216,904   209,271  
Accrued Income Taxes, Current (537)   (537)   3,244  
Deferred Tax Liabilities, Net, Current 8   8   194  
Cost of Goods Sold 299,605 168,572 792,746 504,313    
Gross Profit 52,545 33,268 154,090 103,445    
Selling, General and Administrative Expense 37,850 18,325 106,063 56,299    
Special Charges Net (10,778) (517) (22,602) (2,107)    
Other Cost and Expense, Operating (2,024) 615 3,210 1,717    
Operating income (loss): 5,941 13,811 22,215 43,322    
Interest Expense 11,019 5,309 23,024 13,429    
Intercompany Royalty and Technical Service Fees Net 3,451 3,106 (955) 9,166    
Foreign currency and other, net (20,764) (512) (28,594) (2,585)    
Equity in earnings of subsidiaries 0 0 0 0    
Income (loss) before income taxes (31,668) 4,884 (30,823) 18,142    
Income Tax Expense (Benefit) (2,498) 3,810 (866) 11,463    
Net income (loss) (29,170) 1,074 (29,957) 6,679    
Less: Earnings attributable to noncontrolling interests (1,923)   (4,216)      
Net income (loss) attributable to Polymer Group, Inc. (27,247)   (25,741)      
Comprehensive income (loss) attributable to Polymer Group, Inc. (51,084) 1,603 (44,583) 6,939    
Eliminations
           
Condensed Financial Statements, Captions [Line Items]            
Sales Revenue, Goods, Net 275 (5,882) (28,177) (16,009)    
Long-term Debt, Current Maturities 0   0   0  
Other Liabilities, Noncurrent 0   0   0  
Liabilities (2,823)   (2,823)   (2,822)  
Liabilities, Current 1,148   1,148   1,148  
Current assets:            
Cash and cash equivalents 0 0 0 0 0 0
Accounts receivable, net 0   0   0  
Inventories, net 0   0   0  
Deferred income taxes (2,823)   (2,823)   (2,823)  
Other current assets 0   0   0  
Total current assets (2,823)   (2,823)   (2,823)  
Property, plant and equipment, net of accumulated depreciation of $223,653 and $175,159, respectively 0   0   0  
Goodwill 0   0   0  
Intangible assets, net 0   0   0  
Net investment in and advances to (from) subsidiaries (1,172,484)   (1,172,484)   (1,265,756)  
Deferred income taxes 0   0   0  
Other noncurrent assets 0   0   0  
Total assets (1,175,307)   (1,175,307)   (1,268,579)  
Common stock (16,966)   (16,966)   (16,966)  
Stockholders' Equity Attributable to Parent (1,155,518)   (1,155,518)   (1,248,791)  
Noncontrolling interests 0   0   0  
Total equity (1,172,484)   (1,172,484)   (1,265,757)  
Total liabilities and equity (1,175,307)   (1,175,307)   (1,268,579)  
Short-term borrowings 0   0   0  
Long-term Debt, Excluding Current Maturities 0   0   0  
Deferred Tax Liabilities, Net, Noncurrent (3,971)   (3,971)   (3,970)  
Accounts Payable and Accrued Liabilities, Current 0   0   0  
Accrued Income Taxes, Current 0   0   0  
Deferred Tax Liabilities, Net, Current 1,148   1,148   1,148  
Cost of Goods Sold 275 (5,882) (28,177) (16,009)    
Gross Profit 0 0 0 0    
Selling, General and Administrative Expense 0 0 0 0    
Special Charges Net 0 0 0 0    
Other Cost and Expense, Operating 0 0 0 0    
Operating income (loss): 0 0 0 0    
Interest Expense 0 0 0 0    
Intercompany Royalty and Technical Service Fees Net 0 0 0 0    
Foreign currency and other, net 0 0 0 0    
Equity in earnings of subsidiaries 40,106 (16,684) 4,117 (49,527)    
Income (loss) before income taxes 40,106 (16,684) 4,117 (49,527)    
Income Tax Expense (Benefit) 0 0 0 0    
Net income (loss) 40,106 (16,684) 4,117 (49,527)    
Less: Earnings attributable to noncontrolling interests 0   0      
Net income (loss) attributable to Polymer Group, Inc. 40,106   4,117      
Comprehensive income (loss) attributable to Polymer Group, Inc. 96,890 (25,016) 52,203 (55,388)    
Maximum
           
Condensed Financial Statements, Captions [Line Items]            
Other Liabilities, Noncurrent $ 107,049   $ 107,049