XML 26 R77.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 9 Months Ended
Sep. 27, 2014
Sep. 28, 2013
Sep. 27, 2014
Sep. 28, 2013
Condensed Consolidating Statement of Operations        
Net sales $ 498,013 $ 288,979 $ 1,360,495 $ 867,599
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 expenses (65,796) (33,463) (185,499) (107,176)
Special Charges Net (14,893) (7,093) (47,868) (10,647)
Other operating, net 2,266 (671) (2,658) (1,975)
Operating income (loss) 2,069 6,973 5,518 24,658
Other income (expense):        
Interest expense (28,782) (13,185) (67,605) (37,592)
Debt modification and extinguishment costs (4,987) 0 (15,725) 0
Intercompany royalty and technical service fees 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 (provision) 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 Consolidating Statement of Operations        
Net sales 46 0 46 0
Cost of goods sold (93) (93) (223) (129)
Gross profit (47) (93) (177) (129)
Selling, general and administrative expenses (14,412) (9,078) (37,442) (33,053)
Special Charges Net (3,886) (6,539) (22,823) (8,364)
Other operating, net 146 36 157 55
Operating income (loss) (18,199) (15,674) (60,285) (41,491)
Other income (expense):        
Interest expense (20,569) (14,800) (53,987) (37,274)
Debt modification and extinguishment costs (2,612)   (13,350)  
Intercompany royalty and technical service fees 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 (provision) 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 Consolidating Statement of Operations        
Net sales 145,542 93,021 441,790 275,850
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 expenses (13,534) (6,060) (41,994) (17,824)
Special Charges Net (229) (37) (2,443) (176)
Other operating, net 96 (92) 395 (313)
Operating income (loss) 14,327 8,836 43,588 22,827
Other income (expense):        
Interest expense 2,806 6,924 9,406 13,111
Debt modification and extinguishment costs 0   0  
Intercompany royalty and technical service fees 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 (provision) 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 Consolidating Statement of Operations        
Net sales 352,150 201,840 946,836 607,758
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 expenses (37,850) (18,325) (106,063) (56,299)
Special Charges Net (10,778) (517) (22,602) (2,107)
Other operating, net 2,024 (615) (3,210) (1,717)
Operating income (loss) 5,941 13,811 22,215 43,322
Other income (expense):        
Interest expense (11,019) (5,309) (23,024) (13,429)
Debt modification and extinguishment costs (2,375)   (2,375)  
Intercompany royalty and technical service fees (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 (provision) 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 Consolidating Statement of Operations        
Net sales 275 (5,882) (28,177) (16,009)
Cost of goods sold (275) 5,882 28,177 16,009
Gross profit 0 0 0 0
Selling, general and administrative expenses 0 0 0 0
Special Charges Net 0 0 0 0
Other operating, net 0 0 0 0
Operating income (loss) 0 0 0 0
Other income (expense):        
Interest expense 0 0 0 0
Debt modification and extinguishment costs 0   0  
Intercompany royalty and technical service fees 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 (provision) 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)