EX-99.1 2 c08460exv99w1.htm EXHIBIT 99.1 Exhibit 99.1
Exhibit 99.1
     
(PGI LOGO)   Polymer Group, Inc.
9335 Harris Corners Parkway
Suite 300
Charlotte, NC 28269

www.polymergroupinc.com
704-697-5100
PGI Reports Third Quarter 2010 Results
For Immediate Release
Thursday, November 11, 2010
Charlotte, N.C. Polymer Group, Inc. (PGI) (OTC Bulletin Board: POLGA/POLGB) reported results of operations for the third quarter ended October 2, 2010.
Highlights included:
 
Top Line Results Up in All Regions Year-over-Year on Improved Sales/Mix and Volume Growth
   
Net sales were $297.4 million compared with sales from continuing operations of $223.0 million in the third quarter of 2009 and net sales of $289.7 million for the second quarter of 2010, reflecting year-over-year improvement in all regions and sequential growth in most regions. Volume gains in Europe, U.S., Asia and Latin America were especially strong with Spain continuing to generate results better than originally anticipated. Higher selling prices reflected the pass-through of higher raw material costs and increased medical sales.
 
Profitability Improved Sequentially and Year-over-Year
   
Gross profit improved to $59.5 million from $47.3 million in the prior-year period and $53.3 million in the second quarter of 2010.
   
Favorable movements in raw material costs in late second quarter provided a positive impact to third quarter profitability. Raw material costs, however, began to increase slightly late in the third quarter.
   
Adjusted EBITDA increased to $37.6 million compared with $33.4 million in the prior-year period and $32.4 million in the second quarter of 2010. Adjusted EBITDA, a non-GAAP financial measure, is defined and reconciled to net income below.
 
Growth Investments On Track for Mid-2011 Commercialization
   
The company’s investments in proprietary high barrier spunmelt capacity in Suzhou, China and Waynesboro, Virginia remain on track to be online in mid-2011. The new state-of-the-art, custom-designed spunmelt machines will bring much needed capacity to the company’s businesses in the U.S. and China.
 
Strategic Review Process Culminates in Agreement to Sell the Company
   
On October 4, 2010, the company announced it had entered into a definitive agreement to be acquired by an affiliate of Blackstone Capital Partners V L.P. for up to $18.16 in cash per share, which includes $2.91 per share to be held in escrow to cover potential tax liabilities, costs and expenses related to the previously disclosed personal holding company tax issue. The transaction is expected to close prior to the end of the first quarter of 2011.
-MORE-

 

 


 

PGI Reports Third Quarter 2010 Results
Page 2
November 11, 2010
PGI’s chief executive officer, Veronica (Ronee) M. Hagen, stated, “The strong sales pace and operational improvements we established earlier in the year have continued through the third quarter with year-over-year growth across the business and better-than-expected results. As anticipated, we experienced the benefit of lower raw material costs from the preceding quarters, which translated into strong cash flow generation, Adjusted EBITDA growth and reduction in net debt. We are executing well with operational initiatives, extending our leadership and are on track with significant investments to meet growing demand for our products.”
THIRD QUARTER RESULTS
Net sales for the third quarter of 2010 were $297.4 million compared with $223.0 million for the third quarter ended October 3, 2009 and $289.7 million in the second quarter of 2010. The year-over-year increase was due primarily to additional volume in the company’s Nonwovens segment from the acquisition of the Spanish business, increased sales volumes in Latin America and Asia, and improvement in carded technologies and spunmelt operations in the U.S. Oriented Polymers volumes for building and apparel products continued to improve from the depressed levels in the third quarter of 2009. Net sales also benefitted from a higher price/mix, primarily due to price increases resulting from the higher raw material costs. Foreign currency translation rates negatively impacted sales by approximately $2.8 million compared with the third quarter of 2009.
Gross profit increased to $59.5 million for the third quarter of 2010 compared with $47.3 million for the third quarter of 2009 and $53.3 million for the second quarter of 2010. A portion of the year-over-year improvement was the result of a full quarter of contribution from the acquisition in Spain compared with no contribution in the third quarter of 2009, while the sequential improvement was the result of further efficiencies gained in the U.S. business as the plant consolidation activities continued during the quarter. Although the company experienced a decline in raw material prices during the third quarter of 2010, costs began to increase at the end of the quarter, which is expected to result in slight profit headwinds for the remaining months of fiscal year 2010. Raw material costs were $25.0 million higher in the third quarter of 2010 compared with 2009, partially offset by increases in sales price/mix of $28.2 million related to the pass-through of higher raw material costs. Manufacturing costs were higher in the third quarter of 2010 compared with the prior year, due in part to the continued start-up activities associated with the plant consolidation initiative in the U.S. and inflationary increases in labor costs and energy costs, but manufacturing costs as a percent of sales were lower on the base business due to efficiencies from the plant consolidation activities and lower depreciation expense.
Operating income for the third quarter of 2010 was $22.2 million compared with $18.7 million in the third quarter of 2009 and $13.1 million in the second quarter of 2010. Selling, general and administrative (SG&A) expenses for the third quarter of 2010 were higher than the prior-year period by $8.0 million. The year-over-year increase was due primarily to the incremental SG&A expenses from the addition of the Spanish business and volume-related expenses such as distribution and selling and marketing costs, along with higher compensation costs associated with the company’s annual incentive plan, and other spending associated with investments in capabilities to enable the company to better address future market needs and execute on its strategic plan. Non-cash stock compensation expenses were $1.0 million higher in the third quarter of 2010 as compared with the third quarter of 2009, due to vesting of certain performance-based restricted stock grants. The company also incurred special charges of $1.5 million for severance and other shutdown costs from consolidation activities, and $1.0 million of other costs, primarily related to professional fees associated with our evaluation of strategic alternatives.
-MORE-

 

 


 

PGI Reports Third Quarter 2010 Results
Page 3
November 11, 2010
During the third quarter of 2010, the company recognized an income tax benefit of $7.5 million compared with income tax expense of $2.7 million in the third quarter of 2009. Our income tax expense for the three months ended October 2, 2010 was favorably impacted by the inclusion of a $5.0 million tax benefit to reflect a reclassification associated with intraperiod tax accounting and $8.7 million of reductions in our liability for uncertain tax positions due to the expiration of certain statute of limitations and other adjustments in the FIN 48 reserve.
As a result of the above, PGI reported income from continuing operations for the third quarter of $21.6 million, compared with income from continuing operations of $3.6 million in the third quarter of 2009 and income from continuing operations of $1.8 million in the second quarter of 2010.
NINE MONTH RESULTS
Net sales for the nine months ended October 2, 2010, were $866.6 million compared with $639.1 million for the nine months ended October 3, 2009. The increase was due primarily to additional volume in the company’s Nonwovens segment from the acquisition of the business in Spain and increased sales volumes in all regions except for the U.S., which had lower volumes from consolidation initiatives in the carded business. Oriented Polymers and European durable goods volumes increased as demand in the industrial market is showing recovery from the depressed levels experienced a year ago. Net sales also benefitted from a higher price/mix due to price increases resulting from the higher raw material costs in the third quarter of 2010. Foreign currency translation rates resulted in decreased sales of approximately $0.8 million during the first nine months of 2010 compared with the first nine months of 2009.
Gross profit for the nine months ended October 2, 2010, was $161.1 million compared with $139.4 million for the nine months ended October 3, 2009. The improvement was primarily the result of three quarters of contribution from the acquisition in Spain compared with no contribution in the comparable 2009 period. Gross profit in the first nine months of 2009 benefitted from the significant drop in raw material costs experienced in the fourth quarter of 2008 and into the second quarter of 2009 without a corresponding drop in sales prices due to the lag between the change in raw material costs and the change in sales price. As raw material prices increased in the second half of 2009 and into the first two quarters of 2010, the company did not experience the same benefit. Raw material costs were $83.1 million higher in the first nine months of 2010 compared with the first nine months of 2009, partially offset by increases in price/mix of $76.2 million related to the pass-through of higher raw material costs and higher volumes of medical products in Asia. Manufacturing costs were higher in the first nine months of 2010 compared with the prior year, which primarily reflected the inefficiencies caused by the relocation, reinstallation and startup associated with the consolidation of the company’s North Little Rock, Arkansas plant into its facility in Benson, North Carolina, and inflationary increases in labor rates and energy costs.
-MORE-

 

 


 

PGI Reports Third Quarter 2010 Results
Page 4
November 11, 2010
Operating income for the nine months ended October 2, 2010, was $45.3 million compared with $52.6 million in the nine months ended October 3, 2009. Selling, general and administrative (SG&A) expenses for the first nine months were $104.2 million compared with $79.9 million in the prior-year period. The year-over-year increase was due primarily to the incremental SG&A expenses from the addition of the business in Spain, other volume-related expenses, such as distribution and selling and marketing costs, the $2.3 million of incentive compensation expense recognized in the first quarter of 2010 associated with the 2009 performance period, and $1.7 million of expense to establish a liability associated with sales-related taxes in certain foreign jurisdictions. Also included in operating income were special charges of $11.9 million, consisting of $7.0 million for severance and other shutdown costs related to the company’s U.S. consolidation initiatives and $1.5 million for similar activities in Europe and Latin America, $0.7 million related to the write-down of property in Neunkirchen, Germany, and $2.7 million of other costs, primarily related to professional fees associated with the anticipated sale of the company. The company recognized $2.4 million of acquisition and integration costs related to the purchase of the business in Spain during the first nine months of the year.
During the nine months ended October 2, 2010, the company recognized an income tax benefit of $1.6 million compared with income tax expense of $12.1 million in the prior-year period as our income tax expense for the nine months ended October 2, 2010. Our income tax expense for the nine months ended October 2, 2010 was favorably impacted by the inclusion of a $5.0 million tax benefit to reflect a reclassification associated with intraperiod tax accounting and $8.7 million of reductions in our liability for uncertain tax positions due to the expiration of certain statute of limitations and other adjustments in the FIN 48 reserve.
As a result, PGI reported income from continuing operations for the nine months ended October 2, 2010, of $21.2 million compared with income from continuing operations of $12.8 million in the nine months ended October 3, 2009.
FINANCIAL METRICS
The company continued to reduce its net debt (defined as total debt less cash balances) during the quarter. Net debt as of October 2, 2010 was $26.0 million lower than the third quarter of 2009 at $263.5 million and was $12.9 million lower than the second quarter of 2010. Capital expenditures for the quarter were $11.8 million, bringing the company to a total of $21.4 million for the first nine months of 2010. The company expects capital expenditures of approximately $45 million to $50 million for all of 2010. Operating working capital, defined as accounts receivable plus inventories less trade accounts payable and accrued liabilities, was $61.1 million and represented 5.1% of annual sales compared with $95.8 million and 10.7% of annual sales for the third quarter of 2009 and $55.5 million and 4.8% of annual sales for the second quarter of 2010.
ADJUSTED EBITDA
Adjusted EBITDA for the third quarter of 2010 increased to $37.6 million compared with $32.4 million in the second quarter of 2010 and $33.4 million in the third quarter of 2009. Adjusted EBITDA was higher compared with the prior year and previous quarter as a result of the benefit from the acquisition of the business in Spain, along with volume gains generated from new capacity expansions, which were somewhat offset by the significant, but moderating increase in raw material costs in the third quarter of 2010, costs associated with the transition of carded business in the U.S., and higher SG&A costs. Adjusted EBITDA for the nine month period was $97.8 million compared with $101.9 million for the prior year period. The lower levels of Adjusted EBITDA were due primarily to the impact of the positive raw material environment that existed in the first quarter of 2009 along with increased costs and the effects of the North American plant consolidation process.
-MORE-

 

 


 

PGI Reports Third Quarter 2010 Results
Page 5
November 11, 2010
NON-GAAP FINANCIAL MEASURE
Adjusted EBITDA (as defined below) is used in this release as a “non-GAAP financial measure,” which is a measure of the company’s financial performance that is different from measures calculated and presented in accordance with generally accepted accounting principles, or GAAP, within the meaning of applicable Securities and Exchange Commission rules. A non-GAAP financial measure, such as EBITDA or Adjusted EBITDA, should not be viewed as an alternative to GAAP measures of performance such as (1) net income determined in accordance with GAAP or (2) operating cash flows determined in accordance with GAAP. The calculation of Adjusted EBITDA may not be comparable to the calculation of similarly titled measures reported by other companies.
As defined in the company’s credit agreement, Adjusted EBITDA equals net income (loss) before income and franchise tax expense (benefit), interest expense, net, depreciation and amortization, minority interests net of cash distributions, write-off of loan acquisition costs, non-cash compensation, foreign currency gain and losses, net, and special charges, net of unusual or non-recurring gains. The company presents Adjusted EBITDA, as defined in its credit agreement, as the measurement used as a basis for determining compliance with several covenants thereunder. It is also generally consistent with the metric used by management as a performance measurement for certain performance-based incentive compensation plans. In addition, the company considers Adjusted EBITDA an important supplemental measure of its performance and believes it is frequently used by securities analysts, investors and other interested parties in the evaluation of companies in its industry.
Included in this release is a reconciliation of net income to Adjusted EBITDA, which illustrates the differences in these measures of operating performance.
Polymer Group, Inc., one of the world’s leading producers of nonwovens, is a global, technology-driven developer, producer and marketer of engineered materials. With the broadest range of process technologies in the nonwovens industry, PGI is a global supplier to leading consumer and industrial product manufacturers. The company operates 14 manufacturing and converting facilities in 9 countries throughout the world.
EARNINGS CONFERENCE CALL
PGI will conduct an investor conference call, including presentation slides, starting at 10:00 a.m. EDT on Friday, November 12, 2010. A live webcast of the conference call and presentation material can be accessed by visiting PGI’s investor relations website at www.polymergroupinc.com. Participants inside the U.S. and Canada can access the call by dialing 800.561.2693 (pass code: 62897311). Callers dialing from outside the U.S. and Canada can access the call by dialing 617.614.3523 (pass code: 62897311). Shortly after the conclusion of the conference call, a webcast replay will be made available at www.polymergroupinc.com.
-MORE-

 

 


 

PGI Reports Third Quarter 2010 Results
Page 6
November 11, 2010
Safe Harbor Statement
Except for historical information contained herein, the matters set forth in this press release are forward-looking statements, within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, that involve certain risks and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. These forward-looking statements speak only as of the date of this release. Important factors that could cause actual results to differ materially from those discussed in such forward-looking statements include: the outcome of settlement discussions with the Internal Revenue Service regarding the final amount of the potential tax liabilities and associated payments discussed herein; uncertainty regarding the effect or outcome of the company’s announced sale to an affiliate of Blackstone Capital Partners V L.P.; general economic factors including, but not limited to, changes in interest rates, foreign currency translation rates, consumer confidence, trends in disposable income, changes in consumer demand for goods produced, and cyclical or other downturns; cost and availability of raw materials, labor and natural and other resources and the inability to pass raw material cost increases along to customers; changes to selling prices to customers which are based, by contract, on an underlying raw material index; substantial debt levels and potential inability to maintain sufficient liquidity to finance our operations and make necessary capital expenditures; inability to meet existing debt covenants or obtain necessary waivers; achievement of objectives for strategic acquisitions and dispositions; inability to achieve successful or timely start-up on new or modified production lines; reliance on major customers and suppliers; domestic and foreign competition; information and technological advances; risks related to operations in foreign jurisdictions; and changes in environmental laws and regulations, including climate change-related legislation and regulation. Investors and other readers are directed to consider the risks and uncertainties discussed in documents filed by Polymer Group, Inc. with the Securities and Exchange Commission, including the company’s Annual Report on Form 10-K/A and subsequent Quarterly Reports on Form 10-Q.
For further information, please contact:
Dennis Norman
Chief Financial Officer
(704) 697-5186
normand@pginw.com
-MORE-

 

 


 

PGI Reports Third Quarter 2010 Results
Page 7
November 11, 2010
POLYMER GROUP, INC.
Consolidated Statements of Operations (Unaudited)
Three Months Ended October 2, 2010,
Three Months Ended July 3, 2010 and
Three Months Ended October 3, 2009,
(In Thousands, Except Per Share Data)
                         
                    Three Months  
    Three Months     Three Months     Ended  
    Ended     Ended     October 3,  
    October 2,     July 3,     2009  
    2010     2010     As Restated  
 
                       
Net sales
  $ 297,436     $ 289,747     $ 223,022  
 
                       
Cost of goods sold
    237,978       236,471       175,767  
 
                 
 
                       
Gross profit
    59,458       53,276       47,255  
 
                       
Selling, general and administrative expenses
    35,439       35,206       27,412  
 
                       
Special charges, net
    2,511       5,115       1,785  
Acquisition and integration expenses
    49       156        
Other operating income, net
    (719 )     (311 )     (675 )
 
                 
 
                       
Operating income
    22,178       13,110       18,733  
 
                       
Other expense:
                       
Interest expense, net
    7,764       8,044       5,406  
Loss on extinguishment of debt
                5,085  
Other loss, net
    261       390       1,923  
 
                 
 
                       
Income before income tax expense and discontinued operations
    14,153       4,676       6,319  
 
                       
Income tax (benefit) expense
    (7,490 )     2,913       2,687  
 
                 
 
                       
Income from continuing operations
  $ 21,643     $ 1,763     $ 3,632  
 
                       
Income from discontinued operations
  $     $     $ 8,919  
 
                       
Net income
  $ 21,643     $ 1,763     $ 12,551  
 
                       
Net (income) loss attributable to noncontrolling interests
    (154 )     (205 )     (198 )
 
                 
Net income attributable to Polymer Group, Inc
  $ 21,489     $ 1,558     $ 12,353  
 
                 
 
                       
Average common shares outstanding 
                       
- Basic
    20,894       20,877       19,686  
- Diluted
    21,300               19,783  
Earnings per common share attributable to Polymer Group, Inc.:
                       
Basic:
                       
Continuing operations
  $ 1.02     $ 0.07     $ 0.17  
Discontinued operations
  $             0.45  
 
                 
Basic
  $ 1.02     $ 0.07     $ 0.62  
 
                 
 
                       
Diluted
  $ 1.00     $ 0.07     $ 0.62  
 
                 
-MORE-

 

 


 

PGI Reports Third Quarter 2010 Results
Page 8
November 11, 2010
POLYMER GROUP, INC.
Consolidated Statements of Operations (Unaudited)
Nine Months Ended October 2, 2010 and
Nine Months Ended October 3, 2009
(In Thousands, Except Per Share Data)
                 
            Nine Months  
    Nine Months     Ended  
    Ended     October 3,  
    October 2,     2009  
    2010     As Restated  
 
               
Net sales
  $ 866,553     $ 639,072  
 
               
Cost of goods sold
    705,482       499,697  
 
           
 
               
Gross profit
    161,071       139,375  
 
               
Selling, general and administrative expenses
    104,165       79,901  
 
               
Special charges, net
    11,868       10,558  
Acquisition and intergration expenses
    1,729        
Other operating income, net
    (1,947 )     (3,650 )
 
           
 
               
Operating income
    45,256       52,566  
 
               
Other expense (income):
               
Interest expense, net
    24,463       19,504  
Gain on reacquisition of debt
          (2,431 )
Loss on extinguishment of debt
          5,085  
Other loss, net
    1,139       5,500  
 
           
 
               
Income before income tax expense and discontinued operations
    19,654       24,908  
 
               
Income tax (benefit) expense
    (1,595 )     12,149  
 
           
 
               
Income from continuing operations
  $ 21,249     $ 12,759  
 
               
Income from discontinued operations
  $     $ 12,826  
 
               
Net income
  $ 21,249     $ 25,585  
 
               
Net (income) loss attributable to noncontrolling interests
    (447 )     2,564  
 
           
Net income attributable to Polymer Group, Inc
  $ 20,802     $ 28,149  
 
           
 
               
Average common shares outstanding
               
- Basic
    20,739       19,552  
- Diluted
    21,124       19,591  
Earnings per common share attributable to Polymer Group, Inc.:
               
Basic:
               
Continuing operations
  $ 1.00     $ 0.78  
Discontinued operations
  $       0.65  
 
           
Basic
  $ 1.00     $ 1.43  
 
           
 
               
Diluted
  $ 0.98     $ 1.43  
 
           
-MORE-

 

 


 

PGI Reports Third Quarter 2010 Results
Page 9
November 11, 2010
POLYMER GROUP, INC.
Condensed Consolidated Balance Sheets (Unaudited)
(In Thousands)
                 
            January 2,  
    October 2,     2010  
    2010     As Restated  
 
               
ASSETS
 
               
Current assets:
               
Cash and cash equivalents
  $ 69,413     $ 59,521  
Accounts receivable, net
    148,837       127,976  
Inventories
    113,241       106,820  
Other
    46,289       37,994  
 
           
Total current assets
    377,780       332,311  
 
               
Property, plant and equipment, net
    313,454       330,415  
Intangibles and loan acquisition costs, net
    8,197       9,006  
Other assets
    31,867       29,806  
 
           
Total assets
  $ 731,298     $ 701,538  
 
           
 
               
LIABILITIES AND SHAREHOLDERS’ EQUITY
 
               
Current liabilities:
               
Accounts payable and accrued liabilities
  $ 200,990     $ 148,042  
Current portion of long-term debt and short-term borrowings
    19,739       20,611  
Other
    4,519       3,940  
 
           
Total current liabilities
    225,248       172,593  
 
               
Long-term debt
    313,134       322,021  
Other noncurrent liabilities
    51,084       82,705  
 
           
Total liabilities
    589,466       577,319  
 
               
Total PGI shareholders’ equity
    133,192       116,181  
Noncontrolling interests
    8,640       8,038  
 
           
Total equity
    141,832       124,219  
 
           
Total liabilities and equity
  $ 731,298     $ 701,538  
 
           
-MORE-

 

 


 

PGI Reports Third Quarter 2010 Results
Page 10
November 11, 2010
POLYMER GROUP, INC.
Selected Financial Data (Unaudited)
(In Thousands)
                         
                    Three Months  
    Three Months     Three Months     Ended  
    Ended     Ended     October 3,  
    October 2,     July 3,     2009  
    2010     2010     As Restated  
Selected Financial Data
                       
Depreciation and amortization expense included in operating income
  $ 11,290     $ 11,258     $ 12,230  
 
                       
Noncash compensation costs included in operating income
  $ 2,011     $ 1,467     $ 970  
 
                       
Amortization of loan acquisition costs
  $ 225     $ 222     $ 329  
 
                       
Capital expenditures
  $ 11,770     $ 4,956     $ 18,793  
 
                       
Special charges, net
                       
Asset Impairment charges
  $ 35     $ 709     $ 251  
Restructuring and plant realignment costs
    1,479       2,766       1,268  
Other
    997       1,640       266  
 
                 
 
  $ 2,511     $ 5,115     $ 1,785  
 
                       
Other operating (income) loss, net including Foreign Currency (Gain) Loss
                       
United States
  $ (125 )   $ (38 )   $ (1,003 )
Canada
    222       (216 )     432  
Europe
    (200 )     (214 )     39  
Asia
    200       102       (49 )
Latin America
    (816 )     55       (94 )
 
                 
 
  $ (719 )   $ (311 )   $ (675 )
 
                       
Adjusted EBITDA
                       
The following table reconciles Adjusted EBITDA to net income (loss) attributable to Polymer Group Inc. for the periods presented:
                       
 
                       
Net income attributable to Polymer Group, Inc.
  $ 21,489     $ 1,558     $ 12,353  
Income & franchise tax expense (benefit)
    (7,449 )     3,074       2,731  
Interest expense, net
    7,764       8,044       5,406  
Depreciation and amortization expense included in operating income
    11,290       11,258       12,230  
Minority interests, net of tax & cash disbursements
    154       205       198  
Non-cash compensation
    2,011       1,467       970  
Foreign currency (gain) loss, net
    38       412       1,168  
Unrealized gains (losses) with respect to hedging agreements
    468       (406 )      
Special charges, net
    2,511       5,115       1,785  
Less gain on sale of discontinued operation
                (8,473 )
Less income from discontinued operations
                (446 )
Unusual or non-recurring charges (gains), net
    (711 )     1,711       5,508  
 
                 
 
                       
Adjusted EBITDA
  $ 37,565     $ 32,438     $ 33,430  
 
                 
-MORE-

 

 


 

PGI Reports Third Quarter 2010 Results
Page 11
November 11, 2010
                 
            Nine Months  
    Nine Months     Ended  
    Ended     October 3,  
    October 2,     2009  
    2010     As Restated  
Selected Financial Data
               
Depreciation and amortization expense included in operating income
  $ 34,254     $ 36,071  
 
               
Noncash compensation costs included in operating income
  $ 4,733     $ 2,775  
 
               
Amortization of loan acquisition costs
  $ 662     $ 937  
 
               
Capital expenditures
  $ 21,439     $ 33,753  
 
               
Special charges, net
               
Asset Impairment charges
  $ 744     $ 3,444  
Restructuring and plant realignment costs
    8,462       6,756  
Other
    2,662       358  
 
           
 
  $ 11,868     $ 10,558  
 
               
Other operating (income) loss, net including Foreign Currency (Gain) Loss
               
United States
  $ (296 )   $ (1,755 )
Canada
    214       582  
Europe
    (509 )     (622 )
Asia
    310       (11 )
Latin America
    (1,666 )     (1,844 )
 
           
 
  $ (1,947 )   $ (3,650 )
 
               
Adjusted EBITDA
               
The following table reconciles Adjusted EBITDA to net income for the periods presented:
               
 
               
Net income attributable to Polymer Group, Inc.
  $ 20,802     $ 28,149  
Income & franchise tax expense (benefit)
    (1,216 )     12,559  
Interest expense, net
    24,463       19,504  
Depreciation and amortization expense included in operating income
    34,254       36,071  
Minority interests, net of tax & cash disbursements
    447       (2,564 )
Non-cash compensation
    4,733       2,775  
Foreign currency (gain) loss, net
    (61 )     2,093  
Unrealized (gains) losses with respect to hedging agreements
    62        
Special charges, net
    11,868       10,558  
Less gain on sale of discontinued operation
          (8,473 )
Less income from discontinued operations
          (4,353 )
Unusual or non-recurring charges, net
    2,492       5,542  
 
           
 
               
Adjusted EBITDA
  $ 97,844     $ 101,861  
 
           
-END-