GUARANTOR CONDENSED CONSOLIDATING FINANCIAL STATEMENTS (Tables) | 9 Months Ended |
Oct. 03, 2015 |
Condensed Financial Statements, Captions [Line Items] | |
Condensed Financial Information of Parent Company Only Disclosure [Text Block] | GUARANTOR UNAUDITED CONDENSED CONSOLIDATING FINANCIAL STATEMENTS The Company’s senior notes constitute debt obligations of its wholly-owned subsidiary, The William Carter Company ("TWCC" or the “Subsidiary Issuer”), are unsecured and are fully and unconditionally guaranteed by Carter’s, Inc. (the “Parent”), by each of the Parent's current domestic subsidiaries (other than TWCC), and, subject to certain exceptions, future restricted subsidiaries that guarantee the Company’s amended revolving credit facility or certain other debt of the Company or the subsidiary guarantors. Under specific customary conditions, the guarantees are not full and unconditional because subsidiary guarantors can be released and relieved of their obligations under customary circumstances contained in the indenture governing the senior notes. These circumstances include among others the following, so long as other applicable provisions of the indentures are adhered to: any sale or other disposition of all or substantially all of the assets of any subsidiary guarantor, any sale or other disposition of capital stock of any subsidiary guarantor, or designation of any restricted subsidiary that is a subsidiary guarantor as an unrestricted subsidiary. For additional information, refer to the Company's Annual Report on Form 10-K for the 2014 fiscal year ended January 3, 2015. The unaudited condensed consolidating financial information for the Parent, the Subsidiary Issuer and the guarantor and non-guarantor subsidiaries has been prepared from the books and records maintained by the Company. The accompanying unaudited condensed consolidating financial information has been prepared and presented pursuant to SEC Regulation S-X Rule 3-10. The financial information may not necessarily be indicative of the financial position, results of operations, comprehensive income (loss), and cash flows, had the Parent, Subsidiary Issuer, guarantor or non-guarantor subsidiaries operated as independent entities. Intercompany revenues and expenses included in the subsidiary records are eliminated in consolidation. As a result of this activity, an amount due to/due from affiliates will exist at any time. The principal elimination entries relate to investments in subsidiaries and intercompany balances and transactions. The Company has accounted for investments in subsidiaries under the equity method. The guarantor subsidiaries are 100% owned directly or indirectly by the Parent and, except as noted above, all guarantees are joint, several and unconditional. Condensed Consolidating Balance Sheets (unaudited) As of October 3, 2015 (dollars in thousands) Parent Subsidiary Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 232,568 $ 17,434 $ 38,258 $ — $ 288,260 Accounts receivable, net — 208,369 29,210 8,986 — 246,565 Intercompany receivable — 87,419 100,357 3,675 (191,451 ) — Intercompany loan receivable — 15,000 — — (15,000 ) — Finished goods inventories — 278,793 216,270 50,553 (34,096 ) 511,520 Prepaid expenses and other current assets — 18,113 14,963 4,184 — 37,260 Deferred income taxes — 22,739 11,192 964 — 34,895 Total current assets — 863,001 389,426 106,620 (240,547 ) 1,118,500 Property, plant, and equipment, net — 160,579 171,615 29,111 — 361,305 Goodwill — 136,570 — 40,063 — 176,633 Tradenames and other intangibles, net — 226,342 85,500 — — 311,842 Deferred debt issuance costs, net — 7,235 — — — 7,235 Other assets — 11,358 784 383 — 12,525 Intercompany long-term receivable — — 264,618 — (264,618 ) — Intercompany long-term note receivable — 100,000 — — (100,000 ) — Investment in subsidiaries 842,943 614,624 19,118 — (1,476,685 ) — Total assets $ 842,943 $ 2,119,709 $ 931,061 $ 176,177 $ (2,081,850 ) $ 1,988,040 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable $ — $ 100,487 $ 59,060 $ 14,047 $ — $ 173,594 Intercompany payables — 102,208 85,814 3,429 (191,451 ) — Intercompany loan payable — — — 15,000 (15,000 ) — Other current liabilities — 57,316 37,905 9,978 — 105,199 Total current liabilities — 260,011 182,779 42,454 (206,451 ) 278,793 Long-term debt — 566,000 — 19,278 — 585,278 Deferred income taxes — 80,871 38,628 — — 119,499 Intercompany long-term liability — 264,618 — — (264,618 ) — Intercompany long-term note payable — — 100,000 — (100,000 ) — Other long-term liabilities — 71,170 78,658 11,699 — 161,527 Stockholders' equity 842,943 877,039 530,996 102,746 (1,510,781 ) 842,943 Total liabilities and stockholders' equity $ 842,943 $ 2,119,709 $ 931,061 $ 176,177 $ (2,081,850 ) $ 1,988,040 As of January 3, 2015 (dollars in thousands) Parent Subsidiary Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 311,078 $ 10,442 $ 19,118 $ — $ 340,638 Accounts receivable, net — 155,192 22,770 6,601 — 184,563 Intercompany receivable — 58,402 106,137 2,012 (166,551 ) — Intercompany loan receivable — 20,000 — — (20,000 ) — Finished goods inventories — 240,702 191,953 48,463 (36,274 ) 444,844 Prepaid expenses and other current assets — 15,143 13,059 6,586 — 34,788 Deferred income taxes — 21,308 12,983 2,334 — 36,625 Total current assets — 821,825 357,344 85,114 (222,825 ) 1,041,458 Property, plant, and equipment, net — 158,017 147,076 28,004 — 333,097 Goodwill — 136,570 — 45,405 — 181,975 Tradenames and other intangibles, net — 231,765 85,500 32 — 317,297 Deferred debt issuance costs, net — 6,677 — — — 6,677 Other assets — 11,781 811 — — 12,592 Intercompany long-term receivable — — 274,584 — (274,584 ) — Intercompany long-term note receivable — 100,000 — — (100,000 ) — Investment in subsidiaries 786,684 591,735 9,647 — (1,388,066 ) — Total assets $ 786,684 $ 2,058,370 $ 874,962 $ 158,555 $ (1,985,475 ) $ 1,893,096 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable $ — $ 102,233 $ 37,869 $ 10,141 $ — $ 150,243 Intercompany payables — 105,940 55,812 4,799 (166,551 ) — Intercompany loan payables — — — 20,000 (20,000 ) — Other current liabilities — 15,782 67,793 14,153 — 97,728 Total current liabilities — 223,955 161,474 49,093 (186,551 ) 247,971 Long-term debt — 586,000 — — — 586,000 Deferred income taxes — 81,406 40,130 — — 121,536 Intercompany long-term liability — 274,584 — — (274,584 ) — Intercompany long-term note payable — — 100,000 — (100,000 ) — Other long-term liabilities — 69,467 68,426 13,012 — 150,905 Stockholders' equity 786,684 822,958 504,932 96,450 (1,424,340 ) 786,684 Total liabilities and stockholders' equity $ 786,684 $ 2,058,370 $ 874,962 $ 158,555 $ (1,985,475 ) $ 1,893,096 As of September 27, 2014 (dollars in thousands) Parent Subsidiary Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 106,699 $ 5,708 $ 21,239 $ — $ 133,646 Accounts receivable, net — 198,339 25,988 8,151 — 232,478 Intercompany receivable — 89,704 86,256 10,153 (186,113 ) — Intercompany loan receivable — 35,000 — — (35,000 ) — Finished goods inventories — 270,504 236,235 58,259 (45,582 ) 519,416 Prepaid expenses and other current assets — 9,151 15,053 7,054 — 31,258 Deferred income taxes — 23,860 13,026 1,683 — 38,569 Total current assets — 733,257 382,266 106,539 (266,695 ) 955,367 Property, plant, and equipment, net — 158,401 146,908 27,566 — 332,875 Goodwill — 136,570 — 47,626 — 184,196 Tradenames and other intangibles, net — 230,495 85,500 51 — 316,046 Deferred debt issuance costs, net — 7,043 — — — 7,043 Other assets — 10,685 529 — — 11,214 Intercompany long-term receivable — — 233,039 — (233,039 ) — Intercompany long-term note receivable — 100,000 — — (100,000 ) — Investment in subsidiaries 751,581 581,538 8,156 — (1,341,275 ) — Total assets $ 751,581 $ 1,957,989 $ 856,398 $ 181,782 $ (1,941,009 ) $ 1,806,741 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable $ — $ 73,951 $ 32,008 $ 11,370 $ — $ 117,329 Intercompany payables — 88,637 93,747 3,729 (186,113 ) — Intercompany loan payables — — — 35,000 (35,000 ) — Other current liabilities — 39,007 47,401 14,065 — 100,473 Total current liabilities — 201,595 173,156 64,164 (221,113 ) 217,802 Long-term debt — 586,000 — — — 586,000 Deferred income taxes — 70,230 42,943 — — 113,173 Intercompany long-term liability — 233,039 — — (233,039 ) — Intercompany long-term note payable — — 100,000 — (100,000 ) — Other long-term liabilities — 69,962 55,844 12,379 — 138,185 Stockholders' equity 751,581 797,163 484,455 105,239 (1,386,857 ) 751,581 Total liabilities and stockholders' equity $ 751,581 $ 1,957,989 $ 856,398 $ 181,782 $ (1,941,009 ) $ 1,806,741 Condensed Consolidating Statements of Operations (unaudited) For the fiscal quarter ended October 3, 2015 (dollars in thousands) Parent Subsidiary Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 539,181 $ 427,028 $ 71,068 $ (187,471 ) $ 849,806 Cost of goods sold — 380,427 263,009 39,180 (180,349 ) 502,267 Gross profit — 158,754 164,019 31,888 (7,122 ) 347,539 Selling, general, and administrative expenses — 49,317 169,379 20,708 (9,387 ) 230,017 Royalty income — (9,175 ) (5,983 ) — 2,459 (12,699 ) Operating income (loss) — 118,612 623 11,180 (194 ) 130,221 Interest expense — 6,754 1,318 169 (1,334 ) 6,907 Interest income — (1,400 ) — (25 ) 1,334 (91 ) (Income) loss in subsidiaries (79,326 ) (1,645 ) (3,904 ) — 84,875 — Other expense (income), net — 251 (269 ) (604 ) — (622 ) Income (loss) before income taxes 79,326 114,652 3,478 11,640 (85,069 ) 124,027 Provision for income taxes — 35,132 6,098 3,471 — 44,701 Net income (loss) $ 79,326 $ 79,520 $ (2,620 ) $ 8,169 $ (85,069 ) $ 79,326 For the fiscal quarter ended September 27, 2014 (dollars in thousands) Parent Subsidiary Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 523,572 $ 410,161 $ 66,731 $ (201,528 ) $ 798,936 Cost of goods sold — 372,575 248,442 39,513 (182,800 ) 477,730 Gross profit — 150,997 161,719 27,218 (18,728 ) 321,206 Selling, general, and administrative expenses — 54,524 154,631 20,618 (7,834 ) 221,939 Royalty income — (8,607 ) (5,628 ) — 3,045 (11,190 ) Operating income (loss) — 105,080 12,716 6,600 (13,939 ) 110,457 Interest expense — 6,841 1,298 145 (1,441 ) 6,843 Interest income — (1,465 ) — (21 ) 1,441 (45 ) (Income) loss in subsidiaries (65,886 ) (5,451 ) (3,256 ) — 74,593 — Other (income) expense, net — (89 ) 93 1,307 — 1,311 Income (loss) before income taxes 65,886 105,244 14,581 5,169 (88,532 ) 102,348 Provision for income taxes — 25,419 9,648 1,395 — 36,462 Net income (loss) $ 65,886 $ 79,825 $ 4,933 $ 3,774 $ (88,532 ) $ 65,886 Condensed Consolidating Statements of Comprehensive Income (unaudited) For the fiscal quarter ended October 3, 2015 (dollars in thousands) Parent Subsidiary Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated Net income (loss) $ 79,326 $ 79,520 $ (2,620 ) $ 8,169 $ (85,069 ) $ 79,326 Foreign currency translation adjustments (4,205 ) (4,205 ) (69 ) (4,205 ) 8,479 (4,205 ) Comprehensive income (loss) $ 75,121 $ 75,315 $ (2,689 ) $ 3,964 $ (76,590 ) $ 75,121 For the fiscal quarter ended September 27, 2014 (dollars in thousands) Parent Subsidiary Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated Net income (loss) $ 65,886 $ 79,825 $ 4,933 $ 3,774 $ (88,532 ) $ 65,886 Foreign currency translation adjustments (3,577 ) (3,577 ) (7 ) (3,577 ) 7,161 (3,577 ) Comprehensive income (loss) $ 62,309 $ 76,248 $ 4,926 $ 197 $ (81,371 ) $ 62,309 For the three fiscal quarters ended October 3, 2015 (dollars in thousands) Parent Subsidiary Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated Net income (loss) $ 165,223 $ 163,045 $ (31,633 ) $ 8,044 $ (139,456 ) $ 165,223 Foreign currency translation adjustments (10,443 ) (10,443 ) (38 ) (10,443 ) 20,924 (10,443 ) Comprehensive income (loss) $ 154,780 $ 152,602 $ (31,671 ) $ (2,399 ) $ (118,532 ) $ 154,780 For the three fiscal quarters ended September 27, 2014 (dollars in thousands) Parent Subsidiary Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated Net income (loss) $ 126,079 $ 139,839 $ (16,923 ) $ 1,613 $ (124,529 ) $ 126,079 Foreign currency translation adjustments (3,545 ) (3,545 ) (140 ) (3,545 ) 7,230 (3,545 ) Comprehensive income (loss) $ 122,534 $ 136,294 $ (17,063 ) $ (1,932 ) $ (117,299 ) $ 122,534 |
Condensed Consolidating Balance Sheets | Condensed Consolidating Balance Sheets (unaudited) As of October 3, 2015 (dollars in thousands) Parent Subsidiary Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 232,568 $ 17,434 $ 38,258 $ — $ 288,260 Accounts receivable, net — 208,369 29,210 8,986 — 246,565 Intercompany receivable — 87,419 100,357 3,675 (191,451 ) — Intercompany loan receivable — 15,000 — — (15,000 ) — Finished goods inventories — 278,793 216,270 50,553 (34,096 ) 511,520 Prepaid expenses and other current assets — 18,113 14,963 4,184 — 37,260 Deferred income taxes — 22,739 11,192 964 — 34,895 Total current assets — 863,001 389,426 106,620 (240,547 ) 1,118,500 Property, plant, and equipment, net — 160,579 171,615 29,111 — 361,305 Goodwill — 136,570 — 40,063 — 176,633 Tradenames and other intangibles, net — 226,342 85,500 — — 311,842 Deferred debt issuance costs, net — 7,235 — — — 7,235 Other assets — 11,358 784 383 — 12,525 Intercompany long-term receivable — — 264,618 — (264,618 ) — Intercompany long-term note receivable — 100,000 — — (100,000 ) — Investment in subsidiaries 842,943 614,624 19,118 — (1,476,685 ) — Total assets $ 842,943 $ 2,119,709 $ 931,061 $ 176,177 $ (2,081,850 ) $ 1,988,040 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable $ — $ 100,487 $ 59,060 $ 14,047 $ — $ 173,594 Intercompany payables — 102,208 85,814 3,429 (191,451 ) — Intercompany loan payable — — — 15,000 (15,000 ) — Other current liabilities — 57,316 37,905 9,978 — 105,199 Total current liabilities — 260,011 182,779 42,454 (206,451 ) 278,793 Long-term debt — 566,000 — 19,278 — 585,278 Deferred income taxes — 80,871 38,628 — — 119,499 Intercompany long-term liability — 264,618 — — (264,618 ) — Intercompany long-term note payable — — 100,000 — (100,000 ) — Other long-term liabilities — 71,170 78,658 11,699 — 161,527 Stockholders' equity 842,943 877,039 530,996 102,746 (1,510,781 ) 842,943 Total liabilities and stockholders' equity $ 842,943 $ 2,119,709 $ 931,061 $ 176,177 $ (2,081,850 ) $ 1,988,040 As of September 27, 2014 (dollars in thousands) Parent Subsidiary Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 106,699 $ 5,708 $ 21,239 $ — $ 133,646 Accounts receivable, net — 198,339 25,988 8,151 — 232,478 Intercompany receivable — 89,704 86,256 10,153 (186,113 ) — Intercompany loan receivable — 35,000 — — (35,000 ) — Finished goods inventories — 270,504 236,235 58,259 (45,582 ) 519,416 Prepaid expenses and other current assets — 9,151 15,053 7,054 — 31,258 Deferred income taxes — 23,860 13,026 1,683 — 38,569 Total current assets — 733,257 382,266 106,539 (266,695 ) 955,367 Property, plant, and equipment, net — 158,401 146,908 27,566 — 332,875 Goodwill — 136,570 — 47,626 — 184,196 Tradenames and other intangibles, net — 230,495 85,500 51 — 316,046 Deferred debt issuance costs, net — 7,043 — — — 7,043 Other assets — 10,685 529 — — 11,214 Intercompany long-term receivable — — 233,039 — (233,039 ) — Intercompany long-term note receivable — 100,000 — — (100,000 ) — Investment in subsidiaries 751,581 581,538 8,156 — (1,341,275 ) — Total assets $ 751,581 $ 1,957,989 $ 856,398 $ 181,782 $ (1,941,009 ) $ 1,806,741 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable $ — $ 73,951 $ 32,008 $ 11,370 $ — $ 117,329 Intercompany payables — 88,637 93,747 3,729 (186,113 ) — Intercompany loan payables — — — 35,000 (35,000 ) — Other current liabilities — 39,007 47,401 14,065 — 100,473 Total current liabilities — 201,595 173,156 64,164 (221,113 ) 217,802 Long-term debt — 586,000 — — — 586,000 Deferred income taxes — 70,230 42,943 — — 113,173 Intercompany long-term liability — 233,039 — — (233,039 ) — Intercompany long-term note payable — — 100,000 — (100,000 ) — Other long-term liabilities — 69,962 55,844 12,379 — 138,185 Stockholders' equity 751,581 797,163 484,455 105,239 (1,386,857 ) 751,581 Total liabilities and stockholders' equity $ 751,581 $ 1,957,989 $ 856,398 $ 181,782 $ (1,941,009 ) $ 1,806,741 As of January 3, 2015 (dollars in thousands) Parent Subsidiary Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 311,078 $ 10,442 $ 19,118 $ — $ 340,638 Accounts receivable, net — 155,192 22,770 6,601 — 184,563 Intercompany receivable — 58,402 106,137 2,012 (166,551 ) — Intercompany loan receivable — 20,000 — — (20,000 ) — Finished goods inventories — 240,702 191,953 48,463 (36,274 ) 444,844 Prepaid expenses and other current assets — 15,143 13,059 6,586 — 34,788 Deferred income taxes — 21,308 12,983 2,334 — 36,625 Total current assets — 821,825 357,344 85,114 (222,825 ) 1,041,458 Property, plant, and equipment, net — 158,017 147,076 28,004 — 333,097 Goodwill — 136,570 — 45,405 — 181,975 Tradenames and other intangibles, net — 231,765 85,500 32 — 317,297 Deferred debt issuance costs, net — 6,677 — — — 6,677 Other assets — 11,781 811 — — 12,592 Intercompany long-term receivable — — 274,584 — (274,584 ) — Intercompany long-term note receivable — 100,000 — — (100,000 ) — Investment in subsidiaries 786,684 591,735 9,647 — (1,388,066 ) — Total assets $ 786,684 $ 2,058,370 $ 874,962 $ 158,555 $ (1,985,475 ) $ 1,893,096 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable $ — $ 102,233 $ 37,869 $ 10,141 $ — $ 150,243 Intercompany payables — 105,940 55,812 4,799 (166,551 ) — Intercompany loan payables — — — 20,000 (20,000 ) — Other current liabilities — 15,782 67,793 14,153 — 97,728 Total current liabilities — 223,955 161,474 49,093 (186,551 ) 247,971 Long-term debt — 586,000 — — — 586,000 Deferred income taxes — 81,406 40,130 — — 121,536 Intercompany long-term liability — 274,584 — — (274,584 ) — Intercompany long-term note payable — — 100,000 — (100,000 ) — Other long-term liabilities — 69,467 68,426 13,012 — 150,905 Stockholders' equity 786,684 822,958 504,932 96,450 (1,424,340 ) 786,684 Total liabilities and stockholders' equity $ 786,684 $ 2,058,370 $ 874,962 $ 158,555 $ (1,985,475 ) $ 1,893,096 |
GUARANTOR CONDENSED CONSOLIDATING FINANCIAL STATEMENTS | Condensed Consolidating Statements of Comprehensive Income (unaudited) For the fiscal quarter ended October 3, 2015 (dollars in thousands) Parent Subsidiary Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated Net income (loss) $ 79,326 $ 79,520 $ (2,620 ) $ 8,169 $ (85,069 ) $ 79,326 Foreign currency translation adjustments (4,205 ) (4,205 ) (69 ) (4,205 ) 8,479 (4,205 ) Comprehensive income (loss) $ 75,121 $ 75,315 $ (2,689 ) $ 3,964 $ (76,590 ) $ 75,121 For the fiscal quarter ended September 27, 2014 (dollars in thousands) Parent Subsidiary Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated Net income (loss) $ 65,886 $ 79,825 $ 4,933 $ 3,774 $ (88,532 ) $ 65,886 Foreign currency translation adjustments (3,577 ) (3,577 ) (7 ) (3,577 ) 7,161 (3,577 ) Comprehensive income (loss) $ 62,309 $ 76,248 $ 4,926 $ 197 $ (81,371 ) $ 62,309 For the three fiscal quarters ended October 3, 2015 (dollars in thousands) Parent Subsidiary Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated Net income (loss) $ 165,223 $ 163,045 $ (31,633 ) $ 8,044 $ (139,456 ) $ 165,223 Foreign currency translation adjustments (10,443 ) (10,443 ) (38 ) (10,443 ) 20,924 (10,443 ) Comprehensive income (loss) $ 154,780 $ 152,602 $ (31,671 ) $ (2,399 ) $ (118,532 ) $ 154,780 For the three fiscal quarters ended September 27, 2014 (dollars in thousands) Parent Subsidiary Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated Net income (loss) $ 126,079 $ 139,839 $ (16,923 ) $ 1,613 $ (124,529 ) $ 126,079 Foreign currency translation adjustments (3,545 ) (3,545 ) (140 ) (3,545 ) 7,230 (3,545 ) Comprehensive income (loss) $ 122,534 $ 136,294 $ (17,063 ) $ (1,932 ) $ (117,299 ) $ 122,534 |
Condensed Consolidating Statements of Cash Flows | Condensed Consolidating Statements of Cash Flows (unaudited) For the three fiscal quarters ended October 3, 2015 (dollars in thousands) Parent Subsidiary Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated Cash flows provided by operating activities: $ — $ 85,213 $ 38,022 $ 22,799 $ — $ 146,034 Cash flows from investing activities: Capital expenditures — (21,953 ) (46,876 ) (8,158 ) — (76,987 ) Intercompany investing activity 119,788 4,357 (2,607 ) (8,582 ) (112,956 ) — Issuance of intercompany loan — (15,000 ) — — 15,000 — Proceeds from repayment of intercompany loan — 20,000 — — (20,000 ) — Proceeds from sale of property, plant and equipment — 59 — 7 — 66 Net cash provided by (used in) investing activities 119,788 (12,537 ) (49,483 ) (16,733 ) (117,956 ) (76,921 ) Cash flows from financing activities: Intercompany financing activity — (127,475 ) 15,846 (1,327 ) 112,956 — Repayment of intercompany loan — — — (20,000 ) 20,000 — Borrowings from intercompany loan — — — 15,000 (15,000 ) — Borrowings under secured revolving credit facility — 166,000 — 39,586 — 205,586 Payments on secured revolving credit facility — (186,000 ) — (19,237 ) — (205,237 ) Payment of debt issuance costs — (1,495 ) — — — (1,495 ) Payment of contingent consideration — (7,572 ) — — — (7,572 ) Dividends paid (34,617 ) — — — — (34,617 ) Repurchase of common stock (78,339 ) — — — — (78,339 ) Income tax benefit from stock-based compensation — 5,356 2,607 — — 7,963 Withholdings from vesting of restricted stock (12,575 ) — — — — (12,575 ) Proceeds from exercise of stock options 5,743 — — — — 5,743 Net cash (used in) provided by financing activities (119,788 ) (151,186 ) 18,453 14,022 117,956 (120,543 ) Effect of exchange rate changes on cash — — — (948 ) — (948 ) Net (decrease) increase in cash and cash equivalents — (78,510 ) 6,992 19,140 — (52,378 ) Cash and cash equivalents, beginning of period — 311,078 10,442 19,118 — 340,638 Cash and cash equivalents, end of period $ — $ 232,568 $ 17,434 $ 38,258 $ — $ 288,260 For the three fiscal quarters ended September 27, 2014 (dollars in thousands) Parent Subsidiary Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated Cash flows provided by (used in) operating activities: $ — $ 23,632 $ 9,458 $ (8,163 ) $ — $ 24,927 Cash flows from investing activities: Capital expenditures — (38,659 ) (37,123 ) (7,852 ) — (83,634 ) Intercompany investing activity 89,923 14,700 (2,502 ) (8,901 ) (93,220 ) — Issuance of intercompany loan — (35,000 ) — — 35,000 — Proceeds from sale of property, plant and equipment — 140 — 3 — 143 Net cash provided by (used in) investing activities 89,923 (58,819 ) (39,625 ) (16,750 ) (58,220 ) (83,491 ) Cash flows from financing activities: Intercompany financing activity — (129,182 ) 33,373 2,589 93,220 — Proceeds from intercompany loan — — — 35,000 (35,000 ) — Dividends Paid (30,453 ) — — — — (30,453 ) Payment on debt issuance costs — (145 ) — — — (145 ) Payment of contingent consideration — (8,901 ) — — — (8,901 ) Income tax benefit from stock-based compensation — 1,854 2,502 — — 4,356 Repurchase of common stock (62,769 ) — — — — (62,769 ) Withholdings from vesting of restricted stock (4,472 ) — — — — (4,472 ) Proceeds from exercise of stock options 7,771 — — — — 7,771 Net cash (used in) provided by financing activities (89,923 ) (136,374 ) 35,875 37,589 58,220 (94,613 ) Effect of exchange rate changes on cash — — — 277 — 277 Net (decrease) increase in cash and cash equivalents — (171,561 ) 5,708 12,953 — (152,900 ) Cash and cash equivalents, beginning of period — 278,260 — 8,286 — 286,546 Cash and cash equivalents, end of period $ — $ 106,699 $ 5,708 $ 21,239 $ — $ 133,646 |