Condensed Consolidating Guarantor Information | 9 Months Ended |
Sep. 28, 2013 |
Condensed Financial Information Of Parent Company Only Disclosure [Abstract] | ' |
Condensed Consolidating Guarantor Information | ' |
18. Condensed Consolidating Guarantor Information |
As discussed in Note 10, Debt, Visant’s obligations under the Credit Facilities and the Senior Notes are guaranteed by certain of its wholly-owned subsidiaries on a full, unconditional and joint and several basis. The following tables present condensed consolidating financial information for Visant, as issuer, and its guarantor and non-guarantor subsidiaries. Included in the presentation of “Equity (earnings) in subsidiary, net of tax” is the elimination of intercompany interest expense incurred by the guarantors in the amount of $33.6 million and $34.0 million for the three-month periods ended September 28, 2013 and September 29, 2012, respectively. The elimination of intercompany interest expense incurred by the guarantors was $99.8 million and $101.5 million for the nine-month periods ended September 28, 2013 and September 29, 2012, respectively. |
|
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME |
(UNAUDITED) |
Three months ended September 28, 2013 |
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Non- | | | | | | | |
In thousands | | Visant | | | Guarantors | | | Guarantors | | | Eliminations | | | Total | |
Net sales | | $ | — | | | $ | 184,223 | | | $ | 30,171 | | | $ | (6,843 | ) | | $ | 207,551 | |
Cost of products sold | | | — | | | | 102,699 | | | | 18,696 | | | | (6,728 | ) | | | 114,667 | |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | — | | | | 81,524 | | | | 11,475 | | | | (115 | ) | | | 92,884 | |
Selling and administrative expenses | | | (115 | ) | | | 72,996 | | | | 8,020 | | | | — | | | | 80,901 | |
Gain on disposal of assets | | | — | | | | (69 | ) | | | — | | | | — | | | | (69 | ) |
Special charges | | | — | | | | 7,951 | | | | — | | | | — | | | | 7,951 | |
| | | | | | | | | | | | | | | | | | | | |
Operating income | | | 115 | | | | 646 | | | | 3,455 | | | | (115 | ) | | | 4,101 | |
Interest expense, net | | | 38,132 | | | | 33,805 | | | | 256 | | | | (33,606 | ) | | | 38,587 | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income before income taxes | | | (38,017 | ) | | | (33,159 | ) | | | 3,199 | | | | 33,491 | | | | (34,486 | ) |
Provision for (benefit from) income taxes | | | 4,882 | | | | (13,366 | ) | | | 1,091 | | | | (45 | ) | | | (7,438 | ) |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income from operations | | | (42,899 | ) | | | (19,793 | ) | | | 2,108 | | | | 33,536 | | | | (27,048 | ) |
Equity (earnings) in subsidiary, net of tax | | | (15,851 | ) | | | (2,108 | ) | | | — | | | | 17,959 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net (loss) income | | $ | (27,048 | ) | | $ | (17,685 | ) | | $ | 2,108 | | | $ | 15,577 | | | $ | (27,048 | ) |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive (loss) income | | $ | (24,930 | ) | | $ | (17,051 | ) | | $ | 3,617 | | | $ | 13,434 | | | $ | (24,930 | ) |
| | | | | | | | | | | | | | | | | | | | |
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME |
(UNAUDITED) |
Three months ended September 29, 2012 |
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Non- | | | | | | | |
In thousands | | Visant | | | Guarantors | | | Guarantors | | | Eliminations | | | Total | |
Net sales | | $ | — | | | $ | 188,861 | | | $ | 21,853 | | | $ | (3,815 | ) | | $ | 206,899 | |
Cost of products sold | | | — | | | | 98,346 | | | | 14,839 | | | | (3,791 | ) | | | 109,394 | |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | — | | | | 90,515 | | | | 7,014 | | | | (24 | ) | | | 97,505 | |
Selling and administrative expenses | | | 433 | | | | 81,668 | | | | 5,366 | | | | — | | | | 87,467 | |
Gain on disposal of assets | | | — | | | | (149 | ) | | | — | | | | — | | | | (149 | ) |
Special charges | | | 39 | | | | 1,899 | | | | — | | | | — | | | | 1,938 | |
| | | | | | | | | | | | | | | | | | | | |
Operating (loss) income | | | (472 | ) | | | 7,097 | | | | 1,648 | | | | (24 | ) | | | 8,249 | |
Interest expense, net | | | 38,950 | | | | 34,489 | | | | 35 | | | | (34,021 | ) | | | 39,453 | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income before income taxes | | | (39,422 | ) | | | (27,392 | ) | | | 1,613 | | | | 33,997 | | | | (31,204 | ) |
(Benefit from) provision for income taxes | | | (390 | ) | | | (12,019 | ) | | | 668 | | | | (12 | ) | | | (11,753 | ) |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income from operations | | | (39,032 | ) | | | (15,373 | ) | | | 945 | | | | 34,009 | | | | (19,451 | ) |
Equity (earnings) in subsidiary, net of tax | | | (19,581 | ) | | | (945 | ) | | | — | | | | 20,526 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net (loss) income | | $ | (19,451 | ) | | $ | (14,428 | ) | | $ | 945 | | | $ | 13,483 | | | $ | (19,451 | ) |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive (loss) income | | $ | (18,654 | ) | | $ | (13,672 | ) | | $ | 1,351 | | | $ | 12,321 | | | $ | (18,654 | ) |
| | | | | | | | | | | | | | | | | | | | |
|
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (UNAUDITED) |
Nine months ended September 28, 2013 |
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Non- | | | | | | | |
In thousands | | Visant | | | Guarantors | | | Guarantors | | | Eliminations | | | Total | |
Net sales | | $ | — | | | $ | 842,181 | | | $ | 76,284 | | | $ | (17,442 | ) | | $ | 901,023 | |
Cost of products sold | | | — | | | | 398,100 | | | | 44,578 | | | | (17,505 | ) | | | 425,173 | |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | — | | | | 444,081 | | | | 31,706 | | | | 63 | | | | 475,850 | |
Selling and administrative expenses | | | (367 | ) | | | 287,014 | | | | 23,303 | | | | — | | | | 309,950 | |
Gain on disposal of assets | | | — | | | | (42 | ) | | | — | | | | — | | | | (42 | ) |
Special charges | | | — | | | | 11,481 | | | | — | | | | — | | | | 11,481 | |
| | | | | | | | | | | | | | | | | | | | |
Operating income | | | 367 | | | | 145,628 | | | | 8,403 | | | | 63 | | | | 154,461 | |
Interest expense, net | | | 114,891 | | | | 100,896 | | | | 353 | | | | (99,779 | ) | | | 116,361 | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income before income taxes | | | (114,524 | ) | | | 44,732 | | | | 8,050 | | | | 99,842 | | | | 38,100 | |
Provision for income taxes | | | 6,115 | | | | 14,361 | | | | 2,862 | | | | 25 | | | | 23,363 | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income from operations | | | (120,639 | ) | | | 30,371 | | | | 5,188 | | | | 99,817 | | | | 14,737 | |
Equity (earnings) in subsidiary, net of tax | | | (135,376 | ) | | | (5,188 | ) | | | — | | | | 140,564 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 14,737 | | | $ | 35,559 | | | $ | 5,188 | | | $ | (40,747 | ) | | $ | 14,737 | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income | | $ | 18,999 | | | $ | 37,462 | | | $ | 5,736 | | | $ | (43,198 | ) | | $ | 18,999 | |
| | | | | | | | | | | | | | | | | | | | |
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (UNAUDITED) |
Nine months ended September 29, 2012 |
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Non- | | | | | | | |
In thousands | | Visant | | | Guarantors | | | Guarantors | | | Eliminations | | | Total | |
Net sales | | $ | — | | | $ | 875,643 | | | $ | 74,031 | | | $ | (19,317 | ) | | $ | 930,357 | |
Cost of products sold | | | — | | | | 404,911 | | | | 48,541 | | | | (19,334 | ) | | | 434,118 | |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | — | | | | 470,732 | | | | 25,490 | | | | 17 | | | | 496,239 | |
Selling and administrative expenses | | | (317 | ) | | | 303,674 | | | | 17,217 | | | | — | | | | 320,574 | |
Gain on disposal of assets | | | — | | | | (2,315 | ) | | | — | | | | — | | | | (2,315 | ) |
Special charges | | | 39 | | | | 10,609 | | | | (18 | ) | | | — | | | | 10,630 | |
| | | | | | | | | | | | | | | | | | | | |
Operating income | | | 278 | | | | 158,764 | | | | 8,291 | | | | 17 | | | | 167,350 | |
Interest expense, net | | | 116,669 | | | | 103,115 | | | | 135 | | | | (101,547 | ) | | | 118,372 | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income before income taxes | | | (116,391 | ) | | | 55,649 | | | | 8,156 | | | | 101,564 | | | | 48,978 | |
Provision for income taxes | | | 1,723 | | | | 17,233 | | | | 2,990 | | | | 7 | | | | 21,953 | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income from operations | | | (118,114 | ) | | | 38,416 | | | | 5,166 | | | | 101,557 | | | | 27,025 | |
Equity (earnings) in subsidiary, net of tax | | | (145,139 | ) | | | (5,166 | ) | | | — | | | | 150,305 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 27,025 | | | $ | 43,582 | | | $ | 5,166 | | | $ | (48,748 | ) | | $ | 27,025 | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income | | $ | 26,840 | | | $ | 45,849 | | | $ | 5,042 | | | $ | (50,891 | ) | | $ | 26,840 | |
| | | | | | | | | | | | | | | | | | | | |
|
CONDENSED CONSOLIDATING BALANCE SHEET (UNAUDITED) |
September 28, 2013 |
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Non- | | | | | | | |
In thousands | | Visant | | | Guarantors | | | Guarantors | | | Eliminations | | | Total | |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 17,214 | | | $ | 2,799 | | | $ | 13,268 | | | $ | — | | | $ | 33,281 | |
Accounts receivable, net | | | 1,032 | | | | 90,725 | | | | 20,548 | | | | — | | | | 112,305 | |
Inventories | | | — | | | | 88,449 | | | | 7,192 | | | | (355 | ) | | | 95,286 | |
Salespersons overdrafts, net | | | — | | | | 20,956 | | | | 1,273 | | | | — | | | | 22,229 | |
Prepaid expenses and other current assets | | | 544 | | | | 12,257 | | | | 2,488 | | | | — | | | | 15,289 | |
Income tax receivable | | | 1,232 | | | | — | | | | — | | | | — | | | | 1,232 | |
Intercompany receivable | | | 13,706 | | | | 4,021 | | | | 4 | | | | (17,731 | ) | | | — | |
Deferred income taxes | | | 1,685 | | | | 15,546 | | | | 121 | | | | — | | | | 17,352 | |
| | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 35,413 | | | | 234,753 | | | | 44,894 | | | | (18,086 | ) | | | 296,974 | |
Property, plant and equipment, net | | | 84 | | | | 185,692 | | | | 9,466 | | | | — | | | | 195,242 | |
Goodwill | | | — | | | | 894,787 | | | | 31,985 | | | | — | | | | 926,772 | |
Intangibles, net | | | — | | | | 361,052 | | | | 19,171 | | | | — | | | | 380,223 | |
Deferred financing costs, net | | | 35,517 | | | | — | | | | — | | | | — | | | | 35,517 | |
Deferred income taxes | | | — | | | | — | | | | 2,564 | | | | — | | | | 2,564 | |
Intercompany receivable | | | 586,361 | | | | 45,074 | | | | 53,876 | | | | (685,311 | ) | | | — | |
Other assets | | | 1,212 | | | | 10,039 | | | | 503 | | | | — | | | | 11,754 | |
Investment in subsidiaries | | | 779,842 | | | | 108,819 | | | | — | | | | (888,661 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
| | $ | 1,438,429 | | | $ | 1,840,216 | | | $ | 162,459 | | | $ | (1,592,058 | ) | | $ | 1,849,046 | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDER’S (DEFICIT) EQUITY | | | | | | | | | | | | | | | | | | | | |
Short-term borrowings | | $ | 19,000 | | | $ | — | | | $ | — | | | $ | — | | | $ | 19,000 | |
Accounts payable | | | 3,475 | | | | 32,079 | | | | 13,004 | | | | (2 | ) | | | 48,556 | |
Accrued employee compensation and related taxes | | | 7,782 | | | | 20,916 | | | | 4,950 | | | | — | | | | 33,648 | |
Commissions payable | | | — | | | | 2,752 | | | | 548 | | | | — | | | | 3,300 | |
Customer deposits | | | — | | | | 48,288 | | | | 2,515 | | | | — | | | | 50,803 | |
Income taxes payable | | | (16,649 | ) | | | 27,132 | | | | 1,403 | | | | (137 | ) | | | 11,749 | |
Current portion of long-term debt and capital leases | | | 10 | | | | 4,553 | | | | 383 | | | | — | | | | 4,946 | |
Interest payable | | | 52,180 | | | | 48 | | | | — | | | | — | | | | 52,228 | |
Intercompany payable | | | — | | | | 8,645 | | | | 9,085 | | | | (17,730 | ) | | | — | |
Other accrued liabilities | | | 3,062 | | | | 17,374 | | | | 1,884 | | | | — | | | | 22,320 | |
| | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 68,860 | | | | 161,787 | | | | 33,772 | | | | (17,869 | ) | | | 246,550 | |
Long-term debt and capital leases—less current maturities | | | 1,864,345 | | | | 3,345 | | | | 689 | | | | — | | | | 1,868,379 | |
Intercompany payable | | | 30,874 | | | | 640,454 | | | | 14,200 | | | | (685,528 | ) | | | — | |
Deferred income taxes | | | (3,991 | ) | | | 126,018 | | | | 4,226 | | | | — | | | | 126,253 | |
Pension liabilities, net | | | 25,296 | | | | 99,162 | | | | — | | | | — | | | | 124,458 | |
Other noncurrent liabilities | | | 14,801 | | | | 29,608 | | | | 753 | | | | — | | | | 45,162 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 2,000,185 | | | | 1,060,374 | | | | 53,640 | | | | (703,397 | ) | | | 2,410,802 | |
Mezzanine equity | | | 11 | | | | — | | | | — | | | | — | | | | 11 | |
Stockholder’s (deficit) equity | | | (561,767 | ) | | | 779,842 | | | | 108,819 | | | | (888,661 | ) | | | (561,767 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | $ | 1,438,429 | | | $ | 1,840,216 | | | $ | 162,459 | | | $ | (1,592,058 | ) | | $ | 1,849,046 | |
| | | | | | | | | | | | | | | | | | | | |
|
CONDENSED CONSOLIDATING BALANCE SHEET |
December 29, 2012 |
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Non- | | | | | | | |
In thousands | | Visant | | | Guarantors | | | Guarantors | | | Eliminations | | | Total | |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 48,590 | | | $ | 3,286 | | | $ | 8,320 | | | $ | — | | | $ | 60,196 | |
Accounts receivable, net | | | 1,474 | | | | 91,690 | | | | 11,621 | | | | — | | | | 104,785 | |
Inventories | | | — | | | | 106,704 | | | | 5,057 | | | | (418 | ) | | | 111,343 | |
Salespersons overdrafts, net | | | — | | | | 22,912 | | | | 1,232 | | | | — | | | | 24,144 | |
Prepaid expenses and other current assets | | | 1,777 | | | | 14,861 | | | | 1,314 | | | | — | | | | 17,952 | |
Income tax receivable | | | 2,928 | | | | — | | | | — | | | | — | | | | 2,928 | |
Intercompany receivable | | | 379 | | | | 6,100 | | | | 395 | | | | (6,874 | ) | | | — | |
Deferred income taxes | | | 10,582 | | | | 14,548 | | | | 54 | | | | — | | | | 25,184 | |
| | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 65,730 | | | | 260,101 | | | | 27,993 | | | | (7,292 | ) | | | 346,532 | |
Property, plant and equipment, net | | | 55 | | | | 200,500 | | | | 3,110 | | | | — | | | | 203,665 | |
Goodwill | | | — | | | | 894,787 | | | | 24,159 | | | | — | | | | 918,946 | |
Intangibles, net | | | — | | | | 390,391 | | | | 10,932 | | | | — | | | | 401,323 | |
Deferred financing costs, net | | | 42,740 | | | | — | | | | — | | | | — | | | | 42,740 | |
Deferred income taxes | | | — | | | | — | | | | 2,472 | | | | — | | | | 2,472 | |
Intercompany receivable | | | 527,924 | | | | — | | | | 58,662 | | | | (586,586 | ) | | | — | |
Other assets | | | 844 | | | | 9,617 | | | | 267 | | | | — | | | | 10,728 | |
Investment in subsidiaries | | | 742,380 | | | | 103,083 | | | | — | | | | (845,463 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
| | $ | 1,379,673 | | | $ | 1,858,479 | | | $ | 127,595 | | | $ | (1,439,341 | ) | | $ | 1,926,406 | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDER’S (DEFICIT) EQUITY | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | $ | 5,710 | | | $ | 44,428 | | | $ | 4,963 | | | $ | 2 | | | $ | 55,103 | |
Accrued employee compensation and related taxes | | | 6,952 | | | | 20,883 | | | | 3,676 | | | | — | | | | 31,511 | |
Commissions payable | | | — | | | | 11,649 | | | | 696 | | | | — | | | | 12,345 | |
Customer deposits | | | — | | | | 167,328 | | | | 7,817 | | | | — | | | | 175,145 | |
Income taxes payable | | | 51,917 | | | | (2,949 | ) | | | 515 | | | | (162 | ) | | | 49,321 | |
Current portion of long-term debt and capital leases | | | 10,668 | | | | 4,556 | | | | 12 | | | | — | | | | 15,236 | |
Interest payable | | | 34,403 | | | | 111 | | | | — | | | | — | | | | 34,514 | |
Intercompany payable | | | 1,982 | | | | (522 | ) | | | 5,415 | | | | (6,875 | ) | | | — | |
Other accrued liabilities | | | 3,539 | | | | 21,357 | | | | 1,256 | | | | — | | | | 26,152 | |
| | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 115,171 | | | | 266,841 | | | | 24,350 | | | | (7,035 | ) | | | 399,327 | |
Long-term debt and capital leases—less current maturities | | | 1,862,908 | | | | 6,305 | | | | 2 | | | | — | | | | 1,869,215 | |
Intercompany payable | | | — | | | | 586,843 | | | | — | | | | (586,843 | ) | | | — | |
Deferred income taxes | | | 1,685 | | | | 132,871 | | | | 147 | | | | — | | | | 134,703 | |
Pension liabilities, net | | | 23,829 | | | | 105,798 | | | | — | | | | — | | | | 129,627 | |
Other noncurrent liabilities | | | 17,417 | | | | 17,441 | | | | 13 | | | | — | | | | 34,871 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 2,021,010 | | | | 1,116,099 | | | | 24,512 | | | | (593,878 | ) | | | 2,567,743 | |
Mezzanine equity | | | 1,216 | | | | — | | | | — | | | | — | | | | 1,216 | |
Stockholder’s (deficit) equity | | | (642,553 | ) | | | 742,380 | | | | 103,083 | | | | (845,463 | ) | | | (642,553 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | $ | 1,379,673 | | | $ | 1,858,479 | | | $ | 127,595 | | | $ | (1,439,341 | ) | | $ | 1,926,406 | |
| | | | | | | | | | | | | | | | | | | | |
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED) |
Nine months ended September 28, 2013 |
|
| | | | | | | | | | | | | | | | | | | | |
In thousands | | Visant | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
Guarantors |
Net income | | $ | 14,737 | | | $ | 35,559 | | | $ | 5,188 | | | $ | (40,747 | ) | | $ | 14,737 | |
Other cash used in operating activities | | | (15,173 | ) | | | (28,059 | ) | | | (564 | ) | | | 40,746 | | | | (3,050 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by operating activities | | | (436 | ) | | | 7,500 | | | | 4,624 | | | | (1 | ) | | | 11,687 | |
Purchases of property, plant and equipment | | | (62 | ) | | | (24,777 | ) | | | (1,564 | ) | | | — | | | | (26,403 | ) |
Additions to intangibles | | | — | | | | (231 | ) | | | — | | | | — | | | | (231 | ) |
Proceeds from sale of property and equipment | | | — | | | | 1,258 | | | | — | | | | — | | | | 1,258 | |
Acquisition of business, net of cash acquired | | | — | | | | — | | | | (16,939 | ) | | | — | | | | (16,939 | ) |
Other investing activities, net | | | — | | | | (1,005 | ) | | | 1,005 | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash used in investing activities | | | (62 | ) | | | (24,755 | ) | | | (17,498 | ) | | | — | | | | (42,315 | ) |
Short-term borrowings | | | 24,000 | | | | — | | | | — | | | | — | | | | 24,000 | |
Short-term repayments | | | (5,000 | ) | | | — | | | | — | | | | — | | | | (5,000 | ) |
Repayments of long-term debt and capital leases | | | (12,005 | ) | | | (3,548 | ) | | | (99 | ) | | | — | | | | (15,652 | ) |
Proceeds from issuance of long-term debt | | | — | | | | 644 | | | | — | | | | — | | | | 644 | |
Intercompany payable (receivable) | | | (37,873 | ) | | | 19,672 | | | | 18,200 | | | | 1 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by financing activities | | | (30,878 | ) | | | 16,768 | | | | 18,101 | | | | 1 | | | | 3,992 | |
Effect of exchange rate changes on cash and cash equivalents | | | — | | | | — | | | | (279 | ) | | | — | | | | (279 | ) |
| | | | | | | | | | | | | | | | | | | | |
(Decrease) increase in cash and cash equivalents | | | (31,376 | ) | | | (487 | ) | | | 4,948 | | | | — | | | | (26,915 | ) |
Cash and cash equivalents, beginning of period | | | 48,590 | | | | 3,286 | | | | 8,320 | | | | — | | | | 60,196 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents, end of period | | $ | 17,214 | | | $ | 2,799 | | | $ | 13,268 | | | $ | — | | | $ | 33,281 | |
| | | | | | | | | | | | | | | | | | | | |
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED) |
Nine months ended September 29, 2012 |
|
| | | | | | | | | | | | | | | | | | | | |
In thousands | | Visant | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
Guarantors |
Net income | | $ | 27,025 | | | $ | 43,582 | | | $ | 5,166 | | | $ | (48,748 | ) | | $ | 27,025 | |
Other cash used in operating activities | | | (39,824 | ) | | | (28,091 | ) | | | (2,061 | ) | | | 48,748 | | | | (21,228 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by operating activities | | | (12,799 | ) | | | 15,491 | | | | 3,105 | | | | — | | | | 5,797 | |
Purchases of property, plant and equipment | | | — | | | | (41,217 | ) | | | (1,797 | ) | | | — | | | | (43,014 | ) |
Additions to intangibles | | | — | | | | (1,909 | ) | | | (1,171 | ) | | | — | | | | (3,080 | ) |
Proceeds from sale of property and equipment | | | — | | | | 3,932 | | | | — | | | | — | | | | 3,932 | |
Other investing activities, net | | | — | | | | (2,099 | ) | | | 2,100 | | | | — | | | | 1 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash used in investing activities | | | — | | | | (41,293 | ) | | | (868 | ) | | | — | | | | (42,161 | ) |
Short-term borrowings | | | 94,000 | | | | — | | | | 2,048 | | | | — | | | | 96,048 | |
Short-term repayments | | | (35,000 | ) | | | — | | | | — | | | | — | | | | (35,000 | ) |
Repayments of long-term debt and capital leases | | | (6 | ) | | | (3,355 | ) | | | (15 | ) | | | — | | | | (3,376 | ) |
Proceeds from issuance of long-term debt | | | — | | | | 2,094 | | | | — | | | | — | | | | 2,094 | |
Intercompany payable (receivable) | | | (24,600 | ) | | | 24,600 | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by financing activities | | | 34,394 | | | | 23,339 | | | | 2,033 | | | | — | | | | 59,766 | |
Effect of exchange rate changes on cash and cash equivalents | | | — | | | | — | | | | (256 | ) | | | — | | | | (256 | ) |
| | | | | | | | | | | | | | | | | | | | |
Increase (decrease) in cash and cash equivalents | | | 21,595 | | | | (2,463 | ) | | | 4,014 | | | | — | | | | 23,146 | |
Cash and cash equivalents, beginning of period | | | 30,138 | | | | 2,334 | | | | 3,542 | | | | — | | | | 36,014 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents, end of period | | $ | 51,733 | | | $ | (129 | ) | | $ | 7,556 | | | $ | — | | | $ | 59,160 | |
| | | | | | | | | | | | | | | | | | | | |
|