Condensed Consolidating Guarantor Information | 3 Months Ended |
Mar. 29, 2014 |
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 $33.2 million and $33.4 million for the three-month periods ended March 29, 2014 and March 30, 2013, respectively. |
|
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME (UNAUDITED) |
Three months ended March 29, 2014 |
|
| | | | | | | | | | | | | | | | | | | | |
In thousands | | Visant | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
Guarantors |
Net sales | | $ | — | | | $ | 218,876 | | | $ | 28,008 | | | $ | (3,290 | ) | | $ | 243,594 | |
Cost of products sold | | | — | | | | 104,520 | | | | 21,008 | | | | (3,507 | ) | | | 122,021 | |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | — | | | | 114,356 | | | | 7,000 | | | | 217 | | | | 121,573 | |
Selling and administrative expenses | | | (2,512 | ) | | | 94,156 | | | | 5,498 | | | | — | | | | 97,142 | |
Gain on disposal of assets | | | — | | | | (203 | ) | | | — | | | | — | | | | (203 | ) |
Special charges | | | — | | | | 1,274 | | | | 473 | | | | — | | | | 1,747 | |
| | | | | | | | | | | | | | | | | | | | |
Operating income | | | 2,512 | | | | 19,129 | | | | 1,029 | | | | 217 | | | | 22,887 | |
Interest expense, net | | | 38,428 | | | | 33,364 | | | | 194 | | | | (33,191 | ) | | | 38,795 | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income before income taxes | | | (35,916 | ) | | | (14,235 | ) | | | 835 | | | | 33,408 | | | | (15,908 | ) |
Provision for (benefit from) income taxes | | | 601 | | | | (7,133 | ) | | | 442 | | | | 83 | | | | (6,007 | ) |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income from operations | | | (36,517 | ) | | | (7,102 | ) | | | 393 | | | | 33,325 | | | | (9,901 | ) |
Earnings in subsidiary, net of tax | | | (26,616 | ) | | | (393 | ) | | | — | | | | 27,009 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net (loss) income | | $ | (9,901 | ) | | $ | (6,709 | ) | | $ | 393 | | | $ | 6,316 | | | $ | (9,901 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive (loss) income | | $ | (9,285 | ) | | $ | (6,351 | ) | | $ | 301 | | | $ | 6,050 | | | $ | (9,285 | ) |
| | | | | | | | | | | | | | | | | | | | |
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS |
(UNAUDITED) |
Three months ended March 30, 2013 |
|
| | | | | | | | | | | | | | | | | | | | |
In thousands | | Visant | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
Guarantors |
Net sales | | $ | — | | | $ | 227,324 | | | $ | 22,410 | | | $ | (4,798 | ) | | $ | 244,936 | |
Cost of products sold | | | — | | | | 112,205 | | | | 13,655 | | | | (4,968 | ) | | | 120,892 | |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | — | | | | 115,119 | | | | 8,755 | | | | 170 | | | | 124,044 | |
Selling and administrative expenses | | | (980 | ) | | | 103,222 | | | | 7,855 | | | | — | | | | 110,097 | |
Loss on disposal of assets | | | — | | | | 23 | | | | — | | | | — | | | | 23 | |
Special charges | | | — | | | | 857 | | | | — | | | | — | | | | 857 | |
| | | | | | | | | | | | | | | | | | | | |
Operating income | | | 980 | | | | 11,017 | | | | 900 | | | | 170 | | | | 13,067 | |
Interest expense, net | | | 38,845 | | | | 33,924 | | | | 33 | | | | (33,422 | ) | | | 39,380 | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income before income taxes | | | (37,865 | ) | | | (22,907 | ) | | | 867 | | | | 33,592 | | | | (26,313 | ) |
(Benefit from) provision for income taxes | | | (1,296 | ) | | | (10,611 | ) | | | 463 | | | | 66 | | | | (11,378 | ) |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income from operations | | | (36,569 | ) | | | (12,296 | ) | | | 404 | | | | 33,526 | | | | (14,935 | ) |
Earnings in subsidiary, net of tax | | | (21,634 | ) | | | (404 | ) | | | — | | | | 22,038 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net (loss) income | | $ | (14,935 | ) | | $ | (11,892 | ) | | $ | 404 | | | $ | 11,488 | | | $ | (14,935 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive loss | | $ | (14,258 | ) | | $ | (11,258 | ) | | $ | (27 | ) | | $ | 11,285 | | | $ | (14,258 | ) |
| | | | | | | | | | | | | | | | | | | | |
|
CONDENSED CONSOLIDATING BALANCE SHEET (UNAUDITED) |
March 29, 2014 |
|
| | | | | | | | | | | | | | | | | | | | |
In thousands | | Visant | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
Guarantors |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 114,196 | | | $ | (1,311 | ) | | $ | 10,029 | | | $ | — | | | $ | 122,914 | |
Accounts receivable, net | | | 1,693 | | | | 102,887 | | | | 25,621 | | | | — | | | | 130,201 | |
Inventories | | | — | | | | 123,207 | | | | 7,576 | | | | (267 | ) | | | 130,516 | |
Salespersons overdrafts, net | | | — | | | | 20,625 | | | | 1,303 | | | | — | | | | 21,928 | |
Prepaid expenses and other current assets | | | 1,421 | | | | 19,540 | | | | 3,054 | | | | — | | | | 24,015 | |
Income tax receivable | | | 2,148 | | | | — | | | | 1,304 | | | | — | | | | 3,452 | |
Intercompany receivable | | | 26,549 | | | | 5,163 | | | | 124 | | | | (31,836 | ) | | | — | |
Deferred income taxes | | | 6,502 | | | | 14,220 | | | | 306 | | | | 5,215 | | | | 26,243 | |
| | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 152,509 | | | | 284,331 | | | | 49,317 | | | | (26,888 | ) | | | 459,269 | |
Property, plant and equipment, net | | | 69 | | | | 174,165 | | | | 9,392 | | | | — | | | | 183,626 | |
Goodwill | | | — | | | | 894,787 | | | | 31,941 | | | | — | | | | 926,728 | |
Intangibles, net | | | — | | | | 345,659 | | | | 17,828 | | | | — | | | | 363,487 | |
Deferred financing costs, net | | | 30,712 | | | | — | | | | — | | | | — | | | | 30,712 | |
Deferred income taxes | | | — | | | | — | | | | 2,256 | | | | — | | | | 2,256 | |
Intercompany receivable | | | 517,625 | | | | 89,177 | | | | — | | | | (606,802 | ) | | | — | |
Other assets | | | 1,239 | | | | 12,155 | | | | 876 | | | | — | | | | 14,270 | |
Investment in subsidiaries | | | 795,891 | | | | 107,306 | | | | — | | | | (903,197 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
| | $ | 1,498,045 | | | $ | 1,907,580 | | | $ | 111,610 | | | $ | (1,536,887 | ) | | $ | 1,980,348 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
LIABILITIES AND STOCKHOLDER’S (DEFICIT) EQUITY | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | $ | 5,564 | | | $ | 40,907 | | | $ | 14,228 | | | $ | — | | | $ | 60,699 | |
Accrued employee compensation and related taxes | | | 5,372 | | | | 17,687 | | | | 4,822 | | | | — | | | | 27,881 | |
Commissions payable | | | — | | | | 19,506 | | | | 365 | | | | — | | | | 19,871 | |
Customer deposits | | | — | | | | 214,335 | | | | 9,548 | | | | — | | | | 223,883 | |
Income taxes payable | | | 1,089 | | | | (3,320 | ) | | | 360 | | | | 5,111 | | | | 3,240 | |
Current portion of long-term debt and capital leases | | | 10 | | | | 3,892 | | | | 381 | | | | — | | | | 4,283 | |
Interest payable | | | 52,021 | | | | 82 | | | | — | | | | — | | | | 52,103 | |
Intercompany payable | | | — | | | | 20,925 | | | | 10,913 | | | | (31,838 | ) | | | — | |
Other accrued liabilities | | | 2,958 | | | | 24,476 | | | | 1,878 | | | | — | | | | 29,312 | |
| | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 67,014 | | | | 338,490 | | | | 42,495 | | | | (26,727 | ) | | | 421,272 | |
Long-term debt and capital leases - less current maturities | | | 1,866,127 | | | | 1,726 | | | | 490 | | | | — | | | | 1,868,343 | |
Intercompany payable | | | 73,977 | | | | 576,332 | | | | (43,346 | ) | | | (606,963 | ) | | | — | |
Deferred income taxes | | | 1,407 | | | | 139,490 | | | | 3,945 | | | | — | | | | 144,842 | |
Pension liabilities, net | | | 17,079 | | | | 33,226 | | | | — | | | | — | | | | 50,305 | |
Other noncurrent liabilities | | | 14,428 | | | | 22,425 | | | | 720 | | | | — | | | | 37,573 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 2,040,032 | | | | 1,111,689 | | | | 4,304 | | | | (633,690 | ) | | | 2,522,335 | |
Mezzanine equity | | | 11 | | | | — | | | | — | | | | — | | | | 11 | |
Stockholder’s (deficit) equity | | | (541,998 | ) | | | 795,891 | | | | 107,306 | | | | (903,197 | ) | | | (541,998 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | $ | 1,498,045 | | | $ | 1,907,580 | | | $ | 111,610 | | | $ | (1,536,887 | ) | | $ | 1,980,348 | |
| | | | | | | | | | | | | | | | | | | | |
|
CONDENSED CONSOLIDATING BALANCE SHEET |
December 28, 2013 |
|
| | | | | | | | | | | | | | | | | | | | |
In thousands | | Visant | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
Guarantors |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 83,633 | | | $ | 2,695 | | | $ | 9,714 | | | $ | — | | | $ | 96,042 | |
Accounts receivable, net | | | 1,070 | | | | 88,352 | | | | 18,779 | | | | — | | | | 108,201 | |
Inventories | | | — | | | | 97,871 | | | | 6,961 | | | | (483 | ) | | | 104,349 | |
Salespersons overdrafts, net | | | — | | | | 23,036 | | | | 1,285 | | | | — | | | | 24,321 | |
Prepaid expenses and other current assets | | | 857 | | | | 16,015 | | | | 1,898 | | | | — | | | | 18,770 | |
Income tax receivable | | | 2,148 | | | | — | | | | 1,314 | | | | — | | | | 3,462 | |
Intercompany receivable | | | 6,487 | | | | 3,665 | | | | 8 | | | | (10,160 | ) | | | — | |
Deferred income taxes | | | 6,526 | | | | 14,220 | | | | 307 | | | | — | | | | 21,053 | |
| | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 100,721 | | | | 245,854 | | | | 40,266 | | | | (10,643 | ) | | | 376,198 | |
Property, plant and equipment, net | | | 77 | | | | 179,103 | | | | 9,911 | | | | — | | | | 189,091 | |
Goodwill | | | — | | | | 894,787 | | | | 32,036 | | | | — | | | | 926,823 | |
Intangibles, net | | | — | | | | 348,976 | | | | 18,591 | | | | — | | | | 367,567 | |
Deferred financing costs, net | | | 33,118 | | | | — | | | | — | | | | — | | | | 33,118 | |
Deferred income taxes | | | — | | | | — | | | | 2,316 | | | | — | | | | 2,316 | |
Intercompany receivable | | | 519,772 | | | | 55,526 | | | | 57,972 | | | | (633,270 | ) | | | — | |
Other assets | | | 1,211 | | | | 9,476 | | | | 475 | | | | — | | | | 11,162 | |
Investment in subsidiaries | | | 802,242 | | | | 107,005 | | | | — | | | | (909,247 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
| | $ | 1,457,141 | | | $ | 1,840,727 | | | $ | 161,567 | | | $ | (1,553,160 | ) | | $ | 1,906,275 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
LIABILITIES AND STOCKHOLDER’S (DEFICIT) EQUITY | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | $ | 6,185 | | | $ | 31,874 | | | $ | 7,810 | | | $ | (2 | ) | | $ | 45,867 | |
Accrued employee compensation and related taxes | | | 7,929 | | | | 21,516 | | | | 5,946 | | | | — | | | | 35,391 | |
Commissions payable | | | — | | | | 163,205 | | | | 6,714 | | | | — | | | | 169,919 | |
Customer deposits | | | — | | | | 10,390 | | | | 518 | | | | — | | | | 10,908 | |
Income taxes payable | | | (892 | ) | | | 3,183 | | | | 1,207 | | | | (188 | ) | | | 3,310 | |
Current portion of long-term debt and capital leases | | | 33,616 | | | | 86 | | | | — | | | | — | | | | 33,702 | |
Interest payable | | | 10 | | | | 4,395 | | | | 373 | | | | — | | | | 4,778 | |
Intercompany payable | | | 73 | | | | 1,195 | | | | 8,890 | | | | (10,158 | ) | | | — | |
Other accrued liabilities | | | 3,003 | | | | 23,741 | | | | 2,450 | | | | — | | | | 29,194 | |
| | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 49,924 | | | | 259,585 | | | | 33,908 | | | | (10,348 | ) | | | 333,069 | |
Long-term debt and capital leases - less current maturities | | | 1,865,229 | | | | 2,359 | | | | 559 | | | | — | | | | 1,868,147 | |
Intercompany payable | | | 40,461 | | | | 577,904 | | | | 15,200 | | | | (633,565 | ) | | | — | |
Deferred income taxes | | | 2,714 | | | | 140,192 | | | | 4,153 | | | | — | | | | 147,059 | |
Pension liabilities, net | | | 17,046 | | | | 34,880 | | | | — | | | | — | | | | 51,926 | |
Other noncurrent liabilities | | | 14,505 | | | | 23,565 | | | | 742 | | | | — | | | | 38,812 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 1,989,879 | | | | 1,038,485 | | | | 54,562 | | | | (643,913 | ) | | | 2,439,013 | |
Mezzanine equity | | | 11 | | | | — | | | | — | | | | — | | | | 11 | |
Stockholder’s (deficit) equity | | | (532,749 | ) | | | 802,242 | | | | 107,005 | | | | (909,247 | ) | | | (532,749 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | $ | 1,457,141 | | | $ | 1,840,727 | | | $ | 161,567 | | | $ | (1,553,160 | ) | | $ | 1,906,275 | |
| | | | | | | | | | | | | | | | | | | | |
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED) |
Three months ended March 29, 2014 |
|
| | | | | | | | | | | | | | | | | | | | |
In thousands | | Visant | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
Guarantors |
Net (loss) income | | $ | (9,901 | ) | | $ | (6,709 | ) | | $ | 393 | | | $ | 6,316 | | | $ | (9,901 | ) |
Other cash provided by (used in) operating activities | | | 7,947 | | | | 43,766 | | | | (39 | ) | | | (6,316 | ) | | | 45,358 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by operating activities | | | (1,954 | ) | | | 37,057 | | | | 354 | | | | — | | | | 35,457 | |
Purchases of property, plant and equipment | | | — | | | | (7,538 | ) | | | (12 | ) | | | — | | | | (7,550 | ) |
Additions to intangibles | | | — | | | | (41 | ) | | | — | | | | — | | | | (41 | ) |
Proceeds from sale of property and equipment | | | — | | | | 206 | | | | — | | | | — | | | | 206 | |
Intercompany receivable | | | (1,169 | ) | | | (33,651 | ) | | | — | | | | 34,820 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash used in investing activities | | | (1,169 | ) | | | (41,024 | ) | | | (12 | ) | | | 34,820 | | | | (7,385 | ) |
Repayments of long-term debt and capital leases | | | (2 | ) | | | (1,207 | ) | | | (93 | ) | | | — | | | | (1,302 | ) |
Intercompany payable | | | 33,652 | | | | 1,168 | | | | — | | | | (34,820 | ) | | | — | |
Excess tax benefit from share based arrangements | | | 36 | | | | — | | | | — | | | | — | | | | 36 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | 33,686 | | | | (39 | ) | | | (93 | ) | | | (34,820 | ) | | | (1,266 | ) |
Effect of exchange rate changes on cash and cash equivalents | | | — | | | | — | | | | 66 | | | | — | | | | 66 | |
| | | | | | | | | | | | | | | | | | | | |
Increase (decrease) in cash and cash equivalents | | | 30,563 | | | | (4,006 | ) | | | 315 | | | | — | | | | 26,872 | |
Cash and cash equivalents, beginning of period | | | 83,633 | | | | 2,695 | | | | 9,714 | | | | — | | | | 96,042 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents, end of period | | $ | 114,196 | | | $ | (1,311 | ) | | $ | 10,029 | | | $ | — | | | $ | 122,914 | |
| | | | | | | | | | | | | | | | | | | | |
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED) |
Three months ended March 30, 2013 |
|
| | | | | | | | | | | | | | | | | | | | |
In thousands | | Visant | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
Guarantors |
Net (loss) income | | $ | (14,935 | ) | | $ | (11,892 | ) | | $ | 404 | | | $ | 11,488 | | | $ | (14,935 | ) |
Other cash provided by (used in) operating activities | | | 5,971 | | | | 62,262 | | | | (1,521 | ) | | | (11,491 | ) | | | 55,221 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by operating activities | | | (8,964 | ) | | | 50,370 | | | | (1,117 | ) | | | (3 | ) | | | 40,286 | |
Purchases of property, plant and equipment | | | — | | | | (8,054 | ) | | | (1,339 | ) | | | — | | | | (9,393 | ) |
Additions to intangibles | | | — | | | | (81 | ) | | | — | | | | — | | | | (81 | ) |
Proceeds from sale of property and equipment | | | — | | | | 7 | | | | — | | | | — | | | | 7 | |
Other investing activities, net | | | — | | | | (1,005 | ) | | | 1,005 | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash used in investing activities | | | — | | | | (9,133 | ) | | | (334 | ) | | | — | | | | (9,467 | ) |
Repayments of long-term debt and capital leases | | | (12,002 | ) | | | (1,227 | ) | | | (2 | ) | | | — | | | | (13,231 | ) |
Proceeds from issuance of long-term debt | | | — | | | | 644 | | | | — | | | | — | | | | 644 | |
Intercompany payable (receivable) | | | 37,633 | | | | (37,636 | ) | | | — | | | | 3 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | 25,631 | | | | (38,219 | ) | | | (2 | ) | | | 3 | | | | (12,587 | ) |
Effect of exchange rate changes on cash and cash equivalents | | | — | | | | — | | | | (78 | ) | | | — | | | | (78 | ) |
| | | | | | | | | | | | | | | | | | | | |
Increase (decrease) in cash and cash equivalents | | | 16,667 | | | | 3,018 | | | | (1,531 | ) | | | — | | | | 18,154 | |
Cash and cash equivalents, beginning of period | | | 48,590 | | | | 3,286 | | | | 8,320 | | | | — | | | | 60,196 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents, end of period | | $ | 65,257 | | | $ | 6,304 | | | $ | 6,789 | | | $ | — | | | $ | 78,350 | |
| | | | | | | | | | | | | | | | | | | | |