Condensed Consolidating Guarantor Information | 6 Months Ended |
Jun. 28, 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 $32.8 million as of each of the three-month periods ended June 28, 2014 and June 29, 2013. The elimination of intercompany interest expense incurred by the guarantors was $66.0 million and $66.2 million for the six-month periods ended June 28, 2014 and June 29, 2013, respectively. |
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (UNAUDITED) |
Three months ended June 28, 2014 |
|
| | | | | | | | | | | | | | | | | | | | |
In thousands | | Visant | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
Guarantors |
Net sales | | $ | — | | | $ | 418,201 | | | $ | 32,687 | | | $ | (6,563 | ) | | $ | 444,325 | |
Cost of products sold | | | — | | | | 170,195 | | | | 21,928 | | | | (6,580 | ) | | | 185,543 | |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | — | | | | 248,006 | | | | 10,759 | | | | 17 | | | | 258,782 | |
Selling and administrative expenses | | | 2,332 | | | | 101,546 | | | | 6,734 | | | | — | | | | 110,612 | |
Gain on disposal of assets | | | — | | | | (144 | ) | | | — | | | | — | | | | (144 | ) |
Special charges | | | — | | | | 4,099 | | | | 154 | | | | — | | | | 4,253 | |
| | | | | | | | | | | | | | | | | | | | |
Operating (loss) income | | | (2,332 | ) | | | 142,505 | | | | 3,871 | | | | 17 | | | | 144,061 | |
Interest expense, net | | | 38,244 | | | | 33,009 | | | | 226 | | | | (32,835 | ) | | | 38,644 | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income before income taxes | | | (40,576 | ) | | | 109,496 | | | | 3,645 | | | | 32,852 | | | | 105,417 | |
(Benefit from) provision for income taxes | | | (2,483 | ) | | | 42,545 | | | | 1,205 | | | | 9 | | | | 41,276 | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income from operations | | | (38,093 | ) | | | 66,951 | | | | 2,440 | | | | 32,843 | | | | 64,141 | |
Earnings in subsidiary, net of tax | | | (102,234 | ) | | | (2,440 | ) | | | — | | | | 104,674 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 64,141 | | | $ | 69,391 | | | $ | 2,440 | | | $ | (71,831 | ) | | $ | 64,141 | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income | | $ | 64,584 | | | $ | 69,749 | | | $ | 2,542 | | | $ | (72,291 | ) | | $ | 64,584 | |
| | | | | | | | | | | | | | | | | | | | |
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (UNAUDITED) |
Three months ended June 29, 2013 |
|
| | | | | | | | | | | | | | | | | | | | |
In thousands | | Visant | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
Guarantors |
Net sales | | $ | — | | | $ | 430,634 | | | $ | 23,703 | | | $ | (5,801 | ) | | $ | 448,536 | |
Cost of products sold | | | — | | | | 183,196 | | | | 12,227 | | | | (5,809 | ) | | | 189,614 | |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | — | | | | 247,438 | | | | 11,476 | | | | 8 | | | | 258,922 | |
Selling and administrative expenses | | | 728 | | | | 110,796 | | | | 7,428 | | | | — | | | | 118,952 | |
Loss on disposal of assets | | | — | | | | 4 | | | | — | | | | — | | | | 4 | |
Special charges | | | — | | | | 2,673 | | | | — | | | | — | | | | 2,673 | |
| | | | | | | | | | | | | | | | | | | | |
Operating (loss) income | | | (728 | ) | | | 133,965 | | | | 4,048 | | | | 8 | | | | 137,293 | |
Interest expense, net | | | 37,914 | | | | 33,167 | | | | 64 | | | | (32,751 | ) | | | 38,394 | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income before income taxes | | | (38,642 | ) | | | 100,798 | | | | 3,984 | | | | 32,759 | | | | 98,899 | |
Provision for income taxes | | | 2,529 | | | | 38,338 | | | | 1,308 | | | | 4 | | | | 42,179 | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income from operations | | | (41,171 | ) | | | 62,460 | | | | 2,676 | | | | 32,755 | | | | 56,720 | |
Earnings in subsidiary, net of tax | | | (97,891 | ) | | | (2,676 | ) | | | — | | | | 100,567 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 56,720 | | | $ | 65,136 | | | $ | 2,676 | | | $ | (67,812 | ) | | $ | 56,720 | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income | | $ | 58,187 | | | $ | 65,771 | | | $ | 2,146 | | | $ | (67,917 | ) | | $ | 58,187 | |
| | | | | | | | | | | | | | | | | | | | |
|
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (UNAUDITED) |
Six months ended June 28, 2014 |
|
| | | | | | | | | | | | | | | | | | | | |
In thousands | | Visant | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
Guarantors |
Net sales | | $ | — | | | $ | 637,077 | | | $ | 60,695 | | | $ | (9,853 | ) | | $ | 687,919 | |
Cost of products sold | | | — | | | | 274,715 | | | | 42,936 | | | | (10,087 | ) | | | 307,564 | |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | — | | | | 362,362 | | | | 17,759 | | | | 234 | | | | 380,355 | |
Selling and administrative expenses | | | (180 | ) | | | 195,702 | | | | 12,232 | | | | — | | | | 207,754 | |
Gain on disposal of assets | | | — | | | | (347 | ) | | | — | | | | — | | | | (347 | ) |
Special charges | | | — | | | | 5,373 | | | | 627 | | | | — | | | | 6,000 | |
| | | | | | | | | | | | | | | | | | | | |
Operating income | | | 180 | | | | 161,634 | | | | 4,900 | | | | 234 | | | | 166,948 | |
Interest expense, net | | | 76,672 | | | | 66,373 | | | | 420 | | | | (66,026 | ) | | | 77,439 | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income before income taxes | | | (76,492 | ) | | | 95,261 | | | | 4,480 | | | | 66,260 | | | | 89,509 | |
(Benefit from) provision for income taxes | | | (1,882 | ) | | | 35,412 | | | | 1,647 | | | | 92 | | | | 35,269 | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income from operations | | | (74,610 | ) | | | 59,849 | | | | 2,833 | | | | 66,168 | | | | 54,240 | |
Earnings in subsidiary, net of tax | | | (128,850 | ) | | | (2,833 | ) | | | — | | | | 131,683 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 54,240 | | | $ | 62,682 | | | $ | 2,833 | | | $ | (65,515 | ) | | $ | 54,240 | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income | | $ | 55,299 | | | $ | 63,398 | | | $ | 2,843 | | | $ | (66,241 | ) | | $ | 55,299 | |
| | | | | | | | | | | | | | | | | | | | |
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (UNAUDITED) |
Six months ended June 29, 2013 |
|
| | | | | | | | | | | | | | | | | | | | |
In thousands | | Visant | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
Guarantors |
Net sales | | $ | — | | | $ | 657,958 | | | $ | 46,113 | | | $ | (10,599 | ) | | $ | 693,472 | |
Cost of products sold | | | — | | | | 295,401 | | | | 25,882 | | | | (10,777 | ) | | | 310,506 | |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | — | | | | 362,557 | | | | 20,231 | | | | 178 | | | | 382,966 | |
Selling and administrative expenses | | | (252 | ) | | | 214,018 | | | | 15,283 | | | | — | | | | 229,049 | |
Loss on disposal of assets | | | — | | | | 27 | | | | — | | | | — | | | | 27 | |
Special charges | | | — | | | | 3,530 | | | | — | | | | — | | | | 3,530 | |
| | | | | | | | | | | | | | | | | | | | |
Operating income | | | 252 | | | | 144,982 | | | | 4,948 | | | | 178 | | | | 150,360 | |
Interest expense, net | | | 76,759 | | | | 67,091 | | | | 97 | | | | (66,173 | ) | | | 77,774 | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income before income taxes | | | (76,507 | ) | | | 77,891 | | | | 4,851 | | | | 66,351 | | | | 72,586 | |
Provision for income taxes | | | 1,233 | | | | 27,727 | | | | 1,771 | | | | 70 | | | | 30,801 | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income from operations | | | (77,740 | ) | | | 50,164 | | | | 3,080 | | | | 66,281 | | | | 41,785 | |
Earnings in subsidiary, net of tax | | | (119,525 | ) | | | (3,080 | ) | | | — | | | | 122,605 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 41,785 | | | $ | 53,244 | | | $ | 3,080 | | | $ | (56,324 | ) | | $ | 41,785 | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income | | $ | 43,929 | | | $ | 54,513 | | | $ | 2,119 | | | $ | (56,632 | ) | | $ | 43,929 | |
| | | | | | | | | | | | | | | | | | | | |
|
CONDENSED CONSOLIDATING BALANCE SHEET (UNAUDITED) |
June 28, 2014 |
|
| | | | | | | | | | | | | | | | | | | | |
In thousands | | Visant | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
Guarantors |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 115,272 | | | $ | 3,160 | | | $ | 9,312 | | | $ | — | | | $ | 127,744 | |
Accounts receivable, net | | | 1,665 | | | | 107,929 | | | | 20,945 | | | | — | | | | 130,539 | |
Inventories | | | — | | | | 63,568 | | | | 6,301 | | | | (249 | ) | | | 69,620 | |
Salespersons overdrafts, net | | | — | | | | 12,105 | | | | 1,003 | | | | — | | | | 13,108 | |
Prepaid expenses and other current assets | | | 924 | | | | 11,410 | | | | 2,542 | | | | — | | | | 14,876 | |
Income tax receivable | | | — | | | | — | | | | 1,299 | | | | — | | | | 1,299 | |
Intercompany receivable | | | 20,509 | | | | 3,680 | | | | 29 | | | | (24,218 | ) | | | — | |
Deferred income taxes | | | 2,039 | | | | 14,254 | | | | 305 | | | | — | | | | 16,598 | |
| | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 140,409 | | | | 216,106 | | | | 41,736 | | | | (24,467 | ) | | | 373,784 | |
Property, plant and equipment, net | | | 62 | | | | 169,926 | | | | 9,118 | | | | — | | | | 179,106 | |
Goodwill | | | — | | | | 894,787 | | | | 32,416 | | | | — | | | | 927,203 | |
Intangibles, net | | | — | | | | 342,938 | | | | 18,061 | | | | — | | | | 360,999 | |
Deferred financing costs, net | | | 28,242 | | | | — | | | | — | | | | — | | | | 28,242 | |
Deferred income taxes | | | — | | | | — | | | | 2,342 | | | | — | | | | 2,342 | |
Intercompany receivable | | | 506,574 | | | | 100,593 | | | | 57,734 | | | | (664,901 | ) | | | — | |
Other assets | | | 1,212 | | | | 12,660 | | | | 762 | | | | — | | | | 14,634 | |
Investment in subsidiaries | | | 865,640 | | | | 109,848 | | | | — | | | | (975,488 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
| | $ | 1,542,139 | | | $ | 1,846,858 | | | $ | 162,169 | | | $ | (1,664,856 | ) | | $ | 1,886,310 | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDER’S (DEFICIT) EQUITY | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | $ | 3,291 | | | $ | 31,427 | | | $ | 9,170 | | | $ | 1 | | | $ | 43,889 | |
Accrued employee compensation and related taxes | | | 5,287 | | | | 18,023 | | | | 4,458 | | | | — | | | | 27,768 | |
Commissions payable | | | — | | | | 26,238 | | | | 437 | | | | — | | | | 26,675 | |
Customer deposits | | | — | | | | 62,134 | | | | 5,805 | | | | — | | | | 67,939 | |
Income taxes payable | | | (8,872 | ) | | | 39,432 | | | | 28 | | | | (96 | ) | | | 30,492 | |
Current portion of long-term debt and capital leases | | | 10 | | | | 3,502 | | | | 391 | | | | — | | | | 3,903 | |
Interest payable | | | 33,726 | | | | 59 | | | | — | | | | — | | | | 33,785 | |
Intercompany payable | | | — | | | | 14,738 | | | | 9,481 | | | | (24,219 | ) | | | — | |
Other accrued liabilities | | | 3,312 | | | | 24,034 | | | | 2,105 | | | | — | | | | 29,451 | |
| | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 36,754 | | | | 219,587 | | | | 31,875 | | | | (24,314 | ) | | | 263,902 | |
Long-term debt and capital leases—less current maturities | | | 1,867,038 | | | | 2,928 | | | | 416 | | | | — | | | | 1,870,382 | |
Intercompany payable | | | 85,393 | | | | 564,461 | | | | 15,200 | | | | (665,054 | ) | | | — | |
Deferred income taxes | | | 1,802 | | | | 138,786 | | | | 3,783 | | | | — | | | | 144,371 | |
Pension liabilities, net | | | 15,490 | | | | 31,419 | | | | — | | | | — | | | | 46,909 | |
Other noncurrent liabilities | | | 14,186 | | | | 24,037 | | | | 1,047 | | | | — | | | | 39,270 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 2,020,663 | | | | 981,218 | | | | 52,321 | | | | (689,368 | ) | | | 2,364,834 | |
Mezzanine equity | | | 11 | | | | — | | | | — | | | | — | | | | 11 | |
Stockholder’s (deficit) equity | | | (478,535 | ) | | | 865,640 | | | | 109,848 | | | | (975,488 | ) | | | (478,535 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | $ | 1,542,139 | | | $ | 1,846,858 | | | $ | 162,169 | | | $ | (1,664,856 | ) | | $ | 1,886,310 | |
| | | | | | | | | | | | | | | | | | | | |
|
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) |
Six months ended June 28, 2014 |
|
| | | | | | | | | | | | | | | | | | | | |
In thousands | | Visant | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
Guarantors |
Net income | | $ | 54,240 | | | $ | 62,682 | | | $ | 2,833 | | | $ | (65,515 | ) | | $ | 54,240 | |
Other cash (used in) provided by operating activities | | | (72,155 | ) | | | 5,220 | | | | (2,754 | ) | | | 65,515 | | | | (4,174 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by operating activities | | | (17,915 | ) | | | 67,902 | | | | 79 | | | | — | | | | 50,066 | |
Purchases of property, plant and equipment | | | — | | | | (14,675 | ) | | | (86 | ) | | | — | | | | (14,761 | ) |
Additions to intangibles | | | — | | | | (94 | ) | | | — | | | | — | | | | (94 | ) |
Proceeds from sale of property and equipment | | | — | | | | 419 | | | | — | | | | — | | | | 419 | |
Intercompany payable (receivable) | | | 5,575 | | | | (45,068 | ) | | | — | | | | 39,493 | | | | — | |
Acquisition of business, net of cash acquired | | | — | | | | — | | | | (184 | ) | | | — | | | | (184 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) investing activities | | | 5,575 | | | | (59,418 | ) | | | (270 | ) | | | 39,493 | | | | (14,620 | ) |
Repayments of long-term debt and capital leases | | | (4 | ) | | | (2,603 | ) | | | (186 | ) | | | — | | | | (2,793 | ) |
Proceeds from issuance of long-term debt | | | — | | | | 159 | | | | — | | | | — | | | | 159 | |
Intercompany payable (receivable) | | | 45,068 | | | | (5,575 | ) | | | — | | | | (39,493 | ) | | | — | |
Excess tax benefit from share based arrangements | | | 36 | | | | — | | | | — | | | | — | | | | 36 | |
Distribution to shareholder | | | (1,121 | ) | | | — | | | | — | | | | — | | | | (1,121 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | 43,979 | | | | (8,019 | ) | | | (186 | ) | | | (39,493 | ) | | | (3,719 | ) |
Effect of exchange rate changes on cash and cash equivalents | | | — | | | | — | | | | (25 | ) | | | — | | | | (25 | ) |
| | | | | | | | | | | | | | | | | | | | |
Increase (decrease) in cash and cash equivalents | | | 31,639 | | | | 465 | | | | (402 | ) | | | — | | | | 31,702 | |
Cash and cash equivalents, beginning of period | | | 83,633 | | | | 2,695 | | | | 9,714 | | | | — | | | | 96,042 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents, end of period | | $ | 115,272 | | | $ | 3,160 | | | $ | 9,312 | | | $ | — | | | $ | 127,744 | |
| | | | | | | | | | | | | | | | | | | | |
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED) |
Six months ended June 29, 2013 |
|
| | | | | | | | | | | | | | | | | | | | |
In thousands | | Visant | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
Guarantors |
Net income | | $ | 41,785 | | | $ | 53,244 | | | $ | 3,080 | | | $ | (56,324 | ) | | $ | 41,785 | |
Other cash (used in) provided by operating activities | | | (63,112 | ) | | | 11,441 | | | | (154 | ) | | | 56,321 | | | | 4,496 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by operating activities | | | (21,327 | ) | | | 64,685 | | | | 2,926 | | | | (3 | ) | | | 46,281 | |
Purchases of property, plant and equipment | | | (60 | ) | | | (15,661 | ) | | | (1,510 | ) | | | — | | | | (17,231 | ) |
Additions to intangibles | | | — | | | | (106 | ) | | | — | | | | — | | | | (106 | ) |
Proceeds from sale of property and equipment | | | — | | | | 70 | | | | — | | | | — | | | | 70 | |
Other investing activities, net | | | — | | | | (1,005 | ) | | | 1,005 | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash used in investing activities | | | (60 | ) | | | (16,702 | ) | | | (505 | ) | | | — | | | | (17,267 | ) |
Repayments of long-term debt and capital leases | | | (12,002 | ) | | | (2,397 | ) | | | (64 | ) | | | — | | | | (14,463 | ) |
Proceeds from issuance of long-term debt | | | — | | | | 644 | | | | — | | | | — | | | | 644 | |
Intercompany payable (receivable) | | | 29,733 | | | | (49,486 | ) | | | 19,750 | | | | 3 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | 17,731 | | | | (51,239 | ) | | | 19,686 | | | | 3 | | | | (13,819 | ) |
Effect of exchange rate changes on cash and cash equivalents | | | — | | | | — | | | | (615 | ) | | | — | | | | (615 | ) |
| | | | | | | | | | | | | | | | | | | | |
(Decrease) increase in cash and cash equivalents | | | (3,656 | ) | | | (3,256 | ) | | | 21,492 | | | | — | | | | 14,580 | |
Cash and cash equivalents, beginning of period | | | 48,590 | | | | 3,286 | | | | 8,320 | | | | — | | | | 60,196 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents, end of period | | $ | 44,934 | | | $ | 30 | | | $ | 29,812 | | | $ | — | | | $ | 74,776 | |
| | | | | | | | | | | | | | | | | | | | |