Condensed Consolidating Guarantor Information | 18. Condensed Consolidating Guarantor Information As discussed in Note 10, Debt CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (UNAUDITED) Three months ended July 4, 2015 In thousands Visant Guarantors Non- Eliminations Total Net sales $ — $ 375,936 $ 9,385 $ (4,952) $ 380,369 Cost of products sold — 139,497 4,585 (4,952 ) 139,130 Gross profit — 236,439 4,800 — 241,239 Selling and administrative expenses 745 91,842 2,575 — 95,162 Gain on disposal of assets — (6 ) — — (6 ) Special charges 565 53,609 — — 54,174 Operating (loss) income (1,310 ) 90,994 2,225 — 91,909 Equity in income of affiliate (6,490 ) — — — (6,490 ) Interest expense, net 34,656 32,952 3 (32,509 ) 35,102 (Loss) income before income taxes (29,476 ) 58,042 2,222 32,509 63,297 (Benefit from) provision for income taxes (1,055 ) 41,884 471 — 41,300 (Loss) income from continuing operations (28,421 ) 16,158 1,751 32,509 21,997 (Loss) income from discontinued operations, net of tax (42 ) 109 — — 67 Earnings in subsidiary, net of tax (50,527 ) (1,751 ) — 52,278 — Net income $ 22,064 $ 18,018 $ 1,751 $ (19,769 ) $ 22,064 Comprehensive loss $ 20,143 $ 18,639 $ (1,171 ) $ (17,468 ) $ 20,143 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME (UNAUDITED) Three months ended June 28, 2014 In thousands Visant Guarantors Non- Eliminations Total Net sales $ — $ 382,088 $ 11,625 $ (4,269) $ 389,444 Cost of products sold — 143,051 6,148 (4,269 ) 144,930 Gross profit — 239,037 5,477 — 244,514 Selling and administrative expenses 2,332 92,555 2,890 — 97,777 Gain on disposal of assets — (122 ) — — (122 ) Special charges — 4,099 154 — 4,253 Operating income (loss) (2,332 ) 142,505 2,433 — 142,606 Interest expense, net 38,244 32,991 215 (32,835 ) 38,615 (Loss) income before income taxes (40,576 ) 109,514 2,218 32,835 103,991 Provision for income taxes 2,497 44,388 634 — 47,519 (Loss) income from continuing operations (43,073 ) 65,126 1,584 32,835 56,472 Income from discontinued operations, net of tax 4,980 1,825 856 8 7,669 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) Six months ended July 4, 2015 In thousands Visant Guarantors Non- Eliminations Total Net sales $ — $ 543,819 $ 11,256 $ (5,096) $ 549,979 Cost of products sold — 207,826 5,951 (5,096 ) 208,681 Gross profit — 335,993 5,305 — 341,298 Selling and administrative expenses 914 174,552 3,728 — 179,194 Gain on disposal of assets — (341 ) — — (341 ) Special charges 2,333 53,720 — — 56,053 Operating (loss) income (3,247 ) 108,062 1,577 — 106,392 Equity in income of affiliate (4,669 ) — — — (4,669 ) Interest expense, net 69,604 66,110 4 (65,258 ) 70,460 (Loss) income before income taxes (68,182 ) 41,952 1,573 65,258 40,601 (Benefit from) provision for income taxes (1,374 ) 34,209 299 — 33,134 Income (loss) from continuing operations (66,808 ) 7,743 1,274 65,258 7,467 Income from discontinued operations, net of tax 64 109 — — 173 Earnings in subsidiary, net of tax (74,384 ) (1,274 ) — 75,658 — Net income $ 7,640 $ 9,126 $ 1,274 $ (10,400 ) $ 7,640 Comprehensive income $ 6,165 $ 10,369 $ (2,003 ) $ (8,366 ) $ 6,165 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (UNAUDITED) Six months ended June 28, 2014 In thousands Visant Guarantors Non- Eliminations Total Net sales $ — $ 549,509 $ 13,570 $ (5,067) $ 558,012 Cost of products sold — 212,893 7,037 (5,067 ) 214,863 Gross profit — 336,616 6,533 — 343,149 Selling and administrative expenses (180 ) 177,798 4,276 — 181,894 Gain on disposal of assets — (325 ) — — (325 ) Special charges — 4,972 627 — 5,599 Operating income 180 154,171 1,630 — 155,981 Interest expense, net 76,672 66,329 423 (66,026 ) 77,398 (Loss) income before income taxes (76,492 ) 87,842 1,207 66,026 78,583 (Benefit from) provision for income taxes (1,484 ) 36,700 411 — 35,627 (Loss) income from continuing operations (75,008 ) 51,142 796 66,026 42,956 Income from discontinued operations, net of tax 398 8,707 2,037 142 11,284 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 BALANCE SHEET (UNAUDITED) July 4, 2015 In thousands Visant Guarantors Non- Eliminations Total ASSETS Cash and cash equivalents $ 52,909 $ (1,475 ) $ 2,078 $ — $ 53,512 Accounts receivable, net 1,801 68,695 1,898 (431 ) 71,963 Inventories — 55,840 2,125 — 57,965 Salespersons overdrafts, net — 9,576 623 — 10,199 Income tax receivable 4,271 — — — 4,271 Prepaid expenses and other current assets 763 12,550 35 — 13,348 Intercompany receivable 17,772 — — (17,772 ) — Deferred income taxes 5,532 14,093 — — 19,625 Current assets of discontinued operations 573 1,222 — — 1,795 Total current assets 83,621 160,501 6,759 (18,203 ) 232,678 Property, plant and equipment, net 31 118,314 415 — 118,760 Goodwill — 671,791 23,673 — 695,464 Intangibles, net — 324,708 8,235 — 332,943 Deferred financing costs, net 22,005 — — — 22,005 Deferred income taxes — — 1,915 — 1,915 Intercompany receivable 1,579,412 110,241 — (1,689,653 ) — Other assets 33,257 11,678 358 — 45,293 Investment in subsidiaries 886,967 92,086 — (979,053 ) — Total assets $ 2,605,293 $ 1,489,319 $ 41,355 $ (2,686,909 ) $ 1,449,058 LIABILITIES AND STOCKHOLDER’S (DEFICIT) EQUITY Accounts payable $ 2,094 $ 22,976 $ 1,849 $ (431 ) $ 26,488 Accrued employee compensation and related taxes 4,692 14,141 369 — 19,202 Customer deposits — 61,019 4,605 — 65,624 Commissions payable — 25,414 243 — 25,657 Income taxes payable (13,797 ) 36,183 (465 ) — 21,921 Interest payable 19,945 54 — — 19,999 Current portion of long-term debt and capital leases 7,755 1,112 5 — 8,872 Intercompany payable — 17,772 — (17,772 ) — Other accrued liabilities 6,286 18,412 (89 ) 2 24,611 Current liabilities of discontinued operations 6,816 26 — — 6,842 Total current liabilities 33,791 197,109 6,517 (18,201 ) 219,216 Long-term debt and capital leases - less current maturities 1,484,035 1,581,587 16 (1,579,412 ) 1,486,226 Intercompany payable 1,529,335 (1,379,686 ) (57,264 ) (92,385 ) — Deferred income taxes (11,468 ) 117,026 — — 105,558 Pension liabilities, net 22,601 66,005 — — 88,606 Other noncurrent liabilities 7,134 20,311 — — 27,445 Total liabilities 3,065,428 602,352 (50,731 ) (1,689,998 ) 1,927,051 Stockholder’s (deficit) equity (460,135 ) 886,967 92,086 (996,911 ) (477,993 ) Total liabilities, mezzanine equity and stockholders’ deficit $ 2,605,293 $ 1,489,319 $ 41,355 $ (2,686,909 ) $ 1,449,058 CONDENSED CONSOLIDATING BALANCE SHEET January 3, 2015 In thousands Visant Guarantors Non- Eliminations Total ASSETS Cash and cash equivalents $ 48,603 $ (1,565 ) $ 2,582 $ — $ 49,620 Accounts receivable, net 903 50,674 1,714 — 53,291 Inventories — 82,804 2,180 — 84,984 Salespersons overdrafts, net — 18,267 972 — 19,239 Prepaid expenses and other current assets 1,329 17,111 36 — 18,476 Income tax receivable 14,702 — — — 14,702 Intercompany receivable 26,722 912 68 (27,702 ) — Deferred income taxes 5,837 14,093 — — 19,930 Current assets of discontinued operations 2,380 — — — 2,380 Total current assets 100,476 182,296 7,552 (27,702 ) 262,622 Property, plant and equipment, net 47 118,569 529 — 119,145 Goodwill — 725,091 23,795 — 748,886 Intangibles, net — 330,353 8,245 — 338,598 Deferred financing costs, net 24,290 — — — 24,290 Deferred income taxes — — 1,782 — 1,782 Intercompany receivable 168,398 104,854 58,568 (331,820 ) — Other assets 31,471 10,020 198 — 41,689 Investment in subsidiaries 876,598 94,089 — (970,687 ) — Long-term assets of discontinued operations — 1,000 — — 1,000 Total assets $ 1,201,280 $ 1,566,272 $ 100,669 $ (1,330,209 ) $ 1,538,012 LIABILITIES AND STOCKHOLDER’S (DEFICIT) EQUITY Accounts payable $ 5,276 $ 21,157 $ 233 $ — $ 26,666 Accrued employee compensation and related taxes 6,089 19,806 375 — 26,270 Commissions payable — 7,047 429 — 7,476 Customer deposits — 171,958 5,934 — 177,892 Income taxes payable 1,123 (661 ) (457 ) — 5 Interest payable 19,830 74 — — 19,904 Current portion of long-term debt and capital leases 7,760 1,758 6 — 9,524 Intercompany payable 883 26,819 — (27,702 ) — Other accrued liabilities 5,139 20,712 40 — 25,891 Current liabilities of discontinued operations 7,249 300 — — 7,549 Total current liabilities 53,349 268,970 6,560 (27,702 ) 301,177 Long-term debt and capital leases—less current maturities 1,487,002 2,606 20 — 1,489,628 Intercompany payable 104,859 209,103 — (313,962 ) — Deferred income taxes (11,174 ) 119,244 — — 108,070 Pension liabilities, net 22,300 70,427 — — 92,727 Other noncurrent liabilities 4,854 19,435 — — 24,289 Long-term liabilities of discontinued operations 4,933 (111 ) — — 4,822 Total liabilities 1,666,123 689,674 6,580 (341,664 ) 2,020,713 Mezzanine equity 11 — — — 11 Stockholder’s (deficit) equity (464,854 ) 876,598 94,089 (988,545 ) (482,712 ) Total liabilities, mezzanine equity and stockholders’ deficit $ 1,201,280 $ 1,566,272 $ 100,669 $ (1,330,209 ) $ 1,538,012 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED) Six months ended July 4, 2015 In thousands Visant Guarantors Non- Eliminations Total Net income $ 7,640 $ 9,126 $ 1,274 $ (10,400) $ 7,640 Other cash (used in) provided by operating activities (149 ) 13,956 (1,598 ) 10,400 22,609 Net cash used in discontinued operations (3,496 ) (189 ) — — (3,685 ) Net cash provided by (used in) operating activities 3,995 22,893 (324 ) — 26,564 Purchases of property, plant and equipment — (16,477 ) — — (16,477 ) Proceeds from sale of property and equipment — 606 — — 606 Intercompany payable (receivable) 286 (5,382 ) — 5,096 — Net cash provided by (used in) investing activities 286 (21,253 ) — 5,096 (15,871 ) Repayments of long-term debt and capital leases (3,880 ) (1,264 ) (1 ) — (5,145 ) Intercompany payable 5,382 (286 ) — (5,096 ) — Distribution to shareholder (1,457 ) — — — (1,457 ) Debt financing costs (20 ) — — — (20 ) Net cash provided by (used in) financing activities 25 (1,550 ) (1 ) (5,096 ) (6,622 ) Effect of exchange rate changes on cash and cash equivalents — — (179 ) — (179 ) Increase (decrease) in cash and cash equivalents 4,306 90 (504 ) — 3,892 Cash and cash equivalents, beginning of period 48,603 (1,565 ) 2,582 — 49,620 Cash and cash equivalents, end of period $ 52,909 $ (1,475) $ 2,078 $ — $ 53,512 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED) Six months ended June 28, 2014 In thousands Visant Guarantors Non- Eliminations Total Net income $ 54,240 $ 62,682 $ 2,833 $ (65,515 ) $ 54,240 Other cash used in operating activities (62,599 ) (17,246 ) (2,636 ) 65,515 (16,966 ) Net cash (used in) provided by discontinued operations (9,556 ) 22,466 (118 ) — 12,792 Net cash (used in) provided by operating activities (17,915 ) 67,902 79 — 50,066 Purchases of property, plant and equipment — (13,284 ) — — (13,284 ) Proceeds from sale of property and equipment — 397 — — 397 Intercompany receivable 5,575 (45,068 ) — 39,493 — Net cash used in discontinued operations — (1,463 ) (270 ) — (1,733 ) Net cash used in investing activities 5,575 (59,418 ) (270 ) 39,493 (14,620 ) Repayments of long-term debt and capital leases (4 ) (1,648 ) (2 ) — (1,654 ) Proceeds from issuance of long-term debt — 159 — — 159 Intercompany 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 used in discontinued operations — (955 ) (184 ) — (1,139 ) 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 |