Subsidiary Guarantor Financial Information | 12 Months Ended |
Dec. 28, 2013 |
Subsidiary Guarantor Financial Information | ' |
19 | Subsidiary Guarantor Financial Information: | | | | | | | | | | | | | | | | | | | | | | | |
ATDI is the issuer of $250.0 million in aggregate principal amount of Senior Secured Notes and $200.0 million in aggregate principal amount of Senior Subordinated Notes. The Senior Secured Notes and the Senior Subordinated Notes (collectively, the “Notes”) are fully and unconditionally guaranteed, jointly and severally, by Holdings, Am-Pac and Tire Wholesalers, Inc. (“Tire Wholesalers”). ATDI is a direct 100% owned subsidiary of Holdings and Am-Pac and Tire Wholesalers are indirect 100% owned subsidiaries of Holdings. None of the Company’s other subsidiaries guarantees the Notes. The guarantees provided by Holdings, Am-Pac and Tire Wholesalers can be released in certain customary circumstances. |
In accordance with Rule 3-10 of Regulation S-X, the following presents condensed consolidating financial information for: |
|
| • | | Holdings, under the column heading “Parent Company”; | | | | | | | | | | | | | | | | | | | | | |
|
| • | | ATDI, under the column heading “Subsidiary Issuer”; | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Am-Pac and Tire Wholesalers, on a combined basis, under the column heading “Guarantor Subsidiaries”; | | | | | | | | | | | | | | | | | | | | | |
|
| • | | The Company’s other subsidiaries, on a combined basis, under the column heading “Non-Guarantor Subsidiaries”; | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Consolidating entries and eliminations, under the column heading “Eliminations”; and | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Holdings, ATDI and their subsidiaries on a consolidated basis, under the column heading “Consolidated.” | | | | | | | | | | | | | | | | | | | | | |
At the beginning of 2013, the Company merged a subsidiary that previously guaranteed the Notes, Firestone of Denham Springs, Inc. d/b/a Consolidated Tire & Oil, into ATDI. |
|
The condensed consolidating financial information for the Company is as follows: |
Condensed Consolidating Balance Sheets as of December 28, 2013 and December 29, 2012 are as follows: |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
In thousands | | As of December 28, 2013 | |
| | Parent | | | Subsidiary | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | |
Company | Issuer | Subsidiaries | Subsidiaries |
Assets | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | — | | | $ | 21,712 | | | $ | — | | | $ | 14,048 | | | $ | — | | | $ | 35,760 | |
Accounts receivable, net | | | — | | | | 265,573 | | | | — | | | | 40,309 | | | | (635 | ) | | | 305,247 | |
Inventories | | | — | | | | 713,377 | | | | — | | | | 59,466 | | | | (110 | ) | | | 772,733 | |
Assets held for sale | | | — | | | | 910 | | | | — | | | | — | | | | — | | | | 910 | |
Income tax receivable | | | — | | | | 369 | | | | — | | | | — | | | | — | | | | 369 | |
Intercompany receivables | | | 45,052 | | | | — | | | | 60,188 | | | | 12,086 | | | | (117,326 | ) | | | — | |
Other current assets | | | — | | | | 24,495 | | | | 4,877 | | | | 6,031 | | | | — | | | | 35,403 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 45,052 | | | | 1,026,436 | | | | 65,065 | | | | 131,940 | | | | (118,071 | ) | | | 1,150,422 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Property and equipment, net | | | — | | | | 140,554 | | | | 343 | | | | 6,959 | | | | — | | | | 147,856 | |
Goodwill and other intangible assets, net | | | 418,592 | | | | 662,464 | | | | 1,450 | | | | 135,121 | | | | — | | | | 1,217,627 | |
Investment in subsidiaries | | | 229,330 | | | | 202,325 | | | | — | | | | — | | | | (431,655 | ) | | | — | |
Other assets | | | — | | | | 42,468 | | | | 308 | | | | 645 | | | | — | | | | 43,421 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 692,974 | | | $ | 2,074,247 | | | $ | 67,166 | | | $ | 274,665 | | | $ | (549,726 | ) | | $ | 2,559,326 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | $ | — | | | $ | 526,664 | | | $ | 2,255 | | | $ | 35,407 | | | $ | (635 | ) | | $ | 563,691 | |
Accrued expenses | | | — | | | | 43,200 | | | | 48 | | | | 4,475 | | | | — | | | | 47,723 | |
Current maturities of long-term debt | | | — | | | | 558 | | | | 6 | | | | — | | | | — | | | | 564 | |
Intercompany payables | | | — | | | | 84,251 | | | | 1,110 | | | | 32,006 | | | | (117,367 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | — | | | | 654,673 | | | | 3,419 | | | | 71,888 | | | | (118,002 | ) | | | 611,978 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-term debt | | | — | | | | 930,012 | | | | 3 | | | | 36,421 | | | | — | | | | 966,436 | |
Deferred income taxes | | | — | | | | 246,897 | | | | 587 | | | | 23,092 | | | | — | | | | 270,576 | |
Other liabilities | | | — | | | | 13,266 | | | | 18 | | | | 4,078 | | | | — | | | | 17,362 | |
| | | | | | |
Stockholder’s equity: | | | | | | | | | | | | | | | | | | | | | | | | |
Intercompany investment | | | — | | | | 280,622 | | | | 64,935 | | | | 166,041 | | | | (511,598 | ) | | | — | |
Common stock | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Additional paid-in capital | | | 758,972 | | | | 14,706 | | | | — | | | | — | | | | (14,706 | ) | | | 758,972 | |
Accumulated earnings (deficit) | | | (56,898 | ) | | | (56,829 | ) | | | (1,796 | ) | | | (17,381 | ) | | | 76,006 | | | | (56,898 | ) |
Accumulated other comprehensive income (loss) | | | (9,100 | ) | | | (9,100 | ) | | | — | | | | (9,474 | ) | | | 18,574 | | | | (9,100 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total stockholder’s equity | | | 692,974 | | | | 229,399 | | | | 63,139 | | | | 139,186 | | | | (431,724 | ) | | | 692,974 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholder’s equity | | $ | 692,974 | | | $ | 2,074,247 | | | $ | 67,166 | | | $ | 274,665 | | | $ | (549,726 | ) | | $ | 2,559,326 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
In thousands | | As of December 29, 2012 | |
| | Parent | | | Subsidiary | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | |
Company | Issuer | Subsidiaries | Subsidiaries |
Assets | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | — | | | $ | 12,346 | | | $ | — | | | $ | 13,605 | | | $ | — | | | $ | 25,951 | |
Accounts receivable, net | | | — | | | | 278,557 | | | | 38 | | | | 22,708 | | | | — | | | | 301,303 | |
Inventories | | | — | | | | 682,159 | | | | — | | | | 39,513 | | | | — | | | | 721,672 | |
Assets held for sale | | | — | | | | 7,151 | | | | — | | | | — | | | | — | | | | 7,151 | |
Income tax receivable | | | — | | | | 369 | | | | — | | | | — | | | | — | | | | 369 | |
Intercompany receivables | | | 36,323 | | | | — | | | | 60,616 | | | | — | | | | (96,939 | ) | | | — | |
Other current assets | | | — | | | | 28,299 | | | | 4,899 | | | | 3,955 | | | | — | | | | 37,153 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 36,323 | | | | 1,008,881 | | | | 65,553 | | | | 79,781 | | | | (96,939 | ) | | | 1,093,599 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Property and equipment, net | | | — | | | | 128,259 | | | | 455 | | | | 1,168 | | | | — | | | | 129,882 | |
Goodwill and other intangible assets, net | | | 418,592 | | | | 724,681 | | | | 1,636 | | | | 76,932 | | | | — | | | | 1,221,841 | |
Investment in subsidiaries | | | 242,010 | | | | 146,615 | | | | — | | | | — | | | | (388,625 | ) | | | — | |
Other assets | | | 8,729 | | | | 48,430 | | | | 317 | | | | 1,204 | | | | — | | | | 58,680 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 705,654 | | | $ | 2,056,866 | | | $ | 67,961 | | | $ | 159,085 | | | $ | (485,564 | ) | | $ | 2,504,002 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | $ | — | | | $ | 469,717 | | | $ | 2,255 | | | $ | 30,249 | | | $ | — | | | $ | 502,221 | |
Accrued expenses | | | — | | | | 38,524 | | | | 126 | | | | 6,266 | | | | — | | | | 44,916 | |
Current maturities of long-term debt | | | — | | | | 487 | | | | 6 | | | | — | | | | — | | | | 493 | |
Intercompany payables | | | — | | | | 82,420 | | | | 1,290 | | | | 13,229 | | | | (96,939 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | — | | | | 591,148 | | | | 3,677 | | | | 49,744 | | | | (96,939 | ) | | | 547,630 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-term debt | | | — | | | | 939,719 | | | | 9 | | | | 10,983 | | | | — | | | | 950,711 | |
Deferred income taxes | | | — | | | | 269,857 | | | | 587 | | | | 14,901 | | | | — | | | | 285,345 | |
Other liabilities | | | — | | | | 14,132 | | | | 46 | | | | 484 | | | | — | | | | 14,662 | |
| | | | | | |
Stockholder’s equity: | | | | | | | | | | | | | | | | | | | | | | | | |
Intercompany investment | | | — | | | | 280,622 | | | | 64,935 | | | | 97,454 | | | | (443,011 | ) | | | — | |
Common stock | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Additional paid-in capital | | | 756,338 | | | | 12,072 | | | | — | | | | — | | | | (12,072 | ) | | | 756,338 | |
Accumulated earnings (deficit) | | | (50,541 | ) | | | (50,541 | ) | | | (1,293 | ) | | | (14,137 | ) | | | 65,971 | | | | (50,541 | ) |
Accumulated other comprehensive income (loss) | | | (143 | ) | | | (143 | ) | | | — | | | | (344 | ) | | | 487 | | | | (143 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total stockholder’s equity | | | 705,654 | | | | 242,010 | | | | 63,642 | | | | 82,973 | | | | (388,625 | ) | | | 705,654 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholder’s equity | | $ | 705,654 | | | $ | 2,056,866 | | | $ | 67,961 | | | $ | 159,085 | | | $ | (485,564 | ) | | $ | 2,504,002 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Statements of Comprehensive Income (Loss) for the fiscal years ended December 28, 2013, December 29, 2012 and December 31, 2011 are as follows: |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
In thousands | | For the Fiscal Year Ended December 28, 2013 | |
| | Parent | | | Subsidiary | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | |
Company | Issuer | Subsidiaries | Subsidiaries |
Net sales | | $ | — | | | $ | 3,496,781 | | | $ | 3 | | | $ | 343,886 | | | $ | (1,401 | ) | | $ | 3,839,269 | |
| | | | | | |
Cost of goods sold, excluding depreciation included in selling, general and administrative expenses below | | | — | | | | 2,907,138 | | | | — | | | | 282,562 | | | | (1,291 | ) | | | 3,188,409 | |
| | | | | | |
Selling, general and administrative expenses | | | — | | | | 512,047 | | | | 770 | | | | 62,170 | | | | — | | | | 574,987 | |
| | | | | | |
Transaction expenses | | | — | | | | 5,377 | | | | — | | | | 1,342 | | | | — | | | | 6,719 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Operating income (loss) | | | — | | | | 72,219 | | | | (767 | ) | | | (2,188 | ) | | | (110 | ) | | | 69,154 | |
| | | | | | |
Other (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | — | | | | (72,456 | ) | | | (33 | ) | | | (1,795 | ) | | | — | | | | (74,284 | ) |
Other, net | | | — | | | | (3,797 | ) | | | 2 | | | | (1,377 | ) | | | — | | | | (5,172 | ) |
Equity earnings of subsidiaries | | | (6,357 | ) | | | (3,747 | ) | | | — | | | | — | | | | 10,104 | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Income (loss) from operations before income taxes | | | (6,357 | ) | | | (7,781 | ) | | | (798 | ) | | | (5,360 | ) | | | 9,994 | | | | (10,302 | ) |
| | | | | | |
Income tax provision (benefit) | | | — | | | | (1,493 | ) | | | (295 | ) | | | (2,116 | ) | | | (41 | ) | | | (3,945 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Net income (loss) | | $ | (6,357 | ) | | $ | (6,288 | ) | | $ | (503 | ) | | $ | (3,244 | ) | | $ | 10,035 | | | $ | (6,357 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive income (loss) | | $ | (15,314 | ) | | $ | (15,245 | ) | | $ | (503 | ) | | $ | (12,375 | ) | | $ | 28,123 | | | $ | (15,314 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
In thousands | | For the Fiscal Year Ended December 29, 2012 | |
| | Parent | | | Subsidiary | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | |
Company | Issuer | Subsidiaries | Subsidiaries |
Net sales | | $ | — | | | $ | 3,445,419 | | | $ | — | | | $ | 10,445 | | | $ | — | | | $ | 3,455,864 | |
| | | | | | |
Cost of goods sold, excluding depreciation included in selling, general and administrative expenses below | | | — | | | | 2,873,576 | | | | — | | | | 13,845 | | | | — | | | | 2,887,421 | |
| | | | | | |
Selling, general and administrative expenses | | | — | | | | 493,898 | | | | 994 | | | | 11,516 | | | | — | | | | 506,408 | |
| | | | | | |
Transaction expenses | | | — | | | | 5,246 | | | | — | | | | — | | | | — | | | | 5,246 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Operating income (loss) | | | — | | | | 72,699 | | | | (994 | ) | | | (14,916 | ) | | | — | | | | 56,789 | |
| | | | | | |
Other (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | — | | | | (72,857 | ) | | | — | | | | (61 | ) | | | — | | | | (72,918 | ) |
Other, net | | | — | | | | (3,871 | ) | | | 6 | | | | (30 | ) | | | — | | | | (3,895 | ) |
Equity earnings of subsidiaries | | | (14,346 | ) | | | (11,293 | ) | | | — | | | | — | | | | 25,639 | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Income (loss) from operations before income taxes | | | (14,346 | ) | | | (15,322 | ) | | | (988 | ) | | | (15,007 | ) | | | 25,639 | | | | (20,024 | ) |
| | | | | | |
Income tax provision (benefit) | | | — | | | | (976 | ) | | | (304 | ) | | | (4,398 | ) | | | — | | | | (5,678 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Net income (loss) | | $ | (14,346 | ) | | $ | (14,346 | ) | | $ | (684 | ) | | $ | (10,609 | ) | | $ | 25,639 | | | $ | (14,346 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive income (loss) | | $ | (14,552 | ) | | $ | (14,552 | ) | | $ | (684 | ) | | $ | (10,609 | ) | | $ | 25,845 | | | $ | (14,552 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
In thousands | | For the Fiscal Year Ended December 31, 2011 | |
| | Parent | | | Subsidiary | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | |
Company | Issuer | Subsidiaries | Subsidiaries |
Net sales | | $ | — | | | $ | 3,052,718 | | | $ | 488 | | | $ | (2,966 | ) | | $ | — | | | $ | 3,050,240 | |
| | | | | | |
Cost of goods sold, excluding depreciation included in selling, general and administrative expenses below | | | — | | | | 2,534,697 | | | | 282 | | | | 41 | | | | — | | | | 2,535,020 | |
| | | | | | |
Selling, general and administrative expenses | | | — | | | | 430,095 | | | | 906 | | | | 6,109 | | | | — | | | | 437,110 | |
| | | | | | |
Transaction expenses | | | — | | | | 3,946 | | | | — | | | | — | | | | — | | | | 3,946 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Operating income (loss) | | | — | | | | 83,980 | | | | (700 | ) | | | (9,116 | ) | | | — | | | | 74,164 | |
| | | | | | |
Other (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | — | | | | (67,580 | ) | | | — | | | | — | | | | — | | | | (67,580 | ) |
Other, net | | | — | | | | (2,109 | ) | | | (1 | ) | | | — | | | | — | | | | (2,110 | ) |
Equity earnings of subsidiaries | | | 117 | | | | (255 | ) | | | — | | | | — | | | | 138 | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Income (loss) from operations before income taxes | | | 117 | | | | 14,036 | | | | (701 | ) | | | (9,116 | ) | | | 138 | | | | 4,474 | |
| | | | | | |
Income tax provision (benefit) | | | — | | | | 13,919 | | | | (683 | ) | | | (8,879 | ) | | | — | | | | 4,357 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Net income (loss) | | $ | 117 | | | $ | 117 | | | $ | (18 | ) | | $ | (237 | ) | | $ | 138 | | | $ | 117 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive income (loss) | | $ | (41 | ) | | $ | (41 | ) | | $ | (18 | ) | | $ | (237 | ) | | $ | 296 | | | $ | (41 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Statements of Cash Flows for the fiscal years ended December 28, 2013, December 29, 2012 and December 31, 2011 are as follows: |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
In thousands | | For the Fiscal Year Ended December 28, 2013 | |
| | Parent | | | Subsidiary | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | |
Company | Issuer | Subsidiaries | Subsidiaries |
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) operations | | $ | — | | | $ | 51,644 | | | $ | 2 | | | $ | 58,085 | | | $ | — | | | $ | 109,731 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisitions, net of cash acquired | | | — | | | | (2,404 | ) | | | — | | | | (74,613 | ) | | | — | | | | (77,017 | ) |
Purchase of property and equipment | | | — | | | | (41,340 | ) | | | — | | | | (5,787 | ) | | | — | | | | (47,127 | ) |
Purchase of assets held for sale | | | — | | | | (2,239 | ) | | | — | | | | — | | | | — | | | | (2,239 | ) |
Proceeds from sale of property and equipment | | | — | | | | 136 | | | | 4 | | | | 57 | | | | — | | | | 197 | |
Proceeds from disposal of assets held for sale | | | — | | | | 7,751 | | | | — | | | | — | | | | — | | | | 7,751 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) investing activities | | | — | | | | (38,096 | ) | | | 4 | | | | (80,343 | ) | | | — | | | | (118,435 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Borrowings from revolving credit facility | | | — | | | | 2,863,844 | | | | — | | | | 109,740 | | | | — | | | | 2,973,584 | |
Repayments of revolving credit facility | | | — | | | | (2,873,531 | ) | | | — | | | | (82,045 | ) | | | — | | | | (2,955,576 | ) |
Outstanding checks | | | — | | | | 6,599 | | | | — | | | | — | | | | — | | | | 6,599 | |
Payments of other long-term debt | | | — | | | | (497 | ) | | | (6 | ) | | | — | | | | — | | | | (503 | ) |
Payments of deferred financing costs | | | — | | | | (597 | ) | | | — | | | | (509 | ) | | | — | | | | (1,106 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | — | | | | (4,182 | ) | | | (6 | ) | | | 27,186 | | | | — | | | | 22,998 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Effect of exchange rate changes on cash | | | — | | | | — | | | | — | | | | (4,485 | ) | | | — | | | | (4,485 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net increase (decrease) in cash and cash equivalents | | | — | | | | 9,366 | | | | — | | | | 443 | | | | — | | | | 9,809 | |
Cash and cash equivalents - beginning of period | | | — | | | | 12,346 | | | | — | | | | 13,605 | | | | — | | | | 25,951 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents - end of period | | $ | — | | | $ | 21,712 | | | $ | — | | | $ | 14,048 | | | $ | — | | | $ | 35,760 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
In thousands | | For the Fiscal Year Ended December 29, 2012 | |
| | Parent | | | Subsidiary | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | |
Company | Issuer | Subsidiaries | Subsidiaries |
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) operations | | $ | (60,000 | ) | | $ | 69,243 | | | $ | 16 | | | $ | 767 | | | $ | — | | | $ | 10,026 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisitions, net of cash acquired | | | — | | | | (116,678 | ) | | | — | | | | 1,344 | | | | — | | | | (115,334 | ) |
Purchase of property and equipment | | | — | | | | (52,388 | ) | | | — | | | | — | | | | — | | | | (52,388 | ) |
Purchase of assets held for sale | | | — | | | | (3,939 | ) | | | — | | | | — | | | | — | | | | (3,939 | ) |
Proceeds from sale of property and equipment | | | — | | | | 96 | | | | — | | | | 6 | | | | — | | | | 102 | |
Proceeds from disposal of assets held for sale | | | — | | | | 3,738 | | | | — | | | | — | | | | — | | | | 3,738 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) investing activities | | | — | | | | (169,171 | ) | | | — | | | | 1,350 | | | | — | | | | (167,821 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Borrowings from revolving credit facility | | | — | | | | 3,322,159 | | | | — | | | | 11,483 | | | | — | | | | 3,333,642 | |
Repayments of revolving credit facility | | | — | | | | (3,216,797 | ) | | | — | | | | (501 | ) | | | — | | | | (3,217,298 | ) |
Outstanding checks | | | — | | | | (1,754 | ) | | | — | | | | — | | | | — | | | | (1,754 | ) |
Payments of other long-term debt | | | — | | | | (1,971 | ) | | | (16 | ) | | | — | | | | — | | | | (1,987 | ) |
Equity contribution from TPG | | | 60,000 | | | | — | | | | — | | | | — | | | | — | | | | 60,000 | |
Payments of deferred financing costs | | | — | | | | (3,481 | ) | | | — | | | | (298 | ) | | | — | | | | (3,779 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | 60,000 | | | | 98,156 | | | | (16 | ) | | | 10,684 | | | | — | | | | 168,824 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Effect of exchange rate changes on cash | | | — | | | | — | | | | — | | | | (57 | ) | | | — | | | | (57 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net increase (decrease) in cash and cash equivalents | | | — | | | | (1,772 | ) | | | — | | | | 12,744 | | | | — | | | | 10,972 | |
Cash and cash equivalents - beginning of period | | | — | | | | 14,118 | | | | — | | | | 861 | | | | — | | | | 14,979 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents - end of period | | $ | — | | | $ | 12,346 | | | $ | — | | | $ | 13,605 | | | $ | — | | | $ | 25,951 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
In thousands | | For the Fiscal Year Ended December 31, 2011 | |
| | Parent | | | Subsidiary | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | |
Company | Issuer | Subsidiaries | Subsidiaries |
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) operations | | $ | — | | | $ | (91,233 | ) | | $ | (99 | ) | | $ | 326 | | | $ | — | | | $ | (91,006 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisitions, net of cash acquired | | | — | | | | (59,694 | ) | | | — | | | | — | | | | — | | | | (59,694 | ) |
Purchase of property and equipment | | | — | | | | (31,044 | ) | | | — | | | | — | | | | — | | | | (31,044 | ) |
Purchase of assets held for sale | | | — | | | | (2,975 | ) | | | (18 | ) | | | — | | | | — | | | | (2,993 | ) |
Proceeds from sale of property and equipment | | | — | | | | 72 | | | | 7 | | | | — | | | | — | | | | 79 | |
Proceeds from disposal of assets held for sale | | | — | | | | 1,403 | | | | — | | | | — | | | | — | | | | 1,403 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) investing activities | | | — | | | | (92,238 | ) | | | (11 | ) | | | — | | | | — | | | | (92,249 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Borrowings from revolving credit facility | | | — | | | | 2,760,364 | | | | — | | | | — | | | | — | | | | 2,760,364 | |
Repayments of revolving credit facility | | | — | | | | (2,577,380 | ) | | | — | | | | — | | | | — | | | | (2,577,380 | ) |
Outstanding checks | | | — | | | | 9,981 | | | | — | | | | — | | | | — | | | | 9,981 | |
Payments of other long-term debt | | | — | | | | (800 | ) | | | (22 | ) | | | — | | | | — | | | | (822 | ) |
Payments of deferred financing costs | | | — | | | | (5,880 | ) | | | — | | | | — | | | | — | | | | (5,880 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | — | | | | 186,285 | | | | (22 | ) | | | — | | | | — | | | | 186,263 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net increase (decrease) in cash and cash equivalents | | | — | | | | 2,814 | | | | (132 | ) | | | 326 | | | | — | | | | 3,008 | |
Cash and cash equivalents - beginning of period | | | — | | | | 11,304 | | | | 132 | | | | 535 | | | | — | | | | 11,971 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents - end of period | | $ | — | | | $ | 14,118 | | | $ | — | | | $ | 861 | | | $ | — | | | $ | 14,979 | |
| | | | | | | | | | | | | | | | | | | | | | | | |