Supplemental Guarantors Condensed Consolidating Financial Information (Notes) | 12 Months Ended |
Sep. 27, 2013 |
Supplemental Guarantors Condensed Consolidating Financial Information [Abstract] | ' |
Supplemental Guarantors Condensed Consolidating Financial Information | ' |
Supplemental Guarantors Condensed Consolidating Financial Information |
|
The tables that follow reflect the supplemental guarantor financial information associated with CPII’s 8% Notes issued on February 11, 2011. The 8% Notes are guaranteed by Parent and, subject to certain exceptions, each of Parent’s existing and future domestic restricted subsidiaries (other than CPII) on a senior unsecured basis. Separate financial statements of the guarantors are not presented because (i) the guarantors are wholly owned and have fully and unconditionally guaranteed the 8% Notes on a joint and several basis and (ii) CPII’s management has determined that such separate financial statements are not material to investors. Instead, presented below are the consolidating financial statements of: (a) the guarantor subsidiaries (all of the domestic subsidiaries), (b) the non-guarantor subsidiaries, (c) the consolidating elimination entries, and (d) the consolidated totals. The accompanying consolidating financial information should be read in connection with the consolidated financial statements of the Company. |
Investments in subsidiaries are accounted for based on the equity method. The principal elimination entries eliminate investments in subsidiaries, intercompany balances, intercompany transactions and intercompany sales. |
|
|
|
|
|
CONDENSED CONSOLIDATING BALANCE SHEET |
As of September 27, 2013 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Parent | | Issuer | | Guarantor | | Non-Guarantor | | Consolidating | | Consolidated |
Subsidiaries | Subsidiaries | Eliminations | Total |
Assets | | | | | | | | | | | |
Cash and cash equivalents | $ | — | | | $ | — | | | $ | 61,387 | | | $ | 5,664 | | | $ | — | | | $ | 67,051 | |
|
Restricted cash | — | | | — | | | 2,468 | | | 103 | | | — | | | 2,571 | |
|
Accounts receivable, net | — | | | — | | | 33,456 | | | 18,704 | | | — | | | 52,160 | |
|
Inventories | — | | | — | | | 67,352 | | | 23,095 | | | (615 | ) | | 89,832 | |
|
Deferred tax assets | — | | | — | | | 13,172 | | | 314 | | | — | | | 13,486 | |
|
Intercompany receivable | — | | | — | | | 59,763 | | | 13,316 | | | (73,079 | ) | | — | |
|
Prepaid and other current assets | 2 | | | 41 | | | 4,290 | | | 2,501 | | | 234 | | | 7,068 | |
|
Total current assets | 2 | | | 41 | | | 241,888 | | | 63,697 | | | (73,460 | ) | | 232,168 | |
|
Property, plant and equipment, net | — | | | — | | | 60,191 | | | 16,142 | | | — | | | 76,333 | |
|
Deferred debt issue costs, net | — | | | 9,713 | | | — | | | — | | | — | | | 9,713 | |
|
Intangible assets, net | — | | | — | | | 155,874 | | | 83,621 | | | — | | | 239,495 | |
|
Goodwill | — | | | — | | | 91,574 | | | 88,153 | | | — | | | 179,727 | |
|
Other long-term assets | — | | | — | | | 935 | | | — | | | — | | | 935 | |
|
Investment in subsidiaries | 208,929 | | | 581,545 | | | 17,163 | | | — | | | (807,637 | ) | | — | |
|
Total assets | $ | 208,931 | | | $ | 591,299 | | | $ | 567,625 | | | $ | 251,613 | | | $ | (881,097 | ) | | $ | 738,371 | |
|
Liabilities and stockholders’ equity | | | | | | | | | | | | | | | | | |
|
Current portion of long-term debt | $ | — | | | $ | 5,500 | | | $ | — | | | $ | — | | | $ | — | | | $ | 5,500 | |
|
Accounts payable | — | | | — | | | 15,601 | | | 11,141 | | | — | | | 26,742 | |
|
Accrued expenses | 1,179 | | | 2,724 | | | 17,144 | | | 6,303 | | | (2 | ) | | 27,348 | |
|
Product warranty | — | | | — | | | 2,646 | | | 2,060 | | | — | | | 4,706 | |
|
Income taxes payable | — | | | — | | | 49 | | | 49 | | | — | | | 98 | |
|
Advance payments from customers | — | | | — | | | 14,308 | | | 3,688 | | | — | | | 17,996 | |
|
Intercompany payable | — | | | 1,401 | | | 8,387 | | | — | | | (9,788 | ) | | — | |
|
Total current liabilities | 1,179 | | | 9,625 | | | 58,135 | | | 23,241 | | | (9,790 | ) | | 82,390 | |
|
Deferred income taxes | — | | | — | | | 66,420 | | | 22,758 | | | — | | | 89,178 | |
|
Long-term debt, less current portion | — | | | 353,233 | | | — | | | — | | | — | | | 353,233 | |
|
Other long-term liabilities | — | | | — | | | 5,394 | | | 424 | | | — | | | 5,818 | |
|
Total liabilities | 1,179 | | | 362,858 | | | 129,949 | | | 46,423 | | | (9,790 | ) | | 530,619 | |
|
Common stock | — | | | — | | | — | | | — | | | — | | | — | |
|
Parent investment | — | | | 211,100 | | | 375,639 | | | 191,752 | | | (778,491 | ) | | — | |
|
Equity investment in subsidiary | 86 | | | 86 | | | 9,377 | | | — | | | (9,549 | ) | | — | |
|
Additional paid-in capital | 199,575 | | | — | | | — | | | — | | | — | | | 199,575 | |
|
Accumulated other comprehensive income | — | | | — | | | — | | | 86 | | | — | | | 86 | |
|
Retained earnings | 8,091 | | | 17,255 | | | 52,660 | | | 13,352 | | | (83,267 | ) | | 8,091 | |
|
Total stockholders’ equity | 207,752 | | | 228,441 | | | 437,676 | | | 205,190 | | | (871,307 | ) | | 207,752 | |
|
Total liabilities and stockholders’ equity | $ | 208,931 | | | $ | 591,299 | | | $ | 567,625 | | | $ | 251,613 | | | $ | (881,097 | ) | | $ | 738,371 | |
|
|
|
|
|
CONDENSED CONSOLIDATING BALANCE SHEET |
As of September 28, 2012 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Parent | | Issuer | | Guarantor | | Non-Guarantor | | Consolidating | | Consolidated |
Subsidiaries | Subsidiaries | Eliminations | Total |
Assets | | | | | | | | | | | |
Cash and cash equivalents | $ | — | | | $ | — | | | $ | 34,042 | | | $ | 8,964 | | | $ | — | | | $ | 43,006 | |
|
Restricted cash | — | | | — | | | 1,836 | | | 90 | | | — | | | 1,926 | |
|
Accounts receivable, net | — | | | — | | | 36,707 | | | 14,369 | | | — | | | 51,076 | |
|
Inventories | — | | | — | | | 58,135 | | | 26,552 | | | (750 | ) | | 83,937 | |
|
Deferred tax assets | — | | | — | | | 13,968 | | | 218 | | | — | | | 14,186 | |
|
Intercompany receivable | — | | | — | | | 61,497 | | | 26,599 | | | (88,096 | ) | | — | |
|
Prepaid and other current assets | 1 | | | 43 | | | 7,569 | | | 2,502 | | | 285 | | | 10,400 | |
|
Total current assets | 1 | | | 43 | | | 213,754 | | | 79,294 | | | (88,561 | ) | | 204,531 | |
|
Property, plant and equipment, net | — | | | — | | | 64,378 | | | 17,223 | | | — | | | 81,601 | |
|
Deferred debt issue costs, net | — | | | 11,954 | | | — | | | — | | | — | | | 11,954 | |
|
Intangible assets, net | — | | | — | | | 161,628 | | | 87,249 | | | — | | | 248,877 | |
|
Goodwill | — | | | — | | | 91,123 | | | 87,811 | | | — | | | 178,934 | |
|
Other long-term assets | — | | | — | | | 991 | | | 114 | | | — | | | 1,105 | |
|
Investment in subsidiaries | 197,158 | | | 570,037 | | | 13,554 | | | — | | | (780,749 | ) | | — | |
|
Total assets | $ | 197,159 | | | $ | 582,034 | | | $ | 545,428 | | | $ | 271,691 | | | $ | (869,310 | ) | | $ | 727,002 | |
|
Liabilities and stockholders’ equity | | | | | | | | | | | | | | | | | |
|
Current portion of long-term debt | $ | — | | | $ | 3,200 | | | $ | — | | | $ | — | | | $ | — | | | $ | 3,200 | |
|
Accounts payable | — | | | — | | | 13,984 | | | 12,347 | | | — | | | 26,331 | |
|
Accrued expenses | 943 | | | 2,237 | | | 14,960 | | | 8,580 | | | (13 | ) | | 26,707 | |
|
Product warranty | — | | | — | | | 2,411 | | | 1,655 | | | — | | | 4,066 | |
|
Income taxes payable | — | | | — | | | 273 | | | 2,579 | | | — | | | 2,852 | |
|
Advance payments from customers | — | | | — | | | 9,403 | | | 5,031 | | | — | | | 14,434 | |
|
Intercompany payable | — | | | 1,401 | | | 19,315 | | | — | | | (20,716 | ) | | — | |
|
Total current liabilities | 943 | | | 6,838 | | | 60,346 | | | 30,192 | | | (20,729 | ) | | 77,590 | |
|
Deferred income taxes | — | | | — | | | 65,322 | | | 23,557 | | | — | | | 88,879 | |
|
Long-term debt, less current portion | — | | | 358,613 | | | — | | | — | | | — | | | 358,613 | |
|
Other long-term liabilities | — | | | — | | | 4,725 | | | 979 | | | — | | | 5,704 | |
|
Total liabilities | 943 | | | 365,451 | | | 130,393 | | | 54,728 | | | (20,729 | ) | | 530,786 | |
|
Common stock | — | | | — | | | — | | | — | | | — | | | — | |
|
Parent investment | — | | | 211,100 | | | 376,989 | | | 210,638 | | | (798,727 | ) | | — | |
|
Equity investment in subsidiary | 449 | | | 449 | | | 9,359 | | | — | | | (10,257 | ) | | — | |
|
Additional paid-in capital | 198,565 | | | — | | | — | | | (529 | ) | | 529 | | | 198,565 | |
|
Accumulated other comprehensive income | — | | | — | | | — | | | 449 | | | — | | | 449 | |
|
(Accumulated deficit) retained earnings | (2,798 | ) | | 5,034 | | | 28,687 | | | 6,405 | | | (40,126 | ) | | (2,798 | ) |
|
Total stockholders’ equity | 196,216 | | | 216,583 | | | 415,035 | | | 216,963 | | | (848,581 | ) | | 196,216 | |
|
Total liabilities and stockholders’ equity | $ | 197,159 | | | $ | 582,034 | | | $ | 545,428 | | | $ | 271,691 | | | $ | (869,310 | ) | | $ | 727,002 | |
|
|
|
|
|
|
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME |
For the Twelve Months Ended September 27, 2013 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Parent | | Issuer | | Guarantor | | Non-Guarantor | | Consolidating | | Consolidated |
Subsidiaries | Subsidiaries | Eliminations | Total |
Sales | $ | — | | | $ | — | | | $ | 310,753 | | | $ | 170,646 | | | $ | (61,991 | ) | | $ | 419,408 | |
|
Cost of sales | — | | | — | | | 230,200 | | | 132,099 | | | (60,978 | ) | | 301,321 | |
|
Gross profit | — | | | — | | | 80,553 | | | 38,547 | | | (1,013 | ) | | 118,087 | |
|
Operating costs and expenses: | | | | | | | | | | | | | | | | | |
|
Research and development | — | | | — | | | 5,031 | | | 9,571 | | | — | | | 14,602 | |
|
Selling and marketing | — | | | — | | | 12,528 | | | 10,847 | | | (1,450 | ) | | 21,925 | |
|
General and administrative | 2,200 | | | 2,026 | | | 17,592 | | | 6,914 | | | 302 | | | 29,034 | |
|
Amortization of acquisition-related intangible assets | — | | | — | | | 4,963 | | | 4,031 | | | — | | | 8,994 | |
|
Total operating costs and expenses | 2,200 | | | 2,026 | | | 40,114 | | | 31,363 | | | (1,148 | ) | | 74,555 | |
|
Operating (loss) income | (2,200 | ) | | (2,026 | ) | | 40,439 | | | 7,184 | | | 135 | | | 43,532 | |
|
Interest expense (income), net | — | | | 27,248 | | | (15 | ) | | 4 | | | — | | | 27,237 | |
|
(Loss) income before income tax expense and equity in income of subsidiaries | (2,200 | ) | | (29,274 | ) | | 40,454 | | | 7,180 | | | 135 | | | 16,295 | |
|
Income tax (benefit) expense | (868 | ) | | (11,123 | ) | | 17,113 | | | 233 | | | 51 | | | 5,406 | |
|
Equity in income of subsidiaries | 12,221 | | | 30,372 | | | 632 | | | — | | | (43,225 | ) | | — | |
|
Net income | 10,889 | | | 12,221 | | | 23,973 | | | 6,947 | | | (43,141 | ) | | 10,889 | |
|
Equity in other comprehensive income of subsidiaries, net of tax | (363 | ) | | (363 | ) | | — | | | — | | | 726 | | | — | |
|
Other comprehensive loss, net of tax | | | | | | | | | | | |
Unrealized loss on cash flow hedges, net of tax | — | | | — | | | — | | | (795 | ) | | — | | | (795 | ) |
|
Unrealized actuarial gain and amortization of prior service cost, for pension liability, net of tax | — | | | — | | | — | | | 432 | | | — | | | 432 | |
|
Total other comprehensive loss, net of tax | — | | | — | | | — | | | (363 | ) | | — | | | (363 | ) |
|
Comprehensive income | $ | 10,526 | | | $ | 11,858 | | | $ | 23,973 | | | $ | 6,584 | | | $ | (42,415 | ) | | $ | 10,526 | |
|
|
|
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME |
For the Twelve Months Ended September 28, 2012 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Parent | | Issuer | | Guarantor | | Non-Guarantor | | Consolidating | | Consolidated |
Subsidiaries | Subsidiaries | Eliminations | Total |
Sales | $ | — | | | $ | — | | | $ | 299,265 | | | $ | 152,409 | | | $ | (60,524 | ) | | $ | 391,150 | |
|
Cost of sales | — | | | — | | | 223,915 | | | 118,898 | | | (60,422 | ) | | 282,391 | |
|
Gross profit | — | | | — | | | 75,350 | | | 33,511 | | | (102 | ) | | 108,759 | |
|
Operating costs and expenses: | | | | | | | | | | | | | | | | | |
|
Research and development | — | | | — | | | 4,516 | | | 8,983 | | | — | | | 13,499 | |
|
Selling and marketing | — | | | — | | | 12,223 | | | 9,515 | | | — | | | 21,738 | |
|
General and administrative | 2,039 | | | 383 | | | 15,931 | | | 6,856 | | | — | | | 25,209 | |
|
Amortization of acquisition-related intangible assets | — | | | — | | | 8,240 | | | 5,743 | | | — | | | 13,983 | |
|
Total operating costs and expenses | 2,039 | | | 383 | | | 40,910 | | | 31,097 | | | — | | | 74,429 | |
|
Operating (loss) income | (2,039 | ) | | (383 | ) | | 34,440 | | | 2,414 | | | (102 | ) | | 34,330 | |
|
Interest expense (income), net | — | | | 27,241 | | | 3 | | | (14 | ) | | — | | | 27,230 | |
|
(Loss) income before income tax expense and equity in income of subsidiaries | (2,039 | ) | | (27,624 | ) | | 34,437 | | | 2,428 | | | (102 | ) | | 7,100 | |
|
Income tax (benefit) expense | (775 | ) | | (10,497 | ) | | 14,584 | | | 142 | | | (39 | ) | | 3,415 | |
|
Equity in income of subsidiaries | 4,949 | | | 22,076 | | | 860 | | | — | | | (27,885 | ) | | — | |
|
Net income | 3,685 | | | 4,949 | | | 20,713 | | | 2,286 | | | (27,948 | ) | | 3,685 | |
|
Equity in other comprehensive income of subsidiaries, net of tax | 1,634 | | | 1,634 | | | — | | | — | | | (3,268 | ) | | — | |
|
Other comprehensive income, net of tax | | | | | | | | | | | |
Unrealized gain on cash flow hedges, net of tax | — | | | — | | | — | | | 1,677 | | | — | | | 1,677 | |
|
Unrealized actuarial loss and amortization of prior service cost, for pension liability, net of tax | — | | | — | | | — | | | (43 | ) | | — | | | (43 | ) |
|
Total other comprehensive income, net of tax | — | | | — | | | — | | | 1,634 | | | — | | | 1,634 | |
|
Comprehensive income | $ | 5,319 | | | $ | 6,583 | | | $ | 20,713 | | | $ | 3,920 | | | $ | (31,216 | ) | | $ | 5,319 | |
|
|
|
|
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE (LOSS) INCOME |
For the period February 11, 2011 to September 30, 2011 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Parent | | Issuer | | Guarantor | | Non-Guarantor | | Consolidating | | Consolidated |
Subsidiaries | Subsidiaries | Eliminations | Total |
Sales | $ | — | | | $ | — | | | $ | 191,764 | | | $ | 121,095 | | | $ | (48,361 | ) | | $ | 264,498 | |
|
Cost of sales | — | | | — | | | 148,023 | | | 94,691 | | | (47,713 | ) | | 195,001 | |
|
Gross profit | — | | | — | | | 43,741 | | | 26,404 | | | (648 | ) | | 69,497 | |
|
Operating costs and expenses: | | | | | | | | | | | | | | | | | |
|
Research and development | — | | | — | | | 2,991 | | | 6,807 | | | — | | | 9,798 | |
|
Selling and marketing | — | | | — | | | 7,664 | | | 5,954 | | | — | | | 13,618 | |
|
General and administrative | 1,427 | | | (27 | ) | | 10,333 | | | 3,360 | | | — | | | 15,093 | |
|
Amortization of acquisition-related intangible assets | — | | | — | | | 6,548 | | | 5,592 | | | — | | | 12,140 | |
|
Strategic alternative transaction expenses | 9,529 | | | — | | | — | | | 26 | | | — | | | 9,555 | |
|
Total operating costs and expenses | 10,956 | | | (27 | ) | | 27,536 | | | 21,739 | | | — | | | 60,204 | |
|
Operating (loss) income | (10,956 | ) | | 27 | | | 16,205 | | | 4,665 | | | (648 | ) | | 9,293 | |
|
Interest expense (income), net | — | | | 17,388 | | | 327 | | | (7 | ) | | — | | | 17,708 | |
|
Loss (gain) on debt extinguishment, net | — | | | 253 | | | (119 | ) | | — | | | — | | | 134 | |
|
(Loss) income before income tax expense and equity in income of subsidiaries | (10,956 | ) | | (17,614 | ) | | 15,997 | | | 4,672 | | | (648 | ) | | (8,549 | ) |
|
Income tax (benefit) expense | (4,388 | ) | | (6,695 | ) | | 8,710 | | | 553 | | | (246 | ) | | (2,066 | ) |
|
Equity in income of subsidiaries | 85 | | | 11,004 | | | 687 | | | — | | | (11,776 | ) | | — | |
|
Net (loss) income | (6,483 | ) | | 85 | | | 7,974 | | | 4,119 | | | (12,178 | ) | | (6,483 | ) |
|
Equity in other comprehensive loss of subsidiaries, net of tax | (1,185 | ) | | (1,185 | ) | | — | | | — | | | 2,370 | | | — | |
|
Other comprehensive loss, net of tax | | | | | | | | | | | | |
|
Unrealized loss on cash flow hedges, net of tax | — | | | — | | | — | | | (890 | ) | | — | | | (890 | ) |
|
Unrealized actuarial loss on pension liability, net of tax | — | | | — | | | — | | | (295 | ) | | — | | | (295 | ) |
|
Total other comprehensive loss, net of tax | — | | | — | | | — | | | (1,185 | ) | | — | | | (1,185 | ) |
|
Comprehensive (loss) income | $ | (7,668 | ) | | $ | (1,100 | ) | | $ | 7,974 | | | $ | 2,934 | | | $ | (9,808 | ) | | $ | (7,668 | ) |
|
|
|
|
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
For the Twelve Months Ended September 27, 2013 |
|
| | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Parent | | Issuer | | Guarantor | | Non-Guarantor | | Consolidated | | | | |
Subsidiaries | Subsidiaries | Total | | | | |
Cash flows from operating activities | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities | $ | — | | | $ | — | | | $ | 38,919 | | | $ | (754 | ) | | $ | 38,165 | | | | | |
| | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | |
| | | |
Capital expenditures | — | | | — | | | (3,892 | ) | | (1,046 | ) | | (4,938 | ) | | | | |
| | | |
Acquisitions | — | | | — | | | (4,482 | ) | | (1,500 | ) | | (5,982 | ) | | | | |
| | | |
Net cash used in investing activities | — | | | — | | | (8,374 | ) | | (2,546 | ) | | (10,920 | ) | | | | |
| | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | |
| | | |
Repayment of borrowings under Successor’s term loan facility | — | | | (3,200 | ) | | — | | | — | | | (3,200 | ) | | | | |
| | | |
Return of intercompany capital | — | | | 19,181 | | | — | | | (19,181 | ) | | — | | | | | |
| | | |
Intercompany funding | — | | | (15,981 | ) | | (3,200 | ) | | 19,181 | | | — | | | | | |
| | | |
Net cash used in financing activities | — | | | — | | | (3,200 | ) | | — | | | (3,200 | ) | | | | |
| | | |
Net increase (decrease) in cash and cash equivalents | — | | | — | | | 27,345 | | | (3,300 | ) | | 24,045 | | | | | |
| | | |
Cash and cash equivalents at beginning of period | — | | | — | | | 34,042 | | | 8,964 | | | 43,006 | | | | | |
| | | |
Cash and cash equivalents at end of period | $ | — | | | $ | — | | | $ | 61,387 | | | $ | 5,664 | | | $ | 67,051 | | | | | |
| | | |
|
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
For the Twelve Months Ended September 28, 2012 |
| | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Parent | | Issuer | | Guarantor | | Non-Guarantor | | Consolidated | | | | |
Subsidiaries | Subsidiaries | Total | | | | |
Cash flows from operating activities | | | | | | | | | | | | | |
Net cash provided by operating activities | $ | — | | | $ | 1,500 | | | $ | 21,057 | | | $ | 2,493 | | | $ | 25,050 | | | | | |
| | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | |
| | | |
Capital expenditures | — | | | — | | | (6,575 | ) | | (1,009 | ) | | (7,584 | ) | | | | |
| | | |
Acquisitions, net of cash acquired | — | | | — | | | (1,434 | ) | | (6,481 | ) | | (7,915 | ) | | | | |
| | | |
Net cash used in investing activities | — | | | — | | | (8,009 | ) | | (7,490 | ) | | (15,499 | ) | | | | |
| | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | |
| | | |
Repayment of borrowings under Successor’s term loan facility | — | | | (1,500 | ) | | — | | | — | | | (1,500 | ) | | | | |
| | | |
Intercompany funding | — | | | — | | | 529 | | | (529 | ) | | — | | | | | |
| | | |
Net cash (used in) provided by financing activities | — | | | (1,500 | ) | | 529 | | | (529 | ) | | (1,500 | ) | | | | |
| | | |
Net increase (decrease) in cash and cash equivalents | — | | | — | | | 13,577 | | | (5,526 | ) | | 8,051 | | | | | |
| | | |
Cash and cash equivalents at beginning of period | — | | | — | | | 20,465 | | | 14,490 | | | 34,955 | | | | | |
| | | |
Cash and cash equivalents at end of period | $ | — | | | $ | — | | | $ | 34,042 | | | $ | 8,964 | | | $ | 43,006 | | | | | |
| | | |
|
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
For the period February 11, 2011 to September 30, 2011 |
| | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Parent | | Issuer | | Guarantor | | Non-Guarantor | | Consolidated | | | | |
Subsidiaries | Subsidiaries | Total | | | | |
Cash flows from operating activities | | | | | | | | | | | | | |
Net cash provided (used in) by operating activities | $ | — | | | $ | 756 | | | $ | (543 | ) | | $ | 13,354 | | | $ | 13,567 | | | | | |
| | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | |
| | | |
Capital expenditures | — | | | — | | | (4,029 | ) | | (889 | ) | | (4,918 | ) | | | | |
| | | |
Acquisition | — | | | (370,490 | ) | | — | | | — | | | (370,490 | ) | | | | |
| | | |
Payment of patent application fees | — | | | — | | | (4 | ) | | — | | | (4 | ) | | | | |
| | | |
Net cash used in investing activities | — | | | (370,490 | ) | | (4,033 | ) | | (889 | ) | | (375,412 | ) | | | | |
| | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | |
| | | |
Equity investment, net | 197,144 | | | — | | | — | | | — | | | 197,144 | | | | | |
| | | |
Proceeds from issuance of Successor’s senior subordinated notes | — | | | 208,550 | | | — | | | — | | | 208,550 | | | | | |
| | | |
Borrowings under Successor’s term loan facility | — | | | 143,815 | | | — | | | — | | | 143,815 | | | | | |
| | | |
Debt issue costs | — | | | (3,453 | ) | | — | | | — | | | (3,453 | ) | | | | |
| | | |
Redemption and repurchase of Predecessor’s senior subordinated notes and floating rate notes | — | | | (12,000 | ) | | (117,000 | ) | | — | | | (129,000 | ) | | | | |
| | | |
Repayment of borrowings under Predecessor’s term loan facility | — | | | — | | | (66,000 | ) | | — | | | (66,000 | ) | | | | |
| | | |
Repayment of borrowings under Successor’s term loan facility | — | | | (1,125 | ) | | — | | | — | | | (1,125 | ) | | | | |
| | | |
Intercompany funding | (197,144 | ) | | 33,893 | | | 163,251 | | | — | | | — | | | | | |
| | | |
Net cash provided by (used in) financing activities | — | | | 369,680 | | | (19,749 | ) | | — | | | 349,931 | | | | | |
| | | |
Net decrease (increase) in cash and cash equivalents | — | | | (54 | ) | | (24,325 | ) | | 12,465 | | | (11,914 | ) | | | | |
| | | |
Cash and cash equivalents at beginning of period | — | | | 54 | | | 44,790 | | | 2,025 | | | 46,869 | | | | | |
| | | |
Cash and cash equivalents at end of period | $ | — | | | $ | — | | | $ | 20,465 | | | $ | 14,490 | | | $ | 34,955 | | | | | |
| | | |
| | | | | | | | | | | | | | | | | | | | | | | | |