SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION | 9 Months Ended |
Sep. 28, 2013 |
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION | ' |
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION | ' |
20. SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION |
|
On April 7, 2011 and June 8, 2012, the Company completed its offerings of Senior Notes. The Senior Notes are jointly and severally, fully and unconditionally guaranteed on a senior secured basis by certain of the Company’s current and future domestic subsidiaries, each of which is 100% owned by Fifth & Pacific Companies, Inc. (the “Parent Company Issuer”). The Senior Notes and the guarantees are secured on a first-priority basis by a lien on certain of the Company’s trademarks and on a second-priority basis by the other assets of the Company and of the guarantors, which secure the Company’s Amended Facility on a first-priority basis. |
|
The following tables present the Condensed Consolidating Balance Sheets, the Condensed Consolidating Statements of Operations, the Condensed Consolidating Statements of Comprehensive Loss and the Condensed Consolidating Statements of Cash Flows, in each instance for the Parent Company Issuer, its guarantor subsidiaries and its non-guarantor subsidiaries. |
|
The accompanying condensed consolidating financial information has been prepared and presented pursuant to SEC Regulation S-X Rule 3-10 and Article 10. The financial information may not necessarily be indicative of results of operations, cash flows or financial position had the Parent Company Issuer, guarantor or non-guarantor subsidiaries operated as independent entities. |
|
|
|
|
Fifth & Pacific Companies, Inc. and Subsidiaries |
Condensed Consolidating Balance Sheets |
September 28, 2013 |
(In thousands) |
|
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Fifth & Pacific |
Company | Subsidiaries | Subsidiaries | Companies, Inc. |
Issuer | | | |
| | | | | | | | | | | |
Assets | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | |
Cash and cash equivalents | | $ | -- | | $ | 2,770 | | $ | 16,124 | | $ | (12,062 | ) | $ | 6,832 | |
Accounts receivable – trade, net | | -- | | 107,609 | | 14,224 | | -- | | 121,833 | |
Inventories, net | | 147 | | 279,088 | | 31,403 | | -- | | 310,638 | |
Deferred income taxes | | -- | | -- | | 806 | | -- | | 806 | |
Intercompany receivable | | -- | | 10,447 | | -- | | (10,447 | ) | -- | |
Other current assets | | 15,442 | | 34,476 | | 8,928 | | -- | | 58,846 | |
Total current assets | | 15,589 | | 434,390 | | 71,485 | | (22,509 | ) | 498,955 | |
| | | | | | | | | | | |
Property and Equipment, Net | | 26,386 | | 187,993 | | 30,092 | | -- | | 244,471 | |
Goodwill | | -- | | -- | | 52,679 | | -- | | 52,679 | |
Intangibles, Net | | 174 | | 112,225 | | 10,203 | | -- | | 122,602 | |
Deferred Income Taxes | | -- | | -- | | 64 | | -- | | 64 | |
Investments in Consolidated Subsidiaries | | 412,873 | | 120,165 | | -- | | (533,038 | ) | -- | |
Intercompany Receivable | | 1,895 | | 40,754 | | -- | | (42,649 | ) | -- | |
Other Assets | | 13,785 | | 916 | | 23,540 | | -- | | 38,241 | |
Total Assets | | $ | 470,702 | | $ | 896,443 | | $ | 188,063 | | $ | (598,196 | ) | $ | 957,012 | |
| | | | | | | | | | | |
Liabilities and Stockholders’ (Deficit) Equity | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | |
Short-term borrowings | | $ | 135,456 | | $ | -- | | $ | 1,984 | | $ | -- | | $ | 137,440 | |
Accounts payable | | 35,288 | | 187,176 | | 7,352 | | (12,062 | ) | 217,754 | |
Intercompany payable | | 8,221 | | -- | | 56,535 | | (64,756 | ) | -- | |
Accrued expenses | | 72,008 | | 127,907 | | 9,455 | | -- | | 209,370 | |
Income taxes payable | | -- | | -- | | 1,326 | | -- | | 1,326 | |
Total current liabilities | | 250,973 | | 315,083 | | 76,652 | | (76,818 | ) | 565,890 | |
| | | | | | | | | | | |
Long-Term Debt | | 391,279 | | -- | | -- | | -- | | 391,279 | |
Intercompany Payable | | -- | | -- | | 57,116 | | (57,116 | ) | -- | |
Other Non-Current Liabilities | | 49,165 | | 138,366 | | 11,347 | | -- | | 198,878 | |
Deferred Income Taxes | | -- | | 18,201 | | 3,479 | | -- | | 21,680 | |
Commitments and Contingencies | | | | | | | | | | | |
Total Stockholders’ (Deficit) Equity | | (220,715 | ) | 424,793 | | 39,469 | | (464,262 | ) | (220,715 | ) |
Total Liabilities and Stockholders’ (Deficit) Equity | | $ | 470,702 | | $ | 896,443 | | $ | 188,063 | | $ | (598,196 | ) | $ | 957,012 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Fifth & Pacific Companies, Inc. and Subsidiaries |
Condensed Consolidating Balance Sheets |
December 29, 2012 |
(In thousands) |
|
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Fifth & Pacific |
Company | Subsidiaries | Subsidiaries | Companies, Inc. |
Issuer | | | |
| | | | | | | | | | | |
Assets | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | |
Cash and cash equivalents | | $ | 30,840 | | $ | 4,827 | | $ | 26,074 | | $ | (2,339 | ) | $ | 59,402 | |
Accounts receivable – trade, net | | 3,155 | | 110,584 | | 13,605 | | (5,753 | ) | 121,591 | |
Inventories, net | | 340 | | 188,853 | | 31,345 | | -- | | 220,538 | |
Deferred income taxes | | 180 | | -- | | 1,079 | | -- | | 1,259 | |
Intercompany receivable | | -- | | 3,889 | | -- | | (3,889 | ) | -- | |
Other current assets | | 15,903 | | 28,986 | | 4,577 | | -- | | 49,466 | |
Total current assets | | 50,418 | | 337,139 | | 76,680 | | (11,981 | ) | 452,256 | |
| | | | | | | | | | | |
Property and Equipment, Net | | 7,331 | | 186,694 | | 25,938 | | -- | | 219,963 | |
Goodwill | | -- | | -- | | 60,223 | | -- | | 60,223 | |
Intangibles, Net | | 217 | | 116,044 | | 15,089 | | -- | | 131,350 | |
Deferred Income Taxes | | -- | | -- | | 65 | | -- | | 65 | |
Investments in Consolidated Subsidiaries | | 357,656 | | 122,568 | | -- | | (480,224 | ) | -- | |
Intercompany Receivable | | 2,084 | | 46,348 | | -- | | (48,432 | ) | -- | |
Other Assets | | 10,552 | | 939 | | 27,175 | | -- | | 38,666 | |
Total Assets | | $ | 428,258 | | $ | 809,732 | | $ | 205,170 | | $ | (540,637 | ) | $ | 902,523 | |
| | | | | | | | | | | |
Liabilities and Stockholders’ (Deficit) Equity | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | |
Short-term borrowings | | $ | 4,345 | | $ | -- | | $ | -- | | $ | -- | | $ | 4,345 | |
Convertible Senior Notes | | 18,287 | | -- | | -- | | -- | | 18,287 | |
Accounts payable | | 16,734 | | 146,707 | | 19,420 | | (8,156 | ) | 174,705 | |
Intercompany payable | | 7,643 | | -- | | 52,603 | | (60,246 | ) | -- | |
Accrued expenses | | 77,273 | | 124,918 | | 15,273 | | -- | | 217,464 | |
Income taxes payable | | -- | | -- | | 932 | | -- | | 932 | |
Deferred income taxes | | -- | | -- | | 116 | | -- | | 116 | |
Total current liabilities | | 124,282 | | 271,625 | | 88,344 | | (68,402 | ) | 415,849 | |
| | | | | | | | | | | |
Long-Term Debt | | 383,662 | | -- | | -- | | -- | | 383,662 | |
Intercompany Payable | | -- | | -- | | 63,386 | | (63,386 | ) | -- | |
Other Non-Current Liabilities | | 47,244 | | 148,091 | | 13,581 | | -- | | 208,916 | |
Deferred Income Taxes | | -- | | 15,664 | | 5,362 | | -- | | 21,026 | |
Commitments and Contingencies | | | | | | | | | | | |
Total Stockholders’ (Deficit) Equity | | (126,930 | ) | 374,352 | | 34,497 | | (408,849 | ) | (126,930 | ) |
Total Liabilities and Stockholders’ (Deficit) Equity | | $ | 428,258 | | $ | 809,732 | | $ | 205,170 | | $ | (540,637 | ) | $ | 902,523 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Fifth & Pacific Companies, Inc. and Subsidiaries |
Condensed Consolidating Balance Sheets |
September 29, 2012 |
(In thousands) |
|
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Fifth & Pacific |
Company | Subsidiaries | Subsidiaries | Companies, Inc. |
Issuer | | | |
| | | | | | | | | | | |
Assets | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | |
Cash and cash equivalents | | $ | 18,035 | | $ | 2,086 | | $ | 11,170 | | $ | (70 | ) | $ | 31,221 | |
Accounts receivable – trade, net | | 3,704 | | 113,814 | | 9,137 | | -- | | 126,655 | |
Inventories, net | | 807 | | 232,406 | | 12,365 | | -- | | 245,578 | |
Deferred income taxes | | -- | | -- | | 170 | | -- | | 170 | |
Intercompany receivable | | -- | | 3,953 | | -- | | (3,953 | ) | -- | |
Other current assets | | 17,879 | | 22,839 | | 7,199 | | -- | | 47,917 | |
Total current assets | | 40,425 | | 375,098 | | 40,041 | | (4,023 | ) | 451,541 | |
| | | | | | | | | | | |
Property and Equipment, Net | | 13,916 | | 191,106 | | 19,565 | | -- | | 224,587 | |
Goodwill | | -- | | -- | | 1,574 | | -- | | 1,574 | |
Intangibles, Net | | -- | | 115,674 | | 949 | | -- | | 116,623 | |
Investments in Consolidated Subsidiaries | | 323,404 | | 27,983 | | -- | | (351,387 | ) | -- | |
Intercompany Receivable | | 2,106 | | -- | | -- | | (2,106 | ) | -- | |
Other Assets | | 11,755 | | 18,317 | | 18,955 | | -- | | 49,027 | |
Total Assets | | $ | 391,606 | | $ | 728,178 | | $ | 81,084 | | $ | (357,516 | ) | $ | 843,352 | |
| | | | | | | | | | | |
Liabilities and Stockholders’ (Deficit) Equity | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | |
Short-term borrowings | | $ | 4,681 | | $ | -- | | $ | -- | | $ | -- | | $ | 4,681 | |
Convertible Senior Notes | | 28,687 | | -- | | -- | | -- | | 28,687 | |
Accounts payable | | 10,127 | | 152,018 | | 6,774 | | (70 | ) | 168,849 | |
Intercompany payable | | 9,457 | | -- | | 99,270 | | (108,727 | ) | -- | |
Accrued expenses | | 95,339 | | 113,847 | | 5,815 | | -- | | 215,001 | |
Income taxes payable | | -- | | -- | | 794 | | -- | | 794 | |
Deferred income taxes | | -- | | -- | | 16 | | -- | | 16 | |
Total current liabilities | | 148,291 | | 265,865 | | 112,669 | | (108,797 | ) | 418,028 | |
| | | | | | | | | | | |
Long-Term Debt | | 384,841 | | -- | | -- | | -- | | 384,841 | |
Intercompany Payable | | -- | | -- | | 17,262 | | (17,262 | ) | -- | |
Other Non-Current Liabilities | | 50,672 | | 153,849 | | 12,436 | | -- | | 216,957 | |
Deferred Income Taxes | | -- | | 15,260 | | 464 | | -- | | 15,724 | |
Commitments and Contingencies | | | | | | | | | | | |
Total Stockholders’ (Deficit) Equity | | (192,198 | ) | 293,204 | | (61,747 | ) | (231,457 | ) | (192,198 | ) |
Total Liabilities and Stockholders’ (Deficit) Equity | | $ | 391,606 | | $ | 728,178 | | $ | 81,084 | | $ | (357,516 | ) | $ | 843,352 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
|
Fifth & Pacific Companies, Inc. and Subsidiaries |
Condensed Consolidating Statements of Operations |
Nine Months Ended September 28, 2013 |
(In thousands) |
|
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Fifth & Pacific |
Company | Subsidiaries | Subsidiaries | Companies, Inc. |
Issuer | | | |
| | | | | | | | | | | |
Net Sales | | $ | 6,599 | | $ | 1,044,766 | | $ | 133,002 | | $ | -- | | $ | 1,184,367 | |
Cost of goods sold | | 4,510 | | 463,283 | | 53,564 | | -- | | 521,357 | |
Gross Profit | | 2,089 | | 581,483 | | 79,438 | | -- | | 663,010 | |
Selling, general & administrative expenses | | 3,995 | | 611,658 | | 85,636 | | -- | | 701,289 | |
Impairment of intangible asset | | -- | | 3,300 | | -- | | -- | | 3,300 | |
Operating Loss | | (1,906 | ) | (33,475 | ) | (6,198 | ) | -- | | (41,579 | ) |
Other (expense) income, net | | (1,707 | ) | 70 | | 175 | | -- | | (1,462 | ) |
Impairment of cost investment | | -- | | -- | | (6,109 | ) | -- | | (6,109 | ) |
Equity in (losses) earnings of consolidated subsidiaries – continuing operations | | (50,191 | ) | (46,118 | ) | -- | | 96,309 | | -- | |
Loss on extinguishment of debt | | (1,707 | ) | -- | | -- | | -- | | (1,707 | ) |
Interest (expense) income, net | | (35,270 | ) | 1,300 | | (2,092 | ) | -- | | (36,062 | ) |
(Loss) Income Before Provision (Benefit) for Income Taxes | | (90,781 | ) | (78,223 | ) | (14,224 | ) | 96,309 | | (86,919 | ) |
Provision (benefit) for income taxes | | -- | | 5,417 | | (1,555 | ) | -- | | 3,862 | |
(Loss) Income from Continuing Operations | | (90,781 | ) | (83,640 | ) | (12,669 | ) | 96,309 | | (90,781 | ) |
Discontinued operations, net of income taxes | | (3,844 | ) | (856 | ) | (16,696 | ) | -- | | (21,396 | ) |
Equity in (losses) earnings of consolidated subsidiaries – discontinued operations, net of income taxes | | (17,552 | ) | (19,650 | ) | -- | | 37,202 | | -- | |
Net (Loss) Income | | $ | (112,177 | ) | $ | (104,146 | ) | $ | (29,365 | ) | $ | 133,511 | | $ | (112,177 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
Fifth & Pacific Companies, Inc. and Subsidiaries |
Condensed Consolidating Statements of Comprehensive Loss |
Nine Months Ended September 28, 2013 |
(In thousands) |
|
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Fifth & Pacific |
Company | Subsidiaries | Subsidiaries | Companies, Inc. |
Issuer | | | |
| | | | | | | | | | | |
Net (Loss) Income | | $ | (112,177 | ) | $ | (104,146 | ) | $ | (29,365 | ) | $ | 133,511 | | $ | (112,177 | ) |
Other Comprehensive (Loss) Income, Net of Income Taxes | | (7,127 | ) | (7,064 | ) | (6,832 | ) | 13,896 | | (7,127 | ) |
Comprehensive (Loss) Income | | $ | (119,304 | ) | $ | (111,210 | ) | $ | (36,197 | ) | $ | 147,407 | | $ | (119,304 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Fifth & Pacific Companies, Inc. and Subsidiaries |
Condensed Consolidating Statements of Operations |
Nine Months Ended September 29, 2012 |
(In thousands) |
|
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Fifth & Pacific |
Company | Subsidiaries | Subsidiaries | Companies, Inc. |
Issuer | | | |
| | | | | | | | | | | |
Net Sales | | $ | 18,401 | | $ | 954,520 | | $ | 45,640 | | $ | -- | | $ | 1,018,561 | |
Cost of goods sold | | 12,379 | | 412,685 | | 20,556 | | -- | | 445,620 | |
Gross Profit | | 6,022 | | 541,835 | | 25,084 | | -- | | 572,941 | |
Selling, general & administrative expenses | | 2,971 | | 605,084 | | 35,652 | | -- | | 643,707 | |
Operating Income (Loss) | | 3,051 | | (63,249 | ) | (10,568 | ) | -- | | (70,766 | ) |
Other income, net | | 943 | | 117 | | 419 | | -- | | 1,479 | |
Equity in (losses) earnings of consolidated subsidiaries – continuing operations | | (78,616 | ) | (7,865 | ) | -- | | 86,481 | | -- | |
Loss on extinguishment of debt | | (8,669 | ) | -- | | -- | | -- | | (8,669 | ) |
Interest expense, net | | (37,362 | ) | (72 | ) | (402 | ) | -- | | (37,836 | ) |
(Loss) Income Before Provision for Income Taxes | | (120,653 | ) | (71,069 | ) | (10,551 | ) | 86,481 | | (115,792 | ) |
Provision for income taxes | | 21 | | 4,167 | | 694 | | -- | | 4,882 | |
(Loss) Income from Continuing Operations | | (120,674 | ) | (75,236 | ) | (11,245 | ) | 86,481 | | (120,674 | ) |
Discontinued operations, net of income taxes | | 705 | | (6,093 | ) | (5,477 | ) | -- | | (10,865 | ) |
Equity in (losses) earnings of consolidated subsidiaries – discontinued operations, net of income taxes | | (11,570 | ) | 2,737 | | -- | | 8,833 | | -- | |
Net (Loss) Income | | $ | (131,539 | ) | $ | (78,592 | ) | $ | (16,722 | ) | $ | 95,314 | | $ | (131,539 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Fifth & Pacific Companies, Inc. and Subsidiaries |
Condensed Consolidating Statements of Comprehensive Loss |
Nine Months Ended September 29, 2012 |
(In thousands) |
|
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Fifth & Pacific |
Company | Subsidiaries | Subsidiaries | Companies, Inc. |
Issuer | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Net (Loss) Income | | $ | (131,539 | ) | $ | (78,592 | ) | $ | (16,722 | ) | $ | 95,314 | | $ | (131,539 | ) |
Other Comprehensive Income (Loss), Net of Income Taxes | | 70 | | (367 | ) | (47 | ) | 414 | | 70 | |
Comprehensive (Loss) Income | | $ | (131,469 | ) | $ | (78,959 | ) | $ | (16,769 | ) | $ | 95,728 | | $ | (131,469 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Fifth & Pacific Companies, Inc. and Subsidiaries |
Condensed Consolidating Statements of Operations |
Three Months Ended September 28, 2013 |
(In thousands) |
|
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Fifth & Pacific |
Company | Subsidiaries | Subsidiaries | Companies, Inc. |
Issuer | | | |
| | | | | | | | | | | |
Net Sales | | $ | 201 | | $ | 380,598 | | $ | 49,805 | | $ | -- | | $ | 430,604 | |
Cost of goods sold | | 127 | | 167,408 | | 19,925 | | -- | | 187,460 | |
Gross Profit | | 74 | | 213,190 | | 29,880 | | -- | | 243,144 | |
Selling, general & administrative expenses | | 1,243 | | 210,795 | | 30,129 | | -- | | 242,167 | |
Impairment of intangible asset | | -- | | 3,300 | | -- | | -- | | 3,300 | |
Operating Loss | | (1,169 | ) | (905 | ) | (249 | ) | -- | | (2,323 | ) |
Other (expense) income, net | | (85 | ) | 62 | | 1,384 | | -- | | 1,361 | |
Equity in (losses) earnings of consolidated subsidiaries – continuing operations | | (1,110 | ) | (28,058 | ) | -- | | 29,168 | | -- | |
Loss on extinguishment of debt | | (599 | ) | -- | | -- | | -- | | (599 | ) |
Interest (expense) income, net | | (11,938 | ) | 470 | | (619 | ) | -- | | (12,087 | ) |
(Loss) Income Before Provision (Benefit) for Income Taxes | | (14,901 | ) | (28,431 | ) | 516 | | 29,168 | | (13,648 | ) |
Provision (benefit) for income taxes | | -- | | 2,371 | | (1,118 | ) | -- | | 1,253 | |
(Loss) Income from Continuing Operations | | (14,901 | ) | (30,802 | ) | 1,634 | | 29,168 | | (14,901 | ) |
Discontinued operations, net of income taxes | | (759 | ) | (463 | ) | (743 | ) | -- | | (1,965 | ) |
Equity in (losses) earnings of consolidated subsidiaries – discontinued operations, net of income taxes | | (1,206 | ) | 333 | | -- | | 873 | | -- | |
Net (Loss) Income | | $ | (16,866 | ) | $ | (30,932 | ) | $ | 891 | | $ | 30,041 | | $ | (16,866 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
Fifth & Pacific Companies, Inc. and Subsidiaries |
Condensed Consolidating Statements of Comprehensive Loss |
Three Months Ended September 28, 2013 |
(In thousands) |
|
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Fifth & Pacific |
Company | Subsidiaries | Subsidiaries | Companies, Inc. |
Issuer | | | |
| | | | | | | | | | | |
Net (Loss) Income | | $ | (16,866 | ) | $ | (30,932 | ) | $ | 891 | | $ | 30,041 | | $ | (16,866 | ) |
Other Comprehensive Income (Loss), Net of Income Taxes | | (212 | ) | (20 | ) | (227 | ) | 247 | | (212 | ) |
Comprehensive (Loss) Income | | $ | (17,078 | ) | $ | (30,952 | ) | $ | 664 | | $ | 30,288 | | $ | (17,078 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
|
Fifth & Pacific Companies, Inc. and Subsidiaries |
Condensed Consolidating Statements of Operations |
Three Months Ended September 29, 2012 |
(In thousands) |
|
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Fifth & Pacific |
Company | Subsidiaries | Subsidiaries | Companies, Inc. |
Issuer | | | |
| | | | | | | | | | | |
Net Sales | | $ | 8,423 | | $ | 335,724 | | $ | 20,409 | | $ | -- | | $ | 364,556 | |
Cost of goods sold | | 4,818 | | 147,005 | | 9,616 | | -- | | 161,439 | |
Gross Profit | | 3,605 | | 188,719 | | 10,793 | | -- | | 203,117 | |
Selling, general & administrative expenses | | 1,088 | | 191,215 | | 11,095 | | -- | | 203,398 | |
Operating Income (Loss) | | 2,517 | | (2,496 | ) | (302 | ) | -- | | (281 | ) |
Other expense, net | | (126 | ) | (433 | ) | (479 | ) | -- | | (1,038 | ) |
Equity in (losses) earnings of consolidated subsidiaries – continuing operations | | (5,674 | ) | (2,458 | ) | -- | | 8,132 | | -- | |
Loss on extinguishment of debt | | (3,023 | ) | -- | | -- | | -- | | (3,023 | ) |
Interest (expense) income, net | | (13,132 | ) | 33 | | (129 | ) | -- | | (13,228 | ) |
(Loss) Income Before (Benefit) Provision for Income Taxes | | (19,438 | ) | (5,354 | ) | (910 | ) | 8,132 | | (17,570 | ) |
(Benefit) provision for income taxes | | (45 | ) | 1,627 | | 241 | | -- | | 1,823 | |
(Loss) Income from Continuing Operations | | (19,393 | ) | (6,981 | ) | (1,151 | ) | 8,132 | | (19,393 | ) |
Discontinued operations, net of income taxes | | 972 | | 56 | | (436 | ) | -- | | 592 | |
Equity in (losses) earnings of consolidated subsidiaries – discontinued operations, net of income taxes | | (380 | ) | 2,926 | | -- | | (2,546 | ) | -- | |
Net (Loss) Income | | $ | (18,801 | ) | $ | (3,999 | ) | $ | (1,587 | ) | $ | 5,586 | | $ | (18,801 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
Fifth & Pacific Companies, Inc. and Subsidiaries |
Condensed Consolidating Statements of Comprehensive Loss |
Three Months Ended September 29, 2012 |
(In thousands) |
|
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Fifth & Pacific |
Company | Subsidiaries | Subsidiaries | Companies, Inc. |
Issuer | | | |
| | | | | | | | | | | |
Net (Loss) Income | | $ | (18,801 | ) | $ | (3,999 | ) | $ | (1,587 | ) | $ | 5,586 | | $ | (18,801 | ) |
Other Comprehensive Income (Loss), Net of Income Taxes | | 133 | | 315 | | 338 | | (653 | ) | 133 | |
Comprehensive (Loss) Income | | $ | (18,668 | ) | $ | (3,684 | ) | $ | (1,249 | ) | $ | 4,933 | | $ | (18,668 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Fifth & Pacific Companies, Inc. and Subsidiaries |
Condensed Consolidating Statements of Cash Flows |
Nine Months Ended September 28, 2013 |
(In thousands) |
|
| Parent | | Guarantor | | Non- | | Eliminations | | Fifth & Pacific |
Company | Subsidiaries | Guarantor | Companies, Inc. |
Issuer | | Subsidiaries | |
| | | | | | | | | | | |
Net cash used in operating activities | | $ | (58,460 | ) | $ | (49,517 | ) | $ | (4,474 | ) | $ | (9,723 | ) | $ | (122,174 | ) |
| | | | | | | | | | | |
Cash Flows from Investing Activities: | | | | | | | | | | | |
Proceeds from sale of property and equipment | | 20,264 | | -- | | -- | | -- | | 20,264 | |
Purchases of property and equipment | | (5,757 | ) | (62,644 | ) | (9,386 | ) | -- | | (77,787 | ) |
Payments for in-store merchandise shops | | -- | | (1,822 | ) | (657 | ) | -- | | (2,479 | ) |
Investments in and advances to equity investees | | -- | | -- | | (5,500 | ) | -- | | (5,500 | ) |
Net proceeds from disposition | | -- | | -- | | 4,000 | | -- | | 4,000 | |
(Increase) decrease in investments in and advances to consolidated subsidiaries | | (105,406 | ) | 117,930 | | (12,524 | ) | -- | | -- | |
Other, net | | (303 | ) | 334 | | 70 | | -- | | 101 | |
Net cash used in investing activities of discontinued operations | | -- | | -- | | (2,234 | ) | -- | | (2,234 | ) |
Net cash (used in) provided by investing activities | | (91,202 | ) | 53,798 | | (26,231 | ) | -- | | (63,635 | ) |
| | | | | | | | | | | |
Cash Flows from Financing Activities: | | | | | | | | | | | |
Proceeds from borrowings under revolving credit agreement | | 493,527 | | -- | | 2,169 | | -- | | 495,696 | |
Repayment of borrowings under revolving credit agreement | | (359,277 | ) | -- | | (266 | ) | -- | | (359,543 | ) |
Increase (decrease) in intercompany loans | | 767 | | (964 | ) | 197 | | -- | | -- | |
Proceeds from capital lease | | -- | | 8,673 | | -- | | -- | | 8,673 | |
Principal payments under capital lease obligations | | (3,747 | ) | -- | | -- | | -- | | (3,747 | ) |
Proceeds from exercise of stock options | | 2,326 | | -- | | -- | | -- | | 2,326 | |
Payment of deferred financing fees | | (5,033 | ) | -- | | (238 | ) | -- | | (5,271 | ) |
Net cash provided by financing activities | | 128,563 | | 7,709 | | 1,862 | | -- | | 138,134 | |
| | | | | | | | | | | |
Effect of Exchange Rate Changes on Cash and Cash Equivalents | | (9,741 | ) | (14,047 | ) | 18,893 | | -- | | (4,895 | ) |
| | | | | | | | | | | |
Net Change in Cash and Cash Equivalents | | (30,840 | ) | (2,057 | ) | (9,950 | ) | (9,723 | ) | (52,570 | ) |
Cash and Cash Equivalents at Beginning of Period | | 30,840 | | 4,827 | | 26,074 | | (2,339 | ) | 59,402 | |
Cash and Cash Equivalents at End of Period | | $ | -- | | $ | 2,770 | | $ | 16,124 | | $ | (12,062 | ) | $ | 6,832 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Fifth & Pacific Companies, Inc. and Subsidiaries |
Condensed Consolidating Statements of Cash Flows |
Nine Months Ended September 29, 2012 |
(In thousands) |
|
| Parent | | Guarantor | | Non- | | Eliminations | | Fifth & Pacific |
Company | Subsidiaries | Guarantor | Companies, Inc. |
Issuer | | Subsidiaries | |
| | | | | | | | | | | |
Net cash (used in) provided by operating activities | | $ | (8,735 | ) | $ | (51,286 | ) | $ | (27,355 | ) | $ | 95 | | $ | (87,281 | ) |
| | | | | | | | | | | |
Cash Flows from Investing Activities: | | | | | | | | | | | |
Purchases of property and equipment | | (3,080 | ) | (45,042 | ) | (7,058 | ) | -- | | (55,180 | ) |
Payments for in-store merchandise shops | | -- | | (1,477 | ) | (290 | ) | -- | | (1,767 | ) |
Investments in and advances to equity investees | | -- | | -- | | (5,000 | ) | -- | | (5,000 | ) |
(Increase) decrease in investments in and advances to consolidated subsidiaries | | (96,691 | ) | 82,501 | | 14,190 | | -- | | -- | |
Other, net | | (483 | ) | 557 | | 162 | | -- | | 236 | |
Net cash (used in) provided by investing activities | | (100,254 | ) | 36,539 | | 2,004 | | -- | | (61,711 | ) |
| | | | | | | | | | | |
Cash Flows from Financing Activities: | | | | | | | | | | | |
Proceeds from borrowings under revolving credit agreement | | 113,389 | | -- | | -- | | -- | | 113,389 | |
Repayment of borrowings under revolving credit agreement | | (113,389 | ) | -- | | -- | | -- | | (113,389 | ) |
Proceeds from issuance of Senior Secured Notes | | 164,540 | | -- | | -- | | -- | | 164,540 | |
(Decrease) increase in intercompany loans | | (17,766 | ) | (3,331 | ) | 21,097 | | -- | | -- | |
Repayment of Euro Notes | | (158,027 | ) | -- | | -- | | -- | | (158,027 | ) |
Principal payments under capital lease obligations | | (3,331 | ) | -- | | -- | | -- | | (3,331 | ) |
Proceeds from exercise of stock options | | 6,049 | | -- | | -- | | -- | | 6,049 | |
Payment of deferred financing fees | | (6,064 | ) | -- | | -- | | -- | | (6,064 | ) |
Net cash (used in) provided by financing activities | | (14,599 | ) | (3,331 | ) | 21,097 | | -- | | 3,167 | |
| | | | | | | | | | | |
Effect of Exchange Rate Changes on Cash and Cash Equivalents | | (3,160 | ) | (138 | ) | 408 | | -- | | (2,890 | ) |
| | | | | | | | | | | |
Net Change in Cash and Cash Equivalents | | (126,748 | ) | (18,216 | ) | (3,846 | ) | 95 | | (148,715 | ) |
Cash and Cash Equivalents at Beginning of Period | | 144,783 | | 20,302 | | 15,016 | | (165 | ) | 179,936 | |
Cash and Cash Equivalents at End of Period | | $ | 18,035 | | $ | 2,086 | | $ | 11,170 | | $ | (70 | ) | $ | 31,221 | |