|
Financial Guarantees and Condensed Consolidating Financial Statements (Details 1) (USD $) In Thousands, unless otherwise specified
|
1 Months Ended |
3 Months Ended |
5 Months Ended |
6 Months Ended |
|
Jan. 28, 2011
|
Jun. 30, 2012
|
Jul. 02, 2011
|
Jul. 02, 2011
|
Jun. 30, 2012
|
| Condensed Consolidating Statement of Operations |
|
|
|
|
|
| Net sales |
|
$ 296,244 |
$ 296,457 |
|
|
| Cost of goods sold |
|
249,825 |
247,845 |
|
|
| Gross profit |
|
46,419 |
48,612 |
|
|
| Selling, general and administrative expenses |
|
35,180 |
37,335 |
|
|
| Special charges, net |
|
8,753 |
3,120 |
|
|
| Other operating (income) loss, net |
600 |
(159) |
971 |
1,200 |
|
| Operating (loss) income |
|
2,645 |
7,186 |
|
|
| Other expense (income): |
|
|
|
|
|
| Interest expense, net |
200 |
12,738 |
12,419 |
|
|
| Foreign currency and other (gain) loss, net |
|
3,160 |
1,014 |
|
|
| (Loss) income before income tax (benefit) expense |
|
(13,253) |
(6,247) |
|
|
| Income tax (benefit) expense |
|
(1,159) |
599 |
|
|
| (Loss) income before discontinued operations |
|
(12,094) |
(6,846) |
|
|
| (Loss) income from discontinued operations, net of tax |
|
|
(2,553) |
|
|
| Loss on sale of discontinued operations |
|
|
(215) |
|
|
| Net (loss) income |
|
|
|
|
(12,359) |
| Net (loss) income attributable to Polymer Group, Inc. |
|
(12,094) |
(9,399) |
|
|
|
Successor [Member]
|
|
|
|
|
|
| Condensed Consolidating Statement of Operations |
|
|
|
|
|
| Net sales |
84,606 |
296,244 |
296,457 |
495,494 |
591,415 |
| Cost of goods sold |
68,531 |
249,825 |
247,845 |
422,174 |
491,809 |
| Gross profit |
16,075 |
46,419 |
48,612 |
73,320 |
99,606 |
| Selling, general and administrative expenses |
11,564 |
35,180 |
37,335 |
63,822 |
69,310 |
| Special charges, net |
20,824 |
8,753 |
3,120 |
28,068 |
11,172 |
| Other operating (income) loss, net |
(564) |
(159) |
971 |
1,201 |
(519) |
| Operating (loss) income |
(15,749) |
2,645 |
7,186 |
(19,771) |
19,643 |
| Other expense (income): |
|
|
|
|
|
| Interest expense, net |
1,922 |
12,738 |
12,419 |
20,647 |
25,587 |
| Foreign currency and other (gain) loss, net |
82 |
3,160 |
1,014 |
1,363 |
3,097 |
| (Loss) income before income tax (benefit) expense |
(17,753) |
(13,253) |
(6,247) |
(41,781) |
(9,041) |
| Income tax (benefit) expense |
549 |
(1,159) |
599 |
678 |
3,318 |
| (Loss) income before discontinued operations |
(18,302) |
|
(6,846) |
(42,459) |
(12,359) |
| (Loss) income from discontinued operations, net of tax |
182 |
|
(2,553) |
(3,044) |
|
| Loss on sale of discontinued operations |
|
|
(215) |
(215) |
|
| Net (loss) income |
(18,120) |
(12,094) |
(9,399) |
(45,503) |
(12,359) |
| Net income attributable to noncontrolling interests |
(83) |
|
|
(59) |
|
| Net (loss) income attributable to Polymer Group, Inc. |
(18,203) |
|
(9,399) |
(45,562) |
(12,359) |
|
Predecessor [Member]
|
|
|
|
|
|
| Condensed Consolidating Statement of Operations |
|
|
|
|
|
| Net sales |
84,606 |
|
|
|
|
| Cost of goods sold |
68,531 |
|
|
|
|
| Gross profit |
16,075 |
|
|
|
|
| Selling, general and administrative expenses |
11,564 |
|
|
|
|
| Special charges, net |
20,824 |
|
|
|
|
| Other operating (income) loss, net |
(564) |
|
|
|
|
| Operating (loss) income |
(15,749) |
|
|
|
|
| Other expense (income): |
|
|
|
|
|
| Interest expense, net |
1,922 |
|
|
|
|
| Foreign currency and other (gain) loss, net |
82 |
|
|
|
|
| (Loss) income before income tax (benefit) expense |
(17,753) |
|
|
|
|
| Income tax (benefit) expense |
549 |
|
|
|
|
| (Loss) income before discontinued operations |
(18,302) |
|
|
|
|
| (Loss) income from discontinued operations, net of tax |
182 |
|
|
|
|
| Net (loss) income |
(18,120) |
|
|
|
|
| Net income attributable to noncontrolling interests |
(83) |
|
|
|
|
| Net (loss) income attributable to Polymer Group, Inc. |
(18,203) |
|
|
|
|
|
PGI (Issuer) [Member] | Successor [Member]
|
|
|
|
|
|
| Condensed Consolidating Statement of Operations |
|
|
|
|
|
| Cost of goods sold |
(24) |
(12) |
(32) |
45 |
(30) |
| Gross profit |
24 |
12 |
32 |
(45) |
30 |
| Selling, general and administrative expenses |
3,620 |
8,988 |
8,924 |
15,894 |
18,279 |
| Special charges, net |
18,944 |
3,846 |
1,728 |
26,294 |
5,324 |
| Other operating (income) loss, net |
(1) |
(10) |
790 |
672 |
(9) |
| Operating (loss) income |
(22,539) |
(12,812) |
(11,410) |
(42,905) |
(23,564) |
| Other expense (income): |
|
|
|
|
|
| Interest expense, net |
1,859 |
7,708 |
11,677 |
19,478 |
18,983 |
| Intercompany royalty and technical service fees, net |
(546) |
(1,438) |
(855) |
(2,186) |
(2,929) |
| Foreign currency and other (gain) loss, net |
28 |
(32) |
(706) |
(704) |
|
| Equity in earnings of subsidiaries |
5,198 |
3,226 |
10,057 |
10,438 |
21,391 |
| (Loss) income before income tax (benefit) expense |
(18,682) |
(15,824) |
(11,469) |
(49,055) |
(18,227) |
| Income tax (benefit) expense |
(479) |
(3,730) |
(2,070) |
(3,493) |
(5,868) |
| (Loss) income before discontinued operations |
(18,203) |
|
(9,399) |
(45,562) |
|
| Net (loss) income |
(18,203) |
(12,094) |
|
(45,562) |
(12,359) |
| Net (loss) income attributable to Polymer Group, Inc. |
(18,203) |
|
(9,399) |
(45,562) |
|
|
Guarantors [Member] | Successor [Member]
|
|
|
|
|
|
| Condensed Consolidating Statement of Operations |
|
|
|
|
|
| Net sales |
27,052 |
98,353 |
91,982 |
154,241 |
193,767 |
| Cost of goods sold |
22,587 |
86,090 |
79,806 |
135,709 |
168,537 |
| Gross profit |
4,465 |
12,263 |
12,176 |
18,532 |
25,230 |
| Selling, general and administrative expenses |
1,873 |
6,642 |
7,151 |
11,933 |
12,559 |
| Special charges, net |
170 |
2,082 |
370 |
596 |
2,297 |
| Other operating (income) loss, net |
(42) |
(118) |
(94) |
(145) |
(220) |
| Operating (loss) income |
2,464 |
3,657 |
4,749 |
6,148 |
10,594 |
| Other expense (income): |
|
|
|
|
|
| Interest expense, net |
(1,176) |
(6,708) |
(3,410) |
(5,866) |
(10,023) |
| Intercompany royalty and technical service fees, net |
(683) |
(1,631) |
(2,828) |
(4,479) |
(3,442) |
| Foreign currency and other (gain) loss, net |
85 |
(402) |
264 |
408 |
(239) |
| Equity in earnings of subsidiaries |
1,672 |
(7,726) |
(135) |
(2,971) |
1,424 |
| (Loss) income before income tax (benefit) expense |
5,910 |
4,672 |
10,588 |
13,114 |
25,722 |
| Income tax (benefit) expense |
706 |
1,373 |
490 |
2,631 |
4,205 |
| (Loss) income before discontinued operations |
5,204 |
|
10,098 |
10,483 |
|
| Net (loss) income |
5,204 |
3,299 |
|
10,483 |
21,517 |
| Net (loss) income attributable to Polymer Group, Inc. |
5,204 |
|
10,098 |
10,483 |
|
|
Non-Guarantors [Member] | Successor [Member]
|
|
|
|
|
|
| Condensed Consolidating Statement of Operations |
|
|
|
|
|
| Net sales |
58,887 |
203,301 |
207,976 |
347,864 |
407,843 |
| Cost of goods sold |
47,301 |
169,157 |
171,572 |
293,031 |
333,497 |
| Gross profit |
11,586 |
34,144 |
36,404 |
54,833 |
74,346 |
| Selling, general and administrative expenses |
6,071 |
19,550 |
21,260 |
35,995 |
38,472 |
| Special charges, net |
1,710 |
2,825 |
1,022 |
1,178 |
3,551 |
| Other operating (income) loss, net |
(521) |
(31) |
275 |
674 |
(290) |
| Operating (loss) income |
4,326 |
11,800 |
13,847 |
16,986 |
32,613 |
| Other expense (income): |
|
|
|
|
|
| Interest expense, net |
1,239 |
11,738 |
4,152 |
7,035 |
16,627 |
| Intercompany royalty and technical service fees, net |
1,229 |
3,069 |
3,683 |
6,665 |
6,371 |
| Foreign currency and other (gain) loss, net |
(31) |
3,594 |
1,456 |
1,659 |
3,336 |
| (Loss) income before income tax (benefit) expense |
1,889 |
(6,601) |
4,556 |
1,627 |
6,279 |
| Income tax (benefit) expense |
322 |
1,198 |
2,179 |
1,540 |
4,981 |
| (Loss) income before discontinued operations |
1,567 |
|
2,377 |
87 |
|
| (Loss) income from discontinued operations, net of tax |
182 |
|
(2,338) |
(2,829) |
|
| Loss on sale of discontinued operations |
|
|
(215) |
(215) |
|
| Net (loss) income |
1,749 |
(7,799) |
|
(2,957) |
1,298 |
| Net income attributable to noncontrolling interests |
(83) |
|
|
(59) |
|
| Net (loss) income attributable to Polymer Group, Inc. |
1,666 |
|
(176) |
(3,016) |
|
|
Eliminations [Member] | Successor [Member]
|
|
|
|
|
|
| Condensed Consolidating Statement of Operations |
|
|
|
|
|
| Net sales |
(1,333) |
(5,410) |
(3,501) |
(6,611) |
(10,195) |
| Cost of goods sold |
(1,333) |
(5,410) |
(3,501) |
(6,611) |
(10,195) |
| Other expense (income): |
|
|
|
|
|
| Equity in earnings of subsidiaries |
(6,870) |
4,500 |
(9,922) |
(7,467) |
(22,815) |
| (Loss) income before income tax (benefit) expense |
(6,870) |
4,500 |
(9,922) |
(7,467) |
(22,815) |
| (Loss) income before discontinued operations |
(6,870) |
|
(9,922) |
(7,467) |
|
| Net (loss) income |
(6,870) |
4,500 |
|
(7,467) |
(22,815) |
| Net (loss) income attributable to Polymer Group, Inc. |
$ (6,870) |
|
$ (9,922) |
$ (7,467) |
|