XML 19 R50.htm IDEA: XBRL DOCUMENT v2.4.0.8
Subsidiary Guarantors - Condensed Consolidating Balance Sheet (Details) (USD $)
In Thousands, unless otherwise specified
Sep. 27, 2014
Jun. 28, 2014
Dec. 28, 2013
Sep. 28, 2013
Dec. 29, 2012
Current assets:          
Cash and cash equivalents $ 12,411   $ 20,815 $ 10,204 $ 9,594
Accounts receivable, net 175,378   125,263    
Intercompany receivables 0   0    
Inventories 167,360 167,360 133,469    
Income taxes receivable 306   792    
Deferred income taxes 4,685   4,685    
Prepaid expenses and other current assets 14,429   10,842    
Total current assets 374,569   295,866    
Property, plant and equipment, net 95,794   100,945    
Goodwill 318,395   471,791    
Other intangible assets, net 449,294   563,224    
Investment in subsidiaries 0   0    
Intercompany receivable 0   0    
Other assets 20,703   24,793    
Total assets 1,258,755   1,456,619    
Current liabilities:          
Accounts payable 151,409   96,974    
Intercompany payables 0   0    
Accrued liabilities 103,014   78,182    
Deferred income taxes 3,494   2,441    
Income taxes payable 3,728   2,139    
Total current liabilities 261,645   179,736    
Deferred income taxes 94,878   126,204    
Other liabilities 109,938   117,659    
Long-term debt 880,320   835,230    
Member’s equity (88,026)   197,790    
Total liabilities and member's equity 1,258,755   1,456,619    
Company
         
Current assets:          
Cash and cash equivalents 8,134   7,566 9,484 7,320
Accounts receivable, net 126,047   96,265    
Intercompany receivables 351,777   374,444    
Inventories 119,982   93,175    
Income taxes receivable 0   0    
Deferred income taxes 2,451   2,451    
Prepaid expenses and other current assets 11,616   8,239    
Total current assets 620,007   582,140    
Property, plant and equipment, net 62,905   65,348    
Goodwill 201,118   300,642    
Other intangible assets, net 310,130   379,740    
Investment in subsidiaries 108,513   37,194    
Intercompany receivable 0   0    
Other assets 18,992   22,926    
Total assets 1,213,152   1,350,796    
Current liabilities:          
Accounts payable 96,217   64,272    
Intercompany payables 1,794   1,794    
Accrued liabilities 88,428   63,534    
Deferred income taxes 1,240   0    
Income taxes payable 400   452    
Total current liabilities 188,079   130,052    
Deferred income taxes 50,572   73,862    
Other liabilities 73,694   76,668    
Long-term debt 880,320   835,230    
Member’s equity (88,026)   197,790    
Total liabilities and member's equity 1,213,152   1,350,796    
Co-Issuer
         
Current assets:          
Cash and cash equivalents 0   0 0 0
Accounts receivable, net 0   0    
Intercompany receivables 0   0    
Inventories 0   0    
Income taxes receivable 0   0    
Deferred income taxes 0   0    
Prepaid expenses and other current assets 0   0    
Total current assets 0   0    
Property, plant and equipment, net 0   0    
Goodwill 0   0    
Other intangible assets, net 0   0    
Investment in subsidiaries 0   0    
Intercompany receivable 834,320   835,230    
Other assets 0   0    
Total assets 834,320   835,230    
Current liabilities:          
Accounts payable 0   0    
Intercompany payables 0   0    
Accrued liabilities 0   0    
Deferred income taxes 0   0    
Income taxes payable 0   0    
Total current liabilities 0   0    
Deferred income taxes 0   0    
Other liabilities 0   0    
Long-term debt 834,320   835,230    
Member’s equity 0   0    
Total liabilities and member's equity 834,320   835,230    
Subsidiary Guarantors
         
Current assets:          
Cash and cash equivalents 0   0 0 0
Accounts receivable, net 10,914   9,858    
Intercompany receivables 64,167   57,711    
Inventories 9,827   10,117    
Income taxes receivable 306   792    
Deferred income taxes 2,234   2,234    
Prepaid expenses and other current assets 884   891    
Total current assets 88,332   81,603    
Property, plant and equipment, net 1,513   1,574    
Goodwill 16,490   24,650    
Other intangible assets, net 33,196   44,654    
Investment in subsidiaries 194,823   136,544    
Intercompany receivable 0   0    
Other assets 0   0    
Total assets 139,531   152,481    
Current liabilities:          
Accounts payable 12,493   9,531    
Intercompany payables 0   0    
Accrued liabilities 5,216   6,392    
Deferred income taxes 0   0    
Income taxes payable 0   0    
Total current liabilities 17,709   15,923    
Deferred income taxes 15,369   16,620    
Other liabilities 20,143   20,588    
Long-term debt 0   0    
Member’s equity (108,513)   (37,194)    
Total liabilities and member's equity 139,531   152,481    
Non-Guarantor Subsidiaries
         
Current assets:          
Cash and cash equivalents 4,277   13,249 720 2,274
Accounts receivable, net 38,417   19,140    
Intercompany receivables 1,794   1,794    
Inventories 37,551   30,177    
Income taxes receivable 0   0    
Deferred income taxes 0   0    
Prepaid expenses and other current assets 1,929   1,712    
Total current assets 83,968   66,072    
Property, plant and equipment, net 31,376   34,023    
Goodwill 100,787   146,499    
Other intangible assets, net 105,968   138,830    
Investment in subsidiaries 0   0    
Intercompany receivable 0   0    
Other assets 1,711   1,867    
Total assets 323,810   387,291    
Current liabilities:          
Accounts payable 42,699   23,171    
Intercompany payables 415,944   432,155    
Accrued liabilities 9,370   8,256    
Deferred income taxes 2,254   2,441    
Income taxes payable 3,328   1,687    
Total current liabilities 473,595   467,710    
Deferred income taxes 28,937   35,722    
Other liabilities 16,101   20,403    
Long-term debt 0   0    
Member’s equity (194,823)   (136,544)    
Total liabilities and member's equity 323,810   387,291    
Reclassification/Eliminations
         
Current assets:          
Cash and cash equivalents 0   0 0 0
Accounts receivable, net 0   0    
Intercompany receivables (417,738)   (433,949)    
Inventories 0   0    
Income taxes receivable 0   0    
Deferred income taxes 0   0    
Prepaid expenses and other current assets 0   0    
Total current assets (417,738)   (433,949)    
Property, plant and equipment, net 0   0    
Goodwill 0   0    
Other intangible assets, net 0   0    
Investment in subsidiaries (303,336)   (173,738)    
Intercompany receivable (834,320)   (835,230)    
Other assets 0   0    
Total assets (1,252,058)   (1,269,179)    
Current liabilities:          
Accounts payable 0   0    
Intercompany payables (417,738)   (433,949)    
Accrued liabilities 0   0    
Deferred income taxes 0   0    
Income taxes payable 0   0    
Total current liabilities (417,738)   (433,949)    
Deferred income taxes 0   0    
Other liabilities 0   0    
Long-term debt (834,320)   (835,230)    
Member’s equity 303,336   173,738    
Total liabilities and member's equity $ (1,252,058)   $ (1,269,179)