XML 23 R52.htm IDEA: XBRL DOCUMENT v3.3.0.814
Subsidiary Guarantors Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Oct. 03, 2015
Jan. 03, 2015
Sep. 27, 2014
Dec. 28, 2013
Current assets:        
Cash and cash equivalents $ 7,941 $ 5,963 $ 12,411 $ 20,815
Accounts receivable, net 163,075 125,121    
Intercompany receivables 0 0    
Inventories 155,192 145,532    
Income taxes receivable 233 144    
Deferred income taxes 2,439 2,439    
Prepaid expenses and other current assets 11,874 15,859    
Total current assets 340,754 295,058    
Property, plant and equipment, net 93,970 93,900    
Goodwill 307,205 317,257    
Other intangible assets, net 408,353 437,300    
Intercompany receivable 0 0    
Other assets 14,782 18,662    
Total assets 1,165,064 1,162,177    
Current liabilities:        
Accounts payable 127,869 94,768    
Intercompany payables 0 0    
Accrued liabilities 105,814 81,734    
Deferred income taxes 2,083 1,292    
Income taxes payable 2,158 1,782    
Total current liabilities 237,924 179,576    
Deferred income taxes 85,882 88,330    
Other Liabilities, Noncurrent 121,597 129,016    
Investment in subsidiaries 0 0    
Long-term debt 927,525 903,404    
Member’s equity (207,864) (138,149)    
Total liabilities and member's equity 1,165,064 1,162,177    
Company        
Current assets:        
Cash and cash equivalents 7,294 5,933 8,134 7,566
Accounts receivable, net 121,555 98,945    
Intercompany receivables 340,533 356,421    
Inventories 111,582 100,487    
Income taxes receivable 179 0    
Deferred income taxes 487 487    
Prepaid expenses and other current assets 10,012 13,422    
Total current assets 591,642 575,695    
Property, plant and equipment, net 67,079 62,977    
Goodwill 203,841 203,841    
Other intangible assets, net 290,118 305,127    
Intercompany receivable 0 0    
Other assets 13,556 17,246    
Total assets 1,166,236 1,164,886    
Current liabilities:        
Accounts payable 87,840 67,160    
Intercompany payables 1,794 1,794    
Accrued liabilities 91,638 70,439    
Deferred income taxes 926 0    
Income taxes payable 0 46    
Total current liabilities 182,198 139,439    
Deferred income taxes 51,012 51,012    
Other Liabilities, Noncurrent 80,776 84,048    
Investment in subsidiaries 144,089 128,532    
Long-term debt 916,025 900,004    
Member’s equity (207,864) (138,149)    
Total liabilities and member's equity 1,166,236 1,164,886    
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    
Intercompany receivable 833,025 834,004    
Other assets 0 0    
Total assets 833,025 834,004    
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, Noncurrent 0 0    
Investment in subsidiaries 0 0    
Long-term debt 833,025 834,004    
Member’s equity 0 0    
Total liabilities and member's equity 833,025 834,004    
Subsidiary Guarantors        
Current assets:        
Cash and cash equivalents 0 0 0 0
Accounts receivable, net 10,036 6,411    
Intercompany receivables 59,619 61,740    
Inventories 7,185 10,969    
Income taxes receivable 54 144    
Deferred income taxes 1,952 1,952    
Prepaid expenses and other current assets 716 996    
Total current assets 79,562 82,212    
Property, plant and equipment, net 1,297 1,474    
Goodwill 16,713 16,713    
Other intangible assets, net 32,746 33,084    
Intercompany receivable 0 0    
Other assets 6 45    
Total assets 130,324 133,528    
Current liabilities:        
Accounts payable 8,114 6,679    
Intercompany payables 0 0    
Accrued liabilities 5,098 4,683    
Deferred income taxes 0 0    
Income taxes payable 0 0    
Total current liabilities 13,212 11,362    
Deferred income taxes 13,295 13,295    
Other Liabilities, Noncurrent 22,126 22,395    
Investment in subsidiaries 225,780 215,008    
Long-term debt 0 0    
Member’s equity (144,089) (128,532)    
Total liabilities and member's equity 130,324 133,528    
Non-Guarantor Subsidiaries        
Current assets:        
Cash and cash equivalents 647 30 4,277 13,249
Accounts receivable, net 31,484 19,765    
Intercompany receivables 1,794 1,794    
Inventories 36,425 34,076    
Income taxes receivable 0 0    
Deferred income taxes 0 0    
Prepaid expenses and other current assets 1,146 1,441    
Total current assets 71,496 57,106    
Property, plant and equipment, net 25,594 29,449    
Goodwill 86,651 96,703    
Other intangible assets, net 85,489 99,089    
Intercompany receivable 0 0    
Other assets 1,220 1,371    
Total assets 270,450 283,718    
Current liabilities:        
Accounts payable 31,915 20,929    
Intercompany payables 400,152 418,161    
Accrued liabilities 9,078 6,612    
Deferred income taxes 1,157 1,292    
Income taxes payable 2,158 1,736    
Total current liabilities 444,460 448,730    
Deferred income taxes 21,575 24,023    
Other Liabilities, Noncurrent 18,695 22,573    
Investment in subsidiaries 0 0    
Long-term debt 11,500 3,400    
Member’s equity (225,780) (215,008)    
Total liabilities and member's equity 270,450 283,718    
Reclassification/Eliminations        
Current assets:        
Cash and cash equivalents 0 0 $ 0 $ 0
Accounts receivable, net 0 0    
Intercompany receivables (401,946) (419,955)    
Inventories 0 0    
Income taxes receivable 0 0    
Deferred income taxes 0 0    
Prepaid expenses and other current assets 0 0    
Total current assets (401,946) (419,955)    
Property, plant and equipment, net 0 0    
Goodwill 0 0    
Other intangible assets, net 0 0    
Intercompany receivable (833,025) (834,004)    
Other assets 0 0    
Total assets (1,234,971) (1,253,959)    
Current liabilities:        
Accounts payable 0 0    
Intercompany payables (401,946) (419,955)    
Accrued liabilities 0 0    
Deferred income taxes 0 0    
Income taxes payable 0 0    
Total current liabilities (401,946) (419,955)    
Deferred income taxes 0 0    
Other Liabilities, Noncurrent 0 0    
Investment in subsidiaries (369,869) (343,540)    
Long-term debt (833,025) (834,004)    
Member’s equity 369,869 343,540    
Total liabilities and member's equity $ (1,234,971) $ (1,253,959)