XML 103 R90.htm IDEA: XBRL DOCUMENT v3.4.0.3
SUPPLEMENTAL GUARANTOR AND NON-GUARANTOR CONSOLIDATING FINANCIAL STATEMENTS - Statement of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2016
Dec. 31, 2015
Sep. 25, 2015
Jun. 26, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 26, 2014
Jun. 27, 2014
Mar. 31, 2016
Mar. 31, 2015
Mar. 31, 2014
Condensed consolidating statements of operations                      
Net sales $ 5,772,698 $ 6,763,177 $ 6,316,762 $ 5,566,248 $ 5,951,600 $ 7,025,054 $ 6,528,517 $ 6,642,745 $ 24,418,885 $ 26,147,916 $ 26,108,607
Cost of sales                 22,810,824 24,602,576 24,609,738
Restructuring charges                 0 0 58,648
Gross profit $ 406,337 $ 452,467 $ 396,916 $ 352,341 $ 378,817 $ 408,657 $ 377,081 $ 380,785 1,608,061 1,545,340 1,440,221
Selling, general and administrative expenses                 954,890 844,473 874,796
Intangible amortization                 65,965 32,035 28,892
Restructuring charges                 0 0 16,663
Interest and other, net                 132,531 (1,823) 119,416
Income before income taxes                 454,675 670,655 400,454
Provision for income taxes                 10,594 69,854 34,860
Net Income                 444,081 600,801 365,594
Income from continuing operations                 444,081 600,801 365,594
Eliminations                      
Condensed consolidating statements of operations                      
Net sales                 (11,708,741) (12,411,997) (13,854,235)
Cost of sales                 (11,708,741) (12,411,997) (13,854,235)
Equity in earnings in subsidiaries                 (481,493) (941,688) 29,885
Net Income                 (481,493) (941,688) 29,885
Income from continuing operations                     29,885
Parent | Reportable legal entities                      
Condensed consolidating statements of operations                      
Intangible amortization                 300 300 300
Restructuring charges                     800
Interest and other, net                 (191,859) 10,086 (502,028)
Income before income taxes                 191,559 (10,386) 500,928
Provision for income taxes                 26 0 52
Equity in earnings in subsidiaries                 252,548 611,187 (135,282)
Net Income                 444,081 600,801 365,594
Income from continuing operations                     365,594
Guarantor Subsidiaries | Reportable legal entities                      
Condensed consolidating statements of operations                      
Net sales                 16,841,405 19,016,750 18,393,436
Cost of sales                 15,278,265 17,502,863 16,961,211
Restructuring charges                     9,609
Gross profit                 1,563,140 1,513,887 1,422,616
Selling, general and administrative expenses                 330,194 258,212 250,909
Intangible amortization                 3,598 3,808 4,659
Restructuring charges                     (271)
Interest and other, net                 1,016,302 901,059 875,119
Income before income taxes                 213,046 350,808 292,200
Provision for income taxes                 (41,584) 14,143 42,950
Equity in earnings in subsidiaries                 (168,886) (141,074) (262,871)
Net Income                 85,744 195,591 (13,621)
Income from continuing operations                     (13,621)
Non-Guarantor Subsidiaries | Reportable legal entities                      
Condensed consolidating statements of operations                      
Net sales                 19,286,221 19,543,163 21,569,406
Cost of sales                 19,241,300 19,511,710 21,502,762
Restructuring charges                     49,039
Gross profit                 44,921 31,453 17,605
Selling, general and administrative expenses                 624,696 586,261 623,887
Intangible amortization                 62,067 27,927 23,933
Restructuring charges                     16,134
Interest and other, net                 (691,912) (912,968) (253,675)
Income before income taxes                 50,070 330,233 (392,674)
Provision for income taxes                 52,152 55,711 (8,142)
Equity in earnings in subsidiaries                 397,831 471,575 368,268
Net Income                 $ 395,749 $ 746,097 (16,264)
Income from continuing operations                     $ (16,264)