XML 78 R67.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed consolidating guarantor financial information - Income and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 26, 2016
Jun. 28, 2015
Jun. 26, 2016
Jun. 28, 2015
Condensed Income Statements, Captions [Line Items]        
Net revenues $ 473,553 $ 452,045 $ 898,446 $ 881,475
Cost of goods sold 217,154 218,808 416,900 425,601
Gross profit 256,399 233,237 481,546 455,874
Selling, general and administrative expenses 142,983 142,228 279,331 281,925
Research and development expenses 15,472 13,443 27,825 26,327
Restructuring charges (119) 580 9,849 5,028
Gain on sale of assets (378) 0 (1,397) 0
Income from continuing operations before interest and taxes 98,441 76,986 165,938 142,594
Interest, net 11,778 16,053 25,482 33,056
Loss on extinguishment of debt 19,261 10,454 19,261 10,454
Income from continuing operations before taxes 67,402 50,479 121,195 99,084
(Benefit) taxes on (loss) income from continuing operations 8,007 5,280 10,620 14,612
Equity in net income of consolidated subsidiaries 0 0 0 0
Income from continuing operations 59,395 45,199 110,575 84,472
Operating (loss) income from discontinued operations 6 (145) (376) (644)
Tax (benefit) on (loss) income from discontinued operations (187) 45 (257) 249
Income (loss) from discontinued operations 193 (190) (119) (893)
Net income 59,588 45,009 110,456 83,579
Less: Income from continuing operations attributable to noncontrolling interest 285 446 464 664
Net income attributable to common shareholders 59,303 44,563 109,992 82,915
Other comprehensive loss attributable to common shareholders (8,441) 20,986 14,753 (60,215)
Comprehensive income attributable to common shareholders 50,862 65,549 124,745 22,700
Consolidation, Eliminations        
Condensed Income Statements, Captions [Line Items]        
Net revenues (97,661) (93,916) (193,027) (187,548)
Cost of goods sold (100,543) (92,265) (189,301) (181,416)
Gross profit 2,882 (1,651) (3,726) (6,132)
Selling, general and administrative expenses 16 (243) 499 (83)
Research and development expenses 0 0 0 0
Restructuring charges 0 0 0 0
Gain on sale of assets 0   0  
Income from continuing operations before interest and taxes 2,866 (1,408) (4,225) (6,049)
Interest, net 0 0 0 0
Loss on extinguishment of debt 0 0 0 0
Income from continuing operations before taxes 2,866 (1,408) (4,225) (6,049)
(Benefit) taxes on (loss) income from continuing operations 671 (159) (409) (1,270)
Equity in net income of consolidated subsidiaries (163,075) (131,332) (298,600) (260,657)
Income from continuing operations (160,880) (132,581) (302,416) (265,436)
Operating (loss) income from discontinued operations 0 0 0 0
Tax (benefit) on (loss) income from discontinued operations 0 0 0 0
Income (loss) from discontinued operations 0 0 0 0
Net income (160,880) (132,581) (302,416) (265,436)
Less: Income from continuing operations attributable to noncontrolling interest 0 0 0 0
Net income attributable to common shareholders (160,880) (132,581) (302,416) (265,436)
Other comprehensive loss attributable to common shareholders 21,063 (69,355) (19,922) 137,134
Comprehensive income attributable to common shareholders (139,817) (201,936) (322,338) (128,302)
Parent Company | Reportable Legal Entities        
Condensed Income Statements, Captions [Line Items]        
Net revenues 0 0 0 0
Cost of goods sold 0 0 0 0
Gross profit 0 0 0 0
Selling, general and administrative expenses 10,285 8,663 19,614 20,115
Research and development expenses 140 0 140 0
Restructuring charges 0 0 0 0
Gain on sale of assets 0   0  
Income from continuing operations before interest and taxes (10,425) (8,663) (19,754) (20,115)
Interest, net 33,146 33,358 66,190 67,718
Loss on extinguishment of debt 19,261 10,454 19,261 10,454
Income from continuing operations before taxes (62,832) (52,475) (105,205) (98,287)
(Benefit) taxes on (loss) income from continuing operations (23,077) (17,941) (38,925) (33,234)
Equity in net income of consolidated subsidiaries 99,295 79,246 176,752 148,784
Income from continuing operations 59,540 44,712 110,472 83,731
Operating (loss) income from discontinued operations (373) (145) (755) (648)
Tax (benefit) on (loss) income from discontinued operations (136) 4 (275) 168
Income (loss) from discontinued operations (237) (149) (480) (816)
Net income 59,303 44,563 109,992 82,915
Less: Income from continuing operations attributable to noncontrolling interest 0 0 0 0
Net income attributable to common shareholders 59,303 44,563 109,992 82,915
Other comprehensive loss attributable to common shareholders (8,441) 20,986 14,753 (60,215)
Comprehensive income attributable to common shareholders 50,862 65,549 124,745 22,700
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Income Statements, Captions [Line Items]        
Net revenues 280,430 269,703 539,341 533,864
Cost of goods sold 170,700 158,718 326,241 317,044
Gross profit 109,730 110,985 213,100 216,820
Selling, general and administrative expenses 86,385 82,844 167,862 167,112
Research and development expenses 8,644 4,894 15,079 16,021
Restructuring charges 557 591 5,315 4,330
Gain on sale of assets (378)   (378)  
Income from continuing operations before interest and taxes 14,522 22,656 25,222 29,357
Interest, net (22,437) (18,565) (42,755) (37,134)
Loss on extinguishment of debt 0 0 0 0
Income from continuing operations before taxes 36,959 41,221 67,977 66,491
(Benefit) taxes on (loss) income from continuing operations 14,504 14,917 26,181 25,909
Equity in net income of consolidated subsidiaries 63,605 51,964 121,505 111,654
Income from continuing operations 86,060 78,268 163,301 152,236
Operating (loss) income from discontinued operations 0 0 0 0
Tax (benefit) on (loss) income from discontinued operations 0 0 0 0
Income (loss) from discontinued operations 0 0 0 0
Net income 86,060 78,268 163,301 152,236
Less: Income from continuing operations attributable to noncontrolling interest 0 0 0 0
Net income attributable to common shareholders 86,060 78,268 163,301 152,236
Other comprehensive loss attributable to common shareholders (9,685) 45,015 8,888 (61,746)
Comprehensive income attributable to common shareholders 76,375 123,283 172,189 90,490
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Income Statements, Captions [Line Items]        
Net revenues 290,784 276,258 552,132 535,159
Cost of goods sold 146,997 152,355 279,960 289,973
Gross profit 143,787 123,903 272,172 245,186
Selling, general and administrative expenses 46,297 50,964 91,356 94,781
Research and development expenses 6,688 8,549 12,606 10,306
Restructuring charges (676) (11) 4,534 698
Gain on sale of assets 0   (1,019)  
Income from continuing operations before interest and taxes 91,478 64,401 164,695 139,401
Interest, net 1,069 1,260 2,047 2,472
Loss on extinguishment of debt 0 0 0 0
Income from continuing operations before taxes 90,409 63,141 162,648 136,929
(Benefit) taxes on (loss) income from continuing operations 15,909 8,463 23,773 23,207
Equity in net income of consolidated subsidiaries 175 122 343 219
Income from continuing operations 74,675 54,800 139,218 113,941
Operating (loss) income from discontinued operations 379 0 379 4
Tax (benefit) on (loss) income from discontinued operations (51) 41 18 81
Income (loss) from discontinued operations 430 (41) 361 (77)
Net income 75,105 54,759 139,579 113,864
Less: Income from continuing operations attributable to noncontrolling interest 285 446 464 664
Net income attributable to common shareholders 74,820 54,313 139,115 113,200
Other comprehensive loss attributable to common shareholders (11,378) 24,340 11,034 (75,388)
Comprehensive income attributable to common shareholders $ 63,442 $ 78,653 $ 150,149 $ 37,812