XML 81 R70.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed consolidating guarantor financial information - Income and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 25, 2016
Sep. 27, 2015
Sep. 25, 2016
Sep. 27, 2015
Condensed Income Statements, Captions [Line Items]        
Net revenues $ 455,648 $ 443,714 $ 1,354,094 $ 1,325,189
Cost of goods sold 214,046 215,501 630,946 641,102
Gross profit 241,602 228,213 723,148 684,087
Selling, general and administrative expenses 139,797 138,840 419,128 420,765
Research and development expenses 15,067 12,571 42,892 38,898
Restructuring charges 3,027 660 12,876 5,688
Gain on sale of assets (2,776) (408) (4,173) (408)
Income from continuing operations before interest, extinguishment of debt and taxes 86,487 76,550 252,425 219,144
Interest, net 12,773 14,176 38,255 47,232
Loss on extinguishment of debt 0 0 19,261 10,454
Income from continuing operations before taxes 73,714 62,374 194,909 161,458
(Benefit) taxes on (loss) income from continuing operations 7,514 803 18,134 15,415
Equity in net income of consolidated subsidiaries 0 0 0 0
Income from continuing operations 66,200 61,571 176,775 146,043
Operating income from discontinued operations 260 (788) (116) (1,432)
Tax on income from discontinued operations 138 (69) (119) 180
Income (loss) from discontinued operations 122 (719) 3 (1,612)
Net income 66,322 60,852 176,778 144,431
Less: Income from continuing operations attributable to noncontrolling interest 0 28 464 692
Net income attributable to common shareholders 66,322 60,824 176,314 143,739
Other comprehensive income (loss) attributable to common shareholders 1,053 (28,789) 15,806 (89,004)
Comprehensive income attributable to common shareholders 67,375 32,035 192,120 54,735
Reportable Legal Entities | Parent Company        
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 11,208 9,891 30,822 30,006
Research and development expenses 179 0 319 0
Restructuring charges 380 0 380 0
Gain on sale of assets (2,707) 0 (2,707) 0
Income from continuing operations before interest, extinguishment of debt and taxes (9,060) (9,891) (28,814) (30,006)
Interest, net 41,344 32,439 107,534 100,157
Loss on extinguishment of debt     19,261 10,454
Income from continuing operations before taxes (50,404) (42,330) (155,609) (140,617)
(Benefit) taxes on (loss) income from continuing operations (18,017) (15,102) (56,942) (48,336)
Equity in net income of consolidated subsidiaries 98,544 88,728 275,296 237,512
Income from continuing operations 66,157 61,500 176,629 145,231
Operating income from discontinued operations 260 (784) (495) (1,432)
Tax on income from discontinued operations 95 (108) (180) 60
Income (loss) from discontinued operations 165 (676) (315) (1,492)
Net income   60,824 176,314 143,739
Less: Income from continuing operations attributable to noncontrolling interest   0 0 0
Net income attributable to common shareholders 66,322 60,824 176,314 143,739
Other comprehensive income (loss) attributable to common shareholders 1,053 (28,789) 15,806 (89,004)
Comprehensive income attributable to common shareholders 67,375 32,035 192,120 54,735
Reportable Legal Entities | Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Net revenues 270,610 269,620 809,951 803,484
Cost of goods sold 163,052 159,567 489,293 476,611
Gross profit 107,558 110,053 320,658 326,873
Selling, general and administrative expenses 80,333 82,372 248,195 249,484
Research and development expenses 8,422 6,006 23,501 22,027
Restructuring charges 1,712 602 7,027 4,932
Gain on sale of assets 104 0 (274) 0
Income from continuing operations before interest, extinguishment of debt and taxes 16,987 21,073 42,209 50,430
Interest, net (29,612) (19,457) (72,367) (56,591)
Loss on extinguishment of debt     0 0
Income from continuing operations before taxes 46,599 40,530 114,576 107,021
(Benefit) taxes on (loss) income from continuing operations 13,166 7,582 39,347 33,491
Equity in net income of consolidated subsidiaries 57,837 49,885 179,342 161,539
Income from continuing operations 91,270 82,833 254,571 235,069
Operating income from discontinued operations 0 0 0 0
Tax on income from discontinued operations 0 0 0 0
Income (loss) from discontinued operations 0 0 0 0
Net income   82,833 254,571 235,069
Less: Income from continuing operations attributable to noncontrolling interest   0 0 0
Net income attributable to common shareholders 91,270 82,833 254,571 235,069
Other comprehensive income (loss) attributable to common shareholders (501) (32,855) 8,387 (94,601)
Comprehensive income attributable to common shareholders 90,769 49,978 262,958 140,468
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Net revenues 281,258 270,084 833,390 805,243
Cost of goods sold 147,240 153,207 427,200 443,180
Gross profit 134,018 116,877 406,190 362,063
Selling, general and administrative expenses 48,285 46,471 139,641 141,252
Research and development expenses 6,466 6,565 19,072 16,871
Restructuring charges 935 58 5,469 756
Gain on sale of assets (173) (408) (1,192) (408)
Income from continuing operations before interest, extinguishment of debt and taxes 78,505 64,191 243,200 203,592
Interest, net 1,041 1,194 3,088 3,666
Loss on extinguishment of debt     0 0
Income from continuing operations before taxes 77,464 62,997 240,112 199,926
(Benefit) taxes on (loss) income from continuing operations 12,437 8,053 36,210 31,260
Equity in net income of consolidated subsidiaries 183 211 526 430
Income from continuing operations 65,210 55,155 204,428 169,096
Operating income from discontinued operations 0 (4) 379 0
Tax on income from discontinued operations 43 39 61 120
Income (loss) from discontinued operations (43) (43) 318 (120)
Net income   55,112 204,746 168,976
Less: Income from continuing operations attributable to noncontrolling interest   28 464 692
Net income attributable to common shareholders 65,167 55,084 204,282 168,284
Other comprehensive income (loss) attributable to common shareholders 1,243 (26,073) 12,277 (101,461)
Comprehensive income attributable to common shareholders 66,410 29,011 216,559 66,823
Consolidation, Eliminations        
Condensed Income Statements, Captions [Line Items]        
Net revenues (96,220) (95,990) (289,247) (283,538)
Cost of goods sold (96,246) (97,273) (285,547) (278,689)
Gross profit 26 1,283 (3,700) (4,849)
Selling, general and administrative expenses (29) 106 470 23
Research and development expenses 0 0 0 0
Restructuring charges 0 0 0 0
Gain on sale of assets 0 0 0 0
Income from continuing operations before interest, extinguishment of debt and taxes 55 1,177 (4,170) (4,872)
Interest, net 0 0 0 0
Loss on extinguishment of debt     0 0
Income from continuing operations before taxes 55 1,177 (4,170) (4,872)
(Benefit) taxes on (loss) income from continuing operations (72) 270 (481) (1,000)
Equity in net income of consolidated subsidiaries (156,564) (138,824) (455,164) (399,481)
Income from continuing operations (156,437) (137,917) (458,853) (403,353)
Operating income from discontinued operations 0 0 0 0
Tax on income from discontinued operations 0 0 0 0
Income (loss) from discontinued operations 0 0 0 0
Net income   (137,917) (458,853) (403,353)
Less: Income from continuing operations attributable to noncontrolling interest   0 0 0
Net income attributable to common shareholders (156,437) (137,917) (458,853) (403,353)
Other comprehensive income (loss) attributable to common shareholders (742) 58,928 (20,664) 196,062
Comprehensive income attributable to common shareholders $ (157,179) $ (78,989) $ (479,517) $ (207,291)