XML 82 R71.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed consolidating guarantor financial information - Balance Sheets (Details) - USD ($)
$ in Thousands
Sep. 25, 2016
Dec. 31, 2015
Sep. 27, 2015
Dec. 31, 2014
Current assets        
Cash and cash equivalents $ 499,459 $ 338,366 $ 276,463 $ 303,236
Accounts receivable, net 261,833 262,416    
Accounts receivable from consolidated subsidiaries 0 0    
Inventories, net 341,830 330,275    
Prepaid expenses and other current assets 34,354 34,915    
Prepaid taxes 22,259 30,895    
Assets held for sale 4,137 6,972    
Total current assets 1,163,872 1,003,839    
Property, plant and equipment, net 322,019 316,123    
Goodwill 1,305,078 1,295,852    
Intangible assets, net 1,164,644 1,199,975    
Investments in affiliates 27 152    
Deferred tax assets 2,792 2,341    
Notes receivable and other amounts due from consolidated subsidiaries 0 0    
Other assets 43,237 53,492    
Total assets 4,001,669 3,871,774    
Current liabilities        
Current borrowings 181,895 417,350    
Accounts payable 70,246 66,305    
Accounts payable to consolidated subsidiaries 0 0    
Accrued expenses 68,972 64,017    
Current portion of contingent consideration 7,539 7,291    
Payroll and benefit-related liabilities 81,746 84,658    
Accrued interest 12,611 7,480    
Income taxes payable 11,271 8,059    
Other current liabilities 18,122 8,960    
Total current liabilities 452,402 664,120    
Long-term borrowings 849,967 641,850    
Deferred tax liabilities 311,390 315,983    
Pension and postretirement benefit liabilities 131,222 149,441    
Noncurrent liability for uncertain tax positions 26,693 40,400    
Notes payable and other amounts due to consolidated subsidiaries 0 0    
Other liabilities 60,073 48,887    
Total liabilities 1,831,747 1,860,681    
Total common shareholders' equity 2,169,922 2,009,272    
Noncontrolling interest 0 1,821    
Total equity 2,169,922 2,011,093    
Total liabilities and equity 4,001,669 3,871,774    
Reportable Legal Entities | Parent Company        
Current assets        
Cash and cash equivalents 33,460 21,612 37,898 27,996
Accounts receivable, net 2,478 2,538    
Accounts receivable from consolidated subsidiaries 4,610 5,276    
Inventories, net 0 0    
Prepaid expenses and other current assets 8,929 10,511    
Prepaid taxes 5,154 16,686    
Assets held for sale 0 2,901    
Total current assets 54,631 59,524    
Property, plant and equipment, net 2,654 2,931    
Goodwill 0 0    
Intangible assets, net 0 0    
Investments in affiliates 6,005,108 5,724,226    
Deferred tax assets 90,853 91,432    
Notes receivable and other amounts due from consolidated subsidiaries 1,362,709 1,358,446    
Other assets 22,446 22,602    
Total assets 7,538,401 7,259,161    
Current liabilities        
Current borrowings 131,895 374,050    
Accounts payable 3,960 1,945    
Accounts payable to consolidated subsidiaries 2,232,673 2,478,109    
Accrued expenses 15,920 15,399    
Current portion of contingent consideration 0 0    
Payroll and benefit-related liabilities 18,562 21,617    
Accrued interest 12,592 7,455    
Income taxes payable 0 0    
Other current liabilities 2,413 1,300    
Total current liabilities 2,418,015 2,899,875    
Long-term borrowings 849,967 641,850    
Deferred tax liabilities 0 0    
Pension and postretirement benefit liabilities 83,905 100,355    
Noncurrent liability for uncertain tax positions 1,749 1,151    
Notes payable and other amounts due to consolidated subsidiaries 1,991,921 1,585,727    
Other liabilities 22,922 20,931    
Total liabilities 5,368,479 5,249,889    
Total common shareholders' equity 2,169,922 2,009,272    
Noncontrolling interest   0    
Total equity   2,009,272    
Total liabilities and equity 7,538,401 7,259,161    
Reportable Legal Entities | Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 1,024 0 40 0
Accounts receivable, net 6,249 4,326    
Accounts receivable from consolidated subsidiaries 2,167,693 2,412,079    
Inventories, net 209,912 205,163    
Prepaid expenses and other current assets 5,976 4,702    
Prepaid taxes 0 0    
Assets held for sale 0 0    
Total current assets 2,390,854 2,626,270    
Property, plant and equipment, net 163,396 174,674    
Goodwill 708,805 705,753    
Intangible assets, net 691,398 762,084    
Investments in affiliates 1,544,772 1,360,045    
Deferred tax assets 0 0    
Notes receivable and other amounts due from consolidated subsidiaries 2,067,932 1,658,092    
Other assets 6,704 6,615    
Total assets 7,573,861 7,293,533    
Current liabilities        
Current borrowings 0 0    
Accounts payable 32,551 27,527    
Accounts payable to consolidated subsidiaries 236,780 201,400    
Accrued expenses 17,603 22,281    
Current portion of contingent consideration 7,539 7,291    
Payroll and benefit-related liabilities 23,679 29,305    
Accrued interest 0 0    
Income taxes payable 0 0    
Other current liabilities 3,042 2,679    
Total current liabilities 321,194 290,483    
Long-term borrowings 0 0    
Deferred tax liabilities 370,943 376,738    
Pension and postretirement benefit liabilities 31,376 32,274    
Noncurrent liability for uncertain tax positions 17,899 17,722    
Notes payable and other amounts due to consolidated subsidiaries 1,237,297 1,253,189    
Other liabilities 24,812 15,685    
Total liabilities 2,003,521 1,986,091    
Total common shareholders' equity 5,570,340 5,307,442    
Noncontrolling interest   0    
Total equity   5,307,442    
Total liabilities and equity 7,573,861 7,293,533    
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 464,975 316,754 238,525 275,240
Accounts receivable, net 249,190 251,166    
Accounts receivable from consolidated subsidiaries 330,802 289,697    
Inventories, net 160,241 149,705    
Prepaid expenses and other current assets 15,784 16,037    
Prepaid taxes 17,105 14,622    
Assets held for sale 4,137 4,071    
Total current assets 1,242,234 1,042,052    
Property, plant and equipment, net 155,969 138,518    
Goodwill 596,273 590,099    
Intangible assets, net 473,246 437,891    
Investments in affiliates 23,335 23,065    
Deferred tax assets 6,947 8,042    
Notes receivable and other amounts due from consolidated subsidiaries 0 0    
Other assets 14,087 24,275    
Total assets 2,512,091 2,263,942    
Current liabilities        
Current borrowings 50,000 43,300    
Accounts payable 33,735 36,833    
Accounts payable to consolidated subsidiaries 33,652 27,543    
Accrued expenses 35,449 26,337    
Current portion of contingent consideration 0 0    
Payroll and benefit-related liabilities 39,505 33,736    
Accrued interest 19 25    
Income taxes payable 11,424 8,144    
Other current liabilities 12,667 4,981    
Total current liabilities 216,451 180,899    
Long-term borrowings 0 0    
Deferred tax liabilities 35,455 36,378    
Pension and postretirement benefit liabilities 15,941 16,812    
Noncurrent liability for uncertain tax positions 7,045 21,527    
Notes payable and other amounts due to consolidated subsidiaries 201,423 177,622    
Other liabilities 12,339 12,271    
Total liabilities 488,654 445,509    
Total common shareholders' equity 2,023,437 1,816,612    
Noncontrolling interest   1,821    
Total equity   1,818,433    
Total liabilities and equity 2,512,091 2,263,942    
Consolidation, Eliminations        
Current assets        
Cash and cash equivalents 0 0 $ 0 $ 0
Accounts receivable, net 3,916 4,386    
Accounts receivable from consolidated subsidiaries (2,503,105) (2,707,052)    
Inventories, net (28,323) (24,593)    
Prepaid expenses and other current assets 3,665 3,665    
Prepaid taxes 0 (413)    
Assets held for sale 0 0    
Total current assets (2,523,847) (2,724,007)    
Property, plant and equipment, net 0 0    
Goodwill 0 0    
Intangible assets, net 0 0    
Investments in affiliates (7,573,188) (7,107,184)    
Deferred tax assets (95,008) (97,133)    
Notes receivable and other amounts due from consolidated subsidiaries (3,430,641) (3,016,538)    
Other assets 0 0    
Total assets (13,622,684) (12,944,862)    
Current liabilities        
Current borrowings 0 0    
Accounts payable 0 0    
Accounts payable to consolidated subsidiaries (2,503,105) (2,707,052)    
Accrued expenses 0 0    
Current portion of contingent consideration 0 0    
Payroll and benefit-related liabilities 0 0    
Accrued interest 0 0    
Income taxes payable (153) (85)    
Other current liabilities 0 0    
Total current liabilities (2,503,258) (2,707,137)    
Long-term borrowings 0 0    
Deferred tax liabilities (95,008) (97,133)    
Pension and postretirement benefit liabilities 0 0    
Noncurrent liability for uncertain tax positions 0 0    
Notes payable and other amounts due to consolidated subsidiaries (3,430,641) (3,016,538)    
Other liabilities 0 0    
Total liabilities (6,028,907) (5,820,808)    
Total common shareholders' equity (7,593,777) (7,124,054)    
Noncontrolling interest   0    
Total equity   (7,124,054)    
Total liabilities and equity $ (13,622,684) $ (12,944,862)