XML 81 R67.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed consolidating guarantor financial information - Income and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended
Apr. 02, 2017
Mar. 27, 2016
Condensed Income Statements, Captions [Line Items]    
Net revenues $ 487,881 $ 424,893
Cost of goods sold 232,321 199,746
Gross profit 255,560 225,147
Selling, general and administrative expenses 163,969 136,348
Research and development expenses 17,827 12,353
Restructuring charges 12,945 9,968
Gain on sale of assets 0 (1,019)
Income from continuing operations before interest, loss on extinguishment of debt and taxes 60,819 67,497
Interest, net 17,557 13,704
Loss on extinguishment of debt 5,582 0
Income from continuing operations before taxes 37,680 53,793
(Benefit) taxes on (loss) income from continuing operations (2,669) 2,613
Equity in net income of consolidated subsidiaries 0 0
Income from continuing operations 40,349 51,180
Operating income from discontinued operations (282) (382)
Tax on income from discontinued operations (103) (70)
Loss from discontinued operations (179) (312)
Net income 40,170 50,868
Less: Income from continuing operations attributable to noncontrolling interest 0 179
Net income attributable to common shareholders 40,170 50,689
Other comprehensive income (loss) attributable to common shareholders 49,600 23,194
Comprehensive income attributable to common shareholders 89,770 73,883
Reportable Legal Entities | Parent Company    
Condensed Income Statements, Captions [Line Items]    
Net revenues 0 0
Cost of goods sold 0 0
Gross profit 0 0
Selling, general and administrative expenses 20,519 9,329
Research and development expenses 235 0
Restructuring charges 0 0
Gain on sale of assets   0
Income from continuing operations before interest, loss on extinguishment of debt and taxes (20,754) (9,329)
Interest, net 47,674 33,044
Loss on extinguishment of debt 5,582  
Income from continuing operations before taxes (74,010) (42,373)
(Benefit) taxes on (loss) income from continuing operations (29,907) (15,848)
Equity in net income of consolidated subsidiaries 84,452 77,457
Income from continuing operations 40,349 50,932
Operating income from discontinued operations (282) (382)
Tax on income from discontinued operations (103) (139)
Loss from discontinued operations (179) (243)
Net income 40,170 50,689
Less: Income from continuing operations attributable to noncontrolling interest   0
Net income attributable to common shareholders   50,689
Other comprehensive income (loss) attributable to common shareholders 49,600 23,194
Comprehensive income attributable to common shareholders 89,770 73,883
Reportable Legal Entities | Guarantor Subsidiaries    
Condensed Income Statements, Captions [Line Items]    
Net revenues 315,643 258,911
Cost of goods sold 192,001 155,541
Gross profit 123,642 103,370
Selling, general and administrative expenses 94,043 81,477
Research and development expenses 11,186 6,435
Restructuring charges 5,374 4,758
Gain on sale of assets   0
Income from continuing operations before interest, loss on extinguishment of debt and taxes 13,039 10,700
Interest, net (30,963) (20,318)
Loss on extinguishment of debt 0  
Income from continuing operations before taxes 44,002 31,018
(Benefit) taxes on (loss) income from continuing operations 14,485 11,677
Equity in net income of consolidated subsidiaries 55,802 57,900
Income from continuing operations 85,319 77,241
Operating income from discontinued operations 0 0
Tax on income from discontinued operations 0 0
Loss from discontinued operations 0 0
Net income 85,319 77,241
Less: Income from continuing operations attributable to noncontrolling interest   0
Net income attributable to common shareholders   77,241
Other comprehensive income (loss) attributable to common shareholders 49,404 18,573
Comprehensive income attributable to common shareholders 134,723 95,814
Reportable Legal Entities | Non-Guarantor Subsidiaries    
Condensed Income Statements, Captions [Line Items]    
Net revenues 276,315 261,348
Cost of goods sold 143,896 132,963
Gross profit 132,419 128,385
Selling, general and administrative expenses 48,844 45,059
Research and development expenses 6,406 5,918
Restructuring charges 7,571 5,210
Gain on sale of assets   (1,019)
Income from continuing operations before interest, loss on extinguishment of debt and taxes 69,598 73,217
Interest, net 846 978
Loss on extinguishment of debt 0  
Income from continuing operations before taxes 68,752 72,239
(Benefit) taxes on (loss) income from continuing operations 12,229 7,864
Equity in net income of consolidated subsidiaries 216 168
Income from continuing operations 56,739 64,543
Operating income from discontinued operations 0 0
Tax on income from discontinued operations 0 69
Loss from discontinued operations 0 (69)
Net income 56,739 64,474
Less: Income from continuing operations attributable to noncontrolling interest   179
Net income attributable to common shareholders   64,295
Other comprehensive income (loss) attributable to common shareholders 53,901 22,412
Comprehensive income attributable to common shareholders 110,640 86,707
Eliminations    
Condensed Income Statements, Captions [Line Items]    
Net revenues (104,077) (95,366)
Cost of goods sold (103,576) (88,758)
Gross profit (501) (6,608)
Selling, general and administrative expenses 563 483
Research and development expenses 0 0
Restructuring charges 0 0
Gain on sale of assets   0
Income from continuing operations before interest, loss on extinguishment of debt and taxes (1,064) (7,091)
Interest, net 0 0
Loss on extinguishment of debt 0  
Income from continuing operations before taxes (1,064) (7,091)
(Benefit) taxes on (loss) income from continuing operations 524 (1,080)
Equity in net income of consolidated subsidiaries (140,470) (135,525)
Income from continuing operations (142,058) (141,536)
Operating income from discontinued operations 0 0
Tax on income from discontinued operations 0 0
Loss from discontinued operations 0 0
Net income (142,058) (141,536)
Less: Income from continuing operations attributable to noncontrolling interest   0
Net income attributable to common shareholders   (141,536)
Other comprehensive income (loss) attributable to common shareholders (103,305) (40,985)
Comprehensive income attributable to common shareholders $ (245,363) $ (182,521)