XML 82 R68.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed consolidating guarantor financial information - Balance Sheets (Details) - USD ($)
$ in Thousands
Apr. 02, 2017
Dec. 31, 2016
Mar. 27, 2016
Dec. 31, 2015
Current assets        
Cash and cash equivalents $ 689,129 $ 543,789 $ 392,558 $ 338,366
Accounts receivable, net 282,872 271,993    
Accounts receivable from consolidated subsidiaries 0 0    
Inventories, net 355,289 316,171    
Prepaid expenses and other current assets 47,238 40,382    
Prepaid taxes 20,599 8,179    
Assets held for sale 0 2,879    
Total current assets 1,395,127 1,183,393    
Property, plant and equipment, net 355,234 302,899    
Goodwill 1,815,498 1,276,720    
Intangible assets, net 1,620,454 1,091,663    
Deferred tax assets 1,963 1,712    
Notes receivable and other amounts due from consolidated subsidiaries 0 0    
Other assets 44,160 34,826    
Total assets 5,232,436 3,891,213    
Current liabilities        
Current borrowings 131,095 183,071    
Accounts payable 82,018 69,400    
Accounts payable to consolidated subsidiaries 0 0    
Accrued expenses 82,390 65,149    
Current portion of contingent consideration 669 587    
Payroll and benefit-related liabilities 65,927 82,679    
Accrued interest 12,686 10,450    
Income taxes payable 8,043 7,908    
Other current liabilities 9,530 8,402    
Total current liabilities 392,358 427,646    
Long-term borrowings 1,957,797 850,252    
Deferred tax liabilities 460,654 271,377    
Pension and postretirement benefit liabilities 130,226 133,062    
Noncurrent liability for uncertain tax positions 17,939 17,520    
Notes payable and other amounts due to consolidated subsidiaries 0 0    
Other liabilities 54,558 52,015    
Total liabilities 3,013,532 1,751,872    
Convertible notes - redeemable equity component 0 1,824    
Mezzanine equity 0 1,824    
Total shareholders' equity 2,218,904 2,137,517    
Total liabilities and shareholders' equity 5,232,436 3,891,213    
Reportable Legal Entities | Parent Company        
Current assets        
Cash and cash equivalents 153,100 14,571 23,992 21,612
Accounts receivable, net 2,215 2,551    
Accounts receivable from consolidated subsidiaries 8,025 4,861    
Inventories, net 0 0    
Prepaid expenses and other current assets 14,084 14,239    
Prepaid taxes 11,072 0    
Assets held for sale   0    
Total current assets 188,496 36,222    
Property, plant and equipment, net 2,517 2,566    
Goodwill 0 0    
Intangible assets, net 0 0    
Deferred tax assets 72,621 73,051    
Notes receivable and other amounts due from consolidated subsidiaries 1,321,595 1,387,615    
Other assets 7,203,940 6,044,337    
Total assets 8,789,169 7,543,791    
Current liabilities        
Current borrowings 81,095 133,071    
Accounts payable 4,335 4,540    
Accounts payable to consolidated subsidiaries 2,290,413 2,242,814    
Accrued expenses 19,473 16,827    
Current portion of contingent consideration 0 0    
Payroll and benefit-related liabilities 16,858 20,610    
Accrued interest 12,657 10,429    
Income taxes payable 0 1,246    
Other current liabilities 1,926 2,262    
Total current liabilities 2,426,757 2,431,799    
Long-term borrowings 1,957,797 850,252    
Deferred tax liabilities 0 0    
Pension and postretirement benefit liabilities 82,623 85,645    
Noncurrent liability for uncertain tax positions 1,432 1,169    
Notes payable and other amounts due to consolidated subsidiaries 2,076,792 2,011,737    
Other liabilities 24,864 23,848    
Total liabilities 6,570,265 5,404,450    
Convertible notes - redeemable equity component   1,824    
Mezzanine equity   1,824    
Total shareholders' equity 2,218,904 2,137,517    
Total liabilities and shareholders' equity 8,789,169 7,543,791    
Reportable Legal Entities | Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 7,593 1,031 1,005 0
Accounts receivable, net 34,464 8,768    
Accounts receivable from consolidated subsidiaries 2,238,256 2,176,059    
Inventories, net 222,619 200,852    
Prepaid expenses and other current assets 9,477 5,332    
Prepaid taxes 0 0    
Assets held for sale   0    
Total current assets 2,512,409 2,392,042    
Property, plant and equipment, net 207,818 163,847    
Goodwill 1,228,353 708,546    
Intangible assets, net 1,167,974 640,999    
Deferred tax assets 0 0    
Notes receivable and other amounts due from consolidated subsidiaries 2,151,605 2,085,538    
Other assets 1,578,527 1,525,285    
Total assets 8,846,686 7,516,257    
Current liabilities        
Current borrowings 0 0    
Accounts payable 40,095 30,924    
Accounts payable to consolidated subsidiaries 255,530 214,203    
Accrued expenses 26,116 18,126    
Current portion of contingent consideration 669 587    
Payroll and benefit-related liabilities 15,707 26,672    
Accrued interest 0 0    
Income taxes payable 0 0    
Other current liabilities 4,153 3,643    
Total current liabilities 342,270 294,155    
Long-term borrowings 0 0    
Deferred tax liabilities 504,454 316,526    
Pension and postretirement benefit liabilities 31,223 31,561    
Noncurrent liability for uncertain tax positions 13,731 13,684    
Notes payable and other amounts due to consolidated subsidiaries 1,203,358 1,264,004    
Other liabilities 15,770 15,695    
Total liabilities 2,110,806 1,935,625    
Convertible notes - redeemable equity component   0    
Mezzanine equity   0    
Total shareholders' equity 6,735,880 5,580,632    
Total liabilities and shareholders' equity 8,846,686 7,516,257    
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 528,436 528,187 $ 367,561 $ 316,754
Accounts receivable, net 241,897 255,815    
Accounts receivable from consolidated subsidiaries 338,230 309,149    
Inventories, net 158,358 140,406    
Prepaid expenses and other current assets 20,340 17,474    
Prepaid taxes 9,527 7,766    
Assets held for sale   2,879    
Total current assets 1,296,788 1,261,676    
Property, plant and equipment, net 144,899 136,486    
Goodwill 587,145 568,174    
Intangible assets, net 452,480 450,664    
Deferred tax assets 5,434 5,185    
Notes receivable and other amounts due from consolidated subsidiaries 0 0    
Other assets 30,859 29,962    
Total assets 2,517,605 2,452,147    
Current liabilities        
Current borrowings 50,000 50,000    
Accounts payable 37,588 33,936    
Accounts payable to consolidated subsidiaries 38,568 33,052    
Accrued expenses 36,801 30,196    
Current portion of contingent consideration 0 0    
Payroll and benefit-related liabilities 33,362 35,397    
Accrued interest 29 21    
Income taxes payable 7,519 6,577    
Other current liabilities 3,451 2,497    
Total current liabilities 207,318 191,676    
Long-term borrowings 0 0    
Deferred tax liabilities 32,292 31,375    
Pension and postretirement benefit liabilities 16,380 15,856    
Noncurrent liability for uncertain tax positions 2,776 2,667    
Notes payable and other amounts due to consolidated subsidiaries 193,050 197,412    
Other liabilities 13,924 12,472    
Total liabilities 465,740 451,458    
Convertible notes - redeemable equity component   0    
Mezzanine equity   0    
Total shareholders' equity 2,051,865 2,000,689    
Total liabilities and shareholders' equity 2,517,605 2,452,147    
Eliminations        
Current assets        
Cash and cash equivalents 0 0    
Accounts receivable, net 4,296 4,859    
Accounts receivable from consolidated subsidiaries (2,584,511) (2,490,069)    
Inventories, net (25,688) (25,087)    
Prepaid expenses and other current assets 3,337 3,337    
Prepaid taxes 0 413    
Assets held for sale   0    
Total current assets (2,602,566) (2,506,547)    
Property, plant and equipment, net 0 0    
Goodwill 0 0    
Intangible assets, net 0 0    
Deferred tax assets (76,092) (76,524)    
Notes receivable and other amounts due from consolidated subsidiaries (3,473,200) (3,473,153)    
Other assets (8,769,166) (7,564,758)    
Total assets (14,921,024) (13,620,982)    
Current liabilities        
Current borrowings 0 0    
Accounts payable 0 0    
Accounts payable to consolidated subsidiaries (2,584,511) (2,490,069)    
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 524 85    
Other current liabilities 0 0    
Total current liabilities (2,583,987) (2,489,984)    
Long-term borrowings 0 0    
Deferred tax liabilities (76,092) (76,524)    
Pension and postretirement benefit liabilities 0 0    
Noncurrent liability for uncertain tax positions 0 0    
Notes payable and other amounts due to consolidated subsidiaries (3,473,200) (3,473,153)    
Other liabilities 0 0    
Total liabilities (6,133,279) (6,039,661)    
Convertible notes - redeemable equity component   0    
Mezzanine equity   0    
Total shareholders' equity (8,787,745) (7,581,321)    
Total liabilities and shareholders' equity $ (14,921,024) $ (13,620,982)