XML 78 R67.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed consolidating guarantor financial information - Income and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Oct. 01, 2017
Sep. 25, 2016
Oct. 01, 2017
Sep. 25, 2016
Condensed Income Statements, Captions [Line Items]        
Net revenues $ 534,703 $ 455,648 $ 1,551,197 $ 1,354,094
Cost of goods sold 239,476 214,046 710,126 630,946
Gross profit 295,227 241,602 841,071 723,148
Selling, general and administrative expenses 163,771 139,797 486,674 419,128
Research and development expenses 21,194 15,067 59,299 42,892
Restructuring charges (92) 3,027 13,723 12,876
Gain on sale of assets 0 (2,776) 0 (4,173)
(Loss) income from continuing operations before interest, extinguishment of debt and taxes 110,354 86,487 281,375 252,425
Interest, net 20,978 12,773 58,268 38,255
Loss on extinguishment of debt 0 0 5,593 19,261
Income from continuing operations before taxes 89,376 73,714 217,514 194,909
(Benefit) taxes on (loss) income from continuing operations 9,978 7,514 19,404 18,134
Equity in net income of consolidated subsidiaries 0 0 0 0
Income from continuing operations 79,398 66,200 198,110 176,775
Operating loss from discontinued operations (3,749) 260 (4,597) (116)
Benefit on loss from discontinued operations (1,366) 138 (1,675) (119)
(Loss) income from discontinued operations (2,383) 122 (2,922) 3
Net income 77,015 66,322 195,188 176,778
Less: Income from continuing operations attributable to noncontrolling interest 0 0 0 464
Net income attributable to common shareholders 77,015 66,322 195,188 176,314
Other comprehensive income 43,845 1,053 163,267 15,806
Comprehensive income attributable to common shareholders 120,860 67,375 358,455 192,120
Eliminations        
Condensed Income Statements, Captions [Line Items]        
Net revenues (104,024) (96,220) (315,085) (289,247)
Cost of goods sold (104,088) (96,246) (311,977) (285,547)
Gross profit 64 26 (3,108) (3,700)
Selling, general and administrative expenses (126) (29) 398 470
Research and development expenses 0 0 0 0
Restructuring charges 0 0 0 0
Gain on sale of assets   0   0
(Loss) income from continuing operations before interest, extinguishment of debt and taxes 190 55 (3,506) (4,170)
Interest, net 0 0 0 0
Loss on extinguishment of debt     0 0
Income from continuing operations before taxes 190 55 (3,506) (4,170)
(Benefit) taxes on (loss) income from continuing operations 6 (72) (593) (481)
Equity in net income of consolidated subsidiaries (174,114) (156,564) (487,749) (455,164)
Income from continuing operations (173,930) (156,437) (490,662) (458,853)
Operating loss from discontinued operations 0 0 0 0
Benefit on loss from discontinued operations 0 0 0 0
(Loss) income from discontinued operations 0 0 0 0
Net income (173,930)   (490,662) (458,853)
Less: Income from continuing operations attributable to noncontrolling interest       0
Net income attributable to common shareholders   (156,437)   (458,853)
Other comprehensive income (86,482) (742) (327,288) (20,664)
Comprehensive income attributable to common shareholders (260,412) (157,179) (817,950) (479,517)
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 10,536 11,208 38,523 30,822
Research and development expenses 220 179 719 319
Restructuring charges 0 380 0 380
Gain on sale of assets   (2,707)   (2,707)
(Loss) income from continuing operations before interest, extinguishment of debt and taxes (10,756) (9,060) (39,242) (28,814)
Interest, net 53,521 41,344 152,268 107,534
Loss on extinguishment of debt     5,593 19,261
Income from continuing operations before taxes (64,277) (50,404) (197,103) (155,609)
(Benefit) taxes on (loss) income from continuing operations (30,845) (18,017) (83,867) (56,942)
Equity in net income of consolidated subsidiaries 112,830 98,544 311,346 275,296
Income from continuing operations 79,398 66,157 198,110 176,629
Operating loss from discontinued operations (3,749) 260 (4,597) (495)
Benefit on loss from discontinued operations (1,366) 95 (1,675) (180)
(Loss) income from discontinued operations (2,383) 165 (2,922) (315)
Net income 77,015   195,188 176,314
Less: Income from continuing operations attributable to noncontrolling interest       0
Net income attributable to common shareholders   66,322   176,314
Other comprehensive income 43,845 1,053 163,267 15,806
Comprehensive income attributable to common shareholders 120,860 67,375 358,455 192,120
Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Net revenues 335,051 270,610 989,314 809,951
Cost of goods sold 194,262 163,052 576,465 489,293
Gross profit 140,789 107,558 412,849 320,658
Selling, general and administrative expenses 89,315 80,333 278,529 248,195
Research and development expenses 14,788 8,422 39,568 23,501
Restructuring charges 552 1,712 7,261 7,027
Gain on sale of assets   104   (274)
(Loss) income from continuing operations before interest, extinguishment of debt and taxes 36,134 16,987 87,491 42,209
Interest, net (33,392) (29,612) (96,776) (72,367)
Loss on extinguishment of debt     0 0
Income from continuing operations before taxes 69,526 46,599 184,267 114,576
(Benefit) taxes on (loss) income from continuing operations 23,453 13,166 60,061 39,347
Equity in net income of consolidated subsidiaries 61,027 57,837 175,690 179,342
Income from continuing operations 107,100 91,270 299,896 254,571
Operating loss from discontinued operations 0 0 0 0
Benefit on loss from discontinued operations 0 0 0 0
(Loss) income from discontinued operations 0 0 0 0
Net income 107,100   299,896 254,571
Less: Income from continuing operations attributable to noncontrolling interest       0
Net income attributable to common shareholders   91,270   254,571
Other comprehensive income 30,196 (501) 147,727 8,387
Comprehensive income attributable to common shareholders 137,296 90,769 447,623 262,958
Non-Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Net revenues 303,676 281,258 876,968 833,390
Cost of goods sold 149,302 147,240 445,638 427,200
Gross profit 154,374 134,018 431,330 406,190
Selling, general and administrative expenses 64,046 48,285 169,224 139,641
Research and development expenses 6,186 6,466 19,012 19,072
Restructuring charges (644) 935 6,462 5,469
Gain on sale of assets   (173)   (1,192)
(Loss) income from continuing operations before interest, extinguishment of debt and taxes 84,786 78,505 236,632 243,200
Interest, net 849 1,041 2,776 3,088
Loss on extinguishment of debt     0 0
Income from continuing operations before taxes 83,937 77,464 233,856 240,112
(Benefit) taxes on (loss) income from continuing operations 17,364 12,437 43,803 36,210
Equity in net income of consolidated subsidiaries 257 183 713 526
Income from continuing operations 66,830 65,210 190,766 204,428
Operating loss from discontinued operations 0 0 0 379
Benefit on loss from discontinued operations 0 43 0 61
(Loss) income from discontinued operations 0 (43) 0 318
Net income 66,830   190,766 204,746
Less: Income from continuing operations attributable to noncontrolling interest       464
Net income attributable to common shareholders   65,167   204,282
Other comprehensive income 56,286 1,243 179,561 12,277
Comprehensive income attributable to common shareholders $ 123,116 $ 66,410 $ 370,327 $ 216,559