XML 79 R68.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed consolidating guarantor financial information - Balance Sheets (Details) - USD ($)
$ in Thousands
Oct. 01, 2017
Dec. 31, 2016
Sep. 25, 2016
Dec. 31, 2015
Current assets        
Cash and cash equivalents $ 1,017,573 $ 543,789 $ 499,459 $ 338,366
Accounts receivable, net 306,472 271,993    
Accounts receivable from consolidated subsidiaries 0 0    
Inventories, net 382,417 316,171    
Prepaid expenses and other current assets 51,599 40,382    
Prepaid taxes 8,690 8,179    
Assets held for sale 0 2,879    
Total current assets 1,766,751 1,183,393    
Property, plant and equipment, net 374,461 302,899    
Goodwill 1,886,157 1,276,720    
Intangible assets, net 1,606,943 1,091,663    
Investments in consolidated subsidiaries 0 0    
Deferred tax assets 2,020 1,712    
Notes receivable and other amounts due from consolidated subsidiaries 0 0    
Other assets 44,401 34,826    
Total assets 5,680,733 3,891,213    
Current liabilities        
Current borrowings 77,250 183,071    
Accounts payable 85,419 69,400    
Accounts payable to consolidated subsidiaries 0 0    
Accrued expenses 88,095 65,149    
Current portion of contingent consideration 591 587    
Payroll and benefit-related liabilities 88,091 82,679    
Accrued interest 13,430 10,450    
Income taxes payable 12,857 7,908    
Other current liabilities 8,912 8,402    
Total current liabilities 374,645 427,646    
Long-term borrowings 2,172,805 850,252    
Deferred tax liabilities 471,667 271,377    
Pension and postretirement benefit liabilities 116,441 133,062    
Noncurrent liability for uncertain tax positions 14,238 17,520    
Notes payable and other amounts due to consolidated subsidiaries 0 0    
Other liabilities 58,460 52,015    
Total liabilities 3,208,256 1,751,872    
Convertible notes - redeemable equity component 0 1,824    
Mezzanine equity 0 1,824    
Total shareholders' equity 2,472,477 2,137,517    
Total liabilities and shareholders' equity 5,680,733 3,891,213    
Eliminations        
Current assets        
Cash and cash equivalents 0 0 0 0
Accounts receivable, net 4,460 4,859    
Accounts receivable from consolidated subsidiaries (2,641,895) (2,490,069)    
Inventories, net (28,499) (25,087)    
Prepaid expenses and other current assets 3,337 3,337    
Prepaid taxes 0 413    
Assets held for sale   0    
Total current assets (2,662,597) (2,506,547)    
Property, plant and equipment, net 0 0    
Goodwill 0 0    
Intangible assets, net 0 0    
Investments in consolidated subsidiaries (9,070,888) (7,564,758)    
Deferred tax assets (3,476) (76,524)    
Notes receivable and other amounts due from consolidated subsidiaries (4,338,574) (3,473,153)    
Other assets 0 0    
Total assets (16,075,535) (13,620,982)    
Current liabilities        
Current borrowings 0 0    
Accounts payable 0 0    
Accounts payable to consolidated subsidiaries (2,641,895) (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 (593) 85    
Other current liabilities 0 0    
Total current liabilities (2,642,488) (2,489,984)    
Long-term borrowings 0 0    
Deferred tax liabilities (3,476) (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 (4,338,574) (3,473,153)    
Other liabilities 0 0    
Total liabilities (6,984,538) (6,039,661)    
Convertible notes - redeemable equity component   0    
Mezzanine equity   0    
Total shareholders' equity (9,090,997) (7,581,321)    
Total liabilities and shareholders' equity (16,075,535) (13,620,982)    
Parent Company        
Current assets        
Cash and cash equivalents 45,189 14,571 33,460 21,612
Accounts receivable, net 2,232 2,551    
Accounts receivable from consolidated subsidiaries 9,095 4,861    
Inventories, net 0 0    
Prepaid expenses and other current assets 15,492 14,239    
Prepaid taxes 0 0    
Assets held for sale   0    
Total current assets 72,008 36,222    
Property, plant and equipment, net 2,247 2,566    
Goodwill 0 0    
Intangible assets, net 0 0    
Investments in consolidated subsidiaries 7,245,740 6,022,042    
Deferred tax assets 0 73,051    
Notes receivable and other amounts due from consolidated subsidiaries 2,082,206 1,387,615    
Other assets 29,378 22,295    
Total assets 9,431,579 7,543,791    
Current liabilities        
Current borrowings 27,250 133,071    
Accounts payable 2,343 4,540    
Accounts payable to consolidated subsidiaries 2,307,797 2,242,814    
Accrued expenses 20,127 16,827    
Current portion of contingent consideration 0 0    
Payroll and benefit-related liabilities 19,973 20,610    
Accrued interest 13,402 10,429    
Income taxes payable 2,168 1,246    
Other current liabilities 344 2,262    
Total current liabilities 2,393,404 2,431,799    
Long-term borrowings 2,172,805 850,252    
Deferred tax liabilities 118,891 0    
Pension and postretirement benefit liabilities 67,836 85,645    
Noncurrent liability for uncertain tax positions 2,035 1,169    
Notes payable and other amounts due to consolidated subsidiaries 2,178,181 2,011,737    
Other liabilities 25,950 23,848    
Total liabilities 6,959,102 5,404,450    
Convertible notes - redeemable equity component   1,824    
Mezzanine equity   1,824    
Total shareholders' equity 2,472,477 2,137,517    
Total liabilities and shareholders' equity 9,431,579 7,543,791    
Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 748,412 1,031 1,024 0
Accounts receivable, net 36,055 8,768    
Accounts receivable from consolidated subsidiaries 2,273,240 2,176,059    
Inventories, net 236,355 200,852    
Prepaid expenses and other current assets 8,722 5,332    
Prepaid taxes 0 0    
Assets held for sale   0    
Total current assets 3,302,784 2,392,042    
Property, plant and equipment, net 209,966 163,847    
Goodwill 902,429 708,546    
Intangible assets, net 612,745 640,999    
Investments in consolidated subsidiaries 1,801,602 1,519,031    
Deferred tax assets 0 0    
Notes receivable and other amounts due from consolidated subsidiaries 2,256,368 2,085,538    
Other assets 6,308 6,254    
Total assets 9,092,202 7,516,257    
Current liabilities        
Current borrowings 0 0    
Accounts payable 47,014 30,924    
Accounts payable to consolidated subsidiaries 275,465 214,203    
Accrued expenses 24,398 18,126    
Current portion of contingent consideration 591 587    
Payroll and benefit-related liabilities 28,011 26,672    
Accrued interest 0 0    
Income taxes payable 0 0    
Other current liabilities 5,335 3,643    
Total current liabilities 380,814 294,155    
Long-term borrowings 0 0    
Deferred tax liabilities 314,168 316,526    
Pension and postretirement benefit liabilities 30,928 31,561    
Noncurrent liability for uncertain tax positions 9,175 13,684    
Notes payable and other amounts due to consolidated subsidiaries 1,954,051 1,264,004    
Other liabilities 13,943 15,695    
Total liabilities 2,703,079 1,935,625    
Convertible notes - redeemable equity component   0    
Mezzanine equity   0    
Total shareholders' equity 6,389,123 5,580,632    
Total liabilities and shareholders' equity 9,092,202 7,516,257    
Non-Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 223,972 528,187 $ 464,975 $ 316,754
Accounts receivable, net 263,725 255,815    
Accounts receivable from consolidated subsidiaries 359,560 309,149    
Inventories, net 174,561 140,406    
Prepaid expenses and other current assets 24,048 17,474    
Prepaid taxes 8,690 7,766    
Assets held for sale   2,879    
Total current assets 1,054,556 1,261,676    
Property, plant and equipment, net 162,248 136,486    
Goodwill 983,728 568,174    
Intangible assets, net 994,198 450,664    
Investments in consolidated subsidiaries 23,546 23,685    
Deferred tax assets 5,496 5,185    
Notes receivable and other amounts due from consolidated subsidiaries 0 0    
Other assets 8,715 6,277    
Total assets 3,232,487 2,452,147    
Current liabilities        
Current borrowings 50,000 50,000    
Accounts payable 36,062 33,936    
Accounts payable to consolidated subsidiaries 58,633 33,052    
Accrued expenses 43,570 30,196    
Current portion of contingent consideration 0 0    
Payroll and benefit-related liabilities 40,107 35,397    
Accrued interest 28 21    
Income taxes payable 11,282 6,577    
Other current liabilities 3,233 2,497    
Total current liabilities 242,915 191,676    
Long-term borrowings 0 0    
Deferred tax liabilities 42,084 31,375    
Pension and postretirement benefit liabilities 17,677 15,856    
Noncurrent liability for uncertain tax positions 3,028 2,667    
Notes payable and other amounts due to consolidated subsidiaries 206,342 197,412    
Other liabilities 18,567 12,472    
Total liabilities 530,613 451,458    
Convertible notes - redeemable equity component   0    
Mezzanine equity   0    
Total shareholders' equity 2,701,874 2,000,689    
Total liabilities and shareholders' equity $ 3,232,487 $ 2,452,147