XML 77 R66.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed consolidating guarantor financial information - Income and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jul. 01, 2018
Jul. 02, 2017
Jul. 01, 2018
Jul. 02, 2017
Condensed Income Statements, Captions [Line Items]        
Net revenues $ 609,866 $ 528,613 $ 1,197,096 $ 1,016,494
Cost of goods sold 265,088 238,329 521,048 470,650
Gross profit 344,778 290,284 676,048 545,844
Selling, general and administrative expenses 229,917 158,934 445,254 322,903
Research and development expenses 26,018 20,278 52,045 38,105
Restructuring and impairment charges 55,353 870 58,416 13,815
Income from continuing operations before interest, loss on extinguishment of debt and taxes 33,490 110,202 120,333 171,021
Interest, net 26,466 19,733 52,136 37,290
Loss on extinguishment of debt 0 11 0 5,593
Income from continuing operations before taxes 7,024 90,458 68,197 128,138
(Benefit) taxes on (loss) income from continuing operations 9,576 12,095 15,818 9,426
Equity in net income of consolidated subsidiaries 0 0 0 0
Income from continuing operations (2,552) 78,363 52,379 118,712
Operating loss from discontinued operations 94 (566) 1,329 (848)
Benefit on loss from discontinued operations 38 (206) 20 (309)
Income (loss) from discontinued operations 56 (360) 1,309 (539)
Net income (2,496) 78,003 53,688 118,173
Other comprehensive income (124,019) 69,822 (41,329) 119,422
Comprehensive income (126,515) 147,825 12,359 237,595
Eliminations        
Condensed Income Statements, Captions [Line Items]        
Net revenues (107,717) (106,984) (219,915) (211,061)
Cost of goods sold (109,931) (104,313) (213,583) (207,889)
Gross profit 2,214 (2,671) (6,332) (3,172)
Selling, general and administrative expenses 199 (39) (330) 524
Research and development expenses 0 0 0 0
Restructuring and impairment charges 0 0 0 0
Income from continuing operations before interest, loss on extinguishment of debt and taxes 2,015 (2,632) (6,002) (3,696)
Interest, net 0 0 0 0
Loss on extinguishment of debt   0   0
Income from continuing operations before taxes 2,015 (2,632) (6,002) (3,696)
(Benefit) taxes on (loss) income from continuing operations 63 (1,123) (1,103) (599)
Equity in net income of consolidated subsidiaries (46,736) (158,062) (198,472) (283,705)
Income from continuing operations (44,784) (159,571) (203,371) (286,802)
Operating loss from discontinued operations 0 0 0 0
Benefit on loss from discontinued operations 0 0 0 0
Income (loss) from discontinued operations 0 0 0 0
Net income (44,784) (159,571) (203,371) (286,802)
Other comprehensive income 245,642 (137,501) 88,296 (240,806)
Comprehensive income 200,858 (297,072) (115,075) (527,608)
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 12,430 7,468 21,611 27,987
Research and development expenses 489 264 716 499
Restructuring and impairment charges 0 0 0 0
Income from continuing operations before interest, loss on extinguishment of debt and taxes (12,919) (7,732) (22,327) (28,486)
Interest, net 24,788 27,233 46,929 51,506
Loss on extinguishment of debt   11   5,593
Income from continuing operations before taxes (37,707) (34,976) (69,256) (85,585)
(Benefit) taxes on (loss) income from continuing operations (13,218) (14,378) (26,410) (35,711)
Equity in net income of consolidated subsidiaries 21,937 98,961 96,504 168,586
Income from continuing operations (2,552) 78,363 53,658 118,712
Operating loss from discontinued operations 94 (566) 50 (848)
Benefit on loss from discontinued operations 38 (206) 20 (309)
Income (loss) from discontinued operations 56 (360) 30 (539)
Net income (2,496) 78,003 53,688 118,173
Other comprehensive income (124,019) 69,822 (41,329) 119,422
Comprehensive income (126,515) 147,825 12,359 237,595
Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Net revenues 391,304 338,620 770,723 654,263
Cost of goods sold 231,487 190,202 449,091 382,203
Gross profit 159,817 148,418 321,632 272,060
Selling, general and administrative expenses 139,565 95,171 270,479 189,214
Research and development expenses 18,818 13,594 38,186 24,780
Restructuring and impairment charges 2,545 1,335 3,453 6,709
Income from continuing operations before interest, loss on extinguishment of debt and taxes (1,111) 38,318 9,514 51,357
Interest, net 1,078 (8,581) 4,009 (16,143)
Loss on extinguishment of debt   0   0
Income from continuing operations before taxes (2,189) 46,899 5,505 67,500
(Benefit) taxes on (loss) income from continuing operations 7,486 13,386 13,909 19,297
Equity in net income of consolidated subsidiaries 24,457 58,861 101,333 114,663
Income from continuing operations 14,782 92,374 92,929 162,866
Operating loss from discontinued operations 0 0 0 0
Benefit on loss from discontinued operations 0 0 0 0
Income (loss) from discontinued operations 0 0 0 0
Net income 14,782 92,374 92,929 162,866
Other comprehensive income (114,917) 68,127 (44,798) 117,531
Comprehensive income (100,135) 160,501 48,131 280,397
Non-Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Net revenues 326,279 296,977 646,288 573,292
Cost of goods sold 143,532 152,440 285,540 296,336
Gross profit 182,747 144,537 360,748 276,956
Selling, general and administrative expenses 77,723 56,334 153,494 105,178
Research and development expenses 6,711 6,420 13,143 12,826
Restructuring and impairment charges 52,808 (465) 54,963 7,106
Income from continuing operations before interest, loss on extinguishment of debt and taxes 45,505 82,248 139,148 151,846
Interest, net 600 1,081 1,198 1,927
Loss on extinguishment of debt   0   0
Income from continuing operations before taxes 44,905 81,167 137,950 149,919
(Benefit) taxes on (loss) income from continuing operations 15,245 14,210 29,422 26,439
Equity in net income of consolidated subsidiaries 342 240 635 456
Income from continuing operations 30,002 67,197 109,163 123,936
Operating loss from discontinued operations 0 0 1,279 0
Benefit on loss from discontinued operations 0 0 0 0
Income (loss) from discontinued operations 0 0 1,279 0
Net income 30,002 67,197 110,442 123,936
Other comprehensive income (130,725) 69,374 (43,498) 123,275
Comprehensive income $ (100,723) $ 136,571 $ 66,944 $ 247,211