XML 79 R68.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed consolidating guarantor financial information - Income and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Oct. 01, 2017
Sep. 30, 2018
Oct. 01, 2017
Condensed Income Statements, Captions [Line Items]        
Net revenues $ 609,672 $ 534,703 $ 1,806,768 $ 1,551,197
Cost of goods sold 267,099 239,476 788,147 710,126
Gross profit 342,573 295,227 1,018,621 841,071
Selling, general and administrative expenses 214,894 163,771 660,148 486,674
Research and development expenses 26,365 21,194 78,410 59,299
Restructuring and impairment charges (credits) 19,209 (92) 77,625 13,723
Income from continuing operations before interest, loss on extinguishment of debt and taxes 82,105 110,354 202,438 281,375
Interest, net 26,851 20,978 78,987 58,268
Loss on extinguishment of debt 0 0 0 5,593
Income from continuing operations before taxes 55,254 89,376 123,451 217,514
(Benefit) taxes on (loss) income from continuing operations (1,286) 9,978 14,532 19,404
Equity in net income of consolidated subsidiaries 0 0 0 0
Income from continuing operations 56,540 79,398 108,919 198,110
Operating loss from discontinued operations (83) (3,749) 1,246 (4,597)
Benefit on loss from discontinued operations (67) (1,366) (47) (1,675)
Income (loss) from discontinued operations (16) (2,383) 1,293 (2,922)
Net income 56,524 77,015 110,212 195,188
Other comprehensive income 17,253 43,845 (24,076) 163,267
Comprehensive income 73,777 120,860 86,136 358,455
Eliminations        
Condensed Income Statements, Captions [Line Items]        
Net revenues (111,299) (104,024) (331,214) (315,085)
Cost of goods sold (111,411) (104,088) (324,994) (311,977)
Gross profit 112 64 (6,220) (3,108)
Selling, general and administrative expenses (22) (126) (352) 398
Research and development expenses 0 0 0 0
Restructuring and impairment charges (credits) 0 0 0 0
Income from continuing operations before interest, loss on extinguishment of debt and taxes 134 190 (5,868) (3,506)
Interest, net 0 0 0 0
Loss on extinguishment of debt       0
Income from continuing operations before taxes 134 190 (5,868) (3,506)
(Benefit) taxes on (loss) income from continuing operations 13 6 (1,090) (593)
Equity in net income of consolidated subsidiaries (149,322) (158,701) (347,794) (442,406)
Income from continuing operations (149,201) (158,517) (352,572) (445,319)
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 (149,201) (158,517) (352,572) (445,319)
Other comprehensive income (31,054) (86,482) 57,242 (327,288)
Comprehensive income (180,255) (244,999) (295,330) (772,607)
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 11,347 10,536 32,958 38,523
Research and development expenses 378 220 1,094 719
Restructuring and impairment charges (credits) 0 0 0 0
Income from continuing operations before interest, loss on extinguishment of debt and taxes (11,725) (10,756) (34,052) (39,242)
Interest, net 25,191 29,231 72,120 80,737
Loss on extinguishment of debt       5,593
Income from continuing operations before taxes (36,916) (39,987) (106,172) (125,572)
(Benefit) taxes on (loss) income from continuing operations (13,449) (21,968) (39,859) (57,679)
Equity in net income of consolidated subsidiaries 80,007 97,417 176,511 266,003
Income from continuing operations 56,540 79,398 110,198 198,110
Operating loss from discontinued operations (83) (3,749) (33) (4,597)
Benefit on loss from discontinued operations (67) (1,366) (47) (1,675)
Income (loss) from discontinued operations (16) (2,383) 14 (2,922)
Net income 56,524 77,015 110,212 195,188
Other comprehensive income 17,253 43,845 (24,076) 163,267
Comprehensive income 73,777 120,860 86,136 358,455
Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Net revenues 398,961 335,051 1,169,684 989,314
Cost of goods sold 232,209 194,262 681,300 576,465
Gross profit 166,752 140,789 488,384 412,849
Selling, general and administrative expenses 130,773 89,315 401,252 278,529
Research and development expenses 19,482 14,788 57,668 39,568
Restructuring and impairment charges (credits) 17,128 552 20,581 7,261
Income from continuing operations before interest, loss on extinguishment of debt and taxes (631) 36,134 8,883 87,491
Interest, net 1,057 (9,102) 5,066 (25,245)
Loss on extinguishment of debt       0
Income from continuing operations before taxes (1,688) 45,236 3,817 112,736
(Benefit) taxes on (loss) income from continuing operations (2,562) 14,576 11,347 33,873
Equity in net income of consolidated subsidiaries 68,943 61,027 170,276 175,690
Income from continuing operations 69,817 91,687 162,746 254,553
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 69,817 91,687 162,746 254,553
Other comprehensive income 14,107 30,196 (30,691) 147,727
Comprehensive income 83,924 121,883 132,055 402,280
Non-Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Net revenues 322,010 303,676 968,298 876,968
Cost of goods sold 146,301 149,302 431,841 445,638
Gross profit 175,709 154,374 536,457 431,330
Selling, general and administrative expenses 72,796 64,046 226,290 169,224
Research and development expenses 6,505 6,186 19,648 19,012
Restructuring and impairment charges (credits) 2,081 (644) 57,044 6,462
Income from continuing operations before interest, loss on extinguishment of debt and taxes 94,327 84,786 233,475 236,632
Interest, net 603 849 1,801 2,776
Loss on extinguishment of debt       0
Income from continuing operations before taxes 93,724 83,937 231,674 233,856
(Benefit) taxes on (loss) income from continuing operations 14,712 17,364 44,134 43,803
Equity in net income of consolidated subsidiaries 372 257 1,007 713
Income from continuing operations 79,384 66,830 188,547 190,766
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 79,384 66,830 189,826 190,766
Other comprehensive income 16,947 56,286 (26,551) 179,561
Comprehensive income $ 96,331 $ 123,116 $ 163,275 $ 370,327