XML 79 R68.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed consolidating guarantor financial information - Income and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2019
Mar. 31, 2019
Jul. 01, 2018
Apr. 01, 2018
Jun. 30, 2019
Jul. 01, 2018
Condensed Income Statements, Captions [Line Items]            
Net revenues $ 652,507   $ 609,866   $ 1,266,091 $ 1,197,096
Cost of goods sold 279,583   265,088   548,425 521,048
Gross profit 372,924   344,778   717,666 676,048
Selling, general and administrative expenses 236,186   229,917   463,879 445,254
Research and development expenses 27,595   26,018   54,745 52,045
Restructuring and impairment charges 1,685   55,353   19,080 58,416
Gain on sale of assets 0   0   (2,739) 0
Income from continuing operations before interest and taxes 107,458   33,490   182,701 120,333
Interest, net 20,286   26,466   42,639 52,136
Income from continuing operations before taxes 87,172   7,024   140,062 68,197
(Benefit) taxes on (loss) income from continuing operations 3,844   9,576   14,816 15,818
Equity in net income of consolidated subsidiaries 0   0   0 0
Income from continuing operations 83,328   (2,552)   125,246 52,379
Operating loss from discontinued operations 61   94   (1,282) 1,329
Benefit on loss from discontinued operations 14   38   (308) 20
Income (loss) from discontinued operations 47   56   (974) 1,309
Net income (loss) 83,375 $ 40,897 (2,496) $ 56,184 124,272 53,688
Other comprehensive income 14,782   (124,019)   15,178 (41,329)
Comprehensive income 98,157   (126,515)   139,450 12,359
Eliminations            
Condensed Income Statements, Captions [Line Items]            
Net revenues (114,578)   (107,717)   (237,130) (219,915)
Cost of goods sold (116,796)   (109,931)   (230,028) (213,583)
Gross profit 2,218   2,214   (7,102) (6,332)
Selling, general and administrative expenses (266)   199   92 (330)
Research and development expenses 0   0   0 0
Restructuring and impairment charges 0   0   0 0
Gain on sale of assets         0  
Income from continuing operations before interest and taxes 2,484   2,015   (7,194) (6,002)
Interest, net 0   0   0 0
Income from continuing operations before taxes 2,484   2,015   (7,194) (6,002)
(Benefit) taxes on (loss) income from continuing operations 202   63   (1,233) (1,103)
Equity in net income of consolidated subsidiaries (166,018)   (35,462)   (262,826) (175,746)
Income from continuing operations (163,736)   (33,510)   (268,787) (180,645)
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 (loss) (163,736)   (33,510)   (268,787) (180,645)
Other comprehensive income (36,564)   245,642   (30,069) 88,296
Comprehensive income (200,300)   212,132   (298,856) (92,349)
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 14,312   12,430   30,479 21,611
Research and development expenses 596   489   1,080 716
Restructuring and impairment charges 0   0   0 0
Gain on sale of assets         0  
Income from continuing operations before interest and taxes (14,908)   (12,919)   (31,559) (22,327)
Interest, net 29,350   24,788   33,415 46,929
Income from continuing operations before taxes (44,258)   (37,707)   (64,974) (69,256)
(Benefit) taxes on (loss) income from continuing operations (19,519)   (13,218)   (28,391) (26,410)
Equity in net income of consolidated subsidiaries 108,067   21,937   161,829 96,504
Income from continuing operations 83,328   (2,552)   125,246 53,658
Operating loss from discontinued operations 61   94   (1,282) 50
Benefit on loss from discontinued operations 14   38   (308) 20
Income (loss) from discontinued operations 47   56   (974) 30
Net income (loss) 83,375   (2,496)   124,272 53,688
Other comprehensive income 14,782   (124,019)   15,178 (41,329)
Comprehensive income 98,157   (126,515)   139,450 12,359
Guarantor Subsidiaries            
Condensed Income Statements, Captions [Line Items]            
Net revenues 439,489   391,304   854,632 770,723
Cost of goods sold 244,956   231,487   479,173 449,091
Gross profit 194,533   159,817   375,459 321,632
Selling, general and administrative expenses 141,628   139,549   273,327 270,218
Research and development expenses 20,331   18,818   40,452 38,186
Restructuring and impairment charges 108   2,545   6,081 3,453
Gain on sale of assets         0  
Income from continuing operations before interest and taxes 32,466   (1,095)   55,599 9,775
Interest, net (23,439)   (13,966)   (21,845) (26,015)
Income from continuing operations before taxes 55,905   12,871   77,444 35,790
(Benefit) taxes on (loss) income from continuing operations 15,681   11,272   27,250 21,468
Equity in net income of consolidated subsidiaries 57,951   13,183   100,997 78,607
Income from continuing operations 98,175   14,782   151,191 92,929
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 (loss) 98,175   14,782   151,191 92,929
Other comprehensive income 17,107   (114,917)   15,606 (44,798)
Comprehensive income 115,282   (100,135)   166,797 48,131
Non-Guarantor Subsidiaries            
Condensed Income Statements, Captions [Line Items]            
Net revenues 327,596   326,279   648,589 646,288
Cost of goods sold 151,423   143,532   299,280 285,540
Gross profit 176,173   182,747   349,309 360,748
Selling, general and administrative expenses 80,512   77,739   159,981 153,755
Research and development expenses 6,668   6,711   13,213 13,143
Restructuring and impairment charges 1,577   52,808   12,999 54,963
Gain on sale of assets         (2,739)  
Income from continuing operations before interest and taxes 87,416   45,489   165,855 138,887
Interest, net 14,375   15,644   31,069 31,222
Income from continuing operations before taxes 73,041   29,845   134,786 107,665
(Benefit) taxes on (loss) income from continuing operations 7,480   11,459   17,190 21,863
Equity in net income of consolidated subsidiaries 0   342   0 635
Income from continuing operations 65,561   18,728   117,596 86,437
Operating loss from discontinued operations 0   0   0 1,279
Benefit on loss from discontinued operations 0   0   0 0
Income (loss) from discontinued operations 0   0   0 1,279
Net income (loss) 65,561   18,728   117,596 87,716
Other comprehensive income 19,457   (130,725)   14,463 (43,498)
Comprehensive income $ 85,018   $ (111,997)   $ 132,059 $ 44,218