XML 80 R69.htm IDEA: XBRL DOCUMENT v3.20.2
Guarantor and Non-Guarantor Financial Information - Operating Income and Expense (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 27, 2020
Mar. 28, 2020
Jun. 29, 2019
Mar. 30, 2019
Jun. 27, 2020
Jun. 29, 2019
Net sales $ 512,539   $ 371,197   $ 961,909 $ 783,931
Cost of goods sold 378,438   279,330   722,892 603,985
Gross profit 134,101   91,867   239,017 179,946
Operating expenses:            
Selling, general and administrative expenses 44,347   39,856   84,320 78,153
Amortization expense 4,739   4,601   9,462 9,092
Operating income 85,015   47,410   145,235 92,701
Other income and expenses:            
Interest expense, net 24,849   23,179   50,888 46,253
Other [(income) expense] (701)   (525)   (1,154) (783)
Income before income tax expense 60,867   24,756   95,501 47,231
Income tax expense 15,956   6,505   22,498 12,189
Net income 44,911 $ 28,092 18,251 $ 16,791 73,003 35,042
Comprehensive income (loss) 46,801   19,957   60,840 38,368
Eliminations            
Net sales (25,551)   (38,723)   (51,974) (71,181)
Cost of goods sold (25,551)   (38,723)   (51,974) (71,181)
Other income and expenses:            
Equity in earnings (loss) of subsidiaries (47,354)   (14,733)   (80,786) (37,582)
Net income (47,354)   (14,733)   (80,786) (37,582)
Comprehensive income (loss) (48,805)   (16,113)   (67,592) (40,258)
Parent | Reportable Legal Entities            
Other income and expenses:            
Equity in earnings (loss) of subsidiaries 44,911   18,251   73,003 35,042
Net income 44,911   18,251   73,003 35,042
Comprehensive income (loss) 46,801   19,957   60,840 38,368
Guarantor Subsidiaries | Reportable Legal Entities            
Net sales 488,871   363,329   906,269 753,496
Cost of goods sold 359,737   273,706   681,975 580,006
Gross profit 129,134   89,623   224,294 173,490
Operating expenses:            
Selling, general and administrative expenses 42,708   34,887   80,648 74,942
Amortization expense 4,739   4,601   9,462 9,092
Operating income 81,687   50,135   134,184 89,456
Other income and expenses:            
Interest expense, net 24,849   23,179   50,888 46,253
Other [(income) expense] (701)   (525)   (1,154) (783)
Income before income tax expense 57,539   27,481   84,450 43,986
Income tax expense 15,071   5,712   19,230 11,484
Equity in earnings (loss) of subsidiaries 2,443   (3,518)   7,783 2,540
Net income 44,911   18,251   73,003 35,042
Comprehensive income (loss) 44,692   18,088   72,488 34,717
Non-Guarantor Subsidiaries | Reportable Legal Entities            
Net sales 49,219   46,591   107,614 101,616
Cost of goods sold 44,252   44,347   92,891 95,160
Gross profit 4,967   2,244   14,723 6,456
Operating expenses:            
Selling, general and administrative expenses 1,639   4,969   3,672 3,211
Operating income 3,328   (2,725)   11,051 3,245
Other income and expenses:            
Income before income tax expense 3,328   (2,725)   11,051 3,245
Income tax expense 885   793   3,268 705
Net income 2,443   (3,518)   7,783 2,540
Comprehensive income (loss) $ 4,113   $ (1,975)   $ (4,896) $ 5,541