XML 24 R52.htm IDEA: XBRL DOCUMENT v3.2.0.727
Subsidiary Guarantors Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Jul. 04, 2015
Jan. 03, 2015
Jun. 28, 2014
Dec. 28, 2013
Current assets:        
Cash and cash equivalents $ 4,029 $ 5,963 $ 6,843 $ 20,815
Accounts receivable, net 163,915 125,121    
Intercompany receivables 0 0    
Inventories 164,578 145,532    
Income taxes receivable 135 144    
Deferred income taxes 2,439 2,439    
Prepaid expenses and other current assets 11,798 15,859    
Total current assets 346,894 295,058    
Property, plant and equipment, net 94,789 93,900    
Goodwill 311,194 317,257    
Other intangible assets, net 418,554 437,300    
Intercompany receivable 0 0    
Other assets 15,875 18,662    
Total assets 1,187,306 1,162,177    
Current liabilities:        
Accounts payable 140,421 94,768    
Intercompany payables 0 0    
Accrued liabilities 77,027 81,734    
Deferred income taxes 2,116 1,292    
Income taxes payable 1,779 1,782    
Total current liabilities 221,343 179,576    
Deferred income taxes 86,858 88,330    
Other Liabilities, Noncurrent 123,849 129,016    
Investment in subsidiaries 0 0    
Long-term debt 949,456 903,404    
Member’s equity (194,200) (138,149)    
Total liabilities and member's equity 1,187,306 1,162,177    
Company        
Current assets:        
Cash and cash equivalents 3,194 5,933 6,698 7,566
Accounts receivable, net 123,256 98,945    
Intercompany receivables 331,936 356,421    
Inventories 113,536 100,487    
Income taxes receivable 68 0    
Deferred income taxes 487 487    
Prepaid expenses and other current assets 9,562 13,422    
Total current assets 582,039 575,695    
Property, plant and equipment, net 66,136 62,977    
Goodwill 203,841 203,841    
Other intangible assets, net 295,121 305,127    
Intercompany receivable 0 0    
Other assets 14,521 17,246    
Total assets 1,161,658 1,164,886    
Current liabilities:        
Accounts payable 103,086 67,160    
Intercompany payables 1,794 1,794    
Accrued liabilities 64,724 70,439    
Deferred income taxes 905 0    
Income taxes payable 0 46    
Total current liabilities 170,509 139,439    
Deferred income taxes 51,012 51,012    
Other Liabilities, Noncurrent 81,176 84,048    
Investment in subsidiaries 140,305 128,532    
Long-term debt 912,856 900,004    
Member’s equity (194,200) (138,149)    
Total liabilities and member's equity 1,161,658 1,164,886    
Co-Issuer        
Current assets:        
Cash and cash equivalents 0 0 0 0
Accounts receivable, net 0 0    
Intercompany receivables 0 0    
Inventories 0 0    
Income taxes receivable 0 0    
Deferred income taxes 0 0    
Prepaid expenses and other current assets 0 0    
Total current assets 0 0    
Property, plant and equipment, net 0 0    
Goodwill 0 0    
Other intangible assets, net 0 0    
Intercompany receivable 833,356 834,004    
Other assets 0 0    
Total assets 833,356 834,004    
Current liabilities:        
Accounts payable 0 0    
Intercompany payables 0 0    
Accrued liabilities 0 0    
Deferred income taxes 0 0    
Income taxes payable 0 0    
Total current liabilities 0 0    
Deferred income taxes 0 0    
Other Liabilities, Noncurrent 0 0    
Investment in subsidiaries 0 0    
Long-term debt 833,356 834,004    
Member’s equity 0 0    
Total liabilities and member's equity 833,356 834,004    
Subsidiary Guarantors        
Current assets:        
Cash and cash equivalents 0 0 0 0
Accounts receivable, net 9,151 6,411    
Intercompany receivables 53,839 61,740    
Inventories 9,316 10,969    
Income taxes receivable 67 144    
Deferred income taxes 1,952 1,952    
Prepaid expenses and other current assets 779 996    
Total current assets 75,104 82,212    
Property, plant and equipment, net 1,353 1,474    
Goodwill 16,713 16,713    
Other intangible assets, net 32,858 33,084    
Intercompany receivable 0 0    
Other assets 17 45    
Total assets 126,045 133,528    
Current liabilities:        
Accounts payable 3,198 6,679    
Intercompany payables 0 0    
Accrued liabilities 4,464 4,683    
Deferred income taxes 0 0    
Income taxes payable 0 0    
Total current liabilities 7,662 11,362    
Deferred income taxes 13,295 13,295    
Other Liabilities, Noncurrent 22,428 22,395    
Investment in subsidiaries 222,965 215,008    
Long-term debt 0 0    
Member’s equity (140,305) (128,532)    
Total liabilities and member's equity 126,045 133,528    
Non-Guarantor Subsidiaries        
Current assets:        
Cash and cash equivalents 835 30 145 13,249
Accounts receivable, net 31,508 19,765    
Intercompany receivables 1,794 1,794    
Inventories 41,726 34,076    
Income taxes receivable 0 0    
Deferred income taxes 0 0    
Prepaid expenses and other current assets 1,457 1,441    
Total current assets 77,320 57,106    
Property, plant and equipment, net 27,300 29,449    
Goodwill 90,640 96,703    
Other intangible assets, net 90,575 99,089    
Intercompany receivable 0 0    
Other assets 1,337 1,371    
Total assets 287,172 283,718    
Current liabilities:        
Accounts payable 34,137 20,929    
Intercompany payables 385,775 418,161    
Accrued liabilities 7,839 6,612    
Deferred income taxes 1,211 1,292    
Income taxes payable 1,779 1,736    
Total current liabilities 430,741 448,730    
Deferred income taxes 22,551 24,023    
Other Liabilities, Noncurrent 20,245 22,573    
Investment in subsidiaries 0 0    
Long-term debt 36,600 3,400    
Member’s equity (222,965) (215,008)    
Total liabilities and member's equity 287,172 283,718    
Reclassification/Eliminations        
Current assets:        
Cash and cash equivalents 0 0 $ 0 $ 0
Accounts receivable, net 0 0    
Intercompany receivables (387,569) (419,955)    
Inventories 0 0    
Income taxes receivable 0 0    
Deferred income taxes 0 0    
Prepaid expenses and other current assets 0 0    
Total current assets (387,569) (419,955)    
Property, plant and equipment, net 0 0    
Goodwill 0 0    
Other intangible assets, net 0 0    
Intercompany receivable (833,356) (834,004)    
Other assets 0 0    
Total assets (1,220,925) (1,253,959)    
Current liabilities:        
Accounts payable 0 0    
Intercompany payables (387,569) (419,955)    
Accrued liabilities 0 0    
Deferred income taxes 0 0    
Income taxes payable 0 0    
Total current liabilities (387,569) (419,955)    
Deferred income taxes 0 0    
Other Liabilities, Noncurrent 0 0    
Investment in subsidiaries (363,270) (343,540)    
Long-term debt (833,356) (834,004)    
Member’s equity 363,270 343,540    
Total liabilities and member's equity $ (1,220,925) $ (1,253,959)