XML 29 R75.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor Financial Information Condensed Consolidated Statements of Operations (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2011
Oct. 01, 2011
Jul. 02, 2011
Apr. 02, 2011
Jan. 01, 2011
Oct. 02, 2010
Jul. 03, 2010
Apr. 03, 2010
Dec. 31, 2011
Jan. 01, 2011
Jan. 02, 2010
Net sales $ 430,866 $ 455,875 $ 470,610 $ 439,898 $ 227,232 $ 168,685 $ 166,210 $ 162,782 $ 1,797,249 $ 724,909 $ 597,806
Costs and expenses:                      
Cost of sales and operating expenses                 1,267,599 531,648 440,111
Selling, general and administrative expenses                 136,135 68,042 61,062
Depreciation and amortization                 78,909 31,908 25,226
Acquisition costs                 0 10,798 468
Total costs and expenses                 1,482,643 642,396 526,867
Operating income 59,477 74,761 92,235 88,133 24,698 19,318 18,914 19,583 314,606 82,513 70,939
Interest expense                 (37,163) (8,737) (3,105)
Other, net                 (3,577) (3,433) (955)
Equity in net loss of unconsolidated subsidiary                 (1,572) 0 0
Earnings in investments in subsidiaries                 0 0 0
Income/(loss) from operations before income taxes 50,328 66,141 82,486 73,339 16,923 17,704 17,577 18,139 272,294 70,343 66,879
Income taxes (benefit)                 102,876 26,100 25,089
Net income/(loss) 29,497 41,132 52,227 46,562 10,012 [1] 11,382 11,371 11,478 169,418 44,243 41,790
Issuer [Member]
                     
Net sales                 721,990 560,270 443,270
Costs and expenses:                      
Cost of sales and operating expenses                 553,061 421,959 331,037
Selling, general and administrative expenses                 67,829 60,282 55,198
Depreciation and amortization                 23,531 21,768 17,944
Acquisition costs                   10,798 468
Total costs and expenses                 644,421 514,807 404,647
Operating income                 77,569 45,463 38,623
Interest expense                 (37,161) (8,735) (3,105)
Other, net                 (2,690) (1,772) (1,022)
Equity in net loss of unconsolidated subsidiary                 0    
Earnings in investments in subsidiaries                 145,950 22,258 20,235
Income/(loss) from operations before income taxes                 183,668 57,214 54,731
Income taxes (benefit)                 14,250 12,971 12,941
Net income/(loss)                 169,418 44,243 41,790
Guarantors [Member]
                     
Net sales                 1,238,858 302,074 269,686
Costs and expenses:                      
Cost of sales and operating expenses                 878,812 247,188 224,224
Selling, general and administrative expenses                 68,149 7,750 5,864
Depreciation and amortization                 55,356 10,140 7,282
Acquisition costs                   0 0
Total costs and expenses                 1,002,317 265,078 237,370
Operating income                 236,541 36,996 32,316
Interest expense                 (2) (2) 0
Other, net                 (944) (1,066) 601
Equity in net loss of unconsolidated subsidiary                 0    
Earnings in investments in subsidiaries                 0 0 0
Income/(loss) from operations before income taxes                 235,595 35,928 32,917
Income taxes (benefit)                 89,011 13,330 12,348
Net income/(loss)                 146,584 22,598 20,569
Non-guarantors [Member]
                     
Net sales                 27,484 813 0
Costs and expenses:                      
Cost of sales and operating expenses                 26,809 749 0
Selling, general and administrative expenses                 157 10 0
Depreciation and amortization                 22 0 0
Acquisition costs                   0 0
Total costs and expenses                 26,988 759 0
Operating income                 496 54 0
Interest expense                 0 0 0
Other, net                 57 (595) (534)
Equity in net loss of unconsolidated subsidiary                 (1,572)    
Earnings in investments in subsidiaries                 0 0 0
Income/(loss) from operations before income taxes                 (1,019) (541) (534)
Income taxes (benefit)                 (385) (201) (200)
Net income/(loss)                 (634) (340) (334)
Eliminations [Member]
                     
Net sales                 (191,083) (138,248) (115,150)
Costs and expenses:                      
Cost of sales and operating expenses                 (191,083) (138,248) (115,150)
Selling, general and administrative expenses                 0 0 0
Depreciation and amortization                 0 0 0
Acquisition costs                   0 0
Total costs and expenses                 (191,083) (138,248) (115,150)
Operating income                 0 0 0
Interest expense                 0 0 0
Other, net                 0 0 0
Equity in net loss of unconsolidated subsidiary                 0    
Earnings in investments in subsidiaries                 (145,950) (22,258) (20,235)
Income/(loss) from operations before income taxes                 (145,950) (22,258) (20,235)
Income taxes (benefit)                 0 0 0
Net income/(loss)                 $ (145,950) $ (22,258) $ (20,235)
[1] Included in net income in the fourth quarter of fiscal 2010 are costs incurred as part of the Griffin Transaction for consulting, legal and financing in the amount of approximately $13.7 million.