Acquisitions (Tables)

12 Months Ended

Dec. 28, 2013

Business Acquisition [Line Items]

Selected pro forma information, for comparative purposes

The following table presents pro forma condensed balance sheet information for the Company with the pro forma effect of estimated purchase price allocation of the VION Acquisition as of December 28, 2013 (unaudited) (in thousands):

	December 28, 2013
Current assets	$	2,338,185
Property, plant and equipment, net	1,428,590
Intangible assets, net	1,205,381
Goodwill	1,451,570
Other long-term assets	224,269
Total assets	$	6,647,995
Current liabilities	$	724,760
Debt	2,316,947
Other long-term liabilities	742,272
Stockholders' equity	2,864,016
Total liabilities and stockholders' equity	$	6,647,995

The following table presents selected pro forma information, for comparative purposes assuming the VION Acquisition and Rothsay Acquisition had occurred on December 30, 2012 (unaudited) (in thousands, except per share data):

	December 28, 2013
Net sales	$	4,105,673
Income from continuing operations	357,182
Net income	158,334
Earnings per share
Basic	$	0.96
Diluted	$	0.96

Rothsay [Member]

Business Acquisition [Line Items]

Selected pro forma information, for comparative purposes

The following table presents selected pro forma information, for comparative purposes, assuming the Rothsay Acquisition had occurred on January 1, 2012 for the periods presented (unaudited) (in thousands, except per share data):

	December 28, 2013		December 29, 2012
Net sales	$	1,920,960	$	1,928,840
Income from continuing operations	194,834		229,963
Net income	129,218		145,836
Earnings per share
Basic	$	1.08	$	1.24
Diluted	$	1.08	$	1.23

Schedule of Recognized Identified Assets Acquired and Liabilities Assumed

The following table summarizes the estimated fair value of the assets acquired and liabilities assumed in the Rothsay Acquisition as of October 28, 2013 (in thousands):

Accounts receivable	$	13,220
Inventory	5,479
Other current assets	312
Property and equipment	139,304
Identifiable intangibles	240,386
Goodwill	261,668
Accounts payable	(12,159		)
Accrued expenses	(5,701		)
Deferred tax liability	(15,031		)
Capital lease obligations	(10,741		)
Other non-current liabilities	(4,102		)
Purchase price, net of cash acquired	$	612,635