XML 38 R97.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Financial Information Condensed Consolidated Statements of Operations (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 28, 2013
Sep. 28, 2013
Jun. 29, 2013
Mar. 30, 2013
Dec. 29, 2012
Sep. 29, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 28, 2013
Dec. 29, 2012
Dec. 31, 2011
Net sales $ 428,749 [1] $ 425,786 [1] $ 423,593 [1] $ 445,422 $ 424,915 $ 452,732 $ 436,674 $ 387,108 $ 1,723,550 $ 1,701,429 $ 1,797,249
Costs and expenses:                      
Cost of sales and operating expenses                 1,261,101 1,232,604 1,268,221
Selling, general and administrative expenses                 170,825 151,713 136,135
Depreciation and amortization                 98,787 85,371 78,909
Acquisition costs                 23,271 0 0
Total costs and expenses                 1,553,984 1,469,688 1,483,265
Operating income 18,536 [1] 41,652 [1] 50,802 [1] 58,576 49,487 65,776 63,968 52,510 169,566 231,741 313,984
Interest expense                 (38,108) (24,054) (37,163)
Foreign currency gains (losses)                 28,107 0 0
Other income/(expense), net                 (3,547) 1,760 (2,955)
Equity in net income/(loss) of unconsolidated subsidiary                 7,660 (2,662) (1,572)
Earnings in investments in subsidiaries                 0 0 0
Income from operations before income taxes 23,078 [1] 45,024 [1] 42,753 [1] 52,823 44,908 59,307 57,829 44,741 163,678 206,785 272,294
Income taxes (benefit)                 54,711 76,015 102,876
Net income 22,493 [1] 27,651 [1] 26,418 [1] 32,405 28,802 37,172 36,225 28,571 108,967 130,770 169,418
Issuer [Member]
                     
Net sales                 679,789 658,897 721,990
Costs and expenses:                      
Cost of sales and operating expenses                 530,740 512,199 553,218
Selling, general and administrative expenses                 91,723 80,432 67,829
Depreciation and amortization                 24,794 23,542 23,531
Acquisition costs                 14,074    
Total costs and expenses                 661,331 616,173 644,578
Operating income                 18,458 42,724 77,412
Interest expense                 (36,964) (24,047) (37,161)
Foreign currency gains (losses)                 27,516    
Other income/(expense), net                 (3,373) (1,572) (2,533)
Equity in net income/(loss) of unconsolidated subsidiary                 0 0 0
Earnings in investments in subsidiaries                 105,178 119,953 145,950
Income from operations before income taxes                 110,815 137,058 183,668
Income taxes (benefit)                 1,848 6,288 14,250
Net income                 108,967 130,770 169,418
Guarantors [Member]
                     
Net sales                 1,231,617 1,216,264 1,238,858
Costs and expenses:                      
Cost of sales and operating expenses                 931,088 894,820 879,277
Selling, general and administrative expenses                 76,016 71,141 68,149
Depreciation and amortization                 68,139 61,807 55,356
Acquisition costs                 0    
Total costs and expenses                 1,075,243 1,027,768 1,002,782
Operating income                 156,374 188,496 236,076
Interest expense                 3,281 (7) (2)
Foreign currency gains (losses)                 (42)    
Other income/(expense), net                 55 3,355 (479)
Equity in net income/(loss) of unconsolidated subsidiary                 0 0 0
Earnings in investments in subsidiaries                 0 0 0
Income from operations before income taxes                 159,668 191,844 235,595
Income taxes (benefit)                 52,351 70,523 89,011
Net income                 107,317 121,321 146,584
Non-guarantors [Member]
                     
Net sales                 40,472 14,425 27,484
Costs and expenses:                      
Cost of sales and operating expenses                 27,601 13,742 26,809
Selling, general and administrative expenses                 3,086 140 157
Depreciation and amortization                 5,854 22 22
Acquisition costs                 9,197    
Total costs and expenses                 45,738 13,904 26,988
Operating income                 (5,266) 521 496
Interest expense                 (4,425) 0 0
Foreign currency gains (losses)                 633    
Other income/(expense), net                 (229) (23) 57
Equity in net income/(loss) of unconsolidated subsidiary                 7,660 (2,662) (1,572)
Earnings in investments in subsidiaries                 0 0 0
Income from operations before income taxes                 (1,627) (2,164) (1,019)
Income taxes (benefit)                 512 (796) (385)
Net income                 (2,139) (1,368) (634)
Eliminations [Member]
                     
Net sales                 (228,328) (188,157) (191,083)
Costs and expenses:                      
Cost of sales and operating expenses                 (228,328) (188,157) (191,083)
Selling, general and administrative expenses                 0 0 0
Depreciation and amortization                 0 0 0
Acquisition costs                 0    
Total costs and expenses                 (228,328) (188,157) (191,083)
Operating income                 0 0 0
Interest expense                 0 0 0
Foreign currency gains (losses)                 0    
Other income/(expense), net                 0 0 0
Equity in net income/(loss) of unconsolidated subsidiary                 0 0 0
Earnings in investments in subsidiaries                 (105,178) (119,953) (145,950)
Income from operations before income taxes                 (105,178) (119,953) (145,950)
Income taxes (benefit)                 0 0 0
Net income                 $ (105,178) $ (119,953) $ (145,950)
[1] Included in net income are $0.8 million in transaction costs in the second quarter of fiscal 2013, $8.3 million in transaction costs in the third quarter of fiscal 2013 and $14.2 million in the fourth quarter relating to the Terra Transaction, Rothsay Acquisition and the VION Acquisition.