XML 69 R63.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Financial Information (Condensed Consolidating Balance Sheet) (Details) (USD $)
In Thousands, unless otherwise specified
Sep. 27, 2014
Dec. 28, 2013
Sep. 28, 2013
Dec. 29, 2012
ASSETS        
Cash and cash equivalents $ 193,427 $ 870,857 $ 8,011 $ 103,249
Restricted cash 346 354    
Accounts receivable, net 423,729 112,844    
Inventories 420,082 65,133    
Income taxes refundable 22,079 14,512    
Prepaid expenses 46,470 14,223    
Other current assets 21,583 32,290    
Deferred income taxes 15,653 17,289    
Total current assets 1,143,369 1,127,502    
Investment in subsidiaries 0 0    
Property, plant and equipment, net 1,638,126 666,573    
Intangible assets, net 979,781 588,664    
Goodwill 1,393,289 701,637    
Investment in unconsolidated subsidiaries 144,503 115,114    
Other assets 72,170 44,643    
Deferred income taxes 6,618 0    
Total assets 5,377,856 3,244,133    
LIABILITIES AND STOCKHOLDERS’ EQUITY        
Current portion of long-term debt 60,197 19,888    
Accounts payable 170,402 43,742    
Income taxes payable 10,312 0    
Accrued expenses 303,379 113,174    
Total current liabilities 544,290 176,804    
Long-term debt, net of current portion 2,223,030 866,947    
Other non-current liabilities 90,158 40,671    
Deferred income taxes 448,948 138,759    
Total liabilities 3,306,426 1,223,181    
Total stockholders’ equity 2,071,430 2,020,952    
Total liabilities and stockholders' equity 5,377,856 3,244,133    
Issuer [Member]
       
ASSETS        
Cash and cash equivalents 74,454 857,267 2,216 96,945
Restricted cash 103 102    
Accounts receivable, net 31,753 41,464    
Inventories 23,555 20,799    
Income taxes refundable 19,580 14,397    
Prepaid expenses 13,883 9,347    
Other current assets 3,058 31,248    
Deferred income taxes 13,091 15,107    
Total current assets 179,477 989,731    
Investment in subsidiaries 3,729,936 2,140,869    
Property, plant and equipment, net 203,862 172,533    
Intangible assets, net 21,099 15,896    
Goodwill 21,860 21,860    
Investment in unconsolidated subsidiaries 0 0    
Other assets 56,400 40,588    
Deferred income taxes 0      
Total assets 4,212,634 3,381,477    
LIABILITIES AND STOCKHOLDERS’ EQUITY        
Current portion of long-term debt 20,017 10,000    
Accounts payable 490,708 425,117    
Income taxes payable 0      
Accrued expenses 85,206 85,165    
Total current liabilities 595,931 520,282    
Long-term debt, net of current portion 1,408,556 680,000    
Other non-current liabilities 31,477 36,381    
Deferred income taxes 133,396 123,862    
Total liabilities 2,169,360 1,360,525    
Total stockholders’ equity 2,043,274 2,020,952    
Total liabilities and stockholders' equity 4,212,634 3,381,477    
Guarantors [Member]
       
ASSETS        
Cash and cash equivalents 21,080 6,117 4,813 5,577
Restricted cash 0 0    
Accounts receivable, net 574,959 484,091    
Inventories 97,535 36,314    
Income taxes refundable 0 0    
Prepaid expenses 2,636 3,794    
Other current assets 21 15    
Deferred income taxes 0 0    
Total current assets 696,231 530,331    
Investment in subsidiaries 1,082,295 63,116    
Property, plant and equipment, net 412,524 356,772    
Intangible assets, net 318,844 340,611    
Goodwill 594,349 424,244    
Investment in unconsolidated subsidiaries 0 0    
Other assets 575,397 373,699    
Deferred income taxes 0      
Total assets 3,679,640 2,088,773    
LIABILITIES AND STOCKHOLDERS’ EQUITY        
Current portion of long-term debt 77 87    
Accounts payable 16,565 21,236    
Income taxes payable 0      
Accrued expenses 25,807 20,178    
Total current liabilities 42,449 41,501    
Long-term debt, net of current portion 0 55    
Other non-current liabilities 4,676 0    
Deferred income taxes 0 0    
Total liabilities 47,125 41,556    
Total stockholders’ equity 3,632,515 2,047,217    
Total liabilities and stockholders' equity 3,679,640 2,088,773    
Non-guarantors [Member]
       
ASSETS        
Cash and cash equivalents 97,893 7,473 982 727
Restricted cash 243 252    
Accounts receivable, net 310,962 16,092    
Inventories 298,992 8,020    
Income taxes refundable 2,499 115    
Prepaid expenses 29,951 1,082    
Other current assets 214,455 1,027    
Deferred income taxes 2,562 2,182    
Total current assets 957,557 36,243    
Investment in subsidiaries 837,605 0    
Property, plant and equipment, net 1,021,740 137,268    
Intangible assets, net 639,838 232,157    
Goodwill 777,080 255,533    
Investment in unconsolidated subsidiaries 144,503 115,114    
Other assets 569,380 1,352    
Deferred income taxes 6,618      
Total assets 4,954,321 777,667    
LIABILITIES AND STOCKHOLDERS’ EQUITY        
Current portion of long-term debt 236,054 9,801    
Accounts payable 120,968 22,939    
Income taxes payable 10,312      
Accrued expenses 228,474 11,084    
Total current liabilities 595,808 43,824    
Long-term debt, net of current portion 1,943,481 557,888    
Other non-current liabilities 54,005 4,290    
Deferred income taxes 315,552 14,897    
Total liabilities 2,908,846 620,899    
Total stockholders’ equity 2,045,475 156,768    
Total liabilities and stockholders' equity 4,954,321 777,667    
Eliminations [Member]
       
ASSETS        
Cash and cash equivalents 0 0 0 0
Restricted cash 0 0    
Accounts receivable, net (493,945) (428,803)    
Inventories 0 0    
Income taxes refundable 0 0    
Prepaid expenses 0 0    
Other current assets (195,951) 0    
Deferred income taxes 0 0    
Total current assets (689,896) (428,803)    
Investment in subsidiaries (5,649,836) (2,203,985)    
Property, plant and equipment, net 0 0    
Intangible assets, net 0 0    
Goodwill 0 0    
Investment in unconsolidated subsidiaries 0 0    
Other assets (1,129,007) (370,996)    
Deferred income taxes 0      
Total assets (7,468,739) (3,003,784)    
LIABILITIES AND STOCKHOLDERS’ EQUITY        
Current portion of long-term debt (195,951) 0    
Accounts payable (457,839) (425,550)    
Income taxes payable 0      
Accrued expenses (36,108) (3,253)    
Total current liabilities (689,898) (428,803)    
Long-term debt, net of current portion (1,129,007) (370,996)    
Other non-current liabilities 0 0    
Deferred income taxes 0 0    
Total liabilities (1,818,905) (799,799)    
Total stockholders’ equity (5,649,834) (2,203,985)    
Total liabilities and stockholders' equity $ (7,468,739) $ (3,003,784)