XML 77 R66.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed consolidating guarantor financial information - Income and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jul. 02, 2017
Jun. 26, 2016
Jul. 02, 2017
Jun. 26, 2016
Condensed Income Statements, Captions [Line Items]        
Net revenues $ 528,613 $ 473,553 $ 1,016,494 $ 898,446
Cost of goods sold 238,329 217,154 470,650 416,900
Gross profit 290,284 256,399 545,844 481,546
Selling, general and administrative expenses 158,934 142,983 322,903 279,331
Research and development expenses 20,278 15,472 38,105 27,825
Restructuring charges 870 (119) 13,815 9,849
Gain on sale of assets 0 (378) 0 (1,397)
Income from continuing operations before interest, loss on extinguishment of debt and taxes 110,202 98,441 171,021 165,938
Interest, net 19,733 11,778 37,290 25,482
Loss on extinguishment of debt 11 19,261 5,593 19,261
Income from continuing operations before taxes 90,458 67,402 128,138 121,195
(Benefit) taxes on (loss) income from continuing operations 12,095 8,007 9,426 10,620
Equity in net income of consolidated subsidiaries 0 0 0 0
Income from continuing operations 78,363 59,395 118,712 110,575
Operating loss from discontinued operations (566) 6 (848) (376)
Benefit on loss from discontinued operations (206) (187) (309) (257)
Income (loss) from discontinued operations (360) 193 (539) (119)
Net income 78,003 59,588 118,173 110,456
Less: Income from continuing operations attributable to noncontrolling interest 0 285 0 464
Net income 78,003 59,303 118,173 109,992
Other comprehensive income 69,822 (8,441) 119,422 14,753
Comprehensive income attributable to common shareholders 147,825 50,862 237,595 124,745
Reportable Legal Entities | Parent Company        
Condensed Income Statements, Captions [Line Items]        
Net revenues 0 0 0 0
Cost of goods sold 0 0 0 0
Gross profit 0 0 0 0
Selling, general and administrative expenses 7,468 10,285 27,987 19,614
Research and development expenses 264 140 499 140
Restructuring charges 0 0 0 0
Gain on sale of assets   0   0
Income from continuing operations before interest, loss on extinguishment of debt and taxes (7,732) (10,425) (28,486) (19,754)
Interest, net 51,073 33,146 98,747 66,190
Loss on extinguishment of debt 11 19,261 5,593 19,261
Income from continuing operations before taxes (58,816) (62,832) (132,826) (105,205)
(Benefit) taxes on (loss) income from continuing operations (23,115) (23,077) (53,022) (38,925)
Equity in net income of consolidated subsidiaries 114,064 99,295 198,516 176,752
Income from continuing operations 78,363 59,540 118,712 110,472
Operating loss from discontinued operations (566) (373) (848) (755)
Benefit on loss from discontinued operations (206) (136) (309) (275)
Income (loss) from discontinued operations (360) (237) (539) (480)
Net income 78,003 59,303 118,173 109,992
Less: Income from continuing operations attributable to noncontrolling interest   0   0
Net income   59,303   109,992
Other comprehensive income 69,822 (8,441) 119,422 14,753
Comprehensive income attributable to common shareholders 147,825 50,862 237,595 124,745
Reportable Legal Entities | Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Net revenues 338,620 280,430 654,263 539,341
Cost of goods sold 190,202 170,700 382,203 326,241
Gross profit 148,418 109,730 272,060 213,100
Selling, general and administrative expenses 95,171 86,385 189,214 167,862
Research and development expenses 13,594 8,644 24,780 15,079
Restructuring charges 1,335 557 6,709 5,315
Gain on sale of assets   (378)   (378)
Income from continuing operations before interest, loss on extinguishment of debt and taxes 38,318 14,522 51,357 25,222
Interest, net (32,421) (22,437) (63,384) (42,755)
Loss on extinguishment of debt 0 0 0 0
Income from continuing operations before taxes 70,739 36,959 114,741 67,977
(Benefit) taxes on (loss) income from continuing operations 22,123 14,504 36,608 26,181
Equity in net income of consolidated subsidiaries 58,861 63,605 114,663 121,505
Income from continuing operations 107,477 86,060 192,796 163,301
Operating loss from discontinued operations 0 0 0 0
Benefit on loss from discontinued operations 0 0 0 0
Income (loss) from discontinued operations 0 0 0 0
Net income 107,477 86,060 192,796 163,301
Less: Income from continuing operations attributable to noncontrolling interest   0   0
Net income   86,060   163,301
Other comprehensive income 68,127 (9,685) 117,531 8,888
Comprehensive income attributable to common shareholders 175,604 76,375 310,327 172,189
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Net revenues 296,977 290,784 573,292 552,132
Cost of goods sold 152,440 146,997 296,336 279,960
Gross profit 144,537 143,787 276,956 272,172
Selling, general and administrative expenses 56,334 46,297 105,178 91,356
Research and development expenses 6,420 6,688 12,826 12,606
Restructuring charges (465) (676) 7,106 4,534
Gain on sale of assets   0   (1,019)
Income from continuing operations before interest, loss on extinguishment of debt and taxes 82,248 91,478 151,846 164,695
Interest, net 1,081 1,069 1,927 2,047
Loss on extinguishment of debt 0 0 0 0
Income from continuing operations before taxes 81,167 90,409 149,919 162,648
(Benefit) taxes on (loss) income from continuing operations 14,210 15,909 26,439 23,773
Equity in net income of consolidated subsidiaries 240 175 456 343
Income from continuing operations 67,197 74,675 123,936 139,218
Operating loss from discontinued operations 0 379 0 379
Benefit on loss from discontinued operations 0 (51) 0 18
Income (loss) from discontinued operations 0 430 0 361
Net income 67,197 75,105 123,936 139,579
Less: Income from continuing operations attributable to noncontrolling interest   285   464
Net income   74,820   139,115
Other comprehensive income 69,374 (11,378) 123,275 11,034
Comprehensive income attributable to common shareholders 136,571 63,442 247,211 150,149
Eliminations        
Condensed Income Statements, Captions [Line Items]        
Net revenues (106,984) (97,661) (211,061) (193,027)
Cost of goods sold (104,313) (100,543) (207,889) (189,301)
Gross profit (2,671) 2,882 (3,172) (3,726)
Selling, general and administrative expenses (39) 16 524 499
Research and development expenses 0 0 0 0
Restructuring charges 0 0 0 0
Gain on sale of assets   0   0
Income from continuing operations before interest, loss on extinguishment of debt and taxes (2,632) 2,866 (3,696) (4,225)
Interest, net 0 0 0 0
Loss on extinguishment of debt 0 0 0 0
Income from continuing operations before taxes (2,632) 2,866 (3,696) (4,225)
(Benefit) taxes on (loss) income from continuing operations (1,123) 671 (599) (409)
Equity in net income of consolidated subsidiaries (173,165) (163,075) (313,635) (298,600)
Income from continuing operations (174,674) (160,880) (316,732) (302,416)
Operating loss from discontinued operations 0 0 0 0
Benefit on loss from discontinued operations 0 0 0 0
Income (loss) from discontinued operations 0 0 0 0
Net income (174,674) (160,880) (316,732) (302,416)
Less: Income from continuing operations attributable to noncontrolling interest   0   0
Net income   (160,880)   (302,416)
Other comprehensive income (137,501) 21,063 (240,806) (19,922)
Comprehensive income attributable to common shareholders $ (312,175) $ (139,817) $ (557,538) $ (322,338)