XML 78 R67.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed consolidating guarantor financial information - Balance Sheets (Details) - USD ($)
$ in Thousands
Jul. 02, 2017
Dec. 31, 2016
Jun. 26, 2016
Dec. 31, 2015
Current assets        
Cash and cash equivalents $ 676,214 $ 543,789 $ 476,490 $ 338,366
Accounts receivable, net 303,702 271,993    
Accounts receivable from consolidated subsidiaries 0 0    
Inventories, net 368,526 316,171    
Prepaid expenses and other current assets 47,298 40,382    
Prepaid taxes 11,878 8,179    
Assets held for sale 0 2,879    
Total current assets 1,407,618 1,183,393    
Property, plant and equipment, net 369,301 302,899    
Goodwill 1,854,076 1,276,720    
Intangible assets, net 1,612,904 1,091,663    
Deferred tax assets 1,963 1,712    
Notes receivable and other amounts due from consolidated subsidiaries 0 0    
Other assets 44,162 34,826    
Total assets 5,290,024 3,891,213    
Current liabilities        
Current borrowings 112,039 183,071    
Accounts payable 81,973 69,400    
Accounts payable to consolidated subsidiaries 0 0    
Accrued expenses 85,050 65,149    
Current portion of contingent consideration 584 587    
Payroll and benefit-related liabilities 78,951 82,679    
Accrued interest 5,294 10,450    
Income taxes payable 3,438 7,908    
Other current liabilities 8,722 8,402    
Total current liabilities 376,051 427,646    
Long-term borrowings 1,887,716 850,252    
Deferred tax liabilities 468,034 271,377    
Pension and postretirement benefit liabilities 128,335 133,062    
Noncurrent liability for uncertain tax positions 18,378 17,520    
Notes payable and other amounts due to consolidated subsidiaries 0 0    
Other liabilities 52,981 52,015    
Total liabilities 2,931,495 1,751,872    
Convertible notes - redeemable equity component 0 1,824    
Mezzanine equity 0 1,824    
Total shareholders' equity 2,358,529 2,137,517    
Total liabilities and shareholders' equity 5,290,024 3,891,213    
Reportable Legal Entities | Parent Company        
Current assets        
Cash and cash equivalents 56,699 14,571 50,209 21,612
Accounts receivable, net 2,236 2,551    
Accounts receivable from consolidated subsidiaries 8,333 4,861    
Inventories, net 0 0    
Prepaid expenses and other current assets 14,163 14,239    
Prepaid taxes 4,490 0    
Assets held for sale   0    
Total current assets 85,921 36,222    
Property, plant and equipment, net 2,398 2,566    
Goodwill 0 0    
Intangible assets, net 0 0    
Deferred tax assets 72,037 73,051    
Notes receivable and other amounts due from consolidated subsidiaries 1,310,464 1,387,615    
Other assets 7,386,675 6,044,337    
Total assets 8,857,495 7,543,791    
Current liabilities        
Current borrowings 62,039 133,071    
Accounts payable 3,136 4,540    
Accounts payable to consolidated subsidiaries 2,306,666 2,242,814    
Accrued expenses 19,284 16,827    
Current portion of contingent consideration 0 0    
Payroll and benefit-related liabilities 17,855 20,610    
Accrued interest 5,264 10,429    
Income taxes payable 0 1,246    
Other current liabilities 500 2,262    
Total current liabilities 2,414,744 2,431,799    
Long-term borrowings 1,887,716 850,252    
Deferred tax liabilities 0 0    
Pension and postretirement benefit liabilities 80,154 85,645    
Noncurrent liability for uncertain tax positions 1,729 1,169    
Notes payable and other amounts due to consolidated subsidiaries 2,089,600 2,011,737    
Other liabilities 25,023 23,848    
Total liabilities 6,498,966 5,404,450    
Convertible notes - redeemable equity component   1,824    
Mezzanine equity   1,824    
Total shareholders' equity 2,358,529 2,137,517    
Total liabilities and shareholders' equity 8,857,495 7,543,791    
Reportable Legal Entities | Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 10,963 1,031 1,089 0
Accounts receivable, net 34,592 8,768    
Accounts receivable from consolidated subsidiaries 2,265,552 2,176,059    
Inventories, net 228,022 200,852    
Prepaid expenses and other current assets 9,280 5,332    
Prepaid taxes 0 0    
Assets held for sale   0    
Total current assets 2,548,409 2,392,042    
Property, plant and equipment, net 212,907 163,847    
Goodwill 1,238,551 708,546    
Intangible assets, net 1,152,095 640,999    
Deferred tax assets 0 0    
Notes receivable and other amounts due from consolidated subsidiaries 2,163,757 2,085,538    
Other assets 1,706,244 1,525,285    
Total assets 9,021,963 7,516,257    
Current liabilities        
Current borrowings 0 0    
Accounts payable 38,529 30,924    
Accounts payable to consolidated subsidiaries 261,263 214,203    
Accrued expenses 26,593 18,126    
Current portion of contingent consideration 584 587    
Payroll and benefit-related liabilities 26,071 26,672    
Accrued interest 0 0    
Income taxes payable 0 0    
Other current liabilities 4,250 3,643    
Total current liabilities 357,290 294,155    
Long-term borrowings 0 0    
Deferred tax liabilities 508,629 316,526    
Pension and postretirement benefit liabilities 31,026 31,561    
Noncurrent liability for uncertain tax positions 13,781 13,684    
Notes payable and other amounts due to consolidated subsidiaries 1,185,791 1,264,004    
Other liabilities 13,961 15,695    
Total liabilities 2,110,478 1,935,625    
Convertible notes - redeemable equity component   0    
Mezzanine equity   0    
Total shareholders' equity 6,911,485 5,580,632    
Total liabilities and shareholders' equity 9,021,963 7,516,257    
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 608,552 528,187 425,192 316,754
Accounts receivable, net 262,539 255,815    
Accounts receivable from consolidated subsidiaries 345,901 309,149    
Inventories, net 168,954 140,406    
Prepaid expenses and other current assets 20,518 17,474    
Prepaid taxes 7,760 7,766    
Assets held for sale   2,879    
Total current assets 1,414,224 1,261,676    
Property, plant and equipment, net 153,996 136,486    
Goodwill 615,525 568,174    
Intangible assets, net 460,809 450,664    
Deferred tax assets 5,435 5,185    
Notes receivable and other amounts due from consolidated subsidiaries 0 0    
Other assets 31,051 29,962    
Total assets 2,681,040 2,452,147    
Current liabilities        
Current borrowings 50,000 50,000    
Accounts payable 40,308 33,936    
Accounts payable to consolidated subsidiaries 51,857 33,052    
Accrued expenses 39,173 30,196    
Current portion of contingent consideration 0 0    
Payroll and benefit-related liabilities 35,025 35,397    
Accrued interest 30 21    
Income taxes payable 4,408 6,577    
Other current liabilities 3,972 2,497    
Total current liabilities 224,773 191,676    
Long-term borrowings 0 0    
Deferred tax liabilities 34,914 31,375    
Pension and postretirement benefit liabilities 17,155 15,856    
Noncurrent liability for uncertain tax positions 2,868 2,667    
Notes payable and other amounts due to consolidated subsidiaries 198,830 197,412    
Other liabilities 13,997 12,472    
Total liabilities 492,537 451,458    
Convertible notes - redeemable equity component   0    
Mezzanine equity   0    
Total shareholders' equity 2,188,503 2,000,689    
Total liabilities and shareholders' equity 2,681,040 2,452,147    
Eliminations        
Current assets        
Cash and cash equivalents 0 0 $ 0 $ 0
Accounts receivable, net 4,335 4,859    
Accounts receivable from consolidated subsidiaries (2,619,786) (2,490,069)    
Inventories, net (28,450) (25,087)    
Prepaid expenses and other current assets 3,337 3,337    
Prepaid taxes (372) 413    
Assets held for sale   0    
Total current assets (2,640,936) (2,506,547)    
Property, plant and equipment, net 0 0    
Goodwill 0 0    
Intangible assets, net 0 0    
Deferred tax assets (75,509) (76,524)    
Notes receivable and other amounts due from consolidated subsidiaries (3,474,221) (3,473,153)    
Other assets (9,079,808) (7,564,758)    
Total assets (15,270,474) (13,620,982)    
Current liabilities        
Current borrowings 0 0    
Accounts payable 0 0    
Accounts payable to consolidated subsidiaries (2,619,786) (2,490,069)    
Accrued expenses 0 0    
Current portion of contingent consideration 0 0    
Payroll and benefit-related liabilities 0 0    
Accrued interest 0 0    
Income taxes payable (970) 85    
Other current liabilities 0 0    
Total current liabilities (2,620,756) (2,489,984)    
Long-term borrowings 0 0    
Deferred tax liabilities (75,509) (76,524)    
Pension and postretirement benefit liabilities 0 0    
Noncurrent liability for uncertain tax positions 0 0    
Notes payable and other amounts due to consolidated subsidiaries (3,474,221) (3,473,153)    
Other liabilities 0 0    
Total liabilities (6,170,486) (6,039,661)    
Convertible notes - redeemable equity component   0    
Mezzanine equity   0    
Total shareholders' equity (9,099,988) (7,581,321)    
Total liabilities and shareholders' equity $ (15,270,474) $ (13,620,982)