XML 79 R67.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed consolidating guarantor financial information - Income and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended
Apr. 01, 2018
Apr. 02, 2017
Condensed Income Statements, Captions [Line Items]    
Net revenues $ 587,230 $ 487,881
Cost of goods sold 255,960 232,321
Gross profit 331,270 255,560
Selling, general and administrative expenses 215,337 163,969
Research and development expenses 26,027 17,827
Restructuring charges 3,063 12,945
Income from continuing operations before interest, loss on extinguishment of debt and taxes 86,843 60,819
Interest, net 25,670 17,557
Loss on extinguishment of debt 0 5,582
Income from continuing operations before taxes 61,173 37,680
(Benefit) taxes on (loss) income from continuing operations 6,242 (2,669)
Equity in net income of consolidated subsidiaries 0 0
Income from continuing operations 54,931 40,349
Operating loss from discontinued operations 1,235 (282)
Benefit on loss from discontinued operations (18) (103)
Income (loss) from discontinued operations 1,253 (179)
Net income 56,184 40,170
Other comprehensive income 82,690 49,600
Comprehensive income 138,874 89,770
Eliminations    
Condensed Income Statements, Captions [Line Items]    
Net revenues (112,198) (104,077)
Cost of goods sold (103,652) (103,576)
Gross profit (8,546) (501)
Selling, general and administrative expenses (529) 563
Research and development expenses 0 0
Restructuring charges 0 0
Income from continuing operations before interest, loss on extinguishment of debt and taxes (8,017) (1,064)
Interest, net 0 0
Loss on extinguishment of debt   0
Income from continuing operations before taxes (8,017) (1,064)
(Benefit) taxes on (loss) income from continuing operations (1,166) 524
Equity in net income of consolidated subsidiaries (151,736) (125,643)
Income from continuing operations (158,587) (127,231)
Operating loss from discontinued operations 0 0
Benefit on loss from discontinued operations 0 0
Income (loss) from discontinued operations 0 0
Net income (158,587) (127,231)
Other comprehensive income (157,346) (103,305)
Comprehensive income (315,933) (230,536)
Parent Company    
Condensed Income Statements, Captions [Line Items]    
Net revenues 0 0
Cost of goods sold 0 0
Gross profit 0 0
Selling, general and administrative expenses 9,181 20,519
Research and development expenses 227 235
Restructuring charges 0 0
Income from continuing operations before interest, loss on extinguishment of debt and taxes (9,408) (20,754)
Interest, net 22,141 24,273
Loss on extinguishment of debt   5,582
Income from continuing operations before taxes (31,549) (50,609)
(Benefit) taxes on (loss) income from continuing operations (13,192) (21,333)
Equity in net income of consolidated subsidiaries 74,567 69,625
Income from continuing operations 56,210 40,349
Operating loss from discontinued operations (44) (282)
Benefit on loss from discontinued operations (18) (103)
Income (loss) from discontinued operations (26) (179)
Net income 56,184 40,170
Other comprehensive income 82,690 49,600
Comprehensive income 138,874 89,770
Guarantor Subsidiaries    
Condensed Income Statements, Captions [Line Items]    
Net revenues 379,419 315,643
Cost of goods sold 217,604 192,001
Gross profit 161,815 123,642
Selling, general and administrative expenses 130,914 94,043
Research and development expenses 19,368 11,186
Restructuring charges 908 5,374
Income from continuing operations before interest, loss on extinguishment of debt and taxes 10,625 13,039
Interest, net 2,931 (7,562)
Loss on extinguishment of debt   0
Income from continuing operations before taxes 7,694 20,601
(Benefit) taxes on (loss) income from continuing operations 6,423 5,911
Equity in net income of consolidated subsidiaries 76,876 55,802
Income from continuing operations 78,147 70,492
Operating loss from discontinued operations 0 0
Benefit on loss from discontinued operations 0 0
Income (loss) from discontinued operations 0 0
Net income 78,147 70,492
Other comprehensive income 70,119 49,404
Comprehensive income 148,266 119,896
Non-Guarantor Subsidiaries    
Condensed Income Statements, Captions [Line Items]    
Net revenues 320,009 276,315
Cost of goods sold 142,008 143,896
Gross profit 178,001 132,419
Selling, general and administrative expenses 75,771 48,844
Research and development expenses 6,432 6,406
Restructuring charges 2,155 7,571
Income from continuing operations before interest, loss on extinguishment of debt and taxes 93,643 69,598
Interest, net 598 846
Loss on extinguishment of debt   0
Income from continuing operations before taxes 93,045 68,752
(Benefit) taxes on (loss) income from continuing operations 14,177 12,229
Equity in net income of consolidated subsidiaries 293 216
Income from continuing operations 79,161 56,739
Operating loss from discontinued operations 1,279 0
Benefit on loss from discontinued operations 0 0
Income (loss) from discontinued operations 1,279 0
Net income 80,440 56,739
Other comprehensive income 87,227 53,901
Comprehensive income $ 167,667 $ 110,640