Guarantor and Non-Guarantor Financial Information | (15) As further discussed in Note 6, “Long-Term Debt,” our obligations under the 4.625% senior notes and the 5.25% senior notes are jointly and severally and fully and unconditionally guaranteed on a senior basis by all of our existing and certain future domestic subsidiaries, which we refer to in this note as the guarantor subsidiaries. Our foreign subsidiaries, which we refer to in this note as the non-guarantor subsidiaries, do not guarantee the 4.625% senior notes or the 5.25% senior notes. The following condensed consolidating financial information presents the condensed consolidating balance sheet as of September 30, 2017 and December 31, 2016, the related condensed consolidating statement of operations for the thirteen weeks and thirty-nine weeks ended September 30, 2017, and the related condensed consolidating statement of cash flows for the thirty-nine weeks ended September 30, 2017 for: 1. 2. 3. 4. (15) The information includes elimination entries necessary to consolidate the Parent with the guarantor subsidiaries and non-guarantor subsidiaries. The guarantor subsidiaries and non-guarantor subsidiaries are presented on a combined basis. The principal elimination entries eliminate investments in subsidiaries and intercompany balances and transactions. Separate financial information for each of the guarantor subsidiaries and non-guarantor subsidiaries are not presented because management believes such financial statements would not be meaningful to investors. Condensed Consolidating Balance Sheet As of September 30, 2017 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Assets Current Assets: Cash and cash equivalents $ — $ 19,133 $ 3,482 $ — $ 22,615 Trade accounts receivable, net — 158,101 13,242 — 171,343 Inventories, net — 422,291 65,099 — 487,390 Prepaid expenses and other current assets — 29,168 4,433 — 33,601 Income tax receivable — 8,698 869 — 9,567 Total current assets — 637,391 87,125 — 724,516 Property, plant and equipment, net — 221,173 45,208 — 266,381 Goodwill — 615,770 — — 615,770 Other intangibles, net — 1,615,528 — — 1,615,528 Other assets — 6,278 14 — 6,292 Deferred income taxes — — 984 — 984 Investments in subsidiaries 2,700,032 89,846 — (2,789,878) — Total assets $ 2,700,032 $ 3,185,986 $ 133,331 $ (2,789,878) $ 3,229,471 Liabilities and Stockholders' Equity Current Liabilities: Trade accounts payable $ — $ 104,376 $ 32,829 $ — $ 137,205 Accrued expenses — 52,539 2,935 — 55,474 Income tax payable — — 112 — 112 Dividends payable 30,921 — — — 30,921 Intercompany payables — (7,609) 7,609 — — Total current liabilities 30,921 149,306 43,485 — 223,712 Long-term debt 1,877,722 (24,790) — — 1,852,932 Other liabilities — 17,779 — — 17,779 Deferred income taxes — 343,659 — — 343,659 Total liabilities 1,908,643 485,954 43,485 — 2,438,082 Stockholders' Equity: Preferred stock — — — — — Common stock 665 — — — 665 Additional paid-in capital 297,303 2,208,836 68,253 (2,277,089) 297,303 Accumulated other comprehensive loss (10,792) (10,792) (3,814) 14,606 (10,792) Retained earnings 504,213 501,988 25,407 (527,395) 504,213 Total stockholders’ equity 791,389 2,700,032 89,846 (2,789,878) 791,389 Total liabilities and stockholders’ equity $ 2,700,032 $ 3,185,986 $ 133,331 $ (2,789,878) $ 3,229,471 (15) Condensed Consolidating Balance Sheet As of December 31, 2016 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Assets Current Assets: Cash and cash equivalents $ — $ 25,119 $ 3,714 $ — $ 28,833 Trade accounts receivable, net — 111,350 7,915 — 119,265 Inventories, net — 309,584 47,006 — 356,590 Prepaid expenses and other current assets — 20,296 6,103 — 26,399 Income tax receivable — 10,780 7 — 10,787 Intercompany receivables — — 12,183 (12,183) — Total current assets — 477,129 76,928 (12,183) 541,874 Property, plant and equipment, net — 211,843 33,501 — 245,344 Goodwill — 614,278 — — 614,278 Other intangibles, net — 1,629,482 — — 1,629,482 Other assets — 4,612 13 — 4,625 Deferred income taxes — 7,036 866 — 7,902 Investments in subsidiaries 2,563,305 96,187 — (2,659,492) — Total assets $ 2,563,305 $ 3,040,567 $ 111,308 $ (2,671,675) $ 3,043,505 Liabilities and Stockholders' Equity Current Liabilities: Trade accounts payable $ — $ 88,668 $ 9,365 $ — $ 98,033 Accrued expenses — 60,957 1,436 — 62,393 Current portion of long-term debt 10,515 — — — 10,515 Income tax payable — — 3,875 — 3,875 Dividends payable 30,879 — — — 30,879 Intercompany payables — 11,738 445 (12,183) — Total current liabilities 41,394 161,363 15,121 (12,183) 205,695 Long-term debt 1,736,254 (20,986) — — 1,715,268 Other liabilities — 21,405 — — 21,405 Deferred income taxes — 315,480 — — 315,480 Total liabilities 1,777,648 477,262 15,121 (12,183) 2,257,848 Stockholders' Equity: Common stock 664 — — — 664 Additional paid-in capital 387,699 2,168,236 86,833 (2,255,069) 387,699 Accumulated other comprehensive loss (19,364) (19,364) (12,164) 31,528 (19,364) Retained earnings 416,658 414,433 21,518 (435,951) 416,658 Total stockholders’ equity 785,657 2,563,305 96,187 (2,659,492) 785,657 Total liabilities and stockholders’ equity $ 2,563,305 $ 3,040,567 $ 111,308 $ (2,671,675) $ 3,043,505 (15) Condensed Consolidating Statement of Operations and Comprehensive Income Thirteen Weeks Ended September 30, 2017 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net sales $ — $ 374,514 $ 45,697 $ (11,847) $ 408,364 Cost of goods sold — 260,077 36,879 (11,847) 285,109 Gross profit — 114,437 8,818 — 123,255 Operating expenses: Selling, general and administrative expenses — 39,877 3,142 — 43,019 Amortization expense — 4,265 — — 4,265 Operating income — 70,295 5,676 — 75,971 Other income and expenses: Interest expense, net — 23,374 — — 23,374 Other income — 95 — — 95 Income before income tax expense — 46,826 5,676 — 52,502 Income tax expense — 18,415 1,357 — 19,772 Equity in earnings of subsidiaries 32,730 4,319 — (37,049) — Net income $ 32,730 $ 32,730 $ 4,319 $ (37,049) $ 32,730 Comprehensive income $ 33,563 $ 32,609 $ 5,031 $ (37,640) $ 33,563 Condensed Consolidating Statement of Operations and Comprehensive Income Thirty-Nine Weeks Ended September 30, 2017 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net sales $ — $ 1,121,897 $ 124,895 $ (52,420) $ 1,194,372 Cost of goods sold — 776,312 109,424 (52,420) 833,316 Gross profit — 345,585 15,471 — 361,056 Operating expenses: Selling, general and administrative expenses — 136,921 9,323 — 146,244 Amortization expense — 13,002 — — 13,002 Operating income — 195,662 6,148 — 201,810 Other income and expenses: Interest expense, net — 65,019 — — 65,019 Loss on extinguishment of debt — 1,163 — — 1,163 Other income — (2,865) — — (2,865) Income before income tax expense — 132,345 6,148 — 138,493 Income tax expense — 48,679 2,259 — 50,938 Equity in earnings of subsidiaries 87,555 3,889 — (91,444) — Net income $ 87,555 $ 87,555 $ 3,889 $ (91,444) $ 87,555 Comprehensive income $ 96,127 $ 87,333 $ 12,239 $ (99,572) $ 96,127 (15) Condensed Consolidating Statement of Operations and Comprehensive Income Thirteen Weeks Ended October 1, 2016 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net sales $ — $ 294,871 $ 30,573 $ (7,197) $ 318,247 Cost of goods sold — 188,720 21,298 (7,197) 202,821 Gross profit — 106,151 9,275 — 115,426 Operating expenses: Selling, general and administrative expenses — 39,619 2,846 — 42,465 Amortization expense — 3,269 — — 3,269 Operating income — 63,263 6,429 — 69,692 Other income and expenses: Interest expense, net — 17,974 — — 17,974 Other income — 127 — — 127 Income before income tax expense — 45,162 6,429 — 51,591 Income tax expense — 17,351 1,830 — 19,181 Equity in earnings of subsidiaries 32,410 4,599 — (37,009) — Net income $ 32,410 $ 32,410 $ 4,599 $ (37,009) $ 32,410 Comprehensive income (loss) $ 29,095 $ 32,344 $ 1,218 $ (33,562) $ 29,095 Condensed Consolidating Statement of Operations and Comprehensive Income Thirty-Nine Weeks Ended October 1, 2016 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net sales $ — $ 912,945 $ 86,294 $ (21,638) $ 977,601 Cost of goods sold — 593,688 64,495 (21,638) 636,545 Gross profit — 319,257 21,799 — 341,056 Operating expenses: Selling, general and administrative expenses — 111,538 4,451 — 115,989 Amortization expense — 10,039 — — 10,039 Impairment of intangible assets — 5,405 — — 5,405 Operating income — 192,275 17,348 — 209,623 Other income and expenses: Interest expense, net — 55,535 — — 55,535 Loss on extinguishment of debt — 2,836 — — 2,836 Other income — (2,173) — — (2,173) Income before income tax expense — 136,077 17,348 — 153,425 Income tax expense — 52,745 4,823 — 57,568 Equity in earnings of subsidiaries 95,857 12,525 — (108,382) — Net income $ 95,857 $ 95,857 $ 12,525 $ (108,382) $ 95,857 Comprehensive income (loss) $ 92,410 $ 95,613 $ 8,834 $ (104,447) $ 92,410 (15) Condensed Consolidating Statement of Cash Flows Thirty-Nine Weeks Ended September 30, 2017 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ — $ (2,069) $ 9,606 $ — $ 7,537 Cash flows from investing activities: Capital expenditures — (32,348) (10,380) — (42,728) Proceeds from sale of assets — 2,229 — — 2,229 Payments for acquisition of businesses, net of cash acquired — (117) — — (117) Net cash used in investing activities — (30,236) (10,380) — (40,616) Cash flows from financing activities: Repayments of long-term debt (233,640) — — — (233,640) Proceeds from issuance of long-term debt 500,000 — — — 500,000 Repayments of borrowings under revolving credit facility (221,000) — — — (221,000) Borrowings under revolving credit facility 85,000 — — — 85,000 Proceeds from issuance of common stock, net 36 — — — 36 Dividends paid (92,710) — — — (92,710) Payments of tax withholding on behalf of employees for net share settlement of share-based compensation — (1,962) — — (1,962) Debt financing costs — (8,637) — — (8,637) Intercompany transactions (37,686) 36,918 768 — — Net cash provided by financing activities — 26,319 768 — 27,087 Effect of exchange rate fluctuations on cash and cash equivalents — — (226) — (226) Net increase (decrease) in cash and cash equivalents — (5,986) (232) — (6,218) Cash and cash equivalents at beginning of period — 25,119 3,714 — 28,833 Cash and cash equivalents at end of period $ — $ 19,133 $ 3,482 $ — $ 22,615 (15) Condensed Consolidating Statement of Cash Flows Thirty-Nine Weeks Ended October 1, 2016 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ — $ 165,362 $ 27,416 $ — $ 192,778 Cash flows from investing activities: Capital expenditures — (20,557) (4,250) — (24,807) Net cash used in investing activities — (20,557) (4,250) — (24,807) Cash flows from financing activities: Repayments of long-term debt (150,000) — — — (150,000) Repayments of borrowings under revolving credit facility (50,000) — — — (50,000) Borrowings under revolving credit facility 10,000 — — — 10,000 Proceeds from issuance of common stock, net 331,879 — — — 331,879 Dividends paid (72,916) — — — (72,916) Excess tax benefits from share-based compensation — 343 — — 343 Payments of tax withholding on behalf of employees for net share settlement of share-based compensation — (1,410) — — (1,410) Intercompany transactions (68,963) 85,655 (16,692) — — Net cash provided by (used in) financing activities — 84,588 (16,692) — 67,896 Effect of exchange rate fluctuations on cash and cash equivalents — — (533) — (533) Net increase in cash and cash equivalents — 229,393 5,941 — 235,334 Cash and cash equivalents at beginning of period — 1,964 3,282 — 5,246 Cash and cash equivalents at end of period $ — $ 231,357 $ 9,223 $ — $ 240,580 |