Guarantor and Non-Guarantor Financial Information | (16) 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 June 30, 2018 and December 30, 2017, the related condensed consolidating statement of operations for the thirteen and twenty-six weeks ended June 30, 2018 and July 1, 2017 and the related condensed consolidating statement of cash flows for the twenty-six weeks ended June 30, 2018 and July 1, 2017 for: 1. 2. 3. 4. 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 June 30, 2018 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Assets Current Assets: Cash and cash equivalents $ — $ 58,827 $ 4,013 $ — $ 62,840 Trade accounts receivable, net — 130,003 7,144 — 137,147 Inventories, net — 381,567 64,706 — 446,273 Prepaid expenses and other current assets — 20,825 3,546 — 24,371 Income tax receivable — 14,884 1,828 — 16,712 Total current assets — 606,106 81,237 — 687,343 Property, plant and equipment, net — 230,214 41,741 — 271,955 Goodwill — 652,143 — — 652,143 Other intangibles, net — 1,739,102 — — 1,739,102 Other assets — 1,466 13 — 1,479 Deferred income taxes — — 3,091 — 3,091 Investments in subsidiaries 2,960,498 94,051 — (3,054,549) — Total assets $ 2,960,498 $ 3,323,082 $ 126,082 $ (3,054,549) $ 3,355,113 Liabilities and Stockholders' Equity Current Liabilities: Trade accounts payable $ — $ 97,683 $ 17,912 $ — $ 115,595 Accrued expenses — 34,721 2,580 — 37,301 Income tax payable — — 140 — 140 Dividends payable 31,318 — — — 31,318 Intercompany payables — (11,383) 11,383 — — Total current liabilities 31,318 121,021 32,015 — 184,354 Long-term debt 2,102,166 (28,292) — — 2,073,874 Other liabilities — 25,982 16 — 25,998 Deferred income taxes — 243,873 — — 243,873 Total liabilities 2,133,484 362,584 32,031 — 2,528,099 Stockholders' Equity: Preferred stock — — — — — Common stock 659 — — — 659 Additional paid-in capital 186,745 2,323,113 68,253 (2,391,366) 186,745 Accumulated other comprehensive loss (23,034) (23,034) (10,298) 33,332 (23,034) Retained earnings 662,644 660,419 36,096 (696,515) 662,644 Total stockholders’ equity 827,014 2,960,498 94,051 (3,054,549) 827,014 Total liabilities and stockholders’ equity $ 2,960,498 $ 3,323,082 $ 126,082 $ (3,054,549) $ 3,355,113 Condensed Consolidating Balance Sheet As of December 30, 2017 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Assets Current Assets: Cash and cash equivalents $ — $ 204,815 $ 1,691 $ — $ 206,506 Trade accounts receivable, net — 129,769 11,623 — 141,392 Inventories, net — 428,613 73,236 — 501,849 Prepaid expenses and other current assets — 15,932 4,122 — 20,054 Income tax receivable — 16,259 535 — 16,794 Total current assets — 795,388 91,207 — 886,595 Property, plant and equipment, net — 229,219 42,973 — 272,192 Goodwill — 649,292 — — 649,292 Other intangibles, net — 1,748,220 — — 1,748,220 Other assets — 1,603 14 — 1,617 Deferred income taxes — (1) 3,123 — 3,122 Investments in subsidiaries 3,163,482 91,766 — (3,255,248) — Total assets $ 3,163,482 $ 3,515,487 $ 137,317 $ (3,255,248) $ 3,561,038 Liabilities and Stockholders' Equity Current Liabilities: Trade accounts payable $ — $ 102,594 $ 19,764 $ — $ 122,358 Accrued expenses — 45,586 2,481 — 48,067 Income tax payable — — 139 — 139 Dividends payable 30,922 — — — 30,922 Intercompany payables — (23,167) 23,167 — — Total current liabilities 30,922 125,013 45,551 — 201,486 Long-term debt 2,251,741 (34,167) — — 2,217,574 Other liabilities — 24,881 — — 24,881 Deferred income taxes — 236,278 — — 236,278 Total liabilities 2,282,663 352,005 45,551 — 2,680,219 Stockholders' Equity: Preferred stock — — — — — Common stock 665 — — — 665 Additional paid-in capital 266,789 2,552,342 68,253 (2,620,595) 266,789 Accumulated other comprehensive loss (20,756) (20,756) (7,771) 28,527 (20,756) Retained earnings 634,121 631,896 31,284 (663,180) 634,121 Total stockholders’ equity 880,819 3,163,482 91,766 (3,255,248) 880,819 Total liabilities and stockholders’ equity $ 3,163,482 $ 3,515,487 $ 137,317 $ (3,255,248) $ 3,561,038 Condensed Consolidating Statement of Operations and Comprehensive Income Thirteen Weeks Ended June 30, 2018 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net sales $ — $ 372,442 $ 40,911 $ (24,975) $ 388,378 Cost of goods sold — 294,431 37,749 (24,975) 307,205 Gross profit — 78,011 3,162 — 81,173 Operating expenses: Selling, general and administrative expenses — 35,902 1,370 — 37,272 Amortization expense — 4,609 — — 4,609 Operating income — 37,500 1,792 — 39,292 Other expenses: Interest expense, net — 27,607 — — 27,607 Loss on extinguishment of debt — 546 — — 546 Other expense — 388 — — 388 Income before income tax expense — 8,959 1,792 — 10,751 Income tax expense — 3,595 (820) — 2,775 Equity in earnings of subsidiaries 7,976 2,612 — (10,588) — Net income $ 7,976 $ 7,976 $ 2,612 $ (10,588) $ 7,976 Comprehensive income (loss) $ 2,455 $ 7,838 $ (3,047) $ (4,791) $ 2,455 Condensed Consolidating Statement of Operations and Comprehensive Income Twenty-six Weeks Ended June 30, 2018 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net sales $ — $ 780,290 $ 93,226 $ (53,409) $ 820,107 Cost of goods sold — 605,656 83,331 (53,409) 635,578 Gross profit — 174,634 9,895 — 184,529 Operating expenses: Selling, general and administrative expenses — 75,041 4,799 — 79,840 Amortization expense — 9,218 — — 9,218 Operating income — 90,375 5,096 — 95,471 Other income and expenses: Interest expense, net — 55,913 — — 55,913 Loss on extinguishment of debt — 3,324 — — 3,324 Other income — (1,666) — — (1,666) Income before income tax expense — 32,804 5,096 — 37,900 Income tax expense — 9,093 284 — 9,377 Equity in earnings of subsidiaries 28,523 4,812 — (33,335) — Net income $ 28,523 $ 28,523 $ 4,812 $ (33,335) $ 28,523 Comprehensive income (loss) $ 26,245 $ 28,274 $ 2,285 $ (30,559) $ 26,245 Condensed Consolidating Statement of Operations and Comprehensive Income Thirteen Weeks Ended July 1, 2017 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net sales $ — $ 346,716 $ 31,685 $ (16,725) $ 361,676 Cost of goods sold — 243,907 29,937 (16,725) 257,119 Gross profit — 102,809 1,748 — 104,557 Operating expenses: Selling, general and administrative expenses — 40,187 3,399 — 43,586 Amortization expense — 4,265 — — 4,265 Operating income — 58,357 (1,651) — 56,706 Other income and expenses: Interest expense, net — 21,998 — — 21,998 Loss on extinguishment of debt — 1,045 — — 1,045 Other income — (1,269) — — (1,269) Income before income tax expense — 36,583 (1,651) — 34,932 Income tax expense — 12,632 239 — 12,871 Equity in earnings of subsidiaries 22,061 (1,890) — (20,171) — Net income $ 22,061 $ 22,061 $ (1,890) $ (20,171) $ 22,061 Comprehensive income (loss) $ 25,523 $ 22,011 $ 1,523 $ (23,534) $ 25,523 Condensed Consolidating Statement of Operations and Comprehensive Income Twenty-six Weeks Ended July 1, 2017 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net sales $ — $ 735,728 $ 78,828 $ (40,573) $ 773,983 Cost of goods sold — 516,235 72,545 (40,573) 548,207 Gross profit — 219,493 6,283 — 225,776 Operating expenses: Selling, general and administrative expenses — 86,295 5,811 — 92,106 Amortization expense — 8,737 — — 8,737 Operating income — 124,461 472 — 124,933 Other income and expenses: Interest expense, net — 41,645 — — 41,645 Loss on extinguishment of debt — 1,163 — — 1,163 Other income — (3,866) — — (3,866) Income before income tax expense — 85,519 472 — 85,991 Income tax expense — 30,264 902 — 31,166 Equity in earnings of subsidiaries 54,825 (430) — (54,395) — Net income $ 54,825 $ 54,825 $ (430) $ (54,395) $ 54,825 Comprehensive income (loss) $ 62,564 $ 54,724 $ 7,208 $ (61,932) $ 62,564 Condensed Consolidating Statement of Cash Flows Twenty-six Weeks Ended June 30, 2018 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ — $ 89,706 $ 15,098 $ — $ 104,804 Cash flows from investing activities: Capital expenditures — (15,229) (1,979) — (17,208) Proceeds from sale of assets — — — — — Payments for acquisition of businesses, net of cash acquired — — — — — Net cash used in investing activities — (15,229) (1,979) — (17,208) Cash flows from financing activities: Repayments of long-term debt (150,000) — — — (150,000) Proceeds from issuance of long-term debt — — — — — Borrowings under revolving credit facility — — — — — Dividends paid (61,888) — — — (61,888) Payments for the repurchase of common stock, net (18,529) — — — (18,529) Payments of tax withholding on behalf of employees for net share settlement of share-based compensation — (1,832) — — (1,832) Debt financing costs — — — — — Intercompany transactions 230,417 (218,633) (11,784) — — Net cash (used in) provided by financing activities — (220,465) (11,784) — (232,249) Effect of exchange rate fluctuations on cash and cash equivalents — — 987 — 987 Net (decrease) increase in cash and cash equivalents — (145,988) 2,322 — (143,666) Cash and cash equivalents at beginning of period — 204,815 1,691 — 206,506 Cash and cash equivalents at end of period $ — $ 58,827 $ 4,013 $ — $ 62,840 Condensed Consolidating Statement of Cash Flows Twenty-six Weeks Ended July 1, 2017 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ — $ 10,665 $ 9,159 $ — $ 19,824 Cash flows from investing activities: Capital expenditures — (19,516) (7,355) — (26,871) 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 — (17,404) (7,355) — (24,759) 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 55,000 — — — 55,000 Proceeds from issuance of common stock, net 36 — — — 36 Dividends paid (61,790) — — — (61,790) 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 (38,606) 42,427 (3,821) — — Net cash provided by financing activities — 31,828 (3,821) — 28,007 Effect of exchange rate fluctuations on cash and cash equivalents — — (235) — (235) Net (decreased) increase in cash and cash equivalents — 25,089 (2,252) — 22,837 Cash and cash equivalents at beginning of period — 25,119 3,714 — 28,833 Cash and cash equivalents at end of period $ — $ 50,208 $ 1,462 $ — $ 51,670 |