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 September 29, 2018 and December 30, 2017, the related condensed consolidating statement of operations for the thirteen and thirty-nine weeks ended September 29, 2018 and September 30, 2017 and the related condensed consolidating statement of cash flows for the thirty-nine weeks ended September 29, 2018 and September 30, 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 September 29, 2018 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Assets Current Assets: Cash and cash equivalents $ — $ 20,210 $ 5,961 $ — $ 26,171 Trade accounts receivable, net — 156,613 13,527 — 170,140 Inventories, net — 412,478 74,954 — 487,432 Assets held for sale — 238,671 — — 238,671 Prepaid expenses and other current assets — 24,222 4,279 — 28,501 Income tax receivable — 12,913 1,489 — 14,402 Total current assets — 865,107 100,210 — 965,317 Property, plant and equipment, net — 232,889 43,872 — 276,761 Goodwill — 585,153 — — 585,153 Other intangibles, net — 1,600,061 — — 1,600,061 Other assets — 1,426 13 — 1,439 Deferred income taxes — — 3,252 — 3,252 Investments in subsidiaries 2,966,021 97,888 — (3,063,909) — Total assets $ 2,966,021 $ 3,382,524 $ 147,347 $ (3,063,909) $ 3,431,983 Liabilities and Stockholders' Equity Current Liabilities: Trade accounts payable $ — $ 128,223 $ 28,044 $ — $ 156,267 Accrued expenses — 57,710 2,969 — 60,679 Current portion of long-term debt 352,198 — — — 352,198 Income tax payable — — 951 — 951 Dividends payable 31,318 — — — 31,318 Intercompany payables — (17,478) 17,478 — — Total current liabilities 383,516 168,455 49,442 — 601,413 Long-term debt 1,749,919 (26,809) — — 1,723,110 Other liabilities — 21,990 17 — 22,007 Deferred income taxes — 252,867 — — 252,867 Total liabilities 2,133,435 416,503 49,459 — 2,599,397 Stockholders' Equity: Preferred stock — — — — — Common stock 659 — — — 659 Additional paid-in capital 156,193 2,292,512 68,253 (2,360,765) 156,193 Accumulated other comprehensive loss (18,898) (18,898) (6,299) 25,197 (18,898) Retained earnings 694,632 692,407 35,934 (728,341) 694,632 Total stockholders’ equity 832,586 2,966,021 97,888 (3,063,909) 832,586 Total liabilities and stockholders’ equity $ 2,966,021 $ 3,382,524 $ 147,347 $ (3,063,909) $ 3,431,983 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 September 29, 2018 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net sales $ — $ 398,347 $ 49,281 $ (25,026) $ 422,602 Cost of goods sold — 286,893 45,696 (25,026) 307,563 Gross profit — 111,454 3,585 — 115,039 Operating expenses: Selling, general and administrative expenses — 37,743 2,244 — 39,987 Amortization expense — 4,634 — — 4,634 Operating income — 69,077 1,341 — 70,418 Other income and expenses: Interest expense, net — 27,932 — — 27,932 Other income — (1,313) — — (1,313) Income before income tax expense — 42,458 1,341 — 43,799 Income tax expense — 10,308 1,503 — 11,811 Equity in earnings of subsidiaries 31,988 (162) — (31,826) — Net income $ 31,988 $ 31,988 $ (162) $ (31,826) $ 31,988 Comprehensive income (loss) $ 36,124 $ 31,850 $ 3,836 $ (35,686) $ 36,124 Condensed Consolidating Statement of Operations and Comprehensive Income Thirty-nine Weeks Ended September 29, 2018 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net sales $ — $ 1,178,637 $ 142,507 $ (78,435) $ 1,242,709 Cost of goods sold — 892,549 129,027 (78,435) 943,141 Gross profit — 286,088 13,480 — 299,568 Operating expenses: Selling, general and administrative expenses — 112,784 7,043 — 119,827 Amortization expense — 13,852 — — 13,852 Operating income — 159,452 6,437 — 165,889 Other income and expenses: Interest expense, net — 83,845 — — 83,845 Loss on extinguishment of debt — 3,324 — — 3,324 Other income — (2,979) — — (2,979) Income before income tax expense — 75,262 6,437 — 81,699 Income tax expense — 19,401 1,787 — 21,188 Equity in earnings of subsidiaries 60,511 4,650 — (65,161) — Net income $ 60,511 $ 60,511 $ 4,650 $ (65,161) $ 60,511 Comprehensive income (loss) $ 62,369 $ 60,124 $ 6,121 $ (66,245) $ 62,369 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 $ — $ 372,474 $ 45,424 $ (11,847) $ 406,051 Cost of goods sold — 260,077 36,879 (11,847) 285,109 Gross profit — 112,397 8,545 — 120,942 Operating expenses: Selling, general and administrative expenses — 38,130 2,869 — 40,999 Amortization expense — 4,265 — — 4,265 Operating income — 70,002 5,676 — 75,678 Other income and expenses: Interest expense, net — 23,374 — — 23,374 Other income — (198) — — (198) 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 (loss) $ 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 $ — $ 1,108,202 $ 124,252 $ (52,420) $ 1,180,034 Cost of goods sold — 776,312 109,424 (52,420) 833,316 Gross profit — 331,890 14,828 — 346,718 Operating expenses: Selling, general and administrative expenses — 124,425 8,680 — 133,105 Amortization expense — 13,002 — — 13,002 Operating income — 194,463 6,148 — 200,611 Other income and expenses: Interest expense, net — 65,019 — — 65,019 Loss on extinguishment of debt — 1,163 — — 1,163 Other income — (4,064) — — (4,064) 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 (loss) $ 96,127 $ 87,333 $ 12,239 $ (99,572) $ 96,127 Condensed Consolidating Statement of Cash Flows Thirty-nine Weeks Ended September 29, 2018 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ — $ 126,987 $ 12,076 $ — $ 139,063 Cash flows from investing activities: Capital expenditures — (22,943) (2,973) — (25,916) Payments for acquisition of businesses, net of cash acquired — (30,787) — — (30,787) Net cash used in investing activities — (53,730) (2,973) — (56,703) 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 50,000 — — — 50,000 Proceeds from issuance of common stock, net 21 — — — 21 Dividends paid (93,206) — — — (93,206) 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) Intercompany transactions 261,714 (256,030) (5,684) — — Net cash (used in) provided by financing activities — (257,862) (5,684) — (263,546) Effect of exchange rate fluctuations on cash and cash equivalents — — 851 — 851 Net (decrease) increase in cash and cash equivalents — (184,605) 4,270 — (180,335) Cash and cash equivalents at beginning of period — 204,815 1,691 — 206,506 Cash and cash equivalents at end of period $ — $ 20,210 $ 5,961 $ — $ 26,171 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 (decreased) increase 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 |