Guarantor and Non-Guarantor Financial Information | (18) Guarantor and Non-Guarantor Financial Information 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 29, 2019 and December 29, 2018, the related condensed consolidating statement of operations for the thirteen and twenty-six weeks ended June 29, 2019 and June 30, 2018 and the related condensed consolidating statement of cash flows for the twenty-six weeks ended June 29, 2019 and June 30, 2018 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 29, 2019 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Assets Current Assets: Cash and cash equivalents $ — $ 16,643 $ 3,268 $ — $ 19,911 Trade accounts receivable, net — 128,326 8,167 — 136,493 Inventories, net — 347,213 57,541 — 404,754 Prepaid expenses and other current assets — 21,726 4,497 — 26,223 Income tax receivable — 9,512 544 — 10,056 Total current assets — 523,420 74,017 — 597,437 Property, plant and equipment, net — 261,137 44,185 — 305,322 Operating lease right-of-use assets — 41,974 85 — 42,059 Goodwill — 597,827 — — 597,827 Other intangibles, net — 1,622,477 — — 1,622,477 Other assets — 1,070 13 — 1,083 Deferred income taxes — — 5,562 — 5,562 Investments in subsidiaries 2,717,514 98,611 — (2,816,125) — Total assets $ 2,717,514 $ 3,146,516 $ 123,862 $ (2,816,125) $ 3,171,767 Liabilities and Stockholders' Equity Current Liabilities: Trade accounts payable $ — $ 101,888 $ 11,648 $ — $ 113,536 Accrued expenses — 40,051 3,189 — 43,240 Operating lease liabilities, current portion — 9,871 44 — 9,915 Income tax payable — 1,330 (920) — 410 Dividends payable 31,053 — — — 31,053 Intercompany payables — (11,235) 11,235 — — Total current liabilities 31,053 141,905 25,196 — 198,154 Long-term debt 1,818,101 (15,475) — — 1,802,626 Deferred income taxes — 243,754 — — 243,754 Long-term operating lease liabilities, net of current portion — 35,367 54 — 35,421 Other liabilities — 23,452 — — 23,452 Total liabilities 1,849,154 429,003 25,250 — 2,303,407 Stockholders' Equity: Preferred stock — — — — — Common stock 654 — — — 654 Additional paid-in capital 46,284 1,898,316 68,253 (1,966,569) 46,284 Accumulated other comprehensive loss (20,176) (20,176) (8,276) 28,452 (20,176) Retained earnings 841,598 839,373 38,635 (878,008) 841,598 Total stockholders’ equity 868,360 2,717,513 98,612 (2,816,125) 868,360 Total liabilities and stockholders’ equity $ 2,717,514 $ 3,146,516 $ 123,862 $ (2,816,125) $ 3,171,767 Condensed Consolidating Balance Sheet As of December 29, 2018 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Assets Current Assets: Cash and cash equivalents $ — $ 9,871 $ 1,777 $ — $ 11,648 Trade accounts receivable, net — 140,464 11,243 — 151,707 Inventories, net — 332,774 68,581 — 401,355 Prepaid expenses and other current assets — 15,995 3,993 — 19,988 Income tax receivable — — 1,398 — 1,398 Total current assets — 499,104 86,992 — 586,096 Property, plant and equipment, net — 238,128 44,425 — 282,553 Goodwill — 584,435 — — 584,435 Other intangibles, net — 1,595,569 — — 1,595,569 Other assets — 1,193 13 — 1,206 Deferred income taxes — — 4,940 — 4,940 Investments in subsidiaries 2,584,598 93,069 — (2,677,667) — Total assets $ 2,584,598 $ 3,011,498 $ 136,370 $ (2,677,667) $ 3,054,799 Liabilities and Stockholders' Equity Current Liabilities: Trade accounts payable $ — $ 115,946 $ 24,054 $ — $ 140,000 Accrued expenses — 53,386 2,274 — 55,660 Income tax payable — 31,247 377 — 31,624 Dividends payable 31,178 — — — 31,178 Intercompany payables — (16,581) 16,581 — — Total current liabilities 31,178 183,998 43,286 — 258,462 Long-term debt 1,653,371 (17,490) — — 1,635,881 Deferred income taxes — 235,902 — — 235,902 Other liabilities — 24,490 15 — 24,505 Total liabilities 1,684,549 426,900 43,301 — 2,154,750 Stockholders' Equity: Preferred stock — — — — — Common stock 656 — — — 656 Additional paid-in capital 116,339 1,803,769 68,253 (1,872,022) 116,339 Accumulated other comprehensive loss (23,502) (23,502) (11,279) 34,781 (23,502) Retained earnings 806,556 804,331 36,095 (840,426) 806,556 Total stockholders’ equity 900,049 2,584,598 93,069 (2,677,667) 900,049 Total liabilities and stockholders’ equity $ 2,584,598 $ 3,011,498 $ 136,370 $ (2,677,667) $ 3,054,799 Condensed Consolidating Statement of Operations and Comprehensive Income Thirteen Weeks Ended June 29, 2019 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net sales $ — $ 363,329 $ 46,591 $ (38,723) $ 371,197 Cost of goods sold — 273,706 44,347 (38,723) 279,330 Gross profit — 89,623 2,244 — 91,867 Operating expenses: Selling, general and administrative expenses — 34,887 4,969 — 39,856 Amortization expense — 4,601 — — 4,601 Operating income (loss) — 50,135 (2,725) — 47,410 Other income and expenses: Interest expense, net — 23,179 — — 23,179 Other income — (525) — — (525) Income (loss) before income tax expense — 27,481 (2,725) — 24,756 Income tax expense — 5,712 793 — 6,505 Equity in earnings (loss) of subsidiaries 18,251 (3,518) — (14,733) — Net income (loss) $ 18,251 $ 18,251 $ (3,518) $ (14,733) $ 18,251 Comprehensive income (loss) $ 19,957 $ 18,088 $ (1,975) $ (16,113) $ 19,957 Condensed Consolidating Statement of Operations and Comprehensive Income Twenty-six Weeks Ended June 29, 2019 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net sales $ — $ 753,496 $ 101,616 $ (71,181) $ 783,931 Cost of goods sold — 580,006 95,160 (71,181) 603,985 Gross profit — 173,490 6,456 — 179,946 Operating expenses: Selling, general and administrative expenses — 74,942 3,211 — 78,153 Amortization expense — 9,092 — — 9,092 Operating income — 89,456 3,245 — 92,701 Other income and expenses: Interest expense, net — 46,253 — — 46,253 Other income — (783) — — (783) Income before income tax expense — 43,986 3,245 — 47,231 Income tax expense — 11,484 705 — 12,189 Equity in earnings (loss) of subsidiaries 35,042 2,540 — (37,582) — Net income (loss) $ 35,042 $ 35,042 $ 2,540 $ (37,582) $ 35,042 Comprehensive income (loss) $ 38,368 $ 34,717 $ 5,541 $ (40,258) $ 38,368 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 income and expenses: Interest expense, net — 27,607 — — 27,607 Loss on extinguishment of debt — 546 — — 546 Other expense — 388 — — 388 Income before income tax expense (benefit) — 8,959 1,792 — 10,751 Income tax expense (benefit) — 3,595 (820) — 2,775 Equity in earnings (loss) of subsidiaries 7,976 2,612 — (10,588) — Net income (loss) $ 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 (loss) of subsidiaries 28,523 4,812 — (33,335) — Net income (loss) $ 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 Cash Flows Twenty-six Weeks Ended June 29, 2019 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ — $ 8,526 $ 8,320 $ — $ 16,846 Cash flows from investing activities: Capital expenditures — (16,530) (1,618) — (18,148) Payments for acquisition of businesses, net of cash acquired — (82,430) — — (82,430) Net cash used in investing activities — (98,960) (1,618) — (100,578) Cash flows from financing activities: Repayments of borrowings under revolving credit facility (95,000) — — — (95,000) Borrowings under revolving credit facility 260,000 — — — 260,000 Dividends paid (62,194) — — — (62,194) Payments for the repurchase of common stock, net (10,000) — — — (10,000) Payments of tax withholding on behalf of employees for net share settlement of share-based compensation — (905) — — (905) Intercompany transactions (92,806) 98,111 (5,305) — — Net cash provided by (used in) financing activities — 97,206 (5,305) — 91,901 Effect of exchange rate fluctuations on cash and cash equivalents — — 94 94 Net increase in cash and cash equivalents — 6,772 1,491 — 8,263 Cash and cash equivalents at beginning of period — 9,871 1,777 — 11,648 Cash and cash equivalents at end of period $ — $ 16,643 $ 3,268 $ — $ 19,911 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) 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) 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) Intercompany transactions 230,417 (218,633) (11,784) — — Net cash used in 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 |