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 due 2021 were, and our obligations under the 5.25% senior notes due 2025 and the 5.25% senior notes due 2027 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 5.25% senior notes due 2025 or the 5.25% senior notes due 2027. We redeemed all of our The following condensed consolidating financial information presents the condensed consolidating balance sheet as of September 28, 2019 and December 29, 2018, the related condensed consolidating statement of operations for the thirteen and thirty-nine weeks ended September 28, 2019 and September 29, 2018 and the related condensed consolidating statement of cash flows for the thirty-nine weeks ended September 28, 2019 and September 29, 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 September 28, 2019 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Assets Current Assets: Cash and cash equivalents $ — $ 264,121 $ 2,885 $ — $ 267,006 Trade accounts receivable, net — 155,790 12,185 — 167,975 Inventories, net — 456,728 69,346 — 526,074 Prepaid expenses and other current assets — 24,648 5,523 — 30,171 Income tax receivable — 10,128 1,901 — 12,029 Total current assets — 911,415 91,840 — 1,003,255 Property, plant and equipment, net — 260,301 42,806 — 303,107 Operating lease right-of-use assets — 41,101 75 — 41,176 Goodwill — 595,913 — — 595,913 Other intangibles, net — 1,619,848 — — 1,619,848 Other assets — 3,566 14 — 3,580 Deferred income taxes — — 5,378 — 5,378 Investments in subsidiaries 3,026,802 97,470 — (3,124,272) — Total assets $ 3,026,802 $ 3,529,614 $ 140,113 $ (3,124,272) $ 3,572,257 Liabilities and Stockholders' Equity Current Liabilities: Trade accounts payable $ — $ 153,454 $ 23,661 $ — $ 177,115 Accrued expenses — 64,907 3,565 — 68,472 Operating lease liabilities, current portion — 9,946 44 — 9,990 Income tax payable — 3,335 161 — 3,496 Dividends payable 30,421 — — — 30,421 Intercompany payables — (15,169) 15,169 — — Total current liabilities 30,421 216,473 42,600 — 289,494 Long-term debt 2,152,966 (19,479) — — 2,133,487 Deferred income taxes — 252,131 — — 252,131 Long-term operating lease liabilities, net of current portion — 34,373 42 — 34,415 Other liabilities — 19,315 — — 19,315 Total liabilities 2,183,387 502,813 42,642 — 2,728,842 Stockholders' Equity: Preferred stock — — — — — Common stock 640 — — — 640 Additional paid-in capital — 2,178,153 68,253 (2,246,406) — Accumulated other comprehensive loss (21,813) (21,813) (10,067) 31,880 (21,813) Retained earnings 864,588 870,461 39,285 (909,746) 864,588 Total stockholders’ equity 843,415 3,026,801 97,471 (3,124,272) 843,415 Total liabilities and stockholders’ equity $ 3,026,802 $ 3,529,614 $ 140,113 $ (3,124,272) $ 3,572,257 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 September 28, 2019 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net sales $ — $ 371,091 $ 46,059 $ (10,839) $ 406,311 Cost of goods sold — 265,557 42,812 (10,839) 297,530 Gross profit — 105,534 3,247 — 108,781 Operating expenses: Selling, general and administrative expenses — 35,650 2,462 — 38,112 Amortization expense — 4,729 — — 4,729 Operating income — 65,155 785 — 65,940 Other income and expenses: Interest expense, net — 24,152 — — 24,152 Other income — (59) — — (59) Income before income tax expense — 41,062 785 — 41,847 Income tax expense — 10,624 135 — 10,759 Equity in earnings (loss) of subsidiaries 31,088 650 — (31,738) — Net income (loss) $ 31,088 $ 31,088 $ 650 $ (31,738) $ 31,088 Comprehensive income (loss) $ 29,450 $ 30,935 $ (1,141) $ (29,793) $ 29,451 Condensed Consolidating Statement of Operations and Comprehensive Income Thirty-nine Weeks Ended September 28, 2019 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net sales $ — $ 1,124,587 $ 147,675 $ (82,020) $ 1,190,242 Cost of goods sold — 845,563 137,972 (82,020) 901,515 Gross profit — 279,024 9,703 — 288,727 Operating expenses: Selling, general and administrative expenses — 110,592 5,673 — 116,265 Amortization expense — 13,821 — — 13,821 Operating income — 154,611 4,030 — 158,641 Other income and expenses: Interest expense, net — 70,405 — — 70,405 Other income — (842) — — (842) Income before income tax expense — 85,048 4,030 — 89,078 Income tax expense — 22,108 840 — 22,948 Equity in earnings (loss) of subsidiaries 66,130 3,190 — (69,320) — Net income (loss) $ 66,130 $ 66,130 $ 3,190 $ (69,320) $ 66,130 Comprehensive income (loss) $ 67,818 $ 65,652 $ 4,400 $ (70,051) $ 67,819 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 (loss) of subsidiaries 31,988 (162) — (31,826) — Net income (loss) $ 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 (loss) of subsidiaries 60,511 4,650 — (65,161) — Net income (loss) $ 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 Cash Flows Thirty-nine Weeks Ended September 28, 2019 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net cash (used in) provided by operating activities $ — $ (3,700) $ 5,029 $ — $ 1,329 Cash flows from investing activities: Capital expenditures — (25,805) (2,710) — (28,515) Proceeds from sale of assets — — 31 — 31 Payments for acquisition of businesses, net of cash acquired — (82,430) — — (82,430) Net cash used in investing activities — (108,235) (2,679) — (110,914) Cash flows from financing activities: Proceeds from issuance of long-term debt 550,000 — — — 550,000 Repayments of borrowings under revolving credit facility (515,000) — — — (515,000) Borrowings under revolving credit facility 465,000 — — — 465,000 Dividends paid (93,248) — — — (93,248) Payments for the repurchase of common stock, net (34,713) — — — (34,713) Payments of tax withholding on behalf of employees for net share settlement of share-based compensation — (905) — — (905) Payments of debt financing costs — (6,254) — — (6,254) Intercompany transactions (372,039) 373,344 (1,305) — — Net cash provided by (used in) financing activities — 366,185 (1,305) — 364,880 Effect of exchange rate fluctuations on cash and cash equivalents — — 63 63 Net increase in cash and cash equivalents — 254,250 1,108 — 255,358 Cash and cash equivalents at beginning of period — 9,871 1,777 — 11,648 Cash and cash equivalents at end of period $ — $ 264,121 $ 2,885 $ — $ 267,006 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 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 |