Consolidating Financial Information (Tables) | 3 Months Ended |
Mar. 29, 2014 |
Text Block [Abstract] | ' |
Condensed Consolidating Statement of Income (Loss) | ' |
|
| | | | | | | | | | | | | | | | | | | |
| Condensed Consolidating Statement of Comprehensive Income |
Quarter Ended March 29, 2014 |
| Parent | | Guarantor | | Non-Guarantor | | Consolidating | | Consolidated |
Company | Subsidiaries | Subsidiaries | Entries and |
| | | Eliminations |
Net sales | $ | 892,330 | | | $ | 219,950 | | | $ | 560,186 | | | $ | (613,096 | ) | | $ | 1,059,370 | |
|
Cost of sales | 721,146 | | | 133,481 | | | 430,550 | | | (582,584 | ) | | 702,593 | |
|
Gross profit | 171,184 | | | 86,469 | | | 129,636 | | | (30,512 | ) | | 356,777 | |
|
Selling, general and administrative expenses | 190,705 | | | 70,023 | | | 26,479 | | | (2,218 | ) | | 284,989 | |
|
Operating profit (loss) | (19,521 | ) | | 16,446 | | | 103,157 | | | (28,294 | ) | | 71,788 | |
|
Equity in earnings of subsidiaries | 85,065 | | | 74,860 | | | — | | | (159,925 | ) | | — | |
|
Other expenses | 435 | | | — | | | — | | | — | | | 435 | |
|
Interest expense, net | 17,884 | | | 1,986 | | | 2,056 | | | (108 | ) | | 21,818 | |
|
Income before income tax expense (benefit) | 47,225 | | | 89,320 | | | 101,101 | | | (188,111 | ) | | 49,535 | |
|
Income tax expense (benefit) | 5,665 | | | (2,314 | ) | | 4,624 | | | — | | | 7,975 | |
|
Net income | $ | 41,560 | | | $ | 91,634 | | | $ | 96,477 | | | $ | (188,111 | ) | | $ | 41,560 | |
|
Comprehensive income | $ | 40,779 | | | $ | 91,634 | | | $ | 94,212 | | | $ | (185,846 | ) | | $ | 40,779 | |
|
|
|
| | | | | | | | | | | | | | | | | | | |
| Condensed Consolidating Statement of Comprehensive Income |
Quarter Ended March 30, 2013 |
| Parent | | Guarantor | | Non-Guarantor | | Consolidating | | Consolidated |
Company | Subsidiaries | Subsidiaries | Entries and |
| | | Eliminations |
Net sales | $ | 860,755 | | | $ | 132,706 | | | $ | 544,301 | | | $ | (592,301 | ) | | $ | 945,461 | |
|
Cost of sales | 683,857 | | | 63,478 | | | 438,987 | | | (568,160 | ) | | 618,162 | |
|
Gross profit | 176,898 | | | 69,228 | | | 105,314 | | | (24,141 | ) | | 327,299 | |
|
Selling, general and administrative expenses | 173,948 | | | 38,308 | | | 31,097 | | | (1,197 | ) | | 242,156 | |
|
Operating profit | 2,950 | | | 30,920 | | | 74,217 | | | (22,944 | ) | | 85,143 | |
|
Equity in earnings of subsidiaries | 75,860 | | | 49,819 | | | — | | | (125,679 | ) | | — | |
|
Other expenses | 464 | | | — | | | — | | | — | | | 464 | |
|
Interest expense, net | 24,153 | | | — | | | 1,470 | | | — | | | 25,623 | |
|
Income before income tax expense | 54,193 | | | 80,739 | | | 72,747 | | | (148,623 | ) | | 59,056 | |
|
Income tax expense | 2,814 | | | 1,375 | | | 3,488 | | | — | | | 7,677 | |
|
Net income | $ | 51,379 | | | $ | 79,364 | | | $ | 69,259 | | | $ | (148,623 | ) | | $ | 51,379 | |
|
Comprehensive income (loss) | $ | 52,735 | | | $ | 79,364 | | | $ | (965 | ) | | $ | (78,399 | ) | | $ | 52,735 | |
|
|
| | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
|
|
| | | | | | | | | | | | | | | | | | | |
| Condensed Consolidating Balance Sheet |
March 29, 2014 |
| Parent | | Guarantor | | Non-Guarantor | | Consolidating | | Consolidated |
Company | Subsidiaries | Subsidiaries | Entries and |
| | | Eliminations |
Assets | | | | | | | | | |
Cash and cash equivalents | $ | 10,241 | | | $ | 6,623 | | | $ | 134,272 | | | $ | — | | | $ | 151,136 | |
|
Trade accounts receivable, net | 75,893 | | | 70,487 | | | 466,892 | | | (1,672 | ) | | 611,600 | |
|
Inventories | 1,033,902 | | | 110,300 | | | 434,207 | | | (176,287 | ) | | 1,402,122 | |
|
Deferred tax assets | 178,944 | | | 15,373 | | | 3,330 | | | — | | | 197,647 | |
|
Other current assets | 51,084 | | | 9,660 | | | 17,702 | | | — | | | 78,446 | |
|
Total current assets | 1,350,064 | | | 212,443 | | | 1,056,403 | | | (177,959 | ) | | 2,440,951 | |
|
Property, net | 82,663 | | | 48,437 | | | 441,475 | | | — | | | 572,575 | |
|
Trademarks and other identifiable intangibles, net | 7,422 | | | 86,067 | | | 279,201 | | | — | | | 372,690 | |
|
Goodwill | 232,882 | | | 124,246 | | | 269,377 | | | — | | | 626,505 | |
|
Investments in subsidiaries | 2,984,119 | | | 1,608,101 | | | — | | | (4,592,220 | ) | | — | |
|
Deferred tax assets | 139,620 | | | 53,317 | | | 14,821 | | | — | | | 207,758 | |
|
Receivables from related entities | 4,690,503 | | | 4,074,578 | | | 1,922,124 | | | (10,687,205 | ) | | — | |
|
Other noncurrent assets | 51,265 | | | 345 | | | 1,830 | | | — | | | 53,440 | |
|
Total assets | $ | 9,538,538 | | | $ | 6,207,534 | | | $ | 3,985,231 | | | $ | (15,457,384 | ) | | $ | 4,273,919 | |
|
| | | | | | | | | |
Liabilities and Stockholders’ | | | | | | | | | |
Equity |
Accounts payable | $ | 302,885 | | | $ | 25,821 | | | $ | 163,651 | | | $ | — | | | $ | 492,357 | |
|
Accrued liabilities | 224,707 | | | 37,518 | | | 71,077 | | | 337 | | | 333,639 | |
|
Notes payable | — | | | — | | | 38,488 | | | — | | | 38,488 | |
|
Accounts Receivable Securitization Facility | — | | | — | | | 164,879 | | | — | | | 164,879 | |
|
Total current liabilities | 527,592 | | | 63,339 | | | 438,095 | | | 337 | | | 1,029,363 | |
|
Long-term debt | 1,620,000 | | | — | | | — | | | — | | | 1,620,000 | |
|
Pension and postretirement benefits | 238,542 | | | — | | | 8,396 | | | — | | | 246,938 | |
|
Payables to related entities | 5,798,952 | | | 3,042,922 | | | 1,566,775 | | | (10,408,649 | ) | | — | |
|
Other noncurrent liabilities | 106,975 | | | 12,943 | | | 11,223 | | | — | | | 131,141 | |
|
Total liabilities | 8,292,061 | | | 3,119,204 | | | 2,024,489 | | | (10,408,312 | ) | | 3,027,442 | |
|
Stockholders’ equity | 1,246,477 | | | 3,088,330 | | | 1,960,742 | | | (5,049,072 | ) | | 1,246,477 | |
|
Total liabilities and stockholders’ equity | $ | 9,538,538 | | | $ | 6,207,534 | | | $ | 3,985,231 | | | $ | (15,457,384 | ) | | $ | 4,273,919 | |
|
Condensed Consolidating Balance Sheet | ' |
|
| | | | | | | | | | | | | | | | | | | |
| Condensed Consolidating Balance Sheet |
March 29, 2014 |
| Parent | | Guarantor | | Non-Guarantor | | Consolidating | | Consolidated |
Company | Subsidiaries | Subsidiaries | Entries and |
| | | Eliminations |
Assets | | | | | | | | | |
Cash and cash equivalents | $ | 10,241 | | | $ | 6,623 | | | $ | 134,272 | | | $ | — | | | $ | 151,136 | |
|
Trade accounts receivable, net | 75,893 | | | 70,487 | | | 466,892 | | | (1,672 | ) | | 611,600 | |
|
Inventories | 1,033,902 | | | 110,300 | | | 434,207 | | | (176,287 | ) | | 1,402,122 | |
|
Deferred tax assets | 178,944 | | | 15,373 | | | 3,330 | | | — | | | 197,647 | |
|
Other current assets | 51,084 | | | 9,660 | | | 17,702 | | | — | | | 78,446 | |
|
Total current assets | 1,350,064 | | | 212,443 | | | 1,056,403 | | | (177,959 | ) | | 2,440,951 | |
|
Property, net | 82,663 | | | 48,437 | | | 441,475 | | | — | | | 572,575 | |
|
Trademarks and other identifiable intangibles, net | 7,422 | | | 86,067 | | | 279,201 | | | — | | | 372,690 | |
|
Goodwill | 232,882 | | | 124,246 | | | 269,377 | | | — | | | 626,505 | |
|
Investments in subsidiaries | 2,984,119 | | | 1,608,101 | | | — | | | (4,592,220 | ) | | — | |
|
Deferred tax assets | 139,620 | | | 53,317 | | | 14,821 | | | — | | | 207,758 | |
|
Receivables from related entities | 4,690,503 | | | 4,074,578 | | | 1,922,124 | | | (10,687,205 | ) | | — | |
|
Other noncurrent assets | 51,265 | | | 345 | | | 1,830 | | | — | | | 53,440 | |
|
Total assets | $ | 9,538,538 | | | $ | 6,207,534 | | | $ | 3,985,231 | | | $ | (15,457,384 | ) | | $ | 4,273,919 | |
|
| | | | | | | | | |
Liabilities and Stockholders’ | | | | | | | | | |
Equity |
Accounts payable | $ | 302,885 | | | $ | 25,821 | | | $ | 163,651 | | | $ | — | | | $ | 492,357 | |
|
Accrued liabilities | 224,707 | | | 37,518 | | | 71,077 | | | 337 | | | 333,639 | |
|
Notes payable | — | | | — | | | 38,488 | | | — | | | 38,488 | |
|
Accounts Receivable Securitization Facility | — | | | — | | | 164,879 | | | — | | | 164,879 | |
|
Total current liabilities | 527,592 | | | 63,339 | | | 438,095 | | | 337 | | | 1,029,363 | |
|
Long-term debt | 1,620,000 | | | — | | | — | | | — | | | 1,620,000 | |
|
Pension and postretirement benefits | 238,542 | | | — | | | 8,396 | | | — | | | 246,938 | |
|
Payables to related entities | 5,798,952 | | | 3,042,922 | | | 1,566,775 | | | (10,408,649 | ) | | — | |
|
Other noncurrent liabilities | 106,975 | | | 12,943 | | | 11,223 | | | — | | | 131,141 | |
|
Total liabilities | 8,292,061 | | | 3,119,204 | | | 2,024,489 | | | (10,408,312 | ) | | 3,027,442 | |
|
Stockholders’ equity | 1,246,477 | | | 3,088,330 | | | 1,960,742 | | | (5,049,072 | ) | | 1,246,477 | |
|
Total liabilities and stockholders’ equity | $ | 9,538,538 | | | $ | 6,207,534 | | | $ | 3,985,231 | | | $ | (15,457,384 | ) | | $ | 4,273,919 | |
|
|
|
| | | | | | | | | | | | | | | | | | | |
| Condensed Consolidating Balance Sheet |
December 28, 2013 |
| Parent | | Guarantor | | Non-Guarantor | | Consolidating | | Consolidated |
Company | Subsidiaries | Subsidiaries | Entries and |
| | | Eliminations |
Assets | | | | | | | | | |
Cash and cash equivalents | $ | 5,695 | | | $ | 7,811 | | | $ | 102,357 | | | $ | — | | | $ | 115,863 | |
|
Trade accounts receivable, net | 44,366 | | | 69,944 | | | 465,662 | | | (1,414 | ) | | 578,558 | |
|
Inventories | 825,300 | | | 208,250 | | | 405,756 | | | (155,975 | ) | | 1,283,331 | |
|
Deferred tax assets | 178,732 | | | 15,373 | | | 3,155 | | | — | | | 197,260 | |
|
Other current assets | 37,429 | | | 14,354 | | | 16,871 | | | — | | | 68,654 | |
|
Total current assets | 1,091,522 | | | 315,732 | | | 993,801 | | | (157,389 | ) | | 2,243,666 | |
|
Property, net | 82,786 | | | 50,193 | | | 446,904 | | | — | | | 579,883 | |
|
Trademarks and other identifiable intangibles, net | 8,385 | | | 88,716 | | | 280,650 | | | — | | | 377,751 | |
|
Goodwill | 232,882 | | | 124,247 | | | 269,263 | | | — | | | 626,392 | |
|
Investments in subsidiaries | 2,881,739 | | | 1,535,404 | | | — | | | (4,417,143 | ) | | — | |
|
Deferred tax assets | 139,102 | | | 53,317 | | | 15,007 | | | — | | | 207,426 | |
|
Receivables from related entities | 4,706,001 | | | 4,065,909 | | | 1,987,603 | | | (10,759,513 | ) | | — | |
|
Other noncurrent assets | 52,712 | | | 412 | | | 1,806 | | | — | | | 54,930 | |
|
Total assets | $ | 9,195,129 | | | $ | 6,233,930 | | | $ | 3,995,034 | | | $ | (15,334,045 | ) | | $ | 4,090,048 | |
|
| | | | | | | | | |
Liabilities and Stockholders’ | | | | | | | | | |
Equity |
Accounts payable | $ | 253,494 | | | $ | 61,964 | | | $ | 150,812 | | | $ | — | | | $ | 466,270 | |
|
Accrued liabilities | 184,653 | | | 63,906 | | | 66,497 | | | (30 | ) | | 315,026 | |
|
Notes payable | — | | | — | | | 36,192 | | | — | | | 36,192 | |
|
Accounts Receivable Securitization Facility | — | | | — | | | 181,790 | | | — | | | 181,790 | |
|
Total current liabilities | 438,147 | | | 125,870 | | | 435,291 | | | (30 | ) | | 999,278 | |
|
Long-term debt | 1,467,000 | | | — | | | — | | | — | | | 1,467,000 | |
|
Pension and postretirement benefits | 253,299 | | | 2,159 | | | 8,361 | | | — | | | 263,819 | |
|
Payables to related entities | 5,699,670 | | | 3,114,701 | | | 1,673,828 | | | (10,488,199 | ) | | — | |
|
Other noncurrent liabilities | 106,390 | | | 11,318 | | | 11,620 | | | — | | | 129,328 | |
|
Total liabilities | 7,964,506 | | | 3,254,048 | | | 2,129,100 | | | (10,488,229 | ) | | 2,859,425 | |
|
Stockholders’ equity | 1,230,623 | | | 2,979,882 | | | 1,865,934 | | | (4,845,816 | ) | | 1,230,623 | |
|
Total liabilities and stockholders’ equity | $ | 9,195,129 | | | $ | 6,233,930 | | | $ | 3,995,034 | | | $ | (15,334,045 | ) | | $ | 4,090,048 | |
|
|
| | | | | | | | | | | | | | | | | | | |
| Condensed Consolidating Statement of Cash Flows |
Quarter Ended March 29, 2014 |
| Parent | | Guarantor | | Non-Guarantor | | Consolidating | | Consolidated |
Company | Subsidiaries | Subsidiaries | Entries and |
| | | Eliminations |
Net cash from operating activities | $ | (16,895 | ) | | $ | 54,176 | | | $ | 60,424 | | | $ | (159,941 | ) | | $ | (62,236 | ) |
|
Investing activities: | | | | | | | | | |
Purchases of property, plant and equipment | (4,164 | ) | | (1,454 | ) | | (6,606 | ) | | — | | | (12,224 | ) |
|
Proceeds from sales of assets | — | | | — | | | 55 | | | — | | | 55 | |
|
Net cash from investing activities | (4,164 | ) | | (1,454 | ) | | (6,551 | ) | | — | | | (12,169 | ) |
|
Financing activities: | | | | | | | | | |
Borrowings on notes payable | — | | | — | | | 33,494 | | | — | | | 33,494 | |
|
Repayments on notes payable | — | | | — | | | (31,016 | ) | | — | | | (31,016 | ) |
|
Borrowings on Accounts Receivable Securitization Facility | — | | | — | | | 48,172 | | | — | | | 48,172 | |
|
Repayments on Accounts Receivable Securitization Facility | — | | | — | | | (65,083 | ) | | — | | | (65,083 | ) |
|
Borrowings on Revolving Loan Facility | 1,118,000 | | | — | | | — | | | — | | | 1,118,000 | |
|
Repayments on Revolving Loan Facility | (965,000 | ) | | — | | | — | | | — | | | (965,000 | ) |
|
Cash dividends paid | (29,850 | ) | | — | | | — | | | — | | | (29,850 | ) |
|
Taxes paid related to net shares settlement of equity awards | (4,631 | ) | | — | | | — | | | — | | | (4,631 | ) |
|
Excess tax benefit from stock-based compensation | 5,602 | | | — | | | — | | | — | | | 5,602 | |
|
Other | 828 | | | — | | | (325 | ) | | — | | | 503 | |
|
Net transactions with related entities | (99,344 | ) | | (53,910 | ) | | (6,687 | ) | | 159,941 | | | — | |
|
Net cash from financing activities | 25,605 | | | (53,910 | ) | | (21,445 | ) | | 159,941 | | | 110,191 | |
|
Effect of changes in foreign exchange rates on cash | — | | | — | | | (513 | ) | | — | | | (513 | ) |
|
Change in cash and cash equivalents | 4,546 | | | (1,188 | ) | | 31,915 | | | — | | | 35,273 | |
|
Cash and cash equivalents at beginning of year | 5,695 | | | 7,811 | | | 102,357 | | | — | | | 115,863 | |
|
Cash and cash equivalents at end of period | $ | 10,241 | | | $ | 6,623 | | | $ | 134,272 | | | $ | — | | | $ | 151,136 | |
|
Condensed Consolidating Statement of Cash Flows | ' |
|
| | | | | | | | | | | | | | | | | | | |
| Condensed Consolidating Statement of Cash Flows |
Quarter Ended March 29, 2014 |
| Parent | | Guarantor | | Non-Guarantor | | Consolidating | | Consolidated |
Company | Subsidiaries | Subsidiaries | Entries and |
| | | Eliminations |
Net cash from operating activities | $ | (16,895 | ) | | $ | 54,176 | | | $ | 60,424 | | | $ | (159,941 | ) | | $ | (62,236 | ) |
|
Investing activities: | | | | | | | | | |
Purchases of property, plant and equipment | (4,164 | ) | | (1,454 | ) | | (6,606 | ) | | — | | | (12,224 | ) |
|
Proceeds from sales of assets | — | | | — | | | 55 | | | — | | | 55 | |
|
Net cash from investing activities | (4,164 | ) | | (1,454 | ) | | (6,551 | ) | | — | | | (12,169 | ) |
|
Financing activities: | | | | | | | | | |
Borrowings on notes payable | — | | | — | | | 33,494 | | | — | | | 33,494 | |
|
Repayments on notes payable | — | | | — | | | (31,016 | ) | | — | | | (31,016 | ) |
|
Borrowings on Accounts Receivable Securitization Facility | — | | | — | | | 48,172 | | | — | | | 48,172 | |
|
Repayments on Accounts Receivable Securitization Facility | — | | | — | | | (65,083 | ) | | — | | | (65,083 | ) |
|
Borrowings on Revolving Loan Facility | 1,118,000 | | | — | | | — | | | — | | | 1,118,000 | |
|
Repayments on Revolving Loan Facility | (965,000 | ) | | — | | | — | | | — | | | (965,000 | ) |
|
Cash dividends paid | (29,850 | ) | | — | | | — | | | — | | | (29,850 | ) |
|
Taxes paid related to net shares settlement of equity awards | (4,631 | ) | | — | | | — | | | — | | | (4,631 | ) |
|
Excess tax benefit from stock-based compensation | 5,602 | | | — | | | — | | | — | | | 5,602 | |
|
Other | 828 | | | — | | | (325 | ) | | — | | | 503 | |
|
Net transactions with related entities | (99,344 | ) | | (53,910 | ) | | (6,687 | ) | | 159,941 | | | — | |
|
Net cash from financing activities | 25,605 | | | (53,910 | ) | | (21,445 | ) | | 159,941 | | | 110,191 | |
|
Effect of changes in foreign exchange rates on cash | — | | | — | | | (513 | ) | | — | | | (513 | ) |
|
Change in cash and cash equivalents | 4,546 | | | (1,188 | ) | | 31,915 | | | — | | | 35,273 | |
|
Cash and cash equivalents at beginning of year | 5,695 | | | 7,811 | | | 102,357 | | | — | | | 115,863 | |
|
Cash and cash equivalents at end of period | $ | 10,241 | | | $ | 6,623 | | | $ | 134,272 | | | $ | — | | | $ | 151,136 | |
|
|
|
| | | | | | | | | | | | | | | | | | | |
| Condensed Consolidating Statement of Cash Flows |
Quarter Ended March 30, 2013 |
| Parent | | Guarantor | | Non-Guarantor | | Consolidating | | Consolidated |
Company | Subsidiaries | Subsidiaries | Entries and |
| | | Eliminations |
Net cash from operating activities | $ | (37,224 | ) | | $ | 24,958 | | | $ | 60,034 | | | $ | (125,676 | ) | | $ | (77,908 | ) |
|
Investing activities: | | | | | | | | | |
Purchases of property, plant and equipment | (3,113 | ) | | (1,107 | ) | | (5,372 | ) | | — | | | (9,592 | ) |
|
Proceeds from sales of assets | 2,996 | | | 19 | | | 47 | | | — | | | 3,062 | |
|
Net cash from investing activities | (117 | ) | | (1,088 | ) | | (5,325 | ) | | — | | | (6,530 | ) |
|
Financing activities: | | | | | | | | | |
Borrowings on notes payable | — | | | — | | | 34,210 | | | — | | | 34,210 | |
|
Repayments on notes payable | — | | | — | | | (30,571 | ) | | — | | | (30,571 | ) |
|
Borrowings on Accounts Receivable Securitization Facility | — | | | — | | | 51,382 | | | — | | | 51,382 | |
|
Repayments on Accounts Receivable Securitization Facility | — | | | — | | | (65,471 | ) | | — | | | (65,471 | ) |
|
Borrowings on Revolving Loan Facility | 953,000 | | | — | | | — | | | — | | | 953,000 | |
|
Repayments on Revolving Loan Facility | (835,500 | ) | | — | | | — | | | — | | | (835,500 | ) |
|
Proceeds from stock options exercised | 4,406 | | | — | | | — | | | — | | | 4,406 | |
|
Taxes paid related to net shares settlement of equity awards | (1,163 | ) | | — | | | — | | | — | | | (1,163 | ) |
|
Excess tax benefit from stock-based compensation | 328 | | | — | | | — | | | — | | | 328 | |
|
Other | 270 | | | — | | | (247 | ) | | (4 | ) | | 19 | |
|
Net transactions with related entities | (85,339 | ) | | (24,038 | ) | | (16,303 | ) | | 125,680 | | | — | |
|
Net cash from financing activities | 36,002 | | | (24,038 | ) | | (27,000 | ) | | 125,676 | | | 110,640 | |
|
Effect of changes in foreign exchange rates on cash | — | | | — | | | (453 | ) | | — | | | (453 | ) |
|
Change in cash and cash equivalents | (1,339 | ) | | (168 | ) | | 27,256 | | | — | | | 25,749 | |
|
Cash and cash equivalents at beginning of year | 5,617 | | | 1,919 | | | 35,260 | | | — | | | 42,796 | |
|
Cash and cash equivalents at end of period | $ | 4,278 | | | $ | 1,751 | | | $ | 62,516 | | | $ | — | | | $ | 68,545 | |
|
| | | | | | | | | | | | | | | | | | | | |