XML 23 R73.htm IDEA: XBRL DOCUMENT v3.2.0.727
Supplemental Guarantor Condensed Consolidating Financials - Schedule of Supplemental Condensed Consolidating Balance Sheet (Detail) - USD ($)
$ in Millions
Jun. 27, 2015
Sep. 27, 2014
Jun. 28, 2014
Sep. 28, 2013
Current assets:        
Cash and cash equivalents $ 885.0 $ 736.1 $ 632.5 $ 822.5
Restricted cash 3.8 5.5    
Accounts receivable, net 382.8 396.0    
Inventories 295.0 330.6    
Deferred income tax assets 0.0 39.4    
Prepaid income taxes 23.7 22.4    
Prepaid expenses and other current assets 38.5 35.8    
Intercompany receivables 0.0 0.0    
Total current assets 1,628.8 1,565.8    
Property, plant and equipment, net 449.9 461.9    
Intangible assets, net 3,125.4 3,433.6    
Goodwill 2,809.0 2,810.8    
Other assets 117.4 142.6    
Long term intercompany receivables 0.0 0.0    
Investment in subsidiaries 0.0 0.0    
Total assets 8,130.5 8,414.7    
Current liabilities:        
Current portion of long-term debt 671.5 114.5    
Accounts payable 89.9 92.1    
Accrued expenses 259.5 262.1    
Deferred revenue 152.2 150.9    
Deferred income tax liabilities 16.1 0.0    
Intercompany payables 0.0 0.0    
Total current liabilities 1,189.2 619.6    
Long-term debt, net of current portion 3,270.8 4,153.2    
Deferred income tax liabilities 1,209.7 1,375.4    
Deferred revenue 17.6 20.1    
Long-term intercompany payables 0.0 0.0    
Other long-term liabilities 206.1 183.4    
Total stockholders’ equity 2,237.1 2,063.0    
Total liabilities and stockholders’ equity 8,130.5 8,414.7    
Eliminations        
Current assets:        
Cash and cash equivalents 0.0 0.0 0.0 0.0
Restricted cash 0.0 0.0    
Accounts receivable, net 0.0 0.0    
Inventories 0.0 0.0    
Deferred income tax assets (10.1) 0.0    
Prepaid income taxes 0.0 (1.1)    
Prepaid expenses and other current assets 0.0 0.0    
Intercompany receivables (2,966.6) (2,720.2)    
Total current assets (2,976.7) (2,721.3)    
Property, plant and equipment, net 0.0 0.0    
Intangible assets, net (10.4) (10.7)    
Goodwill 0.0 0.0    
Other assets 0.0 0.0    
Long term intercompany receivables (13.0) (13.0)    
Investment in subsidiaries (8,616.0) (8,747.7)    
Total assets (11,616.1) (11,492.7)    
Current liabilities:        
Current portion of long-term debt 0.0 0.0    
Accounts payable 0.0 0.0    
Accrued expenses (0.3) (1.1)    
Deferred revenue 0.0 0.0    
Deferred income tax liabilities (10.1)      
Intercompany payables (2,966.6) (2,720.4)    
Total current liabilities (2,977.0) (2,721.5)    
Long-term debt, net of current portion 0.0 0.0    
Deferred income tax liabilities 0.0 0.0    
Deferred revenue 0.0 0.0    
Long-term intercompany payables (13.0) (13.0)    
Other long-term liabilities 0.0 0.0    
Total stockholders’ equity (8,626.1) (8,758.2)    
Total liabilities and stockholders’ equity (11,616.1) (11,492.7)    
Parent/Issuer        
Current assets:        
Cash and cash equivalents 536.5 288.1 215.4 321.6
Restricted cash 0.0 0.0    
Accounts receivable, net 133.4 128.4    
Inventories 84.2 88.6    
Deferred income tax assets 0.0 26.2    
Prepaid income taxes 20.2 20.3    
Prepaid expenses and other current assets 20.1 16.2    
Intercompany receivables 0.0 0.0    
Total current assets 794.4 567.8    
Property, plant and equipment, net 25.9 29.7    
Intangible assets, net 21.2 25.1    
Goodwill 328.6 282.4    
Other assets 69.7 88.4    
Long term intercompany receivables 0.0 0.0    
Investment in subsidiaries 8,406.2 8,526.0    
Total assets 9,646.0 9,519.4    
Current liabilities:        
Current portion of long-term debt 671.5 114.5    
Accounts payable 39.0 34.8    
Accrued expenses 147.7 139.4    
Deferred revenue 116.8 113.5    
Deferred income tax liabilities 26.2      
Intercompany payables 2,924.1 2,676.2    
Total current liabilities 3,925.3 3,078.4    
Long-term debt, net of current portion 3,270.8 4,153.2    
Deferred income tax liabilities 49.5 90.9    
Deferred revenue 7.8 8.3    
Long-term intercompany payables 13.0 13.0    
Other long-term liabilities 142.5 112.6    
Total stockholders’ equity 2,237.1 2,063.0    
Total liabilities and stockholders’ equity 9,646.0 9,519.4    
Guarantor Subsidiaries        
Current assets:        
Cash and cash equivalents 175.8 287.8 272.6 387.4
Restricted cash 0.0 0.0    
Accounts receivable, net 180.7 182.5    
Inventories 167.9 190.1    
Deferred income tax assets 9.1 12.1    
Prepaid income taxes 3.1 3.2    
Prepaid expenses and other current assets 7.7 11.0    
Intercompany receivables 2,959.2 2,702.1    
Total current assets 3,503.5 3,388.8    
Property, plant and equipment, net 335.0 337.1    
Intangible assets, net 3,076.6 3,377.3    
Goodwill 2,390.0 2,390.9    
Other assets 46.4 52.7    
Long term intercompany receivables 0.0 0.0    
Investment in subsidiaries 209.8 221.7    
Total assets 9,561.3 9,768.5    
Current liabilities:        
Current portion of long-term debt 0.0 0.0    
Accounts payable 39.5 46.1    
Accrued expenses 68.8 69.5    
Deferred revenue 10.1 7.4    
Deferred income tax liabilities 0.0      
Intercompany payables 0.0 0.0    
Total current liabilities 118.4 123.0    
Long-term debt, net of current portion 0.0 0.0    
Deferred income tax liabilities 1,156.7 1,279.1    
Deferred revenue 3.7 3.6    
Long-term intercompany payables 0.0 0.0    
Other long-term liabilities 28.9 34.3    
Total stockholders’ equity 8,253.6 8,328.5    
Total liabilities and stockholders’ equity 9,561.3 9,768.5    
Non-Guarantor Subsidiaries        
Current assets:        
Cash and cash equivalents 172.7 160.2 $ 144.5 $ 113.5
Restricted cash 3.8 5.5    
Accounts receivable, net 68.7 85.1    
Inventories 42.9 51.9    
Deferred income tax assets 1.0 1.1    
Prepaid income taxes 0.4 0.0    
Prepaid expenses and other current assets 10.7 8.6    
Intercompany receivables 7.4 18.1    
Total current assets 307.6 330.5    
Property, plant and equipment, net 89.0 95.1    
Intangible assets, net 38.0 41.9    
Goodwill 90.4 137.5    
Other assets 1.3 1.5    
Long term intercompany receivables 13.0 13.0    
Investment in subsidiaries 0.0 0.0    
Total assets 539.3 619.5    
Current liabilities:        
Current portion of long-term debt 0.0 0.0    
Accounts payable 11.4 11.2    
Accrued expenses 43.3 54.3    
Deferred revenue 25.3 30.0    
Deferred income tax liabilities 0.0      
Intercompany payables 42.5 44.2    
Total current liabilities 122.5 139.7    
Long-term debt, net of current portion 0.0 0.0    
Deferred income tax liabilities 3.5 5.4    
Deferred revenue 6.1 8.2    
Long-term intercompany payables 0.0 0.0    
Other long-term liabilities 34.7 36.5    
Total stockholders’ equity 372.5 429.7    
Total liabilities and stockholders’ equity $ 539.3 $ 619.5