XML 20 R57.htm IDEA: XBRL DOCUMENT v3.2.0.727
Guarantor Information (Details) - Products and Services [Domain] - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 27, 2015
Jun. 28, 2014
Jun. 27, 2015
Jun. 28, 2014
Dec. 27, 2014
Dec. 28, 2013
Net sales $ 588.9 $ 674.3 $ 1,170.7 $ 1,337.5    
Other revenue 0.0 0.0 0.0 0.0    
Cost of products sold 189.1 225.7 380.7 447.3    
Gross margin 399.8 448.6 790.0 890.2    
Delivery, sales and administrative expense 310.1 348.6 623.5 693.1    
Re-engineering and impairment charges 1.5 3.4 17.7 [1] 5.7 [1]    
Gains on disposal of assets 10.8 0.5 11.4 2.3    
Operating income 99.0 97.1 160.2 193.7    
Interest income 0.5 0.5 1.0 1.2    
Interest expense 12.0 11.6 25.3 24.0    
Income from equity investments in subsidiaries 0.0 0.0 0.0 0.0    
Other expense 1.1 16.0 8.3 30.1    
Income before income taxes 86.4 70.0 127.6 140.8    
Provision (benefit) for income taxes 24.4 22.4 36.1 41.0    
Net income 62.0 47.6 91.5 99.8    
Comprehensive income (loss) 40.9 54.0 47.7 107.1    
ASSETS            
Cash and cash equivalents 74.1 82.7 74.1 82.7 $ 77.0 $ 127.3
Accounts receivable, net 173.6   173.6   168.1  
Inventories 299.1   299.1   306.0  
Deferred income tax benefits, net 110.2   110.2   118.8  
Non-trade amounts receivable, net 43.7   43.7   61.8  
Intercompany receivables 0.0   0.0   0.0  
Prepaid expenses and other current assets 24.6   24.6   21.6  
Total current assets 725.3   725.3   753.3  
Deferred income tax benefits, net 410.6   410.6   416.7  
Property, plant and equipment, net 262.9   262.9   290.3  
Long-term receivables, net 14.8   14.8   17.3  
Trademarks and tradenames, net 94.8   94.8   104.2  
Other intangible assets, net 0.7   0.7   1.5  
Goodwill 157.5   157.5   164.7  
Investments in subsidiaries 0.0   0.0   0.0  
Intercompany notes receivable 0.0   0.0   0.0  
Other assets, net 27.6   27.6   32.0  
Total assets 1,694.2   1,694.2   1,780.0  
LIABILITIES AND SHAREHOLDERS' EQUITY            
Accounts payable 95.9   95.9   142.8  
Short-term borrowings and current portion of long-term debt and capital lease obligations 264.0   264.0   221.4  
Intercompany payables 0.0   0.0   0.0  
Accrued liabilities 326.8   326.8   383.2  
Total current liabilities 686.7   686.7   747.4  
Long-term debt and capital lease obligations 609.3   609.3   612.1  
Intercompany notes payable 0.0   0.0   0.0  
Other liabilities 220.7   220.7   234.7  
Total shareholders' equity 177.5   177.5   185.8  
Total liabilities and shareholders' equity 1,694.2   1,694.2   1,780.0  
Operating Activities:            
Net cash provided by operating activities     24.1 44.1    
Investing Activities:            
Capital expenditures     (27.8) (31.2)    
Proceeds from disposal of property, plant and equipment     14.4 5.5    
Net intercompany loans     0.0 0.0    
Return of capital     0.0      
Net cash used in investing activities     (13.4) (25.7)    
Financing Activities:            
Dividend payments to shareholders     (69.7) (66.9)    
Dividend payments to parent     0.0 0.0    
Proceeds from exercise of stock options     4.9 10.7    
Repurchase of common stock     (0.9) (31.4)    
Repayment of capital lease obligations     (1.7) (2.0)    
Net change in short-term debt     62.1 63.5    
Payments of Debt Issuance Costs     0.7 0.0    
Excess tax benefits from share-based payment arrangements     0.7 7.1    
Net intercompany borrowings     0.0 0.0    
Return of capital to parent     0.0      
Net cash used in financing activities     (5.3) (19.0)    
Effect of exchange rate changes on cash and cash equivalents     (8.3) (44.0)    
Net change in cash and cash equivalents     (2.9) (44.6)    
Parent            
Net sales 0.0 0.0 0.0 0.0    
Other revenue 0.0 0.0 0.0 0.0    
Cost of products sold 0.0 0.0 0.0 0.0    
Gross margin 0.0 0.0 0.0 0.0    
Delivery, sales and administrative expense 4.1 3.2 7.6 7.8    
Re-engineering and impairment charges 0.0 0.0 0.0 0.0    
Gains on disposal of assets 0.0 0.0 0.0 0.0    
Operating income (4.1) (3.2) (7.6) (7.8)    
Interest income 8.1 0.1 15.3 0.2    
Interest expense 12.1 9.3 24.9 18.9    
Income from equity investments in subsidiaries 66.9 55.6 102.2 116.9    
Other expense 0.0 0.0 0.0 0.0    
Income before income taxes 58.8 43.2 85.0 90.4    
Provision (benefit) for income taxes (3.2) (4.4) (6.5) (9.4)    
Net income 62.0 47.6 91.5 99.8    
Comprehensive income (loss) 40.9 54.0 47.7 107.1    
ASSETS            
Cash and cash equivalents 0.0 0.0 0.0 0.0 0.0 0.0
Accounts receivable, net 0.0   0.0   0.0  
Inventories 0.0   0.0   0.0  
Deferred income tax benefits, net 6.2   6.2   6.2  
Non-trade amounts receivable, net 0.0   0.0   0.1  
Intercompany receivables 18.7   18.7   11.8  
Prepaid expenses and other current assets 1.2   1.2   1.1  
Total current assets 26.1   26.1   19.2  
Deferred income tax benefits, net 98.2   98.2   97.5  
Property, plant and equipment, net 0.0   0.0   0.0  
Long-term receivables, net 0.0   0.0   0.0  
Trademarks and tradenames, net 0.0   0.0   0.0  
Other intangible assets, net 0.0   0.0   0.0  
Goodwill 0.0   0.0   0.0  
Investments in subsidiaries 1,131.8   1,131.8   1,479.0  
Intercompany notes receivable 455.7   455.7   48.4  
Other assets, net 2.3   2.3   1.5  
Total assets 1,714.1   1,714.1   1,645.6  
LIABILITIES AND SHAREHOLDERS' EQUITY            
Accounts payable 1.0   1.0   0.0  
Short-term borrowings and current portion of long-term debt and capital lease obligations 168.8   168.8   110.9  
Intercompany payables 518.5   518.5   632.0  
Accrued liabilities 138.1   138.1   66.4  
Total current liabilities 826.4   826.4   809.3  
Long-term debt and capital lease obligations 599.3   599.3   599.2  
Intercompany notes payable 93.1   93.1   32.5  
Other liabilities 17.8   17.8   18.8  
Total shareholders' equity 177.5   177.5   185.8  
Total liabilities and shareholders' equity $ 1,714.1   1,714.1   1,645.6  
Operating Activities:            
Net cash provided by operating activities     458.8 (17.4)    
Investing Activities:            
Capital expenditures     0.0 0.0    
Proceeds from disposal of property, plant and equipment     0.0 0.0    
Net intercompany loans     (314.7) 1.7    
Return of capital     0.0      
Net cash used in investing activities     (314.7) 1.7    
Financing Activities:            
Dividend payments to shareholders     (69.7) (66.9)    
Dividend payments to parent     0.0 0.0    
Proceeds from exercise of stock options     4.9 10.7    
Repurchase of common stock     (0.9) (31.4)    
Repayment of capital lease obligations     0.0 0.0    
Net change in short-term debt     67.0 66.2    
Payments of Debt Issuance Costs     0.7      
Excess tax benefits from share-based payment arrangements     0.7 7.1    
Net intercompany borrowings     (145.4) 30.0    
Return of capital to parent     0.0      
Net cash used in financing activities     (144.1) 15.7    
Effect of exchange rate changes on cash and cash equivalents     0.0 0.0    
Net change in cash and cash equivalents     $ 0.0 0.0    
Guarantor            
Equity Method Investment, Ownership Percentage 100.00%   100.00%      
Net sales $ 0.0 0.0 $ 0.0 0.0    
Other revenue 28.5 38.4 56.8 63.2    
Cost of products sold 9.7 6.4 14.9 12.2    
Gross margin 18.8 32.0 41.9 51.0    
Delivery, sales and administrative expense 20.8 20.4 38.7 35.5    
Re-engineering and impairment charges 0.0 0.0 0.0 0.0    
Gains on disposal of assets 0.0 0.0 0.0 0.0    
Operating income (2.0) 11.6 3.2 15.5    
Interest income 6.2 7.4 12.7 14.6    
Interest expense 9.0 5.4 17.1 9.9    
Income from equity investments in subsidiaries 64.6 47.5 99.3 106.1    
Other expense 0.0 0.1 0.0 0.2    
Income before income taxes 59.8 61.0 98.1 126.1    
Provision (benefit) for income taxes (2.3) 5.1 (0.7) 7.7    
Net income 62.1 55.9 98.8 118.4    
Comprehensive income (loss) 42.2 61.3 49.8 125.1    
ASSETS            
Cash and cash equivalents 0.1 0.1 0.1 0.1 0.0 0.1
Accounts receivable, net 0.0   0.0   0.0  
Inventories 0.0   0.0   0.0  
Deferred income tax benefits, net 36.9   36.9   36.9  
Non-trade amounts receivable, net 40.7   40.7   9.2  
Intercompany receivables 667.1   667.1   755.2  
Prepaid expenses and other current assets 4.4   4.4   1.8  
Total current assets 749.2   749.2   803.1  
Deferred income tax benefits, net 188.4   188.4   189.2  
Property, plant and equipment, net 43.5   43.5   43.7  
Long-term receivables, net 0.1   0.1   0.1  
Trademarks and tradenames, net 0.0   0.0   0.0  
Other intangible assets, net 0.0   0.0   0.0  
Goodwill 2.9   2.9   2.9  
Investments in subsidiaries 474.5   474.5   575.0  
Intercompany notes receivable 536.0   536.0   554.1  
Other assets, net 0.9   0.9   0.6  
Total assets 1,995.5   1,995.5   2,168.7  
LIABILITIES AND SHAREHOLDERS' EQUITY            
Accounts payable 1.0   1.0   2.6  
Short-term borrowings and current portion of long-term debt and capital lease obligations 0.0   0.0   2.3  
Intercompany payables 235.1   235.1   225.0  
Accrued liabilities 61.7   61.7   144.1  
Total current liabilities 297.8   297.8   374.0  
Long-term debt and capital lease obligations 0.0   0.0   0.0  
Intercompany notes payable 457.3   457.3   204.0  
Other liabilities 155.4   155.4   155.5  
Total shareholders' equity 1,085.0   1,085.0   1,435.2  
Total liabilities and shareholders' equity 1,995.5   1,995.5   2,168.7  
Operating Activities:            
Net cash provided by operating activities     (59.0) 31.7    
Investing Activities:            
Capital expenditures     (5.8) (6.9)    
Proceeds from disposal of property, plant and equipment     0.0 0.0    
Net intercompany loans     100.4 67.9    
Return of capital     105.5      
Net cash used in investing activities     200.1 61.0    
Financing Activities:            
Dividend payments to shareholders     0.0 0.0    
Dividend payments to parent     (400.0) 0.0    
Proceeds from exercise of stock options     0.0 0.0    
Repurchase of common stock     0.0 0.0    
Repayment of capital lease obligations     0.0 0.0    
Net change in short-term debt     (2.3) 0.0    
Payments of Debt Issuance Costs     0.0      
Excess tax benefits from share-based payment arrangements     0.0 0.0    
Net intercompany borrowings     261.4 (91.3)    
Return of capital to parent     0.0      
Net cash used in financing activities     (140.9) (91.3)    
Effect of exchange rate changes on cash and cash equivalents     (0.1) (1.4)    
Net change in cash and cash equivalents     0.1 0.0    
Non-Guarantors            
Net sales 589.6 677.5 1,171.6 1,341.1    
Other revenue 9.7 6.4 14.9 12.2    
Cost of products sold 215.9 264.9 434.0 509.3    
Gross margin 383.4 419.0 752.5 844.0    
Delivery, sales and administrative expense 287.6 327.4 581.6 654.6    
Re-engineering and impairment charges 1.5 3.4 17.7 5.7    
Gains on disposal of assets 10.8 0.5 11.4 2.3    
Operating income 105.1 88.7 164.6 186.0    
Interest income 1.4 1.1 2.4 2.2    
Interest expense 6.1 5.0 12.7 11.0    
Income from equity investments in subsidiaries 0.0 0.0 0.0 0.0    
Other expense 1.1 15.9 8.3 29.9    
Income before income taxes 99.3 68.9 146.0 147.3    
Provision (benefit) for income taxes 29.9 21.7 43.3 42.7    
Net income 69.4 47.2 102.7 104.6    
Comprehensive income (loss) 58.7 46.8 63.5 107.9    
ASSETS            
Cash and cash equivalents 74.0 82.6 74.0 82.6 77.0 127.2
Accounts receivable, net 173.6   173.6   168.1  
Inventories 299.1   299.1   306.0  
Deferred income tax benefits, net 67.1   67.1   75.7  
Non-trade amounts receivable, net 93.2   93.2   90.7  
Intercompany receivables 231.5   231.5   227.6  
Prepaid expenses and other current assets 69.3   69.3   101.8  
Total current assets 1,007.8   1,007.8   1,046.9  
Deferred income tax benefits, net 124.0   124.0   130.0  
Property, plant and equipment, net 219.4   219.4   246.6  
Long-term receivables, net 14.7   14.7   17.2  
Trademarks and tradenames, net 94.8   94.8   104.2  
Other intangible assets, net 0.7   0.7   1.5  
Goodwill 154.6   154.6   161.8  
Investments in subsidiaries 0.0   0.0   0.0  
Intercompany notes receivable 289.6   289.6   236.5  
Other assets, net 154.5   154.5   160.1  
Total assets 2,060.1   2,060.1   2,104.8  
LIABILITIES AND SHAREHOLDERS' EQUITY            
Accounts payable 93.9   93.9   140.2  
Short-term borrowings and current portion of long-term debt and capital lease obligations 95.2   95.2   108.2  
Intercompany payables 163.7   163.7   137.6  
Accrued liabilities 267.5   267.5   294.0  
Total current liabilities 620.3   620.3   680.0  
Long-term debt and capital lease obligations 10.0   10.0   12.9  
Intercompany notes payable 730.9   730.9   602.5  
Other liabilities 177.6   177.6   190.6  
Total shareholders' equity 521.3   521.3   618.8  
Total liabilities and shareholders' equity 2,060.1   2,060.1   2,104.8  
Operating Activities:            
Net cash provided by operating activities     121.3 72.2    
Investing Activities:            
Capital expenditures     (22.0) (24.3)    
Proceeds from disposal of property, plant and equipment     14.4 5.5    
Net intercompany loans     24.8 (32.6)    
Return of capital     0.0      
Net cash used in investing activities     17.2 (51.4)    
Financing Activities:            
Dividend payments to shareholders     0.0 0.0    
Dividend payments to parent     (77.8) (35.9)    
Proceeds from exercise of stock options     0.0 0.0    
Repurchase of common stock     0.0 0.0    
Repayment of capital lease obligations     (1.7) (2.0)    
Net change in short-term debt     (2.6) (2.7)    
Payments of Debt Issuance Costs     0.0      
Excess tax benefits from share-based payment arrangements     0.0 0.0    
Net intercompany borrowings     54.3 17.8    
Return of capital to parent     (105.5)      
Net cash used in financing activities     (133.3) (22.8)    
Effect of exchange rate changes on cash and cash equivalents     (8.2) (42.6)    
Net change in cash and cash equivalents     (3.0) (44.6)    
Eliminations            
Net sales (0.7) (3.2) (0.9) (3.6)    
Other revenue (38.2) (44.8) (71.7) (75.4)    
Cost of products sold (36.5) (45.6) (68.2) (74.2)    
Gross margin (2.4) (2.4) (4.4) (4.8)    
Delivery, sales and administrative expense (2.4) (2.4) (4.4) (4.8)    
Re-engineering and impairment charges 0.0 0.0 0.0 0.0    
Gains on disposal of assets 0.0 0.0 0.0 0.0    
Operating income 0.0 0.0 0.0 0.0    
Interest income (15.2) (8.1) (29.4) (15.8)    
Interest expense (15.2) (8.1) (29.4) (15.8)    
Income from equity investments in subsidiaries (131.5) (103.1) (201.5) (223.0)    
Other expense 0.0 0.0 0.0 0.0    
Income before income taxes (131.5) (103.1) (201.5) (223.0)    
Provision (benefit) for income taxes 0.0 0.0 0.0 0.0    
Net income (131.5) (103.1) (201.5) (223.0)    
Comprehensive income (loss) (100.9) (108.1) (113.3) (233.0)    
ASSETS            
Cash and cash equivalents 0.0 $ 0.0 0.0 0.0 0.0 $ 0.0
Accounts receivable, net 0.0   0.0   0.0  
Inventories 0.0   0.0   0.0  
Deferred income tax benefits, net 0.0   0.0   0.0  
Non-trade amounts receivable, net (90.2)   (90.2)   (38.2)  
Intercompany receivables (917.3)   (917.3)   (994.6)  
Prepaid expenses and other current assets (50.3)   (50.3)   (83.1)  
Total current assets (1,057.8)   (1,057.8)   (1,115.9)  
Deferred income tax benefits, net 0.0   0.0   0.0  
Property, plant and equipment, net 0.0   0.0   0.0  
Long-term receivables, net 0.0   0.0   0.0  
Trademarks and tradenames, net 0.0   0.0   0.0  
Other intangible assets, net 0.0   0.0   0.0  
Goodwill 0.0   0.0   0.0  
Investments in subsidiaries (1,606.3)   (1,606.3)   (2,054.0)  
Intercompany notes receivable (1,281.3)   (1,281.3)   (839.0)  
Other assets, net (130.1)   (130.1)   (130.2)  
Total assets (4,075.5)   (4,075.5)   (4,139.1)  
LIABILITIES AND SHAREHOLDERS' EQUITY            
Accounts payable 0.0   0.0   0.0  
Short-term borrowings and current portion of long-term debt and capital lease obligations 0.0   0.0   0.0  
Intercompany payables (917.3)   (917.3)   (994.6)  
Accrued liabilities (140.5)   (140.5)   (121.3)  
Total current liabilities (1,057.8)   (1,057.8)   (1,115.9)  
Long-term debt and capital lease obligations 0.0   0.0   0.0  
Intercompany notes payable (1,281.3)   (1,281.3)   (839.0)  
Other liabilities (130.1)   (130.1)   (130.2)  
Total shareholders' equity (1,606.3)   (1,606.3)   (2,054.0)  
Total liabilities and shareholders' equity $ (4,075.5)   (4,075.5)   $ (4,139.1)  
Operating Activities:            
Net cash provided by operating activities     (497.0) (42.4)    
Investing Activities:            
Capital expenditures     0.0 0.0    
Proceeds from disposal of property, plant and equipment     0.0 0.0    
Net intercompany loans     189.5 (37.0)    
Return of capital     (105.5)      
Net cash used in investing activities     84.0 (37.0)    
Financing Activities:            
Dividend payments to shareholders     0.0 0.0    
Dividend payments to parent     477.8 35.9    
Proceeds from exercise of stock options     0.0 0.0    
Repurchase of common stock     0.0 0.0    
Repayment of capital lease obligations     0.0 0.0    
Net change in short-term debt     0.0 0.0    
Payments of Debt Issuance Costs     0.0      
Excess tax benefits from share-based payment arrangements     0.0 0.0    
Net intercompany borrowings     (170.3) 43.5    
Return of capital to parent     105.5      
Net cash used in financing activities     413.0 79.4    
Effect of exchange rate changes on cash and cash equivalents     0.0 0.0    
Net change in cash and cash equivalents     $ 0.0 $ 0.0    
[1] (a)See Note 7 to the unaudited Consolidated Financial Statements for a discussion of re-engineering and impairment charges.