XML 43 R59.htm IDEA: XBRL DOCUMENT v3.3.0.814
Guarantor Information (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 26, 2015
Sep. 27, 2014
Sep. 26, 2015
Sep. 27, 2014
Dec. 27, 2014
Dec. 28, 2013
Net sales $ 521.0 $ 588.7 $ 1,691.7 $ 1,926.2    
Other revenue 0.0 0.0 0.0 0.0    
Cost of products sold 172.5 209.2 553.2 656.5    
Gross margin 348.5 379.5 1,138.5 1,269.7    
Delivery, sales and administrative expense 288.5 321.7 912.0 1,014.8    
Re-engineering and impairment charges 0.3 2.6 18.0 [1] 8.3 [1]    
Gains on disposal of assets 2.0 0.0 13.4 2.3    
Operating income 61.7 55.2 221.9 248.9    
Interest income 0.5 0.8 1.5 2.0    
Interest expense 11.3 11.9 36.6 35.9    
Income from equity investments in subsidiaries 0.0 0.0 0.0 0.0    
Other expense (income) 0.3 (3.8) 8.6 26.3    
Income before income taxes 50.6 47.9 178.2 188.7    
Provision (benefit) for income taxes 14.4 15.6 50.5 56.6    
Net income 36.2 32.3 127.7 132.1    
Comprehensive income (loss) (26.4) 7.4 21.3 114.5    
ASSETS            
Cash and cash equivalents 93.1 89.4 93.1 89.4 $ 77.0 $ 127.3
Accounts receivable, net 158.6   158.6   168.1  
Inventories 285.7   285.7   306.0  
Deferred income tax benefits, net 105.5   105.5   118.8  
Non-trade amounts receivable, net 59.2   59.2   61.8  
Intercompany receivables 0.0   0.0   0.0  
Prepaid expenses and other current assets 26.2   26.2   21.6  
Total current assets 728.3   728.3   753.3  
Deferred income tax benefits, net 402.8   402.8   416.7  
Property, plant and equipment, net 254.7   254.7   290.3  
Long-term receivables, net 14.0   14.0   17.3  
Trademarks and tradenames, net 86.8   86.8   104.2  
Other intangible assets, net 0.3   0.3   1.5  
Goodwill 148.7   148.7   164.7  
Investments in subsidiaries 0.0   0.0   0.0  
Intercompany notes receivable 0.0   0.0   0.0  
Other assets, net 27.7   27.7   32.0  
Total assets 1,663.3   1,663.3   1,780.0  
LIABILITIES AND SHAREHOLDERS' EQUITY            
Accounts payable 94.7   94.7   142.8  
Short-term borrowings and current portion of long-term debt and capital lease obligations 286.2   286.2   221.4  
Intercompany payables 0.0   0.0   0.0  
Accrued liabilities 327.8   327.8   383.2  
Total current liabilities 708.7   708.7   747.4  
Long-term debt and capital lease obligations 608.9   608.9   612.1  
Intercompany notes payable 0.0   0.0   0.0  
Other liabilities 221.0   221.0   234.7  
Total shareholders' equity 124.7   124.7   185.8  
Total liabilities and shareholders' equity 1,663.3   1,663.3   1,780.0  
Operating Activities:            
Net cash provided by operating activities     72.2 89.1    
Investing Activities:            
Capital expenditures     (42.4) (46.0)    
Proceeds from disposal of property, plant and equipment     17.5 6.1    
Net intercompany loans     0.0 0.0    
Return of capital     0.0      
Net cash used in investing activities     (24.9) (39.9)    
Financing Activities:            
Dividend payments to shareholders     (103.6) (101.0)    
Cash Dividends Paid to Parent Company     0.0 0.0    
Proceeds from (Repayments of) Notes Payable     0.0      
Proceeds from exercise of stock options     7.6 14.0    
Repurchase of common stock     (0.9) (41.7)    
Repayment of capital lease obligations     (2.1) (2.5)    
Net change in short-term debt     82.0 84.9    
Payments of Debt Issuance Costs     0.7 0.0    
Excess tax benefits from share-based payment arrangements     2.5 8.8    
Net intercompany borrowings     0.0 0.0    
Return of capital to parent     0.0      
Net cash used in financing activities     (15.2) (37.5)    
Effect of exchange rate changes on cash and cash equivalents     (16.0) (49.6)    
Net change in cash and cash equivalents     16.1 (37.9)    
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 3.3 2.6 10.9 10.4    
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 (3.3) (2.6) (10.9) (10.4)    
Interest income 8.1 0.1 23.4 0.3    
Interest expense 11.6 9.8 36.5 28.7    
Income from equity investments in subsidiaries 40.5 40.4 142.7 157.3    
Other expense (income) 0.0 0.0 0.0 0.0    
Income before income taxes 33.7 28.1 118.7 118.5    
Provision (benefit) for income taxes (2.5) (4.2) (9.0) (13.6)    
Net income 36.2 32.3 127.7 132.1    
Comprehensive income (loss) (26.4) 7.4 21.3 114.5    
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 21.4   21.4   11.8  
Prepaid expenses and other current assets 1.5   1.5   1.1  
Total current assets 29.1   29.1   19.2  
Deferred income tax benefits, net 99.9   99.9   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 1,110.8   1,110.8   1,479.0  
Intercompany notes receivable 459.1   459.1   48.4  
Other assets, net 1.7   1.7   1.5  
Total assets 1,700.6   1,700.6   1,645.6  
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 191.9   191.9   110.9  
Intercompany payables 567.4   567.4   632.0  
Accrued liabilities 142.8   142.8   66.4  
Total current liabilities 902.1   902.1   809.3  
Long-term debt and capital lease obligations 599.3   599.3   599.2  
Intercompany notes payable 56.2   56.2   32.5  
Other liabilities 18.3   18.3   18.8  
Total shareholders' equity 124.7   124.7   185.8  
Total liabilities and shareholders' equity $ 1,700.6   1,700.6   1,645.6  
Operating Activities:            
Net cash provided by operating activities     456.7 (25.3)    
Investing Activities:            
Capital expenditures     0.0 0.0    
Proceeds from disposal of property, plant and equipment     0.0 0.0    
Net intercompany loans     (355.1) 2.3    
Return of capital     0.0      
Net cash used in investing activities     (355.1) 2.3    
Financing Activities:            
Dividend payments to shareholders     (103.6) (101.0)    
Cash Dividends Paid to Parent Company     0.0 0.0    
Proceeds from (Repayments of) Notes Payable     0.1      
Proceeds from exercise of stock options     7.6 14.0    
Repurchase of common stock     (0.9) (41.7)    
Repayment of capital lease obligations     0.0 0.0    
Net change in short-term debt     90.0 87.6    
Payments of Debt Issuance Costs     0.7      
Excess tax benefits from share-based payment arrangements     2.5 8.8    
Net intercompany borrowings     (96.6) 55.3    
Return of capital to parent     0.0      
Net cash used in financing activities     (101.6) 23.0    
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 28.7 28.5 85.5 91.7    
Cost of products sold 9.0 6.5 23.9 18.7    
Gross margin 19.7 22.0 61.6 73.0    
Delivery, sales and administrative expense 23.1 17.3 61.8 52.8    
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 (3.4) 4.7 (0.2) 20.2    
Interest income 5.8 7.4 18.5 22.0    
Interest expense 9.3 5.4 26.4 15.3    
Income from equity investments in subsidiaries 46.0 36.2 145.3 142.3    
Other expense (income) 0.3 0.0 0.3 0.2    
Income before income taxes 38.8 42.9 136.9 169.0    
Provision (benefit) for income taxes (2.8) 2.2 (3.5) 9.9    
Net income 41.6 40.7 140.4 159.1    
Comprehensive income (loss) (19.6) 16.5 30.2 141.6    
ASSETS            
Cash and cash equivalents 0.3 0.3 0.3 0.3 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 42.2   42.2   9.2  
Intercompany receivables 630.4   630.4   755.2  
Prepaid expenses and other current assets 3.9   3.9   1.8  
Total current assets 713.7   713.7   803.1  
Deferred income tax benefits, net 188.4   188.4   189.2  
Property, plant and equipment, net 45.7   45.7   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 562.4   562.4   575.0  
Intercompany notes receivable 496.8   496.8   554.1  
Other assets, net 1.2   1.2   0.6  
Total assets 2,011.2   2,011.2   2,168.7  
LIABILITIES AND SHAREHOLDERS' EQUITY            
Accounts payable 2.7   2.7   2.6  
Short-term borrowings and current portion of long-term debt and capital lease obligations 2.5   2.5   2.3  
Intercompany payables 230.9   230.9   225.0  
Accrued liabilities 85.6   85.6   144.1  
Total current liabilities 321.7   321.7   374.0  
Long-term debt and capital lease obligations 0.0   0.0   0.0  
Intercompany notes payable 502.5   502.5   204.0  
Other liabilities 121.6   121.6   155.5  
Total shareholders' equity 1,065.4   1,065.4   1,435.2  
Total liabilities and shareholders' equity 2,011.2   2,011.2   2,168.7  
Operating Activities:            
Net cash provided by operating activities     (77.3) 103.4    
Investing Activities:            
Capital expenditures     (8.7) (10.8)    
Proceeds from disposal of property, plant and equipment     0.0 0.0    
Net intercompany loans     89.5 6.5    
Return of capital     105.5      
Net cash used in investing activities     186.3 (4.3)    
Financing Activities:            
Dividend payments to shareholders     0.0 0.0    
Cash Dividends Paid to Parent Company     (400.0) 0.0    
Proceeds from (Repayments of) Notes Payable     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     293.8 (97.5)    
Return of capital to parent     0.0      
Net cash used in financing activities     (108.5) (97.5)    
Effect of exchange rate changes on cash and cash equivalents     (0.2) (1.4)    
Net change in cash and cash equivalents     0.3 0.2    
Non-Guarantors            
Net sales 522.4 590.6 1,694.0 1,931.7    
Other revenue 9.0 6.5 23.9 18.7    
Cost of products sold 200.3 237.3 634.3 746.6    
Gross margin 331.1 359.8 1,083.6 1,203.8    
Delivery, sales and administrative expense 264.4 304.1 846.0 958.7    
Re-engineering and impairment charges 0.3 2.6 18.0 8.3    
Gains on disposal of assets 2.0 0.0 13.4 2.3    
Operating income 68.4 53.1 233.0 239.1    
Interest income 2.1 1.3 4.5 3.5    
Interest expense 5.9 4.7 18.6 15.7    
Income from equity investments in subsidiaries 0.0 0.0 0.0 0.0    
Other expense (income) 0.0 (3.8) 8.3 26.1    
Income before income taxes 64.6 53.5 210.6 200.8    
Provision (benefit) for income taxes 19.7 17.6 63.0 60.3    
Net income 44.9 35.9 147.6 140.5    
Comprehensive income (loss) 0.8 20.0 64.3 127.9    
ASSETS            
Cash and cash equivalents 92.8 89.1 92.8 89.1 77.0 127.2
Accounts receivable, net 158.6   158.6   168.1  
Inventories 285.7   285.7   306.0  
Deferred income tax benefits, net 64.3   64.3   75.7  
Non-trade amounts receivable, net 105.9   105.9   90.7  
Intercompany receivables 226.1   226.1   227.6  
Prepaid expenses and other current assets 90.1   90.1   101.8  
Total current assets 1,023.5   1,023.5   1,046.9  
Deferred income tax benefits, net 114.5   114.5   130.0  
Property, plant and equipment, net 209.0   209.0   246.6  
Long-term receivables, net 13.9   13.9   17.2  
Trademarks and tradenames, net 86.8   86.8   104.2  
Other intangible assets, net 0.3   0.3   1.5  
Goodwill 145.8   145.8   161.8  
Investments in subsidiaries 0.0   0.0   0.0  
Intercompany notes receivable 295.0   295.0   236.5  
Other assets, net 122.0   122.0   160.1  
Total assets 2,010.8   2,010.8   2,104.8  
LIABILITIES AND SHAREHOLDERS' EQUITY            
Accounts payable 92.0   92.0   140.2  
Short-term borrowings and current portion of long-term debt and capital lease obligations 91.8   91.8   108.2  
Intercompany payables 79.6   79.6   137.6  
Accrued liabilities 259.5   259.5   294.0  
Total current liabilities 522.9   522.9   680.0  
Long-term debt and capital lease obligations 9.6   9.6   12.9  
Intercompany notes payable 692.2   692.2   602.5  
Other liabilities 178.3   178.3   190.6  
Total shareholders' equity 607.8   607.8   618.8  
Total liabilities and shareholders' equity 2,010.8   2,010.8   2,104.8  
Operating Activities:            
Net cash provided by operating activities     190.4 45.7    
Investing Activities:            
Capital expenditures     (33.7) (35.2)    
Proceeds from disposal of property, plant and equipment     17.5 6.1    
Net intercompany loans     (11.5) 14.0    
Return of capital     0.0      
Net cash used in investing activities     (27.7) (15.1)    
Financing Activities:            
Dividend payments to shareholders     0.0 0.0    
Cash Dividends Paid to Parent Company     (80.8) (37.1)    
Proceeds from (Repayments of) Notes Payable     (0.1)      
Proceeds from exercise of stock options     0.0 0.0    
Repurchase of common stock     0.0 0.0    
Repayment of capital lease obligations     (2.1) (2.5)    
Net change in short-term debt     (5.7) (2.7)    
Payments of Debt Issuance Costs     0.0      
Excess tax benefits from share-based payment arrangements     0.0 0.0    
Net intercompany borrowings     63.1 21.8    
Return of capital to parent     (105.5)      
Net cash used in financing activities     (131.1) (20.5)    
Effect of exchange rate changes on cash and cash equivalents     (15.8) (48.2)    
Net change in cash and cash equivalents     15.8 (38.1)    
Eliminations            
Net sales (1.4) (1.9) (2.3) (5.5)    
Other revenue (37.7) (35.0) (109.4) (110.4)    
Cost of products sold (36.8) (34.6) (105.0) (108.8)    
Gross margin (2.3) (2.3) (6.7) (7.1)    
Delivery, sales and administrative expense (2.3) (2.3) (6.7) (7.1)    
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 (15.5) (8.0) (44.9) (23.8)    
Interest expense (15.5) (8.0) (44.9) (23.8)    
Income from equity investments in subsidiaries (86.5) (76.6) (288.0) (299.6)    
Other expense (income) 0.0 0.0 0.0 0.0    
Income before income taxes (86.5) (76.6) (288.0) (299.6)    
Provision (benefit) for income taxes 0.0 0.0 0.0 0.0    
Net income (86.5) (76.6) (288.0) (299.6)    
Comprehensive income (loss) 18.8 (36.5) (94.5) (269.5)    
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 (1.9)   (1.9)   0.0  
Non-trade amounts receivable, net (88.9)   (88.9)   (38.2)  
Intercompany receivables (877.9)   (877.9)   (994.6)  
Prepaid expenses and other current assets (69.3)   (69.3)   (83.1)  
Total current assets (1,038.0)   (1,038.0)   (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 (1,673.2)   (1,673.2)   (2,054.0)  
Intercompany notes receivable (1,250.9)   (1,250.9)   (839.0)  
Other assets, net (97.2)   (97.2)   (130.2)  
Total assets (4,059.3)   (4,059.3)   (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 (877.9)   (877.9)   (994.6)  
Accrued liabilities (160.1)   (160.1)   (121.3)  
Total current liabilities (1,038.0)   (1,038.0)   (1,115.9)  
Long-term debt and capital lease obligations 0.0   0.0   0.0  
Intercompany notes payable (1,250.9)   (1,250.9)   (839.0)  
Other liabilities (97.2)   (97.2)   (130.2)  
Total shareholders' equity (1,673.2)   (1,673.2)   (2,054.0)  
Total liabilities and shareholders' equity $ (4,059.3)   (4,059.3)   $ (4,139.1)  
Operating Activities:            
Net cash provided by operating activities     (497.6) (34.7)    
Investing Activities:            
Capital expenditures     0.0 0.0    
Proceeds from disposal of property, plant and equipment     0.0 0.0    
Net intercompany loans     277.1 (22.8)    
Return of capital     (105.5)      
Net cash used in investing activities     171.6 (22.8)    
Financing Activities:            
Dividend payments to shareholders     0.0 0.0    
Cash Dividends Paid to Parent Company     480.8 37.1    
Proceeds from (Repayments of) Notes Payable     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     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     (260.3) 20.4    
Return of capital to parent     105.5      
Net cash used in financing activities     326.0 57.5    
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.