XML 59 R49.htm IDEA: XBRL DOCUMENT v3.5.0.2
GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION - Condensed Consolidated Statements of Cash Flows (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 28 Months Ended
Sep. 24, 2016
Sep. 26, 2015
Sep. 24, 2016
Sep. 26, 2015
Sep. 24, 2016
Cash flows from operating activities:          
Net earnings $ 29,521 $ 13,549 $ 107,134 $ 74,495  
Adjustments to reconcile net earnings to net cash flows from operations:          
Depreciation and amortization     61,242 70,859  
Noncash loss on trading securities     973 5,020  
Impairment of assets - restructuring activities     618 12,659  
Impairment of goodwill and intangible assets     0 15,200  
Stock-based compensation     6,572 5,667  
Change in fair value of contingent consideration     (3,527) 0  
Defined benefit pension plan expense     1,486 (460)  
Contribution to defined benefit pension plan     (712) (15,735)  
Gain on sale of property, plant and equipment     250 1,263  
Equity in earnings in nonconsolidated subsidiaries 0 0 0 0  
Deferred income taxes (3,749) 5,272 (1,534) 5,217  
Changes in assets and liabilities:          
Receivables     16,436 5,551  
Inventories     (34,413) (25,447)  
Prepaid expenses and other assets     (10,624) 5,275  
Accounts payable     (11,338) 832  
Accrued expenses     3,272 7,368  
Other noncurrent liabilities     240 887  
Income taxes payable (refundable)     4,831 14,171  
Net cash flows from operating activities     127,254 182,822  
Cash flows from investing activities:          
Purchase of property, plant and equipment     (42,233) (34,447)  
Proceeds from sale of assets     3,938 3,256  
Increase in restricted cash - pension     (13,652) 0  
Other, net     (2,824) 5,980  
Net cash flows from investing activities     (41,119) (25,211)  
Cash flows from financing activities:          
Net borrowings under short-term agreements     (128) (12,322)  
Proceeds from Issuance of Long-term Debt     0 37,000  
Principal payments on long-term borrowings     (1,563) (37,878)  
Dividends paid     (25,604) (26,708)  
Dividends to noncontrolling interest     (2,527) (2,323)  
Purchase of noncontrolling interest     (11,009) 0  
Proceeds from exercises under stock plans     6,509 10,902  
Excess tax benefits from stock option exercises     0 1,458  
Purchase of treasury shares     (46,581) (148,220) $ (610,600)
Purchase of common treasury shares - stock plan exercises     (1,453) (12,135)  
Net cash flows from financing activities     (82,356) (190,226)  
Effect of exchange rate changes on cash and cash equivalents     (3,478) (26,113)  
Net change in cash and cash equivalents     301 (58,728)  
Cash and cash equivalents—beginning of year     349,074 371,579  
Cash and cash equivalents—end of period 349,375 312,851 349,375 312,851 349,375
Parent          
Cash flows from operating activities:          
Net earnings 28,173 12,066 103,168 70,678  
Adjustments to reconcile net earnings to net cash flows from operations:          
Depreciation and amortization     20,482 22,373  
Noncash loss on trading securities     0 0  
Impairment of assets - restructuring activities     0 4,092  
Impairment of goodwill and intangible assets       0  
Stock-based compensation     6,572 9,620  
Change in fair value of contingent consideration     0    
Defined benefit pension plan expense     0 0  
Contribution to defined benefit pension plan     0 0  
Gain on sale of property, plant and equipment     2 333  
Equity in earnings in nonconsolidated subsidiaries (22,658) (10,324) (69,876) (45,616)  
Deferred income taxes (5,321) 7,909 (1,834) 11,728  
Changes in assets and liabilities:          
Receivables     (10,501) 21,061  
Inventories     (11,847) (16,893)  
Prepaid expenses and other assets     (4,526) 840  
Accounts payable     (16,605) 5,038  
Accrued expenses     11,179 (5,758)  
Other noncurrent liabilities     (252) (2,716)  
Income taxes payable (refundable)     19,132 14,216  
Net cash flows from operating activities     45,094 88,996  
Cash flows from investing activities:          
Purchase of property, plant and equipment     (5,699) (9,547)  
Proceeds from sale of assets     36 1,508  
Increase in restricted cash - pension     0    
Other, net     13,070 45,326  
Net cash flows from investing activities     7,407 37,287  
Cash flows from financing activities:          
Net borrowings under short-term agreements     0 0  
Proceeds from Issuance of Long-term Debt       37,000  
Principal payments on long-term borrowings     (215) (37,222)  
Dividends paid     (25,604) (26,708)  
Dividends to noncontrolling interest     0 0  
Purchase of noncontrolling interest     (137)    
Proceeds from exercises under stock plans     6,509 10,902  
Excess tax benefits from stock option exercises       1,458  
Purchase of treasury shares     (46,581) (148,220)  
Purchase of common treasury shares - stock plan exercises     (1,453) (12,135)  
Net cash flows from financing activities     (67,481) (174,925)  
Effect of exchange rate changes on cash and cash equivalents     0 0  
Net change in cash and cash equivalents     (14,980) (48,642)  
Cash and cash equivalents—beginning of year     62,281 69,869  
Cash and cash equivalents—end of period 47,301 21,227 47,301 21,227 47,301
Guarantors          
Cash flows from operating activities:          
Net earnings 6,754 14,106 32,941 32,630  
Adjustments to reconcile net earnings to net cash flows from operations:          
Depreciation and amortization     9,897 9,372  
Noncash loss on trading securities     0 0  
Impairment of assets - restructuring activities     0 258  
Impairment of goodwill and intangible assets       0  
Stock-based compensation     0 0  
Change in fair value of contingent consideration     0    
Defined benefit pension plan expense     0 0  
Contribution to defined benefit pension plan     0 0  
Gain on sale of property, plant and equipment     117 267  
Equity in earnings in nonconsolidated subsidiaries 0 (1,254) (7,859) (6,435)  
Deferred income taxes 0 (478) 0 (1,062)  
Changes in assets and liabilities:          
Receivables     14,969 (471)  
Inventories     (5,024) 8,094  
Prepaid expenses and other assets     76 (110)  
Accounts payable     2,530 (938)  
Accrued expenses     (7,218) (140)  
Other noncurrent liabilities     5 0  
Income taxes payable (refundable)     (16,444) (14)  
Net cash flows from operating activities     23,990 41,451  
Cash flows from investing activities:          
Purchase of property, plant and equipment     (17,944) (6,065)  
Proceeds from sale of assets     84 36  
Increase in restricted cash - pension     0    
Other, net     (4,488) (35,859)  
Net cash flows from investing activities     (22,348) (41,888)  
Cash flows from financing activities:          
Net borrowings under short-term agreements     0 0  
Proceeds from Issuance of Long-term Debt       0  
Principal payments on long-term borrowings     0 0  
Dividends paid     0 0  
Dividends to noncontrolling interest     0 0  
Purchase of noncontrolling interest     0    
Proceeds from exercises under stock plans     0 0  
Excess tax benefits from stock option exercises       0  
Purchase of treasury shares     0 0  
Purchase of common treasury shares - stock plan exercises     0 0  
Net cash flows from financing activities     0 0  
Effect of exchange rate changes on cash and cash equivalents     168 (79)  
Net change in cash and cash equivalents     1,810 (516)  
Cash and cash equivalents—beginning of year     4,008 2,157  
Cash and cash equivalents—end of period 5,818 1,641 5,818 1,641 5,818
Non- Guarantors          
Cash flows from operating activities:          
Net earnings 17,239 (1,442) 49,778 23,392  
Adjustments to reconcile net earnings to net cash flows from operations:          
Depreciation and amortization     30,863 39,114  
Noncash loss on trading securities     973 5,020  
Impairment of assets - restructuring activities     618 8,309  
Impairment of goodwill and intangible assets       15,200  
Stock-based compensation     0 (3,953)  
Change in fair value of contingent consideration     (3,527)    
Defined benefit pension plan expense     1,486 (460)  
Contribution to defined benefit pension plan     (712) (15,735)  
Gain on sale of property, plant and equipment     131 663  
Equity in earnings in nonconsolidated subsidiaries 0 0 0 0  
Deferred income taxes 1,572 (2,159) 300 (5,449)  
Changes in assets and liabilities:          
Receivables     11,968 (15,039)  
Inventories     (19,041) (16,648)  
Prepaid expenses and other assets     (6,174) 4,545  
Accounts payable     2,737 (3,268)  
Accrued expenses     (689) 13,266  
Other noncurrent liabilities     487 3,603  
Income taxes payable (refundable)     2,143 (31)  
Net cash flows from operating activities     57,689 52,529  
Cash flows from investing activities:          
Purchase of property, plant and equipment     (18,590) (18,835)  
Proceeds from sale of assets     3,818 1,712  
Increase in restricted cash - pension     (13,652)    
Other, net     (10,925) (3,641)  
Net cash flows from investing activities     (25,697) (20,764)  
Cash flows from financing activities:          
Net borrowings under short-term agreements     (128) (12,322)  
Proceeds from Issuance of Long-term Debt       0  
Principal payments on long-term borrowings     (1,348) (656)  
Dividends paid     0 0  
Dividends to noncontrolling interest     (2,527) (2,323)  
Purchase of noncontrolling interest     (10,872)    
Proceeds from exercises under stock plans     0 0  
Excess tax benefits from stock option exercises       0  
Purchase of treasury shares     0 0  
Purchase of common treasury shares - stock plan exercises     0 0  
Net cash flows from financing activities     (14,875) (15,301)  
Effect of exchange rate changes on cash and cash equivalents     (3,646) (26,034)  
Net change in cash and cash equivalents     13,471 (9,570)  
Cash and cash equivalents—beginning of year     282,785 299,553  
Cash and cash equivalents—end of period 296,256 289,983 296,256 289,983 296,256
Eliminations          
Cash flows from operating activities:          
Net earnings (22,645) (11,181) (78,753) (52,205)  
Adjustments to reconcile net earnings to net cash flows from operations:          
Depreciation and amortization     0 0  
Noncash loss on trading securities     0 0  
Impairment of assets - restructuring activities     0 0  
Impairment of goodwill and intangible assets       0  
Stock-based compensation     0 0  
Change in fair value of contingent consideration     0    
Defined benefit pension plan expense     0 0  
Contribution to defined benefit pension plan     0 0  
Gain on sale of property, plant and equipment     0 0  
Equity in earnings in nonconsolidated subsidiaries 22,658 11,578 77,735 52,051  
Deferred income taxes 0 0 0 0  
Changes in assets and liabilities:          
Receivables     0 0  
Inventories     1,499 0  
Prepaid expenses and other assets     0 0  
Accounts payable     0 0  
Accrued expenses     0 0  
Other noncurrent liabilities     0 0  
Income taxes payable (refundable)     0 0  
Net cash flows from operating activities     481 (154)  
Cash flows from investing activities:          
Purchase of property, plant and equipment     0 0  
Proceeds from sale of assets     0 0  
Increase in restricted cash - pension     0    
Other, net     (481) 154  
Net cash flows from investing activities     (481) 154  
Cash flows from financing activities:          
Net borrowings under short-term agreements     0 0  
Proceeds from Issuance of Long-term Debt       0  
Principal payments on long-term borrowings     0 0  
Dividends paid     0 0  
Dividends to noncontrolling interest     0 0  
Purchase of noncontrolling interest     0    
Proceeds from exercises under stock plans     0 0  
Excess tax benefits from stock option exercises       0  
Purchase of treasury shares     0 0  
Purchase of common treasury shares - stock plan exercises     0 0  
Net cash flows from financing activities     0 0  
Effect of exchange rate changes on cash and cash equivalents     0 0  
Net change in cash and cash equivalents     0 0  
Cash and cash equivalents—beginning of year     0 0  
Cash and cash equivalents—end of period $ 0 $ 0 $ 0 $ 0 $ 0