XML 57 R47.htm IDEA: XBRL DOCUMENT v3.8.0.1
GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION - Condensed Consolidated Statements of Cash Flows (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 24, 2016
Sep. 30, 2017
Sep. 24, 2016
Cash flows from operating activities:        
Net earnings $ 36,666 $ 29,521 $ 123,949 $ 107,134
Adjustments to reconcile net earnings to net cash flows from operations:        
Depreciation and amortization     63,500 61,242
Noncash loss on trading securities     395 973
Stock-based compensation     7,300 6,572
Change in fair value of contingent consideration     0 (3,527)
Defined benefit pension plan expense     481 1,486
Contribution to defined benefit pension plan     (26,064) (712)
Change in restricted cash - pension plan trust     12,568 (13,652)
(Gain)/loss on sale of property, plant and equipment     (732) 250
Equity in earnings in nonconsolidated subsidiaries 0 0 0 0
Deferred income taxes (7,268) (3,749) 79 (1,534)
Changes in assets and liabilities:        
Receivables     (39,584) 16,436
Inventories     (41,545) (34,413)
Prepaid expenses and other assets     (11,636) (10,624)
Accounts payable     28,895 (11,338)
Accrued expenses     20,157 3,272
Other noncurrent liabilities     (1,627) 240
Income taxes payable (refundable)     (1,732) 4,831
Net cash flows from operating activities     134,404 127,254
Cash flows from investing activities:        
Purchase of property, plant and equipment     (39,898) (42,233)
Proceeds from sale of assets     1,575 3,938
Payments to Acquire Businesses, Net of Cash Acquired     (5,362) 0
Proceeds from settlement of net investment hedge     5,123 0
Other, net     (3,462) (2,824)
Net cash flows from investing activities     (42,024) (41,119)
Cash flows from financing activities:        
Net borrowings under short-term agreements     (549) (128)
Principal payments on long-term borrowings     (658) (1,563)
Dividends paid     (25,386) (25,604)
Dividends to noncontrolling interest     0  
Intercompany capital contribution     0  
Dividends to noncontrolling interest     (3,895) (2,527)
Purchase of noncontrolling interest     0 (11,009)
Intercompany dividends     0  
Proceeds from exercises under stock plans     12,446 6,509
Purchase of treasury shares     0 (46,581)
Purchase of common treasury shares - stock plan exercises     (3,929) (1,453)
Net cash flows from financing activities     (21,971) (82,356)
Effect of exchange rate changes on cash and cash equivalents     23,133 (3,478)
Net change in cash and cash equivalents     93,542 301
Cash and cash equivalents—beginning of year     399,948 349,074
Cash and cash equivalents—end of period 493,490 349,375 493,490 349,375
Restructuring Costs     0 618
Eliminations        
Cash flows from operating activities:        
Net earnings (38,160) (22,645) (100,715) (78,753)
Adjustments to reconcile net earnings to net cash flows from operations:        
Depreciation and amortization     0 0
Noncash loss on trading securities     0 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
Change in restricted cash - pension plan trust     0 0
(Gain)/loss on sale of property, plant and equipment     0 0
Equity in earnings in nonconsolidated subsidiaries 37,918 22,658 100,555 77,735
Deferred income taxes 0 0 0 0
Changes in assets and liabilities:        
Receivables     0 0
Inventories     179 1,499
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     19 481
Cash flows from investing activities:        
Purchase of property, plant and equipment     0 0
Proceeds from sale of assets     0 0
Payments to Acquire Businesses, Net of Cash Acquired     0  
Proceeds from settlement of net investment hedge     0  
Other, net     (19) (481)
Net cash flows from investing activities     (19) (481)
Cash flows from financing activities:        
Net borrowings under short-term agreements     0 0
Principal payments on long-term borrowings     0 0
Dividends paid     0 0
Dividends to noncontrolling interest     0  
Intercompany capital contribution     0  
Dividends to noncontrolling interest     0 0
Purchase of noncontrolling interest       0
Intercompany dividends     0  
Proceeds from exercises under stock plans     0 0
Purchase of treasury shares       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
Restructuring Costs       0
Parent        
Cash flows from operating activities:        
Net earnings 35,208 28,173 119,851 103,168
Adjustments to reconcile net earnings to net cash flows from operations:        
Depreciation and amortization     19,600 20,482
Noncash loss on trading securities     0 0
Stock-based compensation     7,300 6,572
Change in fair value of contingent consideration       0
Defined benefit pension plan expense     0 0
Contribution to defined benefit pension plan     0 0
Change in restricted cash - pension plan trust     0 0
(Gain)/loss on sale of property, plant and equipment     (725) 2
Equity in earnings in nonconsolidated subsidiaries (27,953) (22,658) (85,274) (69,876)
Deferred income taxes (3,474) (5,321) 2,065 (1,834)
Changes in assets and liabilities:        
Receivables     (16,190) (10,501)
Inventories     (15,105) (11,847)
Prepaid expenses and other assets     (2,501) (4,526)
Accounts payable     7,196 (16,605)
Accrued expenses     20,887 11,179
Other noncurrent liabilities     (381) (252)
Income taxes payable (refundable)     (11,403) 19,132
Net cash flows from operating activities     45,320 45,094
Cash flows from investing activities:        
Purchase of property, plant and equipment     (14,046) (5,699)
Proceeds from sale of assets     745 36
Payments to Acquire Businesses, Net of Cash Acquired     0  
Proceeds from settlement of net investment hedge     5,123  
Other, net     15,714 13,070
Net cash flows from investing activities     7,536 7,407
Cash flows from financing activities:        
Net borrowings under short-term agreements     0 0
Principal payments on long-term borrowings     (215)
Dividends paid     (25,386) (25,604)
Dividends to noncontrolling interest     0  
Intercompany capital contribution     (7,375)  
Dividends to noncontrolling interest     0 0
Purchase of noncontrolling interest       (137)
Intercompany dividends     (22,662)  
Proceeds from exercises under stock plans     12,446 6,509
Purchase of treasury shares       (46,581)
Purchase of common treasury shares - stock plan exercises     (3,929) (1,453)
Net cash flows from financing activities     (1,582) (67,481)
Effect of exchange rate changes on cash and cash equivalents     0 0
Net change in cash and cash equivalents     51,274 (14,980)
Cash and cash equivalents—beginning of year     67,225 62,281
Cash and cash equivalents—end of period 118,499 47,301 118,499 47,301
Restructuring Costs       0
Guarantors        
Cash flows from operating activities:        
Net earnings 15,354 6,754 37,784 32,941
Adjustments to reconcile net earnings to net cash flows from operations:        
Depreciation and amortization     11,130 9,897
Noncash loss on trading securities     0 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
Change in restricted cash - pension plan trust     0 0
(Gain)/loss on sale of property, plant and equipment     59 117
Equity in earnings in nonconsolidated subsidiaries (9,965) 0 (15,281) (7,859)
Deferred income taxes 0 0 0 0
Changes in assets and liabilities:        
Receivables     (9,259) 14,969
Inventories     (1,290) (5,024)
Prepaid expenses and other assets     (144) 76
Accounts payable     (7,700) 2,530
Accrued expenses     (4,971) (7,218)
Other noncurrent liabilities     0 5
Income taxes payable (refundable)     802 (16,444)
Net cash flows from operating activities     11,130 23,990
Cash flows from investing activities:        
Purchase of property, plant and equipment     (5,952) (17,944)
Proceeds from sale of assets     (48) 84
Payments to Acquire Businesses, Net of Cash Acquired     0  
Proceeds from settlement of net investment hedge     0  
Other, net     (8,985) (4,488)
Net cash flows from investing activities     (14,985) (22,348)
Cash flows from financing activities:        
Net borrowings under short-term agreements     0 0
Principal payments on long-term borrowings     0 0
Dividends paid     0 0
Dividends to noncontrolling interest     (5,669)  
Intercompany capital contribution     7,375  
Dividends to noncontrolling interest     0
Purchase of noncontrolling interest       0
Intercompany dividends     0  
Proceeds from exercises under stock plans     0 0
Purchase of treasury shares       0
Purchase of common treasury shares - stock plan exercises     0 0
Net cash flows from financing activities     1,706 0
Effect of exchange rate changes on cash and cash equivalents     245 168
Net change in cash and cash equivalents     (1,904) 1,810
Cash and cash equivalents—beginning of year     6,071 4,008
Cash and cash equivalents—end of period 4,167 5,818 4,167 5,818
Restructuring Costs       0
Non- Guarantors        
Cash flows from operating activities:        
Net earnings 24,264 17,239 67,029 49,778
Adjustments to reconcile net earnings to net cash flows from operations:        
Depreciation and amortization     32,770 30,863
Noncash loss on trading securities     395 973
Stock-based compensation     0 0
Change in fair value of contingent consideration       (3,527)
Defined benefit pension plan expense     481 1,486
Contribution to defined benefit pension plan     (26,064) (712)
Change in restricted cash - pension plan trust     12,568 (13,652)
(Gain)/loss on sale of property, plant and equipment     (66) 131
Equity in earnings in nonconsolidated subsidiaries 0 0 0 0
Deferred income taxes (3,794) 1,572 (1,986) 300
Changes in assets and liabilities:        
Receivables     (14,135) 11,968
Inventories     (25,329) (19,041)
Prepaid expenses and other assets     (8,991) (6,174)
Accounts payable     29,399 2,737
Accrued expenses     4,241 (689)
Other noncurrent liabilities     (1,246) 487
Income taxes payable (refundable)     8,869 2,143
Net cash flows from operating activities     77,935 57,689
Cash flows from investing activities:        
Purchase of property, plant and equipment     (19,900) (18,590)
Proceeds from sale of assets     878 3,818
Payments to Acquire Businesses, Net of Cash Acquired     (5,362)  
Proceeds from settlement of net investment hedge     0  
Other, net     (10,172) (10,925)
Net cash flows from investing activities     (34,556) (25,697)
Cash flows from financing activities:        
Net borrowings under short-term agreements     (549) (128)
Principal payments on long-term borrowings     (658) (1,348)
Dividends paid     0 0
Dividends to noncontrolling interest     5,669  
Intercompany capital contribution     0  
Dividends to noncontrolling interest     (3,895) (2,527)
Purchase of noncontrolling interest       (10,872)
Intercompany dividends     22,662  
Proceeds from exercises under stock plans     0 0
Purchase of treasury shares       0
Purchase of common treasury shares - stock plan exercises     0 0
Net cash flows from financing activities     (22,095) (14,875)
Effect of exchange rate changes on cash and cash equivalents     22,888 (3,646)
Net change in cash and cash equivalents     44,172 13,471
Cash and cash equivalents—beginning of year     326,652 282,785
Cash and cash equivalents—end of period $ 370,824 $ 296,256 $ 370,824 296,256
Restructuring Costs       $ 618