XML 29 R19.htm IDEA: XBRL DOCUMENT v3.10.0.1
GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION
9 Months Ended
Sep. 29, 2018
GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION  
GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION
GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION
The Company has two tranches of senior unsecured notes. All of the senior notes are guaranteed, jointly, severally, fully and unconditionally (subject to certain customary release provisions, including sale of the subsidiary guarantor, or sale of all or substantially all of its assets) by certain of the Company’s current and future direct and indirect domestic and foreign subsidiaries (collectively the “Guarantors”), excluding its other current domestic and foreign subsidiaries which do not guarantee the debt (collectively referred to as the “Non-Guarantors”). All Guarantors are 100% owned by the parent company.

Consolidated financial information for the Company ("Parent"), the Guarantor subsidiaries and the Non-Guarantor subsidiaries is as follows:
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
For the Thirteen weeks ended September 29, 2018
 
Parent
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
Net sales
$
293,070

 
$
132,059

 
$
319,129

 
$
(65,566
)
 
$
678,692

Cost of sales
227,467

 
100,130

 
252,353

 
(65,598
)
 
514,352

Gross profit
65,603

 
31,929

 
66,776

 
32

 
164,340

Selling, general and administrative expenses
51,159

 
12,908

 
61,913

 

 
125,980

Operating income
14,444

 
19,021

 
4,863

 
32

 
38,360

Other income (expense):
 
 
 
 
 
 
 
 
 
Interest expense
(10,511
)
 
(3,600
)
 
(443
)
 
3,600

 
(10,954
)
Interest income
174

 
47

 
4,379

 
(3,600
)
 
1,000

Other
(13,765
)
 
15

 
1,426

 

 
(12,324
)
 
(24,102
)
 
(3,538
)
 
5,362

 

 
(22,278
)
Earnings before income taxes and equity in earnings of nonconsolidated subsidiaries
(9,658
)
 
15,483

 
10,225

 
32

 
16,082

Income tax expense (benefit)
(4,497
)
 
4,732

 
8,882

 
(26
)
 
9,091

Earnings before equity in earnings of nonconsolidated subsidiaries
(5,161
)
 
10,751

 
1,343

 
58

 
6,991

Equity in earnings of nonconsolidated subsidiaries
9,609

 
4,041

 

 
(13,650
)
 

Net earnings
4,448

 
14,792

 
1,343

 
(13,592
)
 
6,991

Less: Earnings attributable to noncontrolling interests

 

 
(2,543
)
 

 
(2,543
)
Net earnings attributable to Valmont Industries, Inc.
$
4,448

 
$
14,792

 
$
(1,200
)
 
$
(13,592
)
 
$
4,448

(11) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued)
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
For the Thirty-nine weeks ended September 29, 2018
 
Parent
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
Net sales
$
906,978

 
$
386,793

 
$
966,764

 
$
(200,754
)
 
$
2,059,781

Cost of sales
683,740

 
293,238

 
776,254

 
(202,030
)
 
1,551,202

Gross profit
223,238

 
93,555

 
190,510

 
1,276

 
508,579

Selling, general and administrative expenses
147,949

 
37,360

 
157,280

 

 
342,589

Operating income
75,289

 
56,195

 
33,230

 
1,276

 
165,990

Other income (expense):
 
 
 
 
 
 
 
 
 
Interest expense
(32,788
)
 
(11,229
)
 
(1,031
)
 
11,229

 
(33,819
)
Interest income
655

 
62

 
14,225

 
(11,229
)
 
3,713

Other
(15,773
)
 
41

 
(1,973
)
 

 
(17,705
)
 
(47,906
)
 
(11,126
)
 
11,221

 

 
(47,811
)
Earnings before income taxes and equity in earnings of nonconsolidated subsidiaries
27,383

 
45,069

 
44,451

 
1,276

 
118,179

Income tax expense (benefit)
6,181

 
12,260

 
17,525

 
62

 
36,028

Earnings before equity in earnings of nonconsolidated subsidiaries
21,202

 
32,809

 
26,926

 
1,214

 
82,151

Equity in earnings of nonconsolidated subsidiaries
55,487

 
37,939

 

 
(93,426
)
 

Net earnings
76,689

 
70,748

 
26,926

 
(92,212
)
 
82,151

Less: Earnings attributable to noncontrolling interests

 

 
(5,462
)
 

 
(5,462
)
Net earnings attributable to Valmont Industries, Inc.
$
76,689

 
$
70,748

 
$
21,464

 
$
(92,212
)
 
$
76,689



(11) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued)
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
For the Thirteen weeks ended September 30, 2017
 
Parent
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
Net sales
$
284,538

 
$
113,243

 
$
343,818

 
$
(60,820
)
 
$
680,779

Cost of sales
216,039

 
88,757

 
272,959

 
(60,570
)
 
517,185

Gross profit
68,499

 
24,486

 
70,859

 
(250
)
 
163,594

Selling, general and administrative expenses
46,451

 
12,046

 
45,007

 

 
103,504

Operating income
22,048

 
12,440

 
25,852

 
(250
)
 
60,090

Other income (expense):
 
 
 
 
 
 
 
 
 
Interest expense
(10,884
)
 
(3,989
)
 
(306
)
 
3,989

 
(11,190
)
Interest income
268

 
9

 
5,023

 
(3,989
)
 
1,311

Other
1,379

 
11

 
(1,040
)
 

 
350

 
(9,237
)
 
(3,969
)
 
3,677

 

 
(9,529
)
Earnings before income taxes and equity in earnings of nonconsolidated subsidiaries
12,811

 
8,471

 
29,529

 
(250
)
 
50,561

Income tax expense (benefit)
5,556

 
3,082

 
5,265

 
(8
)
 
13,895

Earnings before equity in earnings of nonconsolidated subsidiaries
7,255

 
5,389

 
24,264

 
(242
)
 
36,666

Equity in earnings of nonconsolidated subsidiaries
27,953

 
9,965

 

 
(37,918
)
 

Net earnings
35,208

 
15,354

 
24,264

 
(38,160
)
 
36,666

Less: Earnings attributable to noncontrolling interests

 

 
(1,458
)
 

 
(1,458
)
Net earnings attributable to Valmont Industries, Inc.
$
35,208

 
$
15,354

 
$
22,806

 
$
(38,160
)
 
$
35,208



(11) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued)
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
For the Thirty-nine weeks ended September 30, 2017
 
Parent
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
Net sales
$
893,988

 
$
352,827

 
$
967,130

 
$
(182,956
)
 
$
2,030,989

Cost of sales
666,060

 
271,620

 
764,607

 
(182,777
)
 
1,519,510

Gross profit
227,928

 
81,207

 
202,523

 
(179
)
 
511,479

Selling, general and administrative expenses
143,590

 
35,555

 
129,138

 

 
308,283

Operating income
84,338

 
45,652

 
73,385

 
(179
)
 
203,196

Other income (expense):
 
 
 
 
 
 
 
 
 
Interest expense
(32,672
)
 
(10,040
)
 
(640
)
 
10,040

 
(33,312
)
Interest income
563

 
33

 
12,649

 
(10,040
)
 
3,205

Other
3,900

 
42

 
(2,739
)
 

 
1,203

 
(28,209
)
 
(9,965
)
 
9,270

 

 
(28,904
)
Earnings before income taxes and equity in earnings of nonconsolidated subsidiaries
56,129

 
35,687

 
82,655

 
(179
)
 
174,292

Income tax expense (benefit)
21,552

 
13,184

 
15,626

 
(19
)
 
50,343

Earnings before equity in earnings of nonconsolidated subsidiaries
34,577

 
22,503

 
67,029

 
(160
)
 
123,949

Equity in earnings of nonconsolidated subsidiaries
85,274

 
15,281

 

 
(100,555
)
 

Net earnings
119,851

 
37,784

 
67,029

 
(100,715
)
 
123,949

Less: Earnings attributable to noncontrolling interests

 

 
(4,098
)
 

 
(4,098
)
Net earnings attributable to Valmont Industries, Inc.
$
119,851

 
$
37,784

 
$
62,931

 
$
(100,715
)
 
$
119,851


(11) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued)
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
For the Thirteen weeks ended September 29, 2018
 
Parent
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
Net earnings
$
4,448

 
$
14,792

 
$
1,343

 
$
(13,592
)
 
$
6,991

Other comprehensive income (loss), net of tax:
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustments:
 
 
 
 
 
 
 
 
 
        Unrealized translation gain (loss)

 
4,289

 
(14,921
)
 

 
(10,632
)
   Realized loss on divestiture of grinding media business recorded in earnings

 

 

 

 

    Gain (loss) on hedging activities
(910
)
 

 

 

 
(910
)
Equity in other comprehensive income
(10,478
)
 

 

 
10,478

 

Other comprehensive income (loss)
(11,388
)
 
4,289

 
(14,921
)
 
10,478

 
(11,542
)
Comprehensive income (loss)
(6,940
)
 
19,081

 
(13,578
)
 
(3,114
)
 
(4,551
)
Comprehensive income attributable to noncontrolling interests

 

 
(2,389
)
 

 
(2,389
)
Comprehensive income (loss) attributable to Valmont Industries, Inc.
$
(6,940
)
 
$
19,081

 
$
(15,967
)
 
$
(3,114
)
 
$
(6,940
)

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
For the Thirty-nine weeks ended September 29, 2018
 
Parent
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
Net earnings
$
76,689

 
$
70,748

 
$
26,926

 
$
(92,212
)
 
$
82,151

Other comprehensive income (loss), net of tax:
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustments:
 
 
 
 
 
 
 
 
 
        Unrealized translation gain (loss)

 
2,122

 
(52,903
)
 

 
(50,781
)
    Realized loss on divestiture of grinding media business recorded in earnings

 

 
9,203

 

 
9,203

Gain (loss) on hedging activities
834

 

 

 

 
834

Equity in other comprehensive income
(44,366
)
 

 

 
44,366

 

Other comprehensive income (loss)
(43,532
)
 
2,122

 
(43,700
)
 
44,366

 
(40,744
)
Comprehensive income (loss)
33,157

 
72,870

 
(16,774
)
 
(47,846
)
 
41,407

Comprehensive income attributable to noncontrolling interests

 

 
(8,250
)
 

 
(8,250
)
Comprehensive income (loss) attributable to Valmont Industries, Inc.
$
33,157

 
$
72,870

 
$
(25,024
)
 
$
(47,846
)
 
$
33,157


(11) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued)
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
For the Thirteen weeks ended September 30, 2017
 
Parent
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
Net earnings
$
35,208

 
$
15,354

 
$
24,264

 
$
(38,160
)
 
$
36,666

Other comprehensive income (loss), net of tax:
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustments:
 
 
 
 
 
 
 
 
 
        Unrealized translation gain (loss)

 
(3,613
)
 
23,143

 

 
19,530

Gain (loss) on hedging activities
(721
)
 

 

 

 
(721
)
Equity in other comprehensive income
18,418

 

 

 
(18,418
)
 

Other comprehensive income (loss)
17,697

 
(3,613
)
 
23,143

 
(18,418
)
 
18,809

Comprehensive income (loss)
52,905

 
11,741

 
47,407

 
(56,578
)
 
55,475

Comprehensive income attributable to noncontrolling interests

 

 
(2,570
)
 

 
(2,570
)
Comprehensive income (loss) attributable to Valmont Industries, Inc.
$
52,905

 
$
11,741

 
$
44,837

 
$
(56,578
)
 
$
52,905


CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
For the Thirty-nine weeks ended September 30, 2017
 
Parent
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
Net earnings
$
119,851

 
$
37,784

 
$
67,029

 
$
(100,715
)
 
$
123,949

Other comprehensive income (loss), net of tax:
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustments:
 
 
 
 
 
 
 
 
 
        Unrealized translation gain (loss)

 
64,411

 
(3,940
)
 

 
60,471

Gain (loss) on hedging activities
(1,760
)
 

 

 

 
(1,760
)
Equity in other comprehensive income
60,017

 

 

 
(60,017
)
 

Other comprehensive income (loss)
58,257

 
64,411

 
(3,940
)
 
(60,017
)
 
58,711

Comprehensive income (loss)
178,108

 
102,195

 
63,089

 
(160,732
)
 
182,660

Comprehensive income attributable to noncontrolling interests

 

 
(4,552
)
 

 
(4,552
)
Comprehensive income (loss) attributable to Valmont Industries, Inc.
$
178,108

 
$
102,195

 
$
58,537

 
$
(160,732
)
 
$
178,108


(11) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued)

CONDENSED CONSOLIDATED BALANCE SHEETS
September 29, 2018
 
Parent
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
ASSETS
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
26,292

 
$
10,628

 
$
258,702

 
$

 
$
295,622

Receivables, net
154,551

 
72,521

 
273,334

 

 
500,406

Inventories
140,195

 
42,840

 
219,765

 
(2,895
)
 
399,905

Contract asset - costs and profits in excess of billings
49,509

 
39,583

 
23,528

 

 
112,620

Prepaid expenses and other assets
11,586

 
4,433

 
24,636

 

 
40,655

Refundable income taxes
13,182

 

 

 

 
13,182

Total current assets
395,315

 
170,005

 
799,965

 
(2,895
)
 
1,362,390

Property, plant and equipment, at cost
573,119

 
168,519

 
412,205

 

 
1,153,843

Less accumulated depreciation and amortization
386,282

 
90,810

 
169,030

 

 
646,122

Net property, plant and equipment
186,837

 
77,709

 
243,175

 

 
507,721

Goodwill
20,108

 
110,562

 
258,924

 

 
389,594

Other intangible assets
90

 
28,271

 
150,332

 

 
178,693

Investment in subsidiaries and intercompany accounts
1,345,874

 
1,123,215

 
933,195

 
(3,402,284
)
 

Other assets
49,952

 

 
74,728

 

 
124,680

Total assets
$
1,998,176

 
$
1,509,762

 
$
2,460,319

 
$
(3,405,179
)
 
$
2,563,078

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Current installments of long-term debt
$

 
$

 
$
829

 
$

 
$
829

Notes payable to banks

 

 
3,328

 

 
3,328

Accounts payable
58,896

 
18,050

 
123,522

 

 
200,468

Accrued employee compensation and benefits
42,381

 
7,253

 
31,209

 

 
80,843

Accrued expenses
40,948

 
(1,987
)
 
67,968

 

 
106,929

Dividends payable
8,310

 

 

 

 
8,310

Total current liabilities
150,535

 
23,316

 
226,856

 

 
400,707

Deferred income taxes
2,938

 

 
42,138

 

 
45,076

Long-term debt, excluding current installments
733,815

 
171,128

 
2,370

 
(171,128
)
 
736,185

Defined benefit pension liability

 

 
179,877

 

 
179,877

Deferred compensation
43,460

 

 
4,714

 

 
48,174

Other noncurrent liabilities
10,211

 
392

 
8,708

 

 
19,311

Shareholders’ equity:
 
 
 
 
 
 
 
 
 
Common stock of $1 par value
27,900

 
457,950

 
648,682

 
(1,106,632
)
 
27,900

Additional paid-in capital

 
162,906

 
1,107,536

 
(1,270,442
)
 

Retained earnings
2,022,538

 
617,466

 
510,063

 
(1,127,529
)
 
2,022,538

Accumulated other comprehensive income (loss)
(322,554
)
 
76,604

 
(347,156
)
 
270,552

 
(322,554
)
Treasury stock
(670,667
)
 

 

 

 
(670,667
)
Total Valmont Industries, Inc. shareholders’ equity
1,057,217

 
1,314,926

 
1,919,125

 
(3,234,051
)
 
1,057,217

Noncontrolling interest in consolidated subsidiaries

 

 
76,531

 

 
76,531

Total shareholders’ equity
1,057,217

 
1,314,926

 
1,995,656

 
(3,234,051
)
 
1,133,748

Total liabilities and shareholders’ equity
$
1,998,176

 
$
1,509,762

 
$
2,460,319

 
$
(3,405,179
)
 
$
2,563,078

(11) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued)
CONDENSED CONSOLIDATED BALANCE SHEETS
December 30, 2017
 
Parent
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
ASSETS
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
83,329

 
$
5,304

 
$
404,172

 
$

 
$
492,805

Receivables, net
149,221

 
82,995

 
271,461

 

 
503,677

Inventories
160,444

 
46,801

 
217,551

 
(3,848
)
 
420,948

Contract asset - costs and profits in excess of billings

 

 
16,165

 

 
16,165

Prepaid expenses and other assets
8,607

 
970

 
17,901

 

 
27,478

Refundable income taxes
11,492

 

 

 

 
11,492

Total current assets
413,093

 
136,070

 
927,250

 
(3,848
)
 
1,472,565

Property, plant and equipment, at cost
557,371

 
160,767

 
447,549

 

 
1,165,687

Less accumulated depreciation and amortization
368,668

 
84,508

 
193,583

 

 
646,759

Net property, plant and equipment
188,703

 
76,259

 
253,966

 

 
518,928

Goodwill
20,108

 
110,562

 
207,050

 

 
337,720

Other intangible assets
130

 
30,955

 
107,514

 

 
138,599

Investment in subsidiaries and intercompany accounts
1,416,446

 
1,181,537

 
927,179

 
(3,525,162
)
 

Other assets
50,773

 

 
83,665

 

 
134,438

Total assets
$
2,089,253

 
$
1,535,383

 
$
2,506,624

 
$
(3,529,010
)
 
$
2,602,250

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Current installments of long-term debt
$

 
$

 
$
966

 
$

 
$
966

Notes payable to banks

 

 
161

 

 
161

Accounts payable
69,915

 
18,039

 
139,952

 

 
227,906

Accrued employee compensation and benefits
44,086

 
8,749

 
31,591

 

 
84,426

Accrued expenses
28,198

 
9,621

 
43,210

 

 
81,029

Dividends payable
8,510

 

 

 

 
8,510

Total current liabilities
150,709

 
36,409

 
215,880

 

 
402,998

Deferred income taxes
20,885

 

 
14,021

 

 
34,906

Long-term debt, excluding current installments
750,821

 
185,078

 
9,836

 
(191,847
)
 
753,888

Defined benefit pension liability

 

 
189,552

 

 
189,552

Deferred compensation
42,928

 

 
5,598

 

 
48,526

Other noncurrent liabilities
11,074

 
6

 
9,505

 

 
20,585

Shareholders’ equity:
 
 
 
 
 
 
 
 


Common stock of $1 par value
27,900

 
457,950

 
648,682

 
(1,106,632
)
 
27,900

Additional paid-in capital

 
159,414

 
1,107,536

 
(1,266,950
)
 

Retained earnings
1,954,344

 
622,044

 
619,622

 
(1,241,666
)
 
1,954,344

Accumulated other comprehensive income
(279,022
)
 
74,482

 
(352,567
)
 
278,085

 
(279,022
)
Treasury stock
(590,386
)
 

 

 

 
(590,386
)
Total Valmont Industries, Inc. shareholders’ equity
1,112,836

 
1,313,890

 
2,023,273

 
(3,337,163
)
 
1,112,836

Noncontrolling interest in consolidated subsidiaries

 

 
38,959

 

 
38,959

Total shareholders’ equity
1,112,836

 
1,313,890

 
2,062,232

 
(3,337,163
)
 
1,151,795

Total liabilities and shareholders’ equity
$
2,089,253


$
1,535,383

 
$
2,506,624

 
$
(3,529,010
)
 
$
2,602,250


(11) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued)
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Thirty-nine Weeks Ended September 29, 2018
 
Parent
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net earnings
$
76,689

 
$
70,748

 
$
26,926

 
$
(92,212
)
 
$
82,151

Adjustments to reconcile net earnings to net cash flows from operations:
 
 
 
 
 
 
 
 
 
Depreciation and amortization
19,498

 
10,564

 
31,956

 

 
62,018

Noncash gain on trading securities

 

 
(62
)
 

 
(62
)
Impairment of property, plant and equipment

 

 
4,197

 

 
4,197

  Impairment of goodwill & intangible assets

 

 
15,780

 

 
15,780

  Loss on divestiture of grinding media business
2,518

 

 
3,566

 

 
6,084

  Stock-based compensation
8,076

 

 

 

 
8,076

Defined benefit pension plan expense

 

 
(1,713
)
 

 
(1,713
)
Contribution to defined benefit pension plan

 

 
(1,555
)
 

 
(1,555
)
Loss (gain) on sale of property, plant and equipment
7

 
(27
)
 
(333
)
 

 
(353
)
Equity in earnings in nonconsolidated subsidiaries
(55,487
)
 
(37,939
)
 

 
93,426

 

Deferred income taxes
729

 
1,791

 
(1,706
)
 

 
814

Changes in assets and liabilities:
 
 
 
 
 
 
 
 
 
Net working capital
(28,948
)
 
(40,255
)
 
(26,432
)
 
(1,277
)
 
(96,912
)
Other noncurrent liabilities
(762
)
 
387

 
(874
)
 

 
(1,249
)
Income taxes payable (refundable)
(23,256
)
 
(1,066
)
 
15,099

 

 
(9,223
)
Net cash flows from operating activities
(936
)
 
4,203

 
64,849

 
(63
)
 
68,053

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Purchase of property, plant and equipment
(16,940
)
 
(9,546
)
 
(22,433
)
 

 
(48,919
)
Proceeds from sale of assets
39

 
232

 
64,515

 

 
64,786

Acquisitions, net of cash acquired
(57,805
)
 

 
(67,504
)
 

 
(125,309
)
Settlement of net investment hedge
(1,621
)
 

 

 

 
(1,621
)
Other, net
28,299

 
(3,683
)
 
(27,050
)
 
63

 
(2,371
)
Net cash flows from investing activities
(48,028
)
 
(12,997
)
 
(52,472
)
 
63

 
(113,434
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from short-term agreements

 

 
3,217

 

 
3,217

Proceeds from long-term borrowings
236,936

 

 

 

 
236,936

Principal payments on long-term borrowings
(252,219
)
 

 
(733
)
 

 
(252,952
)
Settlement of financial derivative
(2,467
)
 

 

 

 
(2,467
)
Debt issuance costs
(2,322
)
 

 

 

 
(2,322
)
Dividends paid
(25,415
)
 

 

 

 
(25,415
)
Dividends to noncontrolling interest

 

 
(5,737
)
 

 
(5,737
)
Intercompany dividends
123,363

 
11,296

 
(134,659
)
 

 

Purchase of noncontrolling interest

 

 
(5,510
)
 

 
(5,510
)
Intercompany capital contribution
(3,492
)
 
3,492

 

 

 

Purchase of treasury shares
(86,919
)
 

 

 

 
(86,919
)
Proceeds from exercises under stock plans
6,376

 

 

 

 
6,376

Purchase of common treasury shares - stock plan exercises
(1,914
)
 

 

 

 
(1,914
)
Net cash flows from financing activities
(8,073
)
 
14,788

 
(143,422
)
 

 
(136,707
)
Effect of exchange rate changes on cash and cash equivalents

 
(670
)
 
(14,425
)
 

 
(15,095
)
Net change in cash and cash equivalents
(57,037
)
 
5,324

 
(145,470
)
 

 
(197,183
)
Cash and cash equivalents—beginning of year
83,329

 
5,304

 
404,172

 

 
492,805

Cash and cash equivalents—end of period
$
26,292

 
$
10,628

 
$
258,702

 
$

 
$
295,622

(11) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued)
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Thirty-nine Weeks Ended September 30, 2017
 
Parent
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net earnings
$
119,851

 
$
37,784

 
$
67,029

 
$
(100,715
)
 
$
123,949

Adjustments to reconcile net earnings to net cash flows from operations:
 
 
 
 
 
 
 
 
 
Depreciation and amortization
19,600

 
11,130

 
32,770

 

 
63,500

Noncash loss on trading securities

 

 
395

 

 
395

  Stock-based compensation
7,300

 

 

 

 
7,300

Defined benefit pension plan expense

 

 
481

 

 
481

Contribution to defined benefit pension plan

 

 
(26,064
)
 

 
(26,064
)
Loss (gain) on sale of property, plant and equipment
(725
)
 
59

 
(66
)
 

 
(732
)
Equity in earnings in nonconsolidated subsidiaries
(85,274
)
 
(15,281
)
 

 
100,555

 

Deferred income taxes
2,065

 

 
(1,986
)
 

 
79

Changes in assets and liabilities:
 
 
 
 
 
 
 
 
 
Net working capital
(5,713
)
 
(23,364
)
 
(14,815
)
 
179

 
(43,713
)
Other noncurrent liabilities
(381
)
 

 
(1,246
)
 

 
(1,627
)
Income taxes payable (refundable)
(11,403
)
 
802

 
8,869

 

 
(1,732
)
Net cash flows from operating activities
45,320

 
11,130

 
65,367

 
19

 
121,836

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Purchase of property, plant and equipment
(14,046
)
 
(5,952
)
 
(19,900
)
 

 
(39,898
)
Proceeds from sale of assets
745

 
(48
)
 
878

 

 
1,575

Acquisitions, net of cash acquired

 

 
(5,362
)
 

 
(5,362
)
Settlement of net investment hedge
5,123

 

 

 

 
5,123

Other, net
15,714

 
(8,985
)
 
(10,172
)
 
(19
)
 
(3,462
)
Net cash flows from investing activities
7,536

 
(14,985
)
 
(34,556
)
 
(19
)
 
(42,024
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
     Payments under short-term agreements

 

 
(549
)
 

 
(549
)
Principal payments on long-term borrowings

 

 
(658
)
 

 
(658
)
Dividends paid
(25,386
)
 

 

 

 
(25,386
)
Dividends to noncontrolling interest

 

 
(3,895
)
 

 
(3,895
)
Intercompany dividends
22,662

 

 
(22,662
)
 

 

Intercompany interest on long-term note

 
(5,669
)
 
5,669

 

 

Intercompany capital contribution
(7,375
)
 
7,375

 

 

 

Proceeds from exercises under stock plans
12,446

 

 

 

 
12,446

Purchase of common treasury shares - stock plan exercises
(3,929
)
 

 

 

 
(3,929
)
Net cash flows from financing activities
(1,582
)
 
1,706

 
(22,095
)
 

 
(21,971
)
Effect of exchange rate changes on cash and cash equivalents

 
245

 
22,888

 

 
23,133

Net change in cash and cash equivalents
51,274

 
(1,904
)
 
31,604

 

 
80,974

Cash and cash equivalents—beginning of year
67,225

 
6,071

 
339,220

 

 
412,516

Cash and cash equivalents—end of period
$
118,499

 
$
4,167

 
$
370,824

 
$

 
$
493,490