XML 19 R38.htm IDEA: XBRL DOCUMENT v2.3.0.15
Guarantor/Non-Guarantor Financial Information (Details 4) (USD $)
In Thousands
3 Months Ended9 Months Ended
Sep. 24, 2011
Sep. 25, 2010
Sep. 24, 2011
Sep. 25, 2010
Cash flows from operations:    
Net earnings$ 44,414$ 27,735$ 119,278$ 63,504
Adjustments to reconcile net earnings to net cash flow from operations:    
Depreciation  53,19341,829
Stock-based compensation  3,9624,712
Defined benefit pension plan expense  4,544 
Contribution to defined benefit pension plan  (11,754) 
Loss (gain) on sale of assets  (295)1,513
Equity in earnings of nonconsolidated subsidiaries  (4,509)(1,987)
Deferred income taxes(1,346)(1,914)(11,544)(4,744)
Changes in assets and liabilities:    
Receivables  (41,606)(44,046)
Inventories  (99,559)4,390
Prepaid expenses  (5,378)1,063
Accounts payable  33,782(22,674)
Accrued expenses  11,48419,230
Other noncurrent liabilities  (4,492)10,254
Income taxes payable/refundable  17,00912,295
Net cash flows from operating activities  64,11585,339
Cash flows from investing activities:    
Purchase of property, plant and equipment  (46,366)(20,283)
Proceeds from sale of assets  2,90311,090
Acquisitions, net of cash acquired  (1,539)(447,867)
Cash acquired through acquisitions   198,810
Dividends from nonconsolidated subsidiaries  5909,606
Other, net  7932,062
Net cash flows from investing activities  (43,619)(246,582)
Cash flows from financing activities:    
Net repayments under short-term agreements  2,1522,549
Proceeds from long-term borrowings  213,832491,000
Principal payments on long-term obligations  (187,234)(168,271)
Purchase of noncontrolling interest  (25,253) 
Debt issue fees  (1,284)(3,858)
Settlement of financial derivative  (3,568) 
Dividends paid  (13,467)(12,240)
Dividends to noncontrolling interests  (4,958)(12,265)
Proceeds from exercises under stock plans  18,6593,390
Excess tax benefits from stock option exercises  2,7991,479
Purchase of treasury shares  (4,802)(878)
Purchase of common treasury shares-stock plan exercises  (19,829)(2,144)
Net cash flows from financing activities  (22,953)298,762
Effect of exchange rate changes on cash and cash equivalents  (7,539)4,845
Net change in cash and cash equivalents  (9,996)142,364
Cash and cash equivalents-beginning of year  346,904180,786
Cash and cash equivalents-end of period336,908323,150336,908323,150
Parent
    
Cash flows from operations:    
Net earnings42,14125,935113,57759,513
Adjustments to reconcile net earnings to net cash flow from operations:    
Depreciation  15,75814,984
Stock-based compensation  3,9624,712
Loss (gain) on sale of assets  323
Equity in earnings of nonconsolidated subsidiaries  (261)(604)
Deferred income taxes(1,397)(183)(5,307)(3,101)
Changes in assets and liabilities:    
Receivables  (10,659)(19,675)
Inventories  (44,029)6,432
Prepaid expenses  (1,753)(1,108)
Accounts payable  9,8504,022
Accrued expenses  17,2259,199
Other noncurrent liabilities  1,202160
Income taxes payable/refundable  14,814(2,601)
Net cash flows from operating activities  114,38271,956
Cash flows from investing activities:    
Purchase of property, plant and equipment  (10,133)(8,443)
Proceeds from sale of assets  3421
Dividends from nonconsolidated subsidiaries  590100
Other, net  (92,449)3,229
Net cash flows from investing activities  (101,958)(5,093)
Cash flows from financing activities:    
Proceeds from long-term borrowings  213,832491,000
Principal payments on long-term obligations  (187,186)(168,181)
Debt issue fees  (1,284)(3,858)
Settlement of financial derivative  (3,568) 
Activity under intercompany note   (443,702)
Dividends paid  (13,467)(12,240)
Proceeds from exercises under stock plans  18,6593,390
Excess tax benefits from stock option exercises  2,7991,479
Purchase of treasury shares  (4,802)(2,678)
Purchase of common treasury shares-stock plan exercises  (19,829)(2,144)
Net cash flows from financing activities  5,154(136,934)
Net change in cash and cash equivalents  17,578(70,071)
Cash and cash equivalents-beginning of year 11,9468,01582,017
Cash and cash equivalents-end of period25,593 25,593 
Guarantors
    
Cash flows from operations:    
Net earnings17,33411,70445,42721,687
Adjustments to reconcile net earnings to net cash flow from operations:    
Depreciation  9,4169,564
Loss (gain) on sale of assets  (56)4
Deferred income taxes2,710(91)1,742(376)
Changes in assets and liabilities:    
Receivables  (320)1,177
Inventories  (31,983)7,606
Prepaid expenses  (325)(305)
Accounts payable  6,4501,031
Accrued expenses  3,805(9,803)
Income taxes payable/refundable   14,923
Net cash flows from operating activities  34,15645,508
Cash flows from investing activities:    
Purchase of property, plant and equipment  (9,358)(1,468)
Proceeds from sale of assets  737
Acquisitions, net of cash acquired   (436,736)
Other, net  (24,700)(51,750)
Net cash flows from investing activities  (33,985)(489,947)
Cash flows from financing activities:    
Net repayments under short-term agreements   (10)
Activity under intercompany note   443,702
Intercompany dividends  17,730 
Net cash flows from financing activities  17,730443,692
Net change in cash and cash equivalents  17,901(747)
Cash and cash equivalents-beginning of year 9196191,666
Cash and cash equivalents-end of period18,520 18,520 
Non-Guarantors
    
Cash flows from operations:    
Net earnings26,81113,36362,99337,598
Adjustments to reconcile net earnings to net cash flow from operations:    
Depreciation  28,01917,281
Defined benefit pension plan expense  4,544 
Contribution to defined benefit pension plan  (11,754) 
Loss (gain) on sale of assets  (242)1,486
Equity in earnings of nonconsolidated subsidiaries  (4,248)(1,383)
Deferred income taxes(2,659)(1,640)(7,979)(1,267)
Changes in assets and liabilities:    
Receivables  (30,627)(25,548)
Inventories  (23,547)(9,648)
Prepaid expenses  (3,300)2,476
Accounts payable  17,482(27,727)
Accrued expenses  (9,546)19,834
Other noncurrent liabilities  (5,694)10,094
Income taxes payable/refundable  2,195(27)
Net cash flows from operating activities  18,29623,169
Cash flows from investing activities:    
Purchase of property, plant and equipment  (26,875)(10,372)
Proceeds from sale of assets  2,79611,062
Acquisitions, net of cash acquired  (1,539)(11,131)
Cash acquired through acquisitions   198,810
Dividends from nonconsolidated subsidiaries   9,506
Other, net  15,223(4,711)
Net cash flows from investing activities  (10,395)193,164
Cash flows from financing activities:    
Net repayments under short-term agreements  2,1522,559
Principal payments on long-term obligations  (48)(90)
Purchase of noncontrolling interest  (25,253) 
Intercompany dividends  (17,730) 
Dividends to noncontrolling interests  (4,958)(12,265)
Purchase of treasury shares   1,800
Net cash flows from financing activities  (45,837)(7,996)
Effect of exchange rate changes on cash and cash equivalents  (7,539)4,845
Net change in cash and cash equivalents  (45,475)213,182
Cash and cash equivalents-beginning of year 310,285338,27097,103
Cash and cash equivalents-end of period292,795 292,795 
Eliminations
    
Cash flows from operations:    
Net earnings(41,872)(23,267)(102,719)(55,294)
Changes in assets and liabilities:    
Net cash flows from operating activities  (102,719)(55,294)
Cash flows from investing activities:    
Other, net  102,71955,294
Net cash flows from investing activities  $ 102,719$ 55,294