XML 96 R74.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor/Non-Guarantor Financial Information (Details 4) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2011
Dec. 25, 2010
Dec. 26, 2009
Cash flows from operating activities:      
Net earnings $ 237,226 $ 100,413 $ 153,941
Adjustments to reconcile net earnings to net cash flows from operations:      
Depreciation and amortization 74,560 59,663 44,748
Stock-based compensation 5,931 7,154 6,586
Defined benefit pension plan expense 5,449 5,874  
Contribution to defined benefit pension plan (11,860)    
Loss on sales of property, plant and equipment 693 3,203 1,182
Equity in (earnings)/ losses of nonconsolidated subsidiaries (8,059) (2,439) (751)
Deferred income taxes (84,962) 5,017 7,375
Other   (393) (505)
Changes in assets and liabilities, before acquisitions:      
Receivables (17,430) (51,793) 74,182
Inventories (118,866) 22,321 107,245
Prepaid expenses (4,042) 4,365 (7,268)
Accounts payable 42,637 (872) (19,718)
Accrued expenses 11,845 (7,542) (3,020)
Other noncurrent liabilities (5,881) (598) (700)
Income taxes payable 22,430 7,847 (13,777)
Net cash flows from operating activities 149,671 152,220 349,520
Cash flows from investing activities:      
Purchase of property, plant and equipment (83,069) (36,092) (44,129)
Acquisitions, net of cash acquired (1,539) (249,057)  
Cash acquired through acquisitions   198,810  
Proceeds from sale of assets 3,706 11,387 1,331
Dividends from nonconsolidated subsidiaries   10,125  
Other, net (3,161) 924 (797)
Net cash flows from investing activities (84,063) (262,713) (43,595)
Cash flows from financing activities:      
Net borrowings under short-term agreements 2,698 (3,075) (7,652)
Proceeds from long-term borrowings 277,832 491,680 10,001
Principal payments on long-term obligations (271,245) (183,285) (187,969)
Dividends paid (18,227) (16,588) (14,695)
Dividends to noncontrolling interest (4,958) (13,071) (956)
Retirement of Delta plc preference shares   (4,467)  
Purchase of noncontrolling interest (25,253)    
Settlement of financial derivative (3,568)    
Debt issuance fees (1,339) (3,858)  
Proceeds from exercises under stock plans 20,008 4,464 4,942
Excess tax benefits from stock option exercises 3,033 2,021 2,665
Purchase of treasury shares (4,802) (876) (669)
Purchase of common treasury shares - stock plan exercises (20,090) (3,260) (4,067)
Net cash flows from financing activities (45,911) 269,685 (198,400)
Effect of exchange rate changes on cash and cash equivalents (3,707) 6,926 4,694
Net change in cash and cash equivalents 15,990 166,118 112,219
Cash and cash equivalents-beginning of year 346,904 180,786 68,567
Cash and cash equivalents-end of year 362,894 346,904 180,786
Parent
     
Cash flows from operating activities:      
Net earnings 228,308 94,379 150,562
Adjustments to reconcile net earnings to net cash flows from operations:      
Depreciation and amortization 20,570 20,069 19,005
Stock-based compensation 5,931 7,154 6,586
Loss on sales of property, plant and equipment 18 66 90
Equity in (earnings)/ losses of nonconsolidated subsidiaries (1,241) (914) (656)
Deferred income taxes (4,787) 722 8,338
Other   (393) (267)
Changes in assets and liabilities, before acquisitions:      
Receivables (16,228) (30,979) 38,348
Inventories (61,976) 13,820 55,187
Prepaid expenses 30 (169) 53
Accounts payable 22,311 9,246 (15,070)
Accrued expenses 18,298 (6,108) (1,394)
Other noncurrent liabilities 598 (598) (1,523)
Income taxes payable 21,329 (10,395) 1,612
Net cash flows from operating activities 233,161 94,521 264,250
Cash flows from investing activities:      
Purchase of property, plant and equipment (19,185) (11,702) (24,818)
Proceeds from sale of assets 51 22 367
Dividends from nonconsolidated subsidiaries   100  
Other, net (190,242) (1,156) 11,557
Net cash flows from investing activities (209,376) (12,736) (12,894)
Cash flows from financing activities:      
Proceeds from long-term borrowings 277,832 491,000  
Principal payments on long-term obligations (271,192) (183,188) (176,504)
Dividends paid (18,227) (16,588) (14,695)
Intercompany dividends 14,090    
Settlement of financial derivative (3,568)    
Debt issuance fees (1,339) (3,858)  
Intercompany loan activity   (443,702)  
Proceeds from exercises under stock plans 20,008 4,464 4,942
Excess tax benefits from stock option exercises 3,033 2,021 2,665
Purchase of treasury shares (4,802) (2,676) (669)
Purchase of common treasury shares - stock plan exercises (20,090) (3,260) (4,067)
Net cash flows from financing activities (4,255) (155,787) (188,328)
Net change in cash and cash equivalents 19,530 (74,002) 63,028
Cash and cash equivalents-beginning of year 8,015 82,017 18,989
Cash and cash equivalents-end of year 27,545 8,015 82,017
Guarantors
     
Cash flows from operating activities:      
Net earnings 142,900 40,148 40,624
Adjustments to reconcile net earnings to net cash flows from operations:      
Depreciation and amortization 15,593 12,749 12,666
Loss on sales of property, plant and equipment 123 44 416
Deferred income taxes (964) 4,984 1,657
Changes in assets and liabilities, before acquisitions:      
Receivables (2,904) (2,008) 12,971
Inventories (45,808) 10,792 27,091
Prepaid expenses (89) (465) 185
Accounts payable 6,174 1,643 (6,202)
Accrued expenses 6,112 (9,689) 4,662
Income taxes payable   14,923 (15,566)
Net cash flows from operating activities 121,137 73,121 78,503
Cash flows from investing activities:      
Purchase of property, plant and equipment (12,180) (4,815) (7,671)
Acquisitions, net of cash acquired   (436,736)  
Proceeds from sale of assets 408 286 553
Other, net (109,457) (76,593) (71,184)
Net cash flows from investing activities (121,229) (517,858) (78,302)
Cash flows from financing activities:      
Net borrowings under short-term agreements   (12)  
Principal payments on long-term obligations     (38)
Intercompany dividends 17,730    
Intercompany loan activity   443,702  
Net cash flows from financing activities 17,730 443,690 (38)
Net change in cash and cash equivalents 17,638 (1,047) 163
Cash and cash equivalents-beginning of year 619 1,666 1,503
Cash and cash equivalents-end of year 18,257 619 1,666
Non-Guarantors
     
Cash flows from operating activities:      
Net earnings 164,422 54,943 48,316
Adjustments to reconcile net earnings to net cash flows from operations:      
Depreciation and amortization 38,397 26,845 13,077
Defined benefit pension plan expense 5,449 5,874  
Contribution to defined benefit pension plan (11,860)    
Loss on sales of property, plant and equipment 552 3,093 676
Equity in (earnings)/ losses of nonconsolidated subsidiaries (6,818) (1,525) (95)
Deferred income taxes (79,211) (689) (2,620)
Other     (238)
Changes in assets and liabilities, before acquisitions:      
Receivables 1,702 (18,806) 22,863
Inventories (11,082) 2,291 24,967
Prepaid expenses (3,983) 4,999 (7,506)
Accounts payable 14,152 (11,761) 1,554
Accrued expenses (12,565) 8,255 (6,288)
Other noncurrent liabilities (6,479)   823
Income taxes payable 1,101 3,319 177
Net cash flows from operating activities 93,777 73,635 99,086
Cash flows from investing activities:      
Purchase of property, plant and equipment (51,704) (19,575) (11,640)
Acquisitions, net of cash acquired (1,539) 187,679  
Cash acquired through acquisitions   198,810  
Proceeds from sale of assets 3,247 11,079 411
Dividends from nonconsolidated subsidiaries   10,025  
Other, net (1,866) (10,384) (33,489)
Net cash flows from investing activities (51,862) 178,824 (44,718)
Cash flows from financing activities:      
Net borrowings under short-term agreements 2,698 (3,063) (7,652)
Proceeds from long-term borrowings   680 10,001
Principal payments on long-term obligations (53) (97) (11,427)
Intercompany dividends (31,820)    
Dividends to noncontrolling interest (4,958) (13,071) (956)
Retirement of Delta plc preference shares   (4,467)  
Purchase of noncontrolling interest (25,253)    
Purchase of treasury shares   1,800  
Net cash flows from financing activities (59,386) (18,218) (10,034)
Effect of exchange rate changes on cash and cash equivalents (3,707) 6,926 4,694
Net change in cash and cash equivalents (21,178) 241,167 49,029
Cash and cash equivalents-beginning of year 338,270 97,103 48,075
Cash and cash equivalents-end of year 317,092 338,270 97,103
Eliminations
     
Cash flows from operating activities:      
Net earnings (298,404) (89,057) (85,561)
Changes in assets and liabilities, before acquisitions:      
Net cash flows from operating activities (298,404) (89,057) (92,319)
Cash flows from investing activities:      
Other, net 298,404 89,057 92,319
Net cash flows from investing activities $ 298,404 $ 89,057 $ 92,319