XML 31 R77.htm IDEA: XBRL DOCUMENT v2.4.0.6
GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Details 5) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 29, 2012
Dec. 31, 2011
Dec. 25, 2010
Cash flows from operating activities:      
Net earnings $ 238,916 $ 237,226 $ 100,413
Adjustments to reconcile net earnings to net cash flows from operations:      
Depreciation and amortization 70,218 74,560 59,663
Stock-based compensation 5,829 5,931 7,154
Defined benefit pension plan expense 4,281 5,449 5,874
Contribution to defined benefit pension plan (11,591) (11,860)  
Loss on sale of property, plant and equipment 321 693 3,203
Equity in earnings in nonconsolidated subsidiaries (6,128) (8,059) (2,439)
Deferred income taxes 3,720 (84,962) 5,017
Other     (393)
Changes in assets and liabilities (net of the effect from acquisitions):      
Receivables (84,890) (17,430) (51,793)
Inventories (13,613) (118,866) 22,321
Prepaid expenses 1,243 (4,042) 4,365
Accounts payable (6,249) 42,637 (872)
Accrued expenses 20,640 11,845 (7,542)
Other noncurrent liabilities (4,350) (5,881) (598)
Income taxes payable (21,250) 22,430 7,847
Net cash flows from operating activities 197,097 149,671 152,220
Cash flows from investing activities:      
Purchase of property, plant and equipment (97,074) (83,069) (36,092)
Acquisitions, net of cash acquired (45,687) (1,539) (249,057)
Cash acquired through acquisitions     198,810
Proceeds from sale of assets 6,025 3,706 11,387
Other, net 44 (3,161) 11,049
Net cash flows from investing activities (136,692) (84,063) (262,713)
Cash flows from financing activities:      
Net borrowings under short-term agreements 1,828 2,698 (3,075)
Proceeds from long-term borrowings 39,126 277,832 491,680
Principal payments on long-term obligations (39,564) (271,245) (183,285)
Dividends paid (21,520) (18,227) (16,588)
Sale of EMD shares 1,404    
Dividends to noncontrolling interest (1,944) (4,958) (13,071)
Purchase of noncontrolling interest   (25,253)  
Settlement of financial derivative   (3,568)  
Retirement of Delta plc preference shares     (4,467)
Debt issuance costs (1,747) (1,339) (3,858)
Proceeds from exercises under stock plans 21,827 20,008 4,464
Excess tax benefits from stock option exercises 5,494 3,033 2,021
Purchase of treasury shares   (4,802) (876)
Purchase of common treasury shares - stock plan exercises (21,259) (20,090) (3,260)
Net cash flows from financing activities (16,355) (45,911) 269,685
Effect of exchange rate changes on cash and cash equivalents 7,185 (3,707) 6,926
Net change in cash and cash equivalents 51,235 15,990 166,118
Cash and cash equivalents-beginning of year 362,894 346,904 180,786
Cash and cash equivalents-end of year 414,129 362,894 346,904
Parent
     
Cash flows from operating activities:      
Net earnings 234,072 228,308 94,379
Adjustments to reconcile net earnings to net cash flows from operations:      
Depreciation and amortization 19,121 20,570 20,069
Stock-based compensation 5,829 5,931 7,154
Loss on sale of property, plant and equipment 89 18 66
Equity in earnings in nonconsolidated subsidiaries (978) (1,241) (914)
Deferred income taxes (4,721) (4,787) (657)
Other     (393)
Changes in assets and liabilities (net of the effect from acquisitions):      
Receivables (21,751) (16,228) (30,979)
Inventories (20,756) (61,976) 13,820
Prepaid expenses (3,705) 30 (169)
Accounts payable 4,446 22,311 9,246
Accrued expenses 20,339 18,298 (6,108)
Other noncurrent liabilities 123 598 (598)
Income taxes payable (18,979) 21,329 (10,395)
Net cash flows from operating activities 213,129 233,161 94,521
Cash flows from investing activities:      
Purchase of property, plant and equipment (43,590) (19,185) (11,702)
Proceeds from sale of assets 113 51 22
Other, net (138,869) (190,242) (1,056)
Net cash flows from investing activities (182,346) (209,376) (12,736)
Cash flows from financing activities:      
Proceeds from long-term borrowings 39,000 277,832 491,000
Principal payments on long-term obligations (39,197) (271,192) (183,188)
Dividends paid (21,520) (18,227) (16,588)
Intercompany dividends   14,090  
Settlement of financial derivative   (3,568)  
Debt issuance costs (1,747) (1,339) (3,858)
Intercompany loan activity     (443,702)
Proceeds from exercises under stock plans 21,827 20,008 4,464
Excess tax benefits from stock option exercises 5,494 3,033 2,021
Purchase of treasury shares   (4,802) (2,676)
Purchase of common treasury shares - stock plan exercises (21,259) (20,090) (3,260)
Net cash flows from financing activities (17,402) (4,255) (155,787)
Net change in cash and cash equivalents 13,381 19,530 (74,002)
Cash and cash equivalents-beginning of year 27,545 8,015 82,017
Cash and cash equivalents-end of year 40,926 27,545 8,015
Guarantors
     
Cash flows from operating activities:      
Net earnings 96,982 142,900 40,148
Adjustments to reconcile net earnings to net cash flows from operations:      
Depreciation and amortization 12,923 15,593 12,749
Loss on sale of property, plant and equipment (17) 123 44
Deferred income taxes (496) (964) 4,984
Changes in assets and liabilities (net of the effect from acquisitions):      
Receivables (32,833) (2,904) (2,008)
Inventories 5,850 (45,808) 10,792
Prepaid expenses (20) (89) (465)
Accounts payable 578 6,174 1,643
Accrued expenses 945 6,112 (9,689)
Income taxes payable 350   14,923
Net cash flows from operating activities 84,262 121,137 73,121
Cash flows from investing activities:      
Purchase of property, plant and equipment (22,197) (12,180) (4,815)
Acquisitions, net of cash acquired     (436,736)
Proceeds from sale of assets 39 408 286
Other, net (63,791) (109,457) (76,593)
Net cash flows from investing activities (85,949) (121,229) (517,858)
Cash flows from financing activities:      
Net borrowings under short-term agreements     (12)
Intercompany dividends 64,348 17,730  
Intercompany loan activity     443,702
Net cash flows from financing activities 64,348 17,730 443,690
Effect of exchange rate changes on cash and cash equivalents 2,285    
Net change in cash and cash equivalents 64,946 17,638 (1,047)
Cash and cash equivalents-beginning of year 18,257 619 1,666
Cash and cash equivalents-end of year 83,203 18,257 619
Non-Guarantors
     
Cash flows from operating activities:      
Net earnings 123,333 164,422 54,943
Adjustments to reconcile net earnings to net cash flows from operations:      
Depreciation and amortization 38,174 38,397 26,845
Defined benefit pension plan expense 4,281 5,449 5,874
Contribution to defined benefit pension plan (11,591) (11,860)  
Loss on sale of property, plant and equipment 249 552 3,093
Equity in earnings in nonconsolidated subsidiaries (5,150) (6,818) (1,525)
Deferred income taxes 8,937 (79,211) 690
Changes in assets and liabilities (net of the effect from acquisitions):      
Receivables (30,306) 1,702 (18,806)
Inventories 1,293 (11,082) (2,291)
Prepaid expenses 4,968 (3,983) 4,999
Accounts payable (11,273) 14,152 (11,761)
Accrued expenses (644) (12,565) 8,255
Other noncurrent liabilities (4,473) (6,479)  
Income taxes payable (1,921) 1,101 3,319
Net cash flows from operating activities 115,877 93,777 73,635
Cash flows from investing activities:      
Purchase of property, plant and equipment (31,287) (51,704) (19,575)
Acquisitions, net of cash acquired (45,687) (1,539) 187,679
Cash acquired through acquisitions     198,810
Proceeds from sale of assets 5,873 3,247 11,079
Other, net (13,467) (1,866) (359)
Net cash flows from investing activities (84,568) (51,862) 178,824
Cash flows from financing activities:      
Net borrowings under short-term agreements 1,828 2,698 (3,063)
Proceeds from long-term borrowings 126   680
Principal payments on long-term obligations (367) (53) (97)
Intercompany dividends (64,348) (31,820)  
Sale of EMD shares 1,404    
Dividends to noncontrolling interest (1,944) (4,958) (13,071)
Purchase of noncontrolling interest   (25,253)  
Retirement of Delta plc preference shares     (4,467)
Purchase of treasury shares     1,800
Net cash flows from financing activities (63,301) (59,386) (18,218)
Effect of exchange rate changes on cash and cash equivalents 4,900 (3,707) 6,926
Net change in cash and cash equivalents (27,092) (21,178) 241,167
Cash and cash equivalents-beginning of year 317,092 338,270 97,103
Cash and cash equivalents-end of year 290,000 317,092 338,270
Eliminations
     
Cash flows from operating activities:      
Net earnings (215,471) (298,404) (89,057)
Changes in assets and liabilities (net of the effect from acquisitions):      
Income taxes payable (700)    
Net cash flows from operating activities (216,171) (298,404) (89,057)
Cash flows from investing activities:      
Other, net 216,171 298,404 89,057
Net cash flows from investing activities $ 216,171 $ 298,404 $ 89,057