XML 13 R46.htm IDEA: XBRL DOCUMENT v2.4.0.8
GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Details 6) (USD $)
In Thousands, unless otherwise specified
1 Months Ended 3 Months Ended 9 Months Ended
Feb. 28, 2013
Sep. 27, 2014
Sep. 28, 2013
Sep. 27, 2014
Sep. 28, 2013
Cash flows from operating activities:          
Net earnings   $ 25,285 $ 58,891 $ 147,700 $ 228,347
Adjustments to reconcile net earnings to net cash flows from operations:          
Depreciation and amortization       64,460 57,417
Loss on investment       4,859 0
Non-cash debt refinancing costs       (2,478)  
Stock-based compensation       5,444 4,999
Change in fair value of contingent consideration       4,300 0
Defined benefit pension plan expense       2,003 4,870
Contribution to defined benefit pension plan       (18,245) (16,755)
Gain on sale of property, plant and equipment       58 (5,060)
Equity in earnings in nonconsolidated subsidiaries       34 (548)
Deferred income taxes       (4,034) (1,275)
Changes in assets and liabilities (net of acquisitions):          
Receivables       (19,951) (757)
Inventories       (4,152) (14,574)
Prepaid expenses       (19,182) (7,041)
Accounts payable       (21,082) 1,161
Accrued expenses       (27,926) 16,931
Other noncurrent liabilities       (6,409) 2,510
Income taxes payable (refundable)       (22,702) (21,120)
Net cash flows from operating activities       82,697 249,105
Cash flows from investing activities:          
Purchase of property, plant and equipment       (63,412) (75,072)
Proceeds from sale of assets 29,250     2,107 39,564
Acquisitions, net of cash acquired       (137,438) (53,152)
Other, net       2,992 1,231
Net cash flows from investing activities       (195,751) (87,429)
Cash flows from financing activities:          
Net borrowings under short-term agreements       (1,065) 3,439
Proceeds from long-term borrowings       652,540 274
Principal payments on long-term borrowings       (357,059) (508)
Settlement of financial derivatives       4,837 0
Dividends paid       (23,357) (18,717)
Dividends to noncontrolling interest       (1,340) (1,767)
Debt issuance costs       (5,464) 0
Proceeds from exercises under stock plans       12,824 15,064
Excess tax benefits from stock option exercises       3,916 4,630
Purchase of treasury shares       (316,296) 0
Purchase of common treasury shares - stock plan exercises       (12,739) (14,644)
Net cash flows from financing activities       (43,203) (12,229)
Effect of exchange rate changes on cash and cash equivalents       (5,231) (20,207)
Net change in cash and cash equivalents       (161,488) 129,240
Cash and cash equivalents-beginning of year       613,706 414,129
Cash and cash equivalents-end of period   452,218 543,369 452,218 543,369
Parent
         
Cash flows from operating activities:          
Net earnings   23,559 56,489 143,515 223,621
Adjustments to reconcile net earnings to net cash flows from operations:          
Depreciation and amortization       17,094 15,252
Non-cash debt refinancing costs       (2,478)  
Stock-based compensation       5,444 4,999
Gain on sale of property, plant and equipment       37 354
Equity in earnings in nonconsolidated subsidiaries       (99,235) (121,211)
Deferred income taxes       (6,601) (7,473)
Changes in assets and liabilities (net of acquisitions):          
Receivables       (18,901) 8,737
Inventories       2,914 3,146
Prepaid expenses       (2,213) (1,148)
Accounts payable       (2,788) (11,968)
Accrued expenses       (18,654) 17,944
Other noncurrent liabilities       2,061 5,987
Income taxes payable (refundable)       (16,149) (19,833)
Net cash flows from operating activities       4,046 118,407
Cash flows from investing activities:          
Purchase of property, plant and equipment       (35,925) (41,034)
Proceeds from sale of assets       8 1,492
Other, net       36,954 52,423
Net cash flows from investing activities       1,037 12,881
Cash flows from financing activities:          
Proceeds from long-term borrowings       652,540  
Principal payments on long-term borrowings       (356,999) (187)
Settlement of financial derivatives       4,837  
Dividends paid       (23,357) (18,717)
Intercompany dividends       116,995  
Debt issuance costs       (5,464)  
Intercompany capital contribution       (143,000)  
Proceeds from exercises under stock plans       12,824 15,064
Excess tax benefits from stock option exercises       3,916 4,630
Purchase of treasury shares       (316,296)  
Purchase of common treasury shares - stock plan exercises       (12,739) (14,644)
Net cash flows from financing activities       (66,738) (13,854)
Net change in cash and cash equivalents       (61,655) 117,434
Cash and cash equivalents-beginning of year       215,576 40,926
Cash and cash equivalents-end of period   153,921 158,360 153,921 158,360
Guarantors
         
Cash flows from operating activities:          
Net earnings   18,272 13,644 55,359 73,154
Adjustments to reconcile net earnings to net cash flows from operations:          
Depreciation and amortization       9,804 9,620
Gain on sale of property, plant and equipment       (30) 37
Equity in earnings in nonconsolidated subsidiaries       (42,929) (48,927)
Deferred income taxes       1,324 1,342
Changes in assets and liabilities (net of acquisitions):          
Receivables       29,838 3,552
Inventories       5,036 (5,556)
Prepaid expenses       173 290
Accounts payable       (3,643) (2,992)
Accrued expenses       (9,296) (148)
Income taxes payable (refundable)       (225) (2,035)
Net cash flows from operating activities       45,411 28,337
Cash flows from investing activities:          
Purchase of property, plant and equipment       (1,972) (18,381)
Proceeds from sale of assets       127 35
Other, net       (15,989) (56,585)
Net cash flows from investing activities       (17,834) (74,931)
Cash flows from financing activities:          
Intercompany dividends       (18,533) 20,133
Intercompany interest on long-term note       (54,398)  
Net cash flows from financing activities       (72,931) 20,133
Effect of exchange rate changes on cash and cash equivalents       (36) (5,556)
Net change in cash and cash equivalents       (45,390) (32,017)
Cash and cash equivalents-beginning of year       49,053 83,203
Cash and cash equivalents-end of period   3,663 51,186 3,663 51,186
Non-Guarantors
         
Cash flows from operating activities:          
Net earnings   36,693 31,261 90,679 99,072
Adjustments to reconcile net earnings to net cash flows from operations:          
Depreciation and amortization       37,562 32,545
Loss on investment       4,859  
Change in fair value of contingent consideration       4,300  
Defined benefit pension plan expense       2,003 4,870
Contribution to defined benefit pension plan       (18,245) (16,755)
Gain on sale of property, plant and equipment       51 (5,451)
Equity in earnings in nonconsolidated subsidiaries         (207)
Deferred income taxes       1,243 4,856
Changes in assets and liabilities (net of acquisitions):          
Receivables       (30,888) (13,046)
Inventories       (12,102) (12,164)
Prepaid expenses       (17,142) (6,183)
Accounts payable       (14,651) 16,121
Accrued expenses       24 (865)
Other noncurrent liabilities       (8,470) (3,477)
Income taxes payable (refundable)       (6,328) (77)
Net cash flows from operating activities       32,895 99,239
Cash flows from investing activities:          
Purchase of property, plant and equipment       (25,515) (15,657)
Proceeds from sale of assets       1,972 38,037
Acquisitions, net of cash acquired       (137,438) (53,152)
Other, net       (17,628) 8,515
Net cash flows from investing activities       (178,609) (22,257)
Cash flows from financing activities:          
Net borrowings under short-term agreements       (1,065) 3,439
Proceeds from long-term borrowings         274
Principal payments on long-term borrowings       (65) (321)
Intercompany dividends       (98,462) (20,133)
Dividends to noncontrolling interest       (1,340) (1,767)
Intercompany interest on long-term note       54,398  
Intercompany capital contribution       14,300  
Net cash flows from financing activities       96,466 (18,508)
Effect of exchange rate changes on cash and cash equivalents       (5,195) (14,651)
Net change in cash and cash equivalents       (54,443) 43,823
Cash and cash equivalents-beginning of year       349,077 290,000
Cash and cash equivalents-end of period   294,634 333,823 294,634 333,823
Eliminations
         
Cash flows from operating activities:          
Net earnings   (53,239) (42,503) (141,853) (167,500)
Adjustments to reconcile net earnings to net cash flows from operations:          
Equity in earnings in nonconsolidated subsidiaries       142,198 169,797
Changes in assets and liabilities (net of acquisitions):          
Income taxes payable (refundable)         825
Net cash flows from operating activities       345 3,122
Cash flows from investing activities:          
Other, net       (345) (3,122)
Net cash flows from investing activities       $ (345) $ (3,122)