XML 44 R15.htm IDEA: XBRL DOCUMENT v2.4.1.9
GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION
3 Months Ended
Mar. 28, 2015
GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION  
GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION

(7) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION

        On September 22, 2014, the Company issued and sold $250,000 aggregate principal amount of the Company's 5.00% senior notes due 2044 and $250,000 aggregate principal amount of the Company's 5.25% senior notes due 2054. On September 22, 2014, the Company repurchased through a partial tender offer $199,800 in aggregate principal amount of the Company's 6.625% senior notes due 2020, and $250,200 of the notes remain outstanding following the conclusion of the tender offer. All of the notes are guaranteed, jointly, severally, fully and unconditionally 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.

        In the fourth quarter of 2014, a subsidiary of the Company was removed as a guarantor of our revolving credit facility, and consequently was removed as a guarantor of the notes. All prior year consolidated financial information has been recast to reflect the current guarantor structure. 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 March 28, 2015

                                                                                                                                                                                    

 

 

Parent

 

Guarantors

 

Non-
Guarantors

 

Eliminations

 

Total

 

Net sales

 

$

329,131

 

$

95,948

 

$

302,236

 

$

(56,917

)

$

670,398

 

Cost of sales

 

 

249,867

 

 

74,896

 

 

236,985

 

 

(56,804

)

 

504,944

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Gross profit

 

 

79,264

 

 

21,052

 

 

65,251

 

 

(113

)

 

165,454

 

Selling, general and administrative expenses

 

 

48,042

 

 

11,297

 

 

48,432

 

 

 

 

107,771

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Operating income

 

 

31,222

 

 

9,755

 

 

16,819

 

 

(113

)

 

57,683

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(10,832

)

 

 

 

(296

)

 

 

 

(11,128

)

Interest income

 

 

9

 

 

2

 

 

863

 

 

 

 

874

 

Other

 

 

(649

)

 

(24

)

 

1,689

 

 

 

 

1,016

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

 

(11,472

)

 

(22

)

 

2,256

 

 

 

 

(9,238

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Earnings before income taxes and equity in earnings of nonconsolidated subsidiaries

 

 

19,750

 

 

9,733

 

 

19,075

 

 

(113

)

 

48,445

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Income tax expense (benefit):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

1,392

 

 

4,627

 

 

5,797

 

 

(42

)

 

11,774

 

Deferred

 

 

5,469

 

 

(533

)

 

228

 

 

 

 

5,164

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

 

6,861

 

 

4,094

 

 

6,025

 

 

(42

)

 

16,938

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Earnings before equity in earnings of nonconsolidated subsidiaries

 

 

12,889

 

 

5,639

 

 

13,050

 

 

(71

)

 

31,507

 

Equity in earnings of nonconsolidated subsidiaries

 

 

17,850

 

 

4,305

 

 

 

 

(22,155

)

 

—  

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net earnings

 

 

30,739

 

 

9,944

 

 

13,050

 

 

(22,226

)

 

31,507

 

Less: Earnings attributable to noncontrolling interests

 

 

 

 

 

 

(768

)

 

 

 

(768

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net earnings attributable to Valmont Industries, Inc

 

$

30,739

 

$

9,944

 

$

12,282

 

$

(22,226

)

$

30,739

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
For the Thirteen weeks ended March 29, 2014

                                                                                                                                                                                    

 

 

Parent

 

Guarantors

 

Non-
Guarantors

 

Eliminations

 

Total

 

Net sales

 

$

376,642

 

$

135,897

 

$

300,281

 

$

(61,080

)

$

751,740

 

Cost of sales

 

 

271,759

 

 

99,816

 

 

234,634

 

 

(61,451

)

 

544,758

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Gross profit

 

 

104,883

 

 

36,081

 

 

65,647

 

 

371

 

 

206,982

 

Selling, general and administrative expenses

 

 

47,790

 

 

12,991

 

 

47,353

 

 

 

 

108,134

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Operating income

 

 

57,093

 

 

23,090

 

 

18,294

 

 

371

 

 

98,848

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(7,675

)

 

 

 

(522

)

 

 

 

(8,197

)

Interest income

 

 

20

 

 

183

 

 

1,536

 

 

 

 

1,739

 

Other

 

 

67

 

 

(492

)

 

(5,387

)

 

 

 

(5,812

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

 

(7,588

)

 

(309

)

 

(4,373

)

 

 

 

(12,270

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Earnings before income taxes and equity in earnings of nonconsolidated subsidiaries

 

 

49,505

 

 

22,781

 

 

13,921

 

 

371

 

 

86,578

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Income tax expense (benefit):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

19,878

 

 

8,054

 

 

4,902

 

 

104

 

 

32,938

 

Deferred

 

 

(1,843

)

 

(412

)

 

(668

)

 

 

 

(2,923

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

 

18,035

 

 

7,642

 

 

4,234

 

 

104

 

 

30,015

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Earnings before equity in earnings of nonconsolidated subsidiaries

 

 

31,470

 

 

15,139

 

 

9,687

 

 

267

 

 

56,563

 

Equity in earnings of nonconsolidated subsidiaries

 

 

24,510

 

 

545

 

 

 

 

(25,055

)

 

—  

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net earnings

 

 

55,980

 

 

15,684

 

 

9,687

 

 

(24,788

)

 

56,563

 

Less: Earnings attributable to noncontrolling interests

 

 

 

 

 

 

(583

)

 

 

 

(583

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net earnings attributable to Valmont Industries, Inc

 

$

55,980

 

$

15,684

 

$

9,104

 

$

(24,788

)

$

55,980

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
For the Thirteen weeks ended March 28, 2015

                                                                                                                                                                                    

 

 

Parent

 

Guarantors

 

Non-
Guarantors

 

Eliminations

 

Total

 

Net earnings

 

$

30,739

 

$

9,944

 

$

13,050

 

$

(22,226

)

$

31,507

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Other comprehensive income (loss), net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) arising during the period

 

 

 

 

(8,888

)

 

(49,290

)

 

 

 

(58,178

)

Unrealized loss on cash flow hedge:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization cost included in interest expense

 

 

18

 

 

 

 

 

 

 

 

18

 

Gain on cash flow hedges

 

 

92

 

 

 

 

202

 

 

 

 

 

294

 

Equity in other comprehensive income

 

 

(55,881

)

 

 

 

 

 

55,881

 

 

—  

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Other comprehensive income (loss)

 

 

(55,771

)

 

(8,888

)

 

(49,688

)

 

55,881

 

 

(57,866

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Comprehensive income

 

 

(25,032

)

 

1,056

 

 

(36,038

)

 

33,655

 

 

(26,359

)

Comprehensive income attributable to noncontrolling interests

 

 

 

 

 

 

1,327

 

 

 

 

1,327

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Comprehensive income attributable to Valmont Industries, Inc. 

 

$

(25,032

)

$

1,056

 

$

(39,711

)

$

33,655

 

$

(25,032

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
For the Thirteen weeks ended March 29, 2014

                                                                                                                                                                                    

 

 

Parent

 

Guarantors

 

Non-
Guarantors

 

Eliminations

 

Total

 

Net earnings

 

$

55,980

 

$

15,684

 

$

9,687

 

$

(24,788

)

$

56,563

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Other comprehensive income (loss), net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments:          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) arising during the period

 

 

 

 

1,189

 

 

10,448

 

 

 

 

11,637

 

Unrealized loss on cash flow hedge:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization cost included in interest expense

 

 

100

 

 

 

 

 

 

 

 

100

 

Actuarial gain (loss) in defined benefit pension plan liability

 

 

 

 

 

 

(233

)

 

 

 

(233

)

Equity in other comprehensive income

 

 

12,075

 

 

 

 

 

 

(12,075

)

 

—  

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Other comprehensive income (loss)

 

 

12,175

 

 

1,189

 

 

10,215

 

 

(12,075

)

 

11,504

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Comprehensive income

 

 

68,155

 

 

16,873

 

 

19,902

 

 

(36,863

)

 

68,067

 

Comprehensive income attributable to noncontrolling interests

 

 

 

 

 

 

88

 

 

 

 

88

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Comprehensive income attributable to Valmont Industries, Inc. 

 

$

68,155

 

$

16,873

 

$

19,990

 

$

(36,863

)

$

68,155

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

CONDENSED CONSOLIDATED BALANCE SHEETS
March 28, 2015

                                                                                                                                                                                    

 

 

Parent

 

Guarantors

 

Non-Guarantors

 

Eliminations

 

Total

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

25,571

 

$

1,367

 

$

291,428

 

$

 

$

318,366

 

Receivables, net

 

 

163,095

 

 

61,818

 

 

278,736

 

 

 

 

503,649

 

Inventories

 

 

122,962

 

 

65,221

 

 

194,400

 

 

(3,069

)

 

379,514

 

Prepaid expenses

 

 

4,806

 

 

753

 

 

42,785

 

 

 

 

48,344

 

Refundable and deferred income taxes

 

 

39,909

 

 

6,397

 

 

6,726

 

 

 

 

53,032

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total current assets

 

 

356,343

 

 

135,556

 

 

814,075

 

 

(3,069

)

 

1,302,905

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Property, plant and equipment, at cost

 

 

561,174

 

 

125,618

 

 

437,459

 

 

 

 

1,124,251

 

Less accumulated depreciation and amortization

 

 

326,839

 

 

67,383

 

 

143,283

 

 

 

 

537,505

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net property, plant and equipment

 

 

234,335

 

 

58,235

 

 

294,176

 

 

 

 

586,746

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Goodwill

 

 

20,108

 

 

107,542

 

 

246,238

 

 

 

 

373,888

 

Other intangible assets

 

 

279

 

 

42,439

 

 

146,672

 

 

 

 

189,390

 

Investment in subsidiaries and intercompany accounts

 

 

1,405,751

 

 

821,802

 

 

896,850

 

 

(3,124,403

)

 

 

Other assets

 

 

49,615

 

 

 

 

81,586

 

 

 

 

131,201

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total assets

 

$

2,066,431

 

$

1,165,574

 

$

2,479,597

 

$

(3,127,472

)

$

2,584,130

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current installments of long-term debt

 

$

213

 

$

 

$

857

 

$

 

$

1,070

 

Notes payable to banks

 

 

 

 

 

 

14,459

 

 

 

 

14,459

 

Accounts payable

 

 

64,251

 

 

13,709

 

 

111,389

 

 

 

 

189,349

 

Accrued employee compensation and benefits

 

 

32,270

 

 

4,359

 

 

34,559

 

 

 

 

71,188

 

Accrued expenses

 

 

44,316

 

 

6,077

 

 

48,243

 

 

 

 

98,636

 

Dividends payable

 

 

8,889

 

 

 

 

 

 

 

 

8,889

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total current liabilities

 

 

149,939

 

 

24,145

 

 

209,507

 

 

 

 

383,591

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Deferred income taxes

 

 

3,906

 

 

28,658

 

 

33,765

 

 

 

 

 

66,329

 

Long-term debt, excluding current installments

 

 

759,682

 

 

 

 

6,080

 

 

 

 

 

765,762

 

Defined benefit pension liability

 

 

 

 

 

 

 

127,708

 

 

 

 

 

127,708

 

Deferred compensation

 

 

45,121

 

 

 

 

5,906

 

 

 

 

 

51,027

 

Other noncurrent liabilities

 

 

9,874

 

 

 

 

35,975

 

 

 

 

 

45,849

 

Shareholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock of $1 par value

 

 

27,900

 

 

457,950

 

 

648,682

 

 

(1,106,632

)

 

27,900

 

Additional paid-in capital

 

 

 

 

150,286

 

 

1,098,408

 

 

(1,248,694

)

 

 

Retained earnings

 

 

1,741,252

 

 

562,619

 

 

409,583

 

 

(972,202

)

 

1,741,252

 

Accumulated other comprehensive income (loss)

 

 

(190,204

)

 

(58,084

)

 

(141,972

)

 

200,056

 

 

(190,204

)

Treasury stock

 

 

(481,039

)

 

 

 

 

 

 

 

(481,039

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total Valmont Industries, Inc. shareholders' equity

 

 

1,097,909

 

 

1,112,771

 

 

2,014,701

 

 

(3,127,472

)

 

1,097,909

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Noncontrolling interest in consolidated subsidiaries

 

 

 

 

 

 

45,955

 

 

 

 

45,955

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total shareholders' equity

 

 

1,097,909

 

 

1,112,771

 

 

2,060,656

 

 

(3,127,472

)

 

1,143,864

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total liabilities and shareholders' equity

 

$

2,066,431

 

$

1,165,574

 

$

2,479,597

 

$

(3,127,472

)

$

2,584,130

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

CONDENSED CONSOLIDATED BALANCE SHEETS
December 27, 2014

                                                                                                                                                                                    

 

 

Parent

 

Guarantors

 

Non-Guarantors

 

Eliminations

 

Total

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

69,869

 

$

2,157

 

$

299,553

 

$

 

$

371,579

 

Receivables, net

 

 

158,316

 

 

68,414

 

 

310,188

 

 

 

 

536,918

 

Inventories

 

 

127,859

 

 

54,914

 

 

177,512

 

 

(763

)

 

359,522

 

Prepaid expenses

 

 

7,087

 

 

502

 

 

49,323

 

 

 

 

56,912

 

Refundable and deferred income taxes

 

 

53,307

 

 

6,194

 

 

8,509

 

 

 

 

68,010

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total current assets

 

 

416,438

 

 

132,181

 

 

845,085

 

 

(763

)

 

1,392,941

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Property, plant and equipment, at cost

 

 

556,658

 

 

124,182

 

 

458,729

 

 

 

 

1,139,569

 

Less accumulated depreciation and amortization

 

 

319,899

 

 

65,493

 

 

147,724

 

 

 

 

533,116

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net property, plant and equipment

 

 

236,759

 

 

58,689

 

 

311,005

 

 

 

 

606,453

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Goodwill

 

 

20,108

 

 

107,542

 

 

257,461

 

 

 

 

 

385,111

 

Other intangible assets

 

 

292

 

 

43,644

 

 

158,068

 

 

 

 

 

202,004

 

Investment in subsidiaries and intercompany accounts

 

 

1,446,989

 

 

825,236

 

 

887,055

 

 

(3,159,280

)

 

 

Other assets

 

 

46,587

 

 

 

 

96,572

 

 

 

 

 

143,159

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total assets

 

$

2,167,173

 

$

1,167,292

 

$

2,555,246

 

$

(3,160,043

)

$

2,729,668

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current installments of long-term debt

 

$

213

 

$

 

$

968

 

$

 

$

1,181

 

Notes payable to banks

 

 

 

 

 

 

13,952

 

 

 

 

13,952

 

Accounts payable

 

 

59,893

 

 

15,151

 

 

121,521

 

 

 

 

 

196,565

 

Accrued employee compensation and benefits

 

 

48,169

 

 

5,385

 

 

34,396

 

 

 

 

87,950

 

Accrued expenses

 

 

32,616

 

 

6,052

 

 

49,812

 

 

 

 

88,480

 

Dividends payable

 

 

9,086

 

 

 

 

 

 

 

 

9,086

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total current liabilities

 

 

149,977

 

 

26,588

 

 

220,649

 

 

 

 

397,214

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Deferred income taxes

 

 

5,584

 

 

28,988

 

 

37,225

 

 

 

 

71,797

 

Long-term debt, excluding current installments

 

 

759,895

 

 

 

 

6,759

 

 

 

 

766,654

 

Defined benefit pension liability

 

 

 

 

 

 

150,124

 

 

 

 

150,124

 

Deferred compensation

 

 

41,803

 

 

 

 

6,129

 

 

 

 

 

47,932

 

Other noncurrent liabilities

 

 

8,081

 

 

 

 

37,461

 

 

 

 

45,542

 

Shareholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock of $1 par value

 

 

27,900

 

 

457,950

 

 

648,682

 

 

(1,106,632

)

 

27,900

 

Additional paid-in capital

 

 

 

 

150,286

 

 

1,098,408

 

 

(1,248,694

)

 

 

Retained earnings

 

 

1,718,662

 

 

552,676

 

 

397,302

 

 

(949,978

)

 

1,718,662

 

Accumulated other comprehensive income

 

 

(134,433

)

 

(49,196

)

 

(96,065

)

 

145,261

 

 

(134,433

)

Treasury stock

 

 

(410,296

)

 

 

 

 

 

 

 

(410,296

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total Valmont Industries, Inc. shareholders' equity

 

 

1,201,833

 

 

1,111,716

 

 

2,048,327

 

 

(3,160,043

)

 

1,201,833

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Noncontrolling interest in consolidated subsidiaries

 

 

 

 

 

 

 

 

48,572

 

 

 

 

 

48,572

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total shareholders' equity

 

 

1,201,833

 

 

1,111,716

 

 

2,096,899

 

 

(3,160,043

)

 

1,250,405

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total liabilities and shareholders' equity

 

$

2,167,173

 

$

1,167,292

 

$

2,555,246

 

$

(3,160,043

)

$

2,729,668

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Thirteen Weeks Ended March 28, 2015

                                                                                                                                                                                    

 

 

Parent

 

Guarantors

 

Non-Guarantors

 

Eliminations

 

Total

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

30,739

 

$

9,944

 

$

13,050

 

$

(22,226

)

$

31,507

 

Adjustments to reconcile net earnings to net cash flows from operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

7,478

 

 

3,151

 

 

13,272

 

 

 

 

23,901

 

Loss on investment

 

 

 

 

 

 

4,415

 

 

 

 

4,415

 

Stock-based compensation

 

 

1,761

 

 

 

 

 

 

 

 

1,761

 

Defined benefit pension plan expense

 

 

 

 

 

 

(150

)

 

 

 

 

(150

)

Contribution to defined benefit pension plan              

 

 

 

 

 

 

(15,735

)

 

 

 

(15,735

)

Gain on sale of property, plant and equipment              

 

 

(13

)

 

(10

)

 

(113

)

 

 

 

(136

)

Equity in earnings in nonconsolidated subsidiaries

 

 

(17,850

)

 

(4,305

)

 

 

 

22,155

 

 

 

Deferred income taxes

 

 

5,469

 

 

(533

)

 

228

 

 

 

 

5,164

 

Changes in assets and liabilities (net of acquisitions):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivables

 

 

(4,779

)

 

6,595

 

 

16,768

 

 

 

 

18,584

 

Inventories

 

 

4,897

 

 

(10,307

)

 

(21,631

)

 

 

 

(27,041

)

Prepaid expenses

 

 

2,282

 

 

(251

)

 

2,923

 

 

 

 

4,954

 

Accounts payable

 

 

4,358

 

 

(1,442

)

 

(4,177

)

 

 

 

(1,261

)

Accrued expenses

 

 

(2,966

)

 

(1,001

)

 

(1,357

)

 

 

 

(5,324

)

Other noncurrent liabilities

 

 

1,834

 

 

 

 

(150

)

 

 

 

1,684

 

Income taxes payable (refundable)

 

 

6,252

 

 

(4

)

 

6,957

 

 

 

 

13,205

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net cash flows from operating activities              

 

 

39,462

 

 

1,837

 

 

14,300

 

 

(71

)

 

55,528

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property, plant and equipment              

 

 

(4,995

)

 

(1,492

)

 

(10,128

)

 

 

 

(16,615

)

Proceeds from sale of assets

 

 

15

 

 

19

 

 

151

 

 

 

 

185

 

Acquisitions, net of cash acquired

 

 

 

 

 

 

 

 

 

 

 

Other, net

 

 

3,257

 

 

(1,130

)

 

732

 

 

71

 

 

2,930

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net cash flows from investing activities                     

 

 

(1,723

)

 

(2,603

)

 

(9,245

)

 

71

 

 

(13,500

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net borrowings under short-term agreements              

 

 

 

 

 

 

1,155

 

 

 

 

1,155

 

Proceeds from long-term borrowings

 

 

 

 

 

 

 

 

 

 

 

Principal payments on long-term borrowings              

 

 

 

 

 

 

(224

)

 

 

 

(224

)

Settlement of financial derivative

 

 

 

 

 

 

 

 

 

 

 

Dividends paid

 

 

(9,086

)

 

 

 

 

 

 

 

(9,086

)

Intercompany dividends

 

 

 

 

 

 

 

 

 

 

 

Dividends to noncontrolling interest                     

 

 

 

 

 

 

(1,290

)

 

 

 

(1,290

)

Proceeds from exercises under stock plans              

 

 

1,760

 

 

 

 

 

 

 

 

1,760

 

Excess tax benefits from stock option exercises

 

 

345

 

 

 

 

 

 

 

 

345

 

Purchase of treasury shares

 

 

(72,900

)

 

 

 

 

 

 

 

(72,900

)

Purchase of common treasury shares—stock plan exercises:

 

 

(2,156

)

 

 

 

 

 

 

 

(2,156

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net cash flows from financing activities              

 

 

(82,037

)

 

 

 

(359

)

 

 

 

(82,396

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Effect of exchange rate changes on cash and cash equivalents

 

 

 

 

(24

)

 

(12,821

)

 

 

 

(12,845

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net change in cash and cash equivalents

 

 

(44,298

)

 

(790

)

 

(8,125

)

 

 

 

(53,213

)

Cash and cash equivalents—beginning of year

 

 

69,869

 

 

2,157

 

 

299,553

 

 

 

 

371,579

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Cash and cash equivalents—end of period

 

$

25,571

 

$

1,367

 

$

291,428

 

$

 

$

318,366

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Thirteen Weeks Ended March 29, 2014

                                                                                                                                                                                    

 

 

Parent

 

Guarantors

 

Non-Guarantors

 

Eliminations

 

Total

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

55,980

 

$

15,684

 

$

9,687

 

$

(24,788

)

$

56,563

 

Adjustments to reconcile net earnings to net cash flows from operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

6,041

 

 

3,278

 

 

10,282

 

 

 

 

19,601

 

Loss on investment

 

 

 

 

 

 

3,386

 

 

 

 

3,386

 

Stock-based compensation

 

 

1,880

 

 

 

 

 

 

 

 

1,880

 

Defined benefit pension plan expense

 

 

 

 

 

 

662

 

 

 

 

662

 

Contribution to defined benefit pension plan

 

 

 

 

 

 

(17,484

)

 

 

 

(17,484

)

Gain on sale of property, plant and equipment            

 

 

(9

)

 

(77

)

 

(41

)

 

 

 

(127

)

Equity in earnings in nonconsolidated subsidiaries

 

 

(24,510

)

 

(545

)

 

 

 

25,055

 

 

 

Deferred income taxes

 

 

(1,843

)

 

(412

)

 

(668

)

 

 

 

(2,923

)

Changes in assets and liabilities (net of acquisitions):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivables

 

 

(13,949

)

 

24,027

 

 

21,590

 

 

 

 

31,668

 

Inventories

 

 

(20,723

)

 

2,753

 

 

(19,941

)

 

 

 

(37,911

)

Prepaid expenses

 

 

286

 

 

89

 

 

(9,523

)

 

 

 

(9,148

)

Accounts payable

 

 

9,294

 

 

(1,175

)

 

(20,590

)

 

 

 

(12,471

)

Accrued expenses

 

 

(22,614

)

 

(9,943

)

 

2,668

 

 

 

 

(29,889

)

Other noncurrent liabilities

 

 

2,104

 

 

 

 

(553

)

 

 

 

1,551

 

Income taxes payable (refundable)

 

 

16,640

 

 

586

 

 

(667

)

 

 

 

16,559

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net cash flows from operating activities

 

 

8,577

 

 

34,265

 

 

(21,192

)

 

267

 

 

21,917

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property, plant and equipment

 

 

(11,282

)

 

(1,767

)

 

(10,477

)

 

 

 

(23,526

)

Proceeds from sale of assets

 

 

19

 

 

77

 

 

1,295

 

 

 

 

1,391

 

Acquisitions, net of cash acquired

 

 

 

 

 

 

(120,483

)

 

 

 

(120,483

)

Other, net

 

 

17,175

 

 

(36,918

)

 

19,020

 

 

(267

)

 

(990

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net cash flows from investing activities

 

 

5,912

 

 

(38,608

)

 

(110,645

)

 

(267

)

 

(143,608

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net borrowings under short-term agreements            

 

 

 

 

 

 

(4,056

)

 

 

 

(4,056

)

Principal payments on long-term borrowings            

 

 

 

 

 

 

(63

)

 

 

 

(63

)

Dividends paid

 

 

(6,706

)

 

 

 

 

 

 

 

(6,706

)

Dividends to noncontrolling interest

 

 

 

 

 

 

(351

)

 

 

 

(351

)

Intercompany capital contribution

 

 

(143,000

)

 

 

 

143,000

 

 

 

 

 

Proceeds from exercises under stock plans            

 

 

7,860

 

 

 

 

 

 

 

 

7,860

 

Excess tax benefits from stock option exercises            

 

 

2,296

 

 

 

 

 

 

 

 

2,296

 

Purchase of common treasury shares—stock plan exercises:

 

 

(8,574

)

 

 

 

 

 

 

 

(8,574

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net cash flows from financing activities

 

 

(148,124

)

 

 

 

138,530

 

 

 

 

(9,594

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Effect of exchange rate changes on cash and cash equivalents

 

 

 

 

1,154

 

 

4,620

 

 

 

 

5,774

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net change in cash and cash equivalents

 

 

(133,635

)

 

(3,189

)

 

11,313

 

 

 

 

(125,511

)

Cash and cash equivalents—beginning of year

 

 

215,576

 

 

29,797

 

 

368,333

 

 

 

 

613,706

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Cash and cash equivalents—end of period

 

$

81,941

 

$

26,608

 

$

379,646

 

$

 

$

488,195

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​