XML 16 R42.htm IDEA: XBRL DOCUMENT v3.2.0.727
GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Details 4) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 27, 2015
Jun. 28, 2014
Jun. 27, 2015
Jun. 28, 2014
Cash flows from operating activities:        
Net earnings $ 29,439 $ 65,852 $ 60,946 $ 122,415
Adjustments to reconcile net earnings to net cash flows from operations:        
Depreciation and amortization     47,761 43,368
Noncash loss on trading securities     4,582 3,501
Impairment of assets     9,292  
Stock-based compensation     3,513 3,686
Defined benefit pension plan expense     (305) 1,334
Contribution to defined benefit pension plan     (15,735) (17,484)
Gain on sale of property, plant and equipment     542 (102)
Equity in earnings in nonconsolidated subsidiaries       30
Deferred income taxes     (55) 5,030
Changes in assets and liabilities (net of acquisitions):        
Receivables     32,511 21,083
Inventories     (27,746) 6,624
Prepaid expenses     (3,087) (18,289)
Accounts payable     (5,021) (28,633)
Accrued expenses     (6,431) (30,415)
Other noncurrent liabilities     1,761 1,766
Income taxes payable (refundable)     15,817 (22,063)
Net cash flows from operating activities     118,345 91,851
Cash flows from investing activities:        
Purchase of property, plant and equipment     (24,758) (46,991)
Acquisitions, net of cash acquired       (120,483)
Proceeds from sale of assets     1,101 1,151
Other, net     5,896 (2,940)
Net cash flows from investing activities     (17,761) (169,263)
Cash flows from financing activities:        
Net borrowings under short-term agreements     (5,890) (1,861)
Proceeds from long-term borrowings     33,000  
Principal payments on long-term borrowings     (33,657) (259)
Dividends paid     (17,956) (13,427)
Dividends to noncontrolling interest     (1,669) (1,340)
Proceeds from exercises under stock plans     9,454 11,996
Excess tax benefits from stock option exercises     1,394 3,576
Purchase of treasury shares     (121,020) (77,084)
Purchase of common treasury shares - stock plan exercises     (10,490) (11,984)
Net cash flows from financing activities     (146,834) (90,383)
Effect of exchange rate changes on cash and cash equivalents     (7,806) 10,016
Net change in cash and cash equivalents     (54,056) (157,779)
Cash and cash equivalents - beginning of year     371,579 613,706
Cash and cash equivalents - end of period 317,523 455,927 317,523 455,927
Parent        
Cash flows from operating activities:        
Net earnings 27,873 63,976 58,612 119,956
Adjustments to reconcile net earnings to net cash flows from operations:        
Depreciation and amortization     14,983 12,539
Impairment of assets     1,890  
Stock-based compensation     7,466 3,686
Gain on sale of property, plant and equipment     (8) 7
Equity in earnings in nonconsolidated subsidiaries     (35,292) (62,980)
Deferred income taxes     3,819 5,829
Changes in assets and liabilities (net of acquisitions):        
Receivables     12,153 (9,471)
Inventories     10,161 9,584
Prepaid expenses     305 (1,870)
Accounts payable     (8,538) 1,352
Accrued expenses     (13,652) (23,205)
Other noncurrent liabilities     (2,729) 1,941
Income taxes payable (refundable)     15,016 (22,572)
Net cash flows from operating activities     64,186 34,796
Cash flows from investing activities:        
Purchase of property, plant and equipment     (7,065) (27,046)
Proceeds from sale of assets     25 21
Other, net     24,268 49,004
Net cash flows from investing activities     17,228 21,979
Cash flows from financing activities:        
Proceeds from long-term borrowings     33,000  
Principal payments on long-term borrowings     (33,212) (196)
Dividends paid     (17,956) (13,427)
Intercompany dividends       20,895
Purchase of noncontrolling interest       (143,000)
Proceeds from exercises under stock plans     9,454 11,996
Excess tax benefits from stock option exercises     1,394 3,576
Purchase of treasury shares     (121,020) (77,084)
Purchase of common treasury shares - stock plan exercises     (10,490) (11,984)
Net cash flows from financing activities     (138,830) (209,224)
Net change in cash and cash equivalents     (57,416) (152,449)
Cash and cash equivalents - beginning of year     69,869 215,576
Cash and cash equivalents - end of period 12,453 63,127 12,453 63,127
Guarantors        
Cash flows from operating activities:        
Net earnings 8,580 21,402 18,524 37,086
Adjustments to reconcile net earnings to net cash flows from operations:        
Depreciation and amortization     6,278 6,584
Impairment of assets     215  
Gain on sale of property, plant and equipment     97 (74)
Equity in earnings in nonconsolidated subsidiaries     (5,181) (9,023)
Deferred income taxes     (584) 1,667
Changes in assets and liabilities (net of acquisitions):        
Receivables     13,807 34,803
Inventories     3,093 10,651
Prepaid expenses     (160) 241
Accounts payable     204 (3,892)
Accrued expenses     (46) (8,411)
Income taxes payable (refundable)     (5) 1,071
Net cash flows from operating activities     36,242 70,703
Cash flows from investing activities:        
Purchase of property, plant and equipment     (3,147) (1,486)
Proceeds from sale of assets     19 88
Other, net     (33,440) (74,035)
Net cash flows from investing activities     (36,568) (75,433)
Cash flows from financing activities:        
Effect of exchange rate changes on cash and cash equivalents     (31) 2,691
Net change in cash and cash equivalents     (357) (2,039)
Cash and cash equivalents - beginning of year     2,157 29,797
Cash and cash equivalents - end of period 1,800 27,758 1,800 27,758
Non-Guarantors        
Cash flows from operating activities:        
Net earnings 11,784 27,420 24,834 37,107
Adjustments to reconcile net earnings to net cash flows from operations:        
Depreciation and amortization     26,500 24,245
Noncash loss on trading securities     4,582 3,501
Impairment of assets     7,187  
Stock-based compensation     (3,953)  
Defined benefit pension plan expense     (305) 1,334
Contribution to defined benefit pension plan     (15,735) (17,484)
Gain on sale of property, plant and equipment     453 (35)
Deferred income taxes     (3,290) (2,466)
Changes in assets and liabilities (net of acquisitions):        
Receivables     6,551 (4,249)
Inventories     (41,000) (13,611)
Prepaid expenses     (3,232) (16,660)
Accounts payable     3,313 (26,093)
Accrued expenses     7,267 1,201
Other noncurrent liabilities     4,490 (175)
Income taxes payable (refundable)     806 (562)
Net cash flows from operating activities     18,468 (13,947)
Cash flows from investing activities:        
Purchase of property, plant and equipment     (14,546) (18,459)
Acquisitions, net of cash acquired       (120,483)
Proceeds from sale of assets     1,057 1,042
Other, net     14,517 22,390
Net cash flows from investing activities     1,028 (115,510)
Cash flows from financing activities:        
Net borrowings under short-term agreements     (5,890) (1,861)
Principal payments on long-term borrowings     (445) (63)
Intercompany dividends       (20,895)
Dividends to noncontrolling interest     (1,669) (1,340)
Proceeds from sale of partial ownership interest       143,000
Net cash flows from financing activities     (8,004) 118,841
Effect of exchange rate changes on cash and cash equivalents     (7,775) 7,325
Net change in cash and cash equivalents     3,717 (3,291)
Cash and cash equivalents - beginning of year     299,553 368,333
Cash and cash equivalents - end of period 303,270 365,042 303,270 365,042
Eliminations        
Cash flows from operating activities:        
Net earnings $ (18,798) $ (46,946) (41,024) (71,734)
Adjustments to reconcile net earnings to net cash flows from operations:        
Equity in earnings in nonconsolidated subsidiaries     40,473 72,033
Changes in assets and liabilities (net of acquisitions):        
Net cash flows from operating activities     (551) 299
Cash flows from investing activities:        
Other, net     551 (299)
Net cash flows from investing activities     $ 551 $ (299)