XML 88 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated and Combined Statements of Cash Flows (USD $)
In Millions, unless otherwise specified
12 Months Ended
Sep. 26, 2014
Sep. 27, 2013
Sep. 28, 2012
Cash Flows from Operating Activities:      
Net income (loss) $ (319.3)us-gaap_NetIncomeLoss $ 58.8us-gaap_NetIncomeLoss $ 134.6us-gaap_NetIncomeLoss
(Income) loss from discontinued operations, net of income taxes 0.7us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity (1.0)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity 6.7us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
Income (loss) from continuing operations (318.6)us-gaap_IncomeLossFromContinuingOperations 57.8us-gaap_IncomeLossFromContinuingOperations 141.3us-gaap_IncomeLossFromContinuingOperations
Adjustments to reconcile net cash provided by operating activities:      
Depreciation and amortization 275.9us-gaap_DepreciationDepletionAndAmortization 139.6us-gaap_DepreciationDepletionAndAmortization 130.9us-gaap_DepreciationDepletionAndAmortization
Share-based compensation 67.7us-gaap_ShareBasedCompensation 16.2us-gaap_ShareBasedCompensation 10.7us-gaap_ShareBasedCompensation
Deferred income taxes (107.5)us-gaap_DeferredIncomeTaxExpenseBenefit (9.0)us-gaap_DeferredIncomeTaxExpenseBenefit 9.0us-gaap_DeferredIncomeTaxExpenseBenefit
Non-cash impairment charges 381.2us-gaap_AssetImpairmentCharges 0us-gaap_AssetImpairmentCharges 0us-gaap_AssetImpairmentCharges
Inventory provisions 32.1us-gaap_InventoryWriteDown 15.5us-gaap_InventoryWriteDown 2.7us-gaap_InventoryWriteDown
Other non-cash items (24.3)us-gaap_OtherNoncashIncomeExpense (5.2)us-gaap_OtherNoncashIncomeExpense (13.4)us-gaap_OtherNoncashIncomeExpense
Changes in assets and liabilities, net of the effects of acquisitions:      
Accounts receivable, net (51.3)us-gaap_IncreaseDecreaseInAccountsReceivable (181.2)us-gaap_IncreaseDecreaseInAccountsReceivable (6.8)us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories 56.0us-gaap_IncreaseDecreaseInInventories 27.7us-gaap_IncreaseDecreaseInInventories (62.8)us-gaap_IncreaseDecreaseInInventories
Accounts payable (32.9)us-gaap_IncreaseDecreaseInAccountsPayable 7.2us-gaap_IncreaseDecreaseInAccountsPayable (8.3)us-gaap_IncreaseDecreaseInAccountsPayable
Income taxes (54.8)us-gaap_IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable 60.7us-gaap_IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable 79.4us-gaap_IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable
Accrued and other liabilities 110.5us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities 22.6us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities (38.7)us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
Other 39.4us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet (16.0)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet 11.8us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet
Net cash provided by operating activities 373.4us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 135.9us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 255.8us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash Flows from Investing Activities:      
Capital expenditures (127.8)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (147.9)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (144.2)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Acquisitions and intangibles, net of cash acquired (2,793.8)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (88.1)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (13.2)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Restricted cash 4.1us-gaap_IncreaseDecreaseInRestrictedCash 0us-gaap_IncreaseDecreaseInRestrictedCash 0us-gaap_IncreaseDecreaseInRestrictedCash
Other 26.7us-gaap_PaymentsForProceedsFromOtherInvestingActivities 1.3us-gaap_PaymentsForProceedsFromOtherInvestingActivities 5.2us-gaap_PaymentsForProceedsFromOtherInvestingActivities
Net cash (used in) investing activities (2,890.8)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (234.7)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (152.2)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash Flows from Financing Activities:      
Issuance of external debt 3,043.2us-gaap_ProceedsFromIssuanceOfDebt 898.1us-gaap_ProceedsFromIssuanceOfDebt 0us-gaap_ProceedsFromIssuanceOfDebt
Repayment of external debt and capital leases (34.8)us-gaap_RepaymentsOfLongTermDebtAndCapitalSecurities (1.3)us-gaap_RepaymentsOfLongTermDebtAndCapitalSecurities (1.3)us-gaap_RepaymentsOfLongTermDebtAndCapitalSecurities
Excess tax benefit from share-based compensation 8.9us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 3.4us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 1.7us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Debt financing costs (71.7)us-gaap_PaymentsOfFinancingCosts (12.0)us-gaap_PaymentsOfFinancingCosts 0us-gaap_PaymentsOfFinancingCosts
Net transfers to parent 0us-gaap_PaymentsOfDistributionsToAffiliates (515.9)us-gaap_PaymentsOfDistributionsToAffiliates (104.0)us-gaap_PaymentsOfDistributionsToAffiliates
Proceeds from exercise of share options 25.8us-gaap_ProceedsFromStockOptionsExercised 0.6us-gaap_ProceedsFromStockOptionsExercised 0us-gaap_ProceedsFromStockOptionsExercised
Repurchase of shares (17.5)us-gaap_PaymentsForRepurchaseOfCommonStock 0us-gaap_PaymentsForRepurchaseOfCommonStock 0us-gaap_PaymentsForRepurchaseOfCommonStock
Other 0us-gaap_ProceedsFromPaymentsForOtherFinancingActivities 0.1us-gaap_ProceedsFromPaymentsForOtherFinancingActivities 0us-gaap_ProceedsFromPaymentsForOtherFinancingActivities
Net cash provided by (used in) financing activities 2,953.9us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 373.0us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (103.6)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Effect of currency rate changes on cash (4.2)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 1.3us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 0us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Net increase in cash and cash equivalents 432.3us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 275.5us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 0us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 275.5us-gaap_CashAndCashEquivalentsAtCarryingValue 0us-gaap_CashAndCashEquivalentsAtCarryingValue 0us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period 707.8us-gaap_CashAndCashEquivalentsAtCarryingValue 275.5us-gaap_CashAndCashEquivalentsAtCarryingValue 0us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental Disclosures of Cash Flow Information:      
Cash paid for interest, net 57.2us-gaap_InterestPaidNet 0.8us-gaap_InterestPaidNet 0.6us-gaap_InterestPaidNet
Cash paid for income taxes, net $ 128.0us-gaap_IncomeTaxesPaidNet $ 15.0us-gaap_IncomeTaxesPaidNet $ 4.9us-gaap_IncomeTaxesPaidNet