XML 123 R107.htm IDEA: XBRL DOCUMENT v3.8.0.1
Guarantor Financial Information Condensed Consolidated Statements of Cash Flows (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 30, 2017
Sep. 30, 2017
Jul. 01, 2017
Apr. 01, 2017
Dec. 31, 2016
Oct. 01, 2016
Jul. 02, 2016
Apr. 02, 2016
Dec. 30, 2017
Dec. 31, 2016
Jan. 02, 2016
Net income $ 106,944 $ 8,684 $ 10,328 $ 7,398 $ 41,680 $ 28,890 $ 33,991 $ 2,663 $ 133,354 $ 107,224 $ 85,279
Cash flows from operating activities:                      
Earnings in investments in subsidiaries                 0 0 0
Other operating cash flows                 277,233 283,812 335,680
Net cash provided by operating activities                 410,587 391,036 420,959
Cash flows from investing activities:                      
Capital expenditures [1]                 (274,168) (243,523) (229,848)
Acquisitions, net of cash acquired                 (12,144) (8,511) (377)
Investment in unconsolidated subsidiary                 (4,750) 0 0
Note receivable from affiliates                 0 0 0
Gross proceeds from sale of property, plant and equipment and other assets                 8,090 7,329 3,840
Proceeds from insurance settlement                 6,054 1,537 561
Payments related to routes and other intangibles                 (7,135) (23) (3,845)
Net cash used in investing activities                 (284,053) (243,191) (229,669)
Cash flows from financing activities:                      
Proceeds from long-term debt                 33,401 36,327 590,745
Payments on long-term debt                 (149,623) (204,428) (609,255)
Borrowings from revolving credit facility                 199,495 99,276 78,244
Payments on revolving credit facility                 (204,935) (104,028) (166,755)
Net cash overdraft financing                 (714) 1,071 (1,261)
Deferred loan costs                 (6,717) (3,879) (17,310)
Issuance of common stock                 22 188 171
Repurchase of common stock                 0 (5,000) (5,912)
Contributions from parent                 0 0 0
Minimum withholding taxes paid on stock awards                 (3,049) (1,843) (4,874)
Deductions of noncontrolling interest                 (17,451) 0 (87)
Distributions to noncontrolling interests                 (5,281) (1,552) (3,295)
Net cash used in financing activities                 (154,852) (183,868) (139,589)
Effect of exchange rate changes on cash flows                 20,528 (6,297) (3,601)
Net increase/(decrease) in cash and cash equivalents                 (7,790) (42,320) 48,100
Cash and cash equivalents at beginning of year       114,564       156,884 114,564 156,884 108,784
Cash and cash equivalents at end of year 106,774       114,564       106,774 114,564 156,884
Parent Company [Member]                      
Net income                 133,354 107,224 85,279
Cash flows from operating activities:                      
Earnings in investments in subsidiaries                 (438,580) (223,347) (198,371)
Other operating cash flows                 489,302 317,040 250,597
Net cash provided by operating activities                 184,076 200,917 137,505
Cash flows from investing activities:                      
Capital expenditures                 (83,520) (51,330) (46,574)
Acquisitions, net of cash acquired                 0 0 0
Investment in unconsolidated subsidiary                 (6,309) 0 (20)
Note receivable from affiliates                 0 0 0
Gross proceeds from sale of property, plant and equipment and other assets                 2,577 2,784 1,035
Proceeds from insurance settlement                 0 0 71
Payments related to routes and other intangibles                 (7,135) 0 0
Net cash used in investing activities                 (94,387) (48,546) (45,488)
Cash flows from financing activities:                      
Proceeds from long-term debt                 0 0 0
Payments on long-term debt                 (79,706) (143,935) (16,111)
Borrowings from revolving credit facility                 170,000 94,000 25,000
Payments on revolving credit facility                 (170,000) (94,000) (90,000)
Net cash overdraft financing                 0 0 0
Deferred loan costs                 (6,717) (3,879) (7,295)
Issuance of common stock                 22 188 171
Repurchase of common stock                   (5,000) (5,912)
Contributions from parent                 0 0 0
Minimum withholding taxes paid on stock awards                 (3,034) (1,718) (4,874)
Deductions of noncontrolling interest                 0   0
Distributions to noncontrolling interests                 0 0 0
Net cash used in financing activities                 (89,435) (154,344) (99,021)
Effect of exchange rate changes on cash flows                 0 0 0
Net increase/(decrease) in cash and cash equivalents                 254 (1,973) (7,004)
Cash and cash equivalents at beginning of year       1,470       3,443 1,470 3,443 10,447
Cash and cash equivalents at end of year 1,724       1,470       1,724 1,470 3,443
Guarantors [Member]                      
Net income                 251,667 102,699 101,828
Cash flows from operating activities:                      
Earnings in investments in subsidiaries                 0 0 0
Other operating cash flows                 (240,494) (100,970) (53,098)
Net cash provided by operating activities                 11,173 1,729 48,730
Cash flows from investing activities:                      
Capital expenditures                 (74,384) (91,340) (91,702)
Acquisitions, net of cash acquired                 (12,144) 0 0
Investment in unconsolidated subsidiary                 (13,386) (12,754) (45,103)
Note receivable from affiliates                 82,000 103,056 76,019
Gross proceeds from sale of property, plant and equipment and other assets                 3,980 1,070 1,154
Proceeds from insurance settlement                 0 0 490
Payments related to routes and other intangibles                 0 0 0
Net cash used in investing activities                 (13,934) 32 (59,142)
Cash flows from financing activities:                      
Proceeds from long-term debt                 0 0 0
Payments on long-term debt                 0 0 (55)
Borrowings from revolving credit facility                 0 0 0
Payments on revolving credit facility                 0 0 0
Net cash overdraft financing                 0 0 0
Deferred loan costs                 0 0 0
Issuance of common stock                 0 0 0
Repurchase of common stock                   0 0
Contributions from parent                 0 0 0
Minimum withholding taxes paid on stock awards                 0 0 0
Deductions of noncontrolling interest                 0   0
Distributions to noncontrolling interests                 0 0 0
Net cash used in financing activities                 0 0 (55)
Effect of exchange rate changes on cash flows                 0 0 0
Net increase/(decrease) in cash and cash equivalents                 (2,761) 1,761 (10,467)
Cash and cash equivalents at beginning of year       5,754       3,993 5,754 3,993 14,460
Cash and cash equivalents at end of year 2,993       5,754       2,993 5,754 3,993
Non-guarantors [Member]                      
Net income                 186,913 120,648 96,543
Cash flows from operating activities:                      
Earnings in investments in subsidiaries                 0 0 0
Other operating cash flows                 28,425 67,742 138,181
Net cash provided by operating activities                 215,338 188,390 234,724
Cash flows from investing activities:                      
Capital expenditures                 (116,264) (100,853) (91,572)
Acquisitions, net of cash acquired                 0 (8,511) (377)
Investment in unconsolidated subsidiary                 0 0 29,541
Note receivable from affiliates                 (82,000) (103,056) (76,019)
Gross proceeds from sale of property, plant and equipment and other assets                 1,533 3,475 1,651
Proceeds from insurance settlement                 6,054 1,537 0
Payments related to routes and other intangibles                 0 (23) (3,845)
Net cash used in investing activities                 (190,677) (207,431) (140,621)
Cash flows from financing activities:                      
Proceeds from long-term debt                 33,401 36,327 590,745
Payments on long-term debt                 (69,917) (60,493) (593,089)
Borrowings from revolving credit facility                 29,495 5,276 53,244
Payments on revolving credit facility                 (34,935) (10,028) (76,755)
Net cash overdraft financing                 (714) 1,071 (1,261)
Deferred loan costs                 0 0 (10,015)
Issuance of common stock                 0 0 0
Repurchase of common stock                   0 0
Contributions from parent                 14,945 12,754 15,582
Minimum withholding taxes paid on stock awards                 (15) (125) 0
Deductions of noncontrolling interest                 (17,451)   (87)
Distributions to noncontrolling interests                 (5,281) (1,552) (3,295)
Net cash used in financing activities                 (50,472) (16,770) (24,931)
Effect of exchange rate changes on cash flows                 20,528 (6,297) (3,601)
Net increase/(decrease) in cash and cash equivalents                 (5,283) (42,108) 65,571
Cash and cash equivalents at beginning of year       107,340       149,448 107,340 149,448 83,877
Cash and cash equivalents at end of year 102,057       107,340       102,057 107,340 149,448
Eliminations [Member]                      
Net income                 (438,580) (223,347) (198,371)
Cash flows from operating activities:                      
Earnings in investments in subsidiaries                 438,580 223,347 198,371
Other operating cash flows                 0 0 0
Net cash provided by operating activities                 0 0 0
Cash flows from investing activities:                      
Capital expenditures                 0 0 0
Acquisitions, net of cash acquired                 0 0 0
Investment in unconsolidated subsidiary                 14,945 12,754 15,582
Note receivable from affiliates                 0 0 0
Gross proceeds from sale of property, plant and equipment and other assets                 0 0 0
Proceeds from insurance settlement                 0 0 0
Payments related to routes and other intangibles                 0 0 0
Net cash used in investing activities                 14,945 12,754 15,582
Cash flows from financing activities:                      
Proceeds from long-term debt                 0 0 0
Payments on long-term debt                 0 0 0
Borrowings from revolving credit facility                 0 0 0
Payments on revolving credit facility                 0 0 0
Net cash overdraft financing                 0 0 0
Deferred loan costs                 0 0 0
Issuance of common stock                 0 0 0
Repurchase of common stock                   0 0
Contributions from parent                 (14,945) (12,754) (15,582)
Minimum withholding taxes paid on stock awards                 0 0 0
Deductions of noncontrolling interest                 0   0
Distributions to noncontrolling interests                 0 0 0
Net cash used in financing activities                 (14,945) (12,754) (15,582)
Effect of exchange rate changes on cash flows                 0 0 0
Net increase/(decrease) in cash and cash equivalents                 0 0 0
Cash and cash equivalents at beginning of year       $ 0       $ 0 0 0 0
Cash and cash equivalents at end of year $ 0       $ 0       $ 0 $ 0 $ 0
[1] Excludes immaterial capital assets acquired by acquisition in fiscal 2017, fiscal 2016 and fiscal 2015.