XML 90 R80.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor Financial Information (Condensed Consolidated Statements of Cash Flows) (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 6 Months Ended
May 31, 2018
Jun. 30, 2018
Jul. 01, 2017
Jun. 30, 2018
Jul. 01, 2017
Cash flows from operating activities:          
Net income/(loss)   $ (29,138) $ 10,328 $ 68,937 $ 17,726
Earnings in investments in subsidiaries   0 0 0 0
Other operating cash flows       59,110 179,811
Net cash provided by operating activities       128,047 197,537
Cash flows from investing activities:          
Capital expenditures       (139,130) (127,824)
Acquisitions $ (51,100)     (51,089) (12,369)
Investment in subsidiaries and affiliates       (6,500) (2,250)
Proceeds from sale of investment in subsidiary $ 80,000     82,805 0
Note receivable from affiliates       0 0
Gross proceeds from disposal of property, plant and equipment and other assets       2,244 3,603
Proceeds from insurance settlement       1,253 3,301
Payments related to routes and other intangibles       (294) (4,635)
Net cash used by investing activities       (110,711) (140,174)
Cash flows from financing activities:          
Proceeds from long-term debt       623,695 16,405
Payments on long-term debt       (650,976) (67,974)
Borrowings from revolving credit facility       247,975 80,000
Payments on revolving credit facility       (221,632) (80,327)
Net cash overdraft financing       4,517 (1,077)
Deferred loan costs       (9,324) (1,177)
Issuance of common stock       182 22
Contributions from parent       0  
Minimum withholding taxes paid on stock awards       (2,123) (2,091)
Distributions to noncontrolling interests       (983) (2,135)
Net cash used by financing activities       (8,669) (58,354)
Effect of exchange rate changes on cash       (11,321) 11,233
Net increase/(decrease) in cash, cash equivalents and restricted cash       (2,654) 10,242
Cash, cash equivalents and restricted cash at beginning of period       106,916 114,857
Cash, cash equivalents and restricted cash at end of period   104,262 125,099 104,262 125,099
Parent [Member]          
Cash flows from operating activities:          
Net income/(loss)   (29,138) 10,328 68,937 17,726
Earnings in investments in subsidiaries   (34,159) (26,513) (179,039) (64,831)
Other operating cash flows       143,415 135,192
Net cash provided by operating activities       33,313 88,087
Cash flows from investing activities:          
Capital expenditures       (45,028) (41,907)
Acquisitions       (51,089) 0
Investment in subsidiaries and affiliates       (6,500) (2,250)
Proceeds from sale of investment in subsidiary       80,000  
Note receivable from affiliates       0 0
Gross proceeds from disposal of property, plant and equipment and other assets       873 1,704
Proceeds from insurance settlement       750 0
Payments related to routes and other intangibles       (246) (4,635)
Net cash used by investing activities       (21,240) (47,088)
Cash flows from financing activities:          
Proceeds from long-term debt       0 0
Payments on long-term debt       (10,066) (43,063)
Borrowings from revolving credit facility       131,000 80,000
Payments on revolving credit facility       (131,000) (75,000)
Net cash overdraft financing       0 0
Deferred loan costs       (824) (1,177)
Issuance of common stock       182 22
Contributions from parent       0  
Minimum withholding taxes paid on stock awards       (2,118) (2,077)
Distributions to noncontrolling interests       0 0
Net cash used by financing activities       (12,826) (41,295)
Effect of exchange rate changes on cash       0 0
Net increase/(decrease) in cash, cash equivalents and restricted cash       (753) (296)
Cash, cash equivalents and restricted cash at beginning of period       1,827 1,573
Cash, cash equivalents and restricted cash at end of period   1,074 1,277 1,074 1,277
Guarantors [Member]          
Cash flows from operating activities:          
Net income/(loss)   35,348 16,360 70,625 41,911
Earnings in investments in subsidiaries   0 0 0 0
Other operating cash flows       (30,510) (36,021)
Net cash provided by operating activities       40,115 5,890
Cash flows from investing activities:          
Capital expenditures       (45,759) (38,269)
Acquisitions       0 (12,369)
Investment in subsidiaries and affiliates       (198,880) 0
Proceeds from sale of investment in subsidiary       0  
Note receivable from affiliates       201,880 39,733
Gross proceeds from disposal of property, plant and equipment and other assets       610 978
Proceeds from insurance settlement       503 0
Payments related to routes and other intangibles       0 0
Net cash used by investing activities       (41,646) (9,927)
Cash flows from financing activities:          
Proceeds from long-term debt       0 0
Payments on long-term debt       0 0
Borrowings from revolving credit facility       0 0
Payments on revolving credit facility       0 0
Net cash overdraft financing       0 0
Deferred loan costs       0 0
Issuance of common stock       0 0
Contributions from parent       0  
Minimum withholding taxes paid on stock awards       0 0
Distributions to noncontrolling interests       0 0
Net cash used by financing activities       0 0
Effect of exchange rate changes on cash       0 0
Net increase/(decrease) in cash, cash equivalents and restricted cash       (1,531) (4,037)
Cash, cash equivalents and restricted cash at beginning of period       2,993 5,754
Cash, cash equivalents and restricted cash at end of period   1,462 1,717 1,462 1,717
Non-guarantors [Member]          
Cash flows from operating activities:          
Net income/(loss)   (1,189) 10,153 108,414 22,920
Earnings in investments in subsidiaries   0 0 0 0
Other operating cash flows       (53,795) 80,640
Net cash provided by operating activities       54,619 103,560
Cash flows from investing activities:          
Capital expenditures       (48,343) (47,648)
Acquisitions       0 0
Investment in subsidiaries and affiliates       0 0
Proceeds from sale of investment in subsidiary       2,805  
Note receivable from affiliates       (201,880) (39,733)
Gross proceeds from disposal of property, plant and equipment and other assets       761 921
Proceeds from insurance settlement       0 3,301
Payments related to routes and other intangibles       (48) 0
Net cash used by investing activities       (246,705) (83,159)
Cash flows from financing activities:          
Proceeds from long-term debt       623,695 16,405
Payments on long-term debt       (640,910) (24,911)
Borrowings from revolving credit facility       116,975 0
Payments on revolving credit facility       (90,632) (5,327)
Net cash overdraft financing       4,517 (1,077)
Deferred loan costs       (8,500) 0
Issuance of common stock       0 0
Contributions from parent       198,880  
Minimum withholding taxes paid on stock awards       (5) (14)
Distributions to noncontrolling interests       (983) (2,135)
Net cash used by financing activities       203,037 (17,059)
Effect of exchange rate changes on cash       (11,321) 11,233
Net increase/(decrease) in cash, cash equivalents and restricted cash       (370) 14,575
Cash, cash equivalents and restricted cash at beginning of period       102,096 107,530
Cash, cash equivalents and restricted cash at end of period   101,726 122,105 101,726 122,105
Eliminations [Member]          
Cash flows from operating activities:          
Net income/(loss)   (34,159) (26,513) (179,039) (64,831)
Earnings in investments in subsidiaries   34,159 26,513 179,039 64,831
Other operating cash flows       0 0
Net cash provided by operating activities       0 0
Cash flows from investing activities:          
Capital expenditures       0 0
Acquisitions       0 0
Investment in subsidiaries and affiliates       198,880 0
Proceeds from sale of investment in subsidiary       0  
Note receivable from affiliates       0 0
Gross proceeds from disposal of property, plant and equipment and other assets       0 0
Proceeds from insurance settlement       0 0
Payments related to routes and other intangibles       0 0
Net cash used by investing activities       198,880 0
Cash flows from financing activities:          
Proceeds from long-term debt       0 0
Payments on long-term debt       0 0
Borrowings from revolving credit facility       0 0
Payments on revolving credit facility       0 0
Net cash overdraft financing       0 0
Deferred loan costs       0 0
Issuance of common stock       0 0
Contributions from parent       (198,880)  
Minimum withholding taxes paid on stock awards       0 0
Distributions to noncontrolling interests       0 0
Net cash used by financing activities       (198,880) 0
Effect of exchange rate changes on cash       0 0
Net increase/(decrease) in cash, cash equivalents and restricted cash       0 0
Cash, cash equivalents and restricted cash at beginning of period       0 0
Cash, cash equivalents and restricted cash at end of period   $ 0 $ 0 $ 0 $ 0