XML 72 R118.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Guarantor Financial Information Condensed Consolidated Statements of Cash Flows (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 12 Months Ended 17 Months Ended 29 Months Ended
Oct. 31, 2018
May 31, 2018
Dec. 28, 2019
Sep. 28, 2019
Jun. 29, 2019
Mar. 30, 2019
Dec. 29, 2018
Sep. 29, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 28, 2019
Dec. 29, 2018
Dec. 30, 2017
Dec. 29, 2018
Dec. 28, 2019
Net income     $ 243,446 $ 26,837 $ 31,044 $ 19,640 $ 42,144 $ (5,137) $ (29,138) $ 98,075 $ 320,967 $ 105,944 $ 133,354    
Cash flows from operating activities:                              
Earnings in investments in subsidiaries                     0 0 0    
Other operating cash flows                     41,654 292,671 277,082    
Net cash provided by operating activities                     362,621 398,615 410,436    
Cash flows from investing activities:                              
Capital expenditures [1]                     (359,498) (321,896) (274,168)    
Acquisitions, net of cash acquired $ (50,400) $ (51,300)                 (1,431) (107,727) (12,144)    
Investment in unconsolidated subsidiaries                     (2,000) (12,250) (4,750)    
Proceeds from sale of investment in subsidiary   $ 80,000                 3,671 82,760 0    
Note receivable from affiliates                     0 0 0    
Gross proceeds from sale of property, plant and equipment and other assets                     18,235 19,328 8,090    
Proceeds from insurance settlement                     6,600 1,253 6,054    
Payments related to routes and other intangibles                     (3,651) (3,883) (7,135)    
Net cash used in investing activities                     (338,074) (342,415) (284,053)    
Cash flows from financing activities:                              
Proceeds from long-term debt                     517,606 624,620 33,401    
Payments on long-term debt                     (581,163) (686,628) (149,623)    
Borrowings from revolving credit facility                     469,227 543,898 199,495    
Payments on revolving credit facility                     (461,669) (510,974) (204,935)    
Net cash overdraft financing                     38,367 3,460 (714)    
Deferred loan costs                     (7,027) (9,668) (6,717)    
Issuance of common stock                     39 182 22    
Repurchase of common stock                     (19,260) 0 0 $ (10,900) $ (30,100)
Contributions from parent                     0 0 0    
Minimum withholding taxes paid on stock awards                     (4,472) (2,215) (3,049)    
Distributions to noncontrolling interests                     (6,533) (10,257) (5,281)    
Deductions of noncontrolling interest                     0 0 (17,451)    
Net cash used in financing activities                     (54,885) (47,582) (154,852)    
Effect of exchange rate changes on cash flows                     (3,986) (8,165) 20,528    
Net increase/(decrease) in cash, cash equivalents and restricted cash                     (34,324) 453 (7,941)    
Cash, cash equivalents and restricted cash at beginning of year           107,369       106,916 107,369 106,916 114,857    
Cash, cash equivalents and restricted cash at end of year     73,045       107,369       73,045 107,369 106,916 107,369 73,045
Parent Company [Member]                              
Net income                     320,967 105,944 133,354    
Cash flows from operating activities:                              
Earnings in investments in subsidiaries                     (471,827) (270,943) (438,580)    
Other operating cash flows                     244,255 323,903 489,302    
Net cash provided by operating activities                     93,395 158,904 184,076    
Cash flows from investing activities:                              
Capital expenditures                     (113,632) (115,004) (83,520)    
Acquisitions, net of cash acquired                     (1,157) (100,500) 0    
Investment in unconsolidated subsidiaries                     (2,393) (12,250) (6,309)    
Proceeds from sale of investment in subsidiary                     0 79,955      
Note receivable from affiliates                     50,164 0 0    
Gross proceeds from sale of property, plant and equipment and other assets                     1,034 2,125 2,577    
Proceeds from insurance settlement                     1,493 750 0    
Payments related to routes and other intangibles                     (131) (299) (7,135)    
Net cash used in investing activities                     (64,622) (145,223) (94,387)    
Cash flows from financing activities:                              
Proceeds from long-term debt                     500,000 0 0    
Payments on long-term debt                     (545,872) (15,116) (79,706)    
Borrowings from revolving credit facility                     281,000 351,000 170,000    
Payments on revolving credit facility                     (242,000) (351,000) (170,000)    
Net cash overdraft financing                     8,358 3,558 0    
Deferred loan costs                     (7,027) (824) (6,717)    
Issuance of common stock                     39 182 22    
Repurchase of common stock                     (19,260)        
Contributions from parent                     0 0 0    
Minimum withholding taxes paid on stock awards                     (4,455) (2,210) (3,034)    
Distributions to noncontrolling interests                     0 0 0    
Deductions of noncontrolling interest                         0    
Net cash used in financing activities                     (29,217) (14,410) (89,435)    
Effect of exchange rate changes on cash flows                     0 0 0    
Net increase/(decrease) in cash, cash equivalents and restricted cash                     (444) (729) 254    
Cash, cash equivalents and restricted cash at beginning of year           1,098       1,827 1,098 1,827 1,573    
Cash, cash equivalents and restricted cash at end of year     654       1,098       654 1,098 1,827 1,098 654
Guarantors [Member]                              
Net income                     72,074 99,353 251,667    
Cash flows from operating activities:                              
Earnings in investments in subsidiaries                     0 0 0    
Other operating cash flows                     5,020 (81,561) (240,494)    
Net cash provided by operating activities                     77,094 17,792 11,173    
Cash flows from investing activities:                              
Capital expenditures                     (94,659) (90,402) (74,384)    
Acquisitions, net of cash acquired                     0 0 (12,144)    
Investment in unconsolidated subsidiaries                     (393) (198,880) (13,386)    
Proceeds from sale of investment in subsidiary                     0 0      
Note receivable from affiliates                     0 266,880 82,000    
Gross proceeds from sale of property, plant and equipment and other assets                     12,459 1,146 3,980    
Proceeds from insurance settlement                     5,107 503 0    
Payments related to routes and other intangibles                     0 0 0    
Net cash used in investing activities                     (77,486) (20,753) (13,934)    
Cash flows from financing activities:                              
Proceeds from long-term debt                     0 0 0    
Payments on long-term debt                     (7) 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        
Contributions from parent                     393 0 0    
Minimum withholding taxes paid on stock awards                     0 0 0    
Distributions to noncontrolling interests                     0 0 0    
Deductions of noncontrolling interest                         0    
Net cash used in financing activities                     386 0 0    
Effect of exchange rate changes on cash flows                     0 0 0    
Net increase/(decrease) in cash, cash equivalents and restricted cash                     (6) (2,961) (2,761)    
Cash, cash equivalents and restricted cash at beginning of year           32       2,993 32 2,993 5,754    
Cash, cash equivalents and restricted cash at end of year     26       32       26 32 2,993 32 26
Non-guarantors [Member]                              
Net income                     399,753 171,590 186,913    
Cash flows from operating activities:                              
Earnings in investments in subsidiaries                     0 0 0    
Other operating cash flows                     (207,621) 50,329 28,274    
Net cash provided by operating activities                     192,132 221,919 215,187    
Cash flows from investing activities:                              
Capital expenditures                     (151,207) (116,490) (116,264)    
Acquisitions, net of cash acquired                     (274) (7,227) 0    
Investment in unconsolidated subsidiaries                     0 0 0    
Proceeds from sale of investment in subsidiary                     3,671 2,805      
Note receivable from affiliates                     (50,164) (266,880) (82,000)    
Gross proceeds from sale of property, plant and equipment and other assets                     4,742 16,057 1,533    
Proceeds from insurance settlement                     0 0 6,054    
Payments related to routes and other intangibles                     (3,520) (3,584) 0    
Net cash used in investing activities                     (196,752) (375,319) (190,677)    
Cash flows from financing activities:                              
Proceeds from long-term debt                     17,606 624,620 33,401    
Payments on long-term debt                     (35,284) (671,512) (69,917)    
Borrowings from revolving credit facility                     188,227 192,898 29,495    
Payments on revolving credit facility                     (219,669) (159,974) (34,935)    
Net cash overdraft financing                     30,009 (98) (714)    
Deferred loan costs                     0 (8,844) 0    
Issuance of common stock                     0 0 0    
Repurchase of common stock                     0        
Contributions from parent                     393 198,880 14,945    
Minimum withholding taxes paid on stock awards                     (17) (5) (15)    
Distributions to noncontrolling interests                     (6,533) (10,257) (5,281)    
Deductions of noncontrolling interest                         (17,451)    
Net cash used in financing activities                     (25,268) 165,708 (50,472)    
Effect of exchange rate changes on cash flows                     (3,986) (8,165) 20,528    
Net increase/(decrease) in cash, cash equivalents and restricted cash                     (33,874) 4,143 (5,434)    
Cash, cash equivalents and restricted cash at beginning of year           106,239       102,096 106,239 102,096 107,530    
Cash, cash equivalents and restricted cash at end of year     72,365       106,239       72,365 106,239 102,096 106,239 72,365
Consolidation, Eliminations [Member]                              
Cash flows from investing activities:                              
Proceeds from sale of investment in subsidiary                     0   0    
Consolidation, Eliminations [Member]                              
Net income                     (471,827) (270,943) (438,580)    
Cash flows from operating activities:                              
Earnings in investments in subsidiaries                     471,827 270,943 438,580    
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 subsidiaries                     786 198,880 14,945    
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                     786 198,880 14,945    
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        
Contributions from parent                     (786) (198,880) (14,945)    
Minimum withholding taxes paid on stock awards                     0 0 0    
Distributions to noncontrolling interests                     0 0 0    
Deductions of noncontrolling interest                         0    
Net cash used in financing activities                     (786) (198,880) (14,945)    
Effect of exchange rate changes on cash flows                     0 0 0    
Net increase/(decrease) in cash, cash equivalents and restricted cash                     0 0 0    
Cash, cash equivalents and restricted cash at beginning of year           $ 0       $ 0 0 0 0    
Cash, cash equivalents and restricted cash at end of year     $ 0       $ 0       $ 0 $ 0 $ 0 $ 0 $ 0
[1]
Excludes capital assets acquired by acquisition in fiscal 2018 of approximately $31.6 million and excludes immaterial capital assets acquired by acquisition in fiscal 2017.