XML 97 R87.htm IDEA: XBRL DOCUMENT v3.20.2
Guarantor Financial Information (Condensed Consolidated Statements of Cash Flows) (Details) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended
Jan. 31, 2020
Sep. 26, 2020
Jun. 27, 2020
Mar. 28, 2020
Sep. 28, 2019
Jun. 29, 2019
Mar. 30, 2019
Sep. 26, 2020
Sep. 28, 2019
Cash flows from operating activities:                  
Net income   $ 101,605,000 $ 66,495,000 $ 86,091,000 $ 26,837,000 $ 31,044,000 $ 19,640,000 $ 254,191,000 $ 77,521,000
Earnings in investments in subsidiaries   0     0     0 0
Other operating cash flows               216,222,000 185,161,000
Net cash provided by operating activities               470,413,000 262,682,000
Cash flows from investing activities:                  
Capital expenditures               (184,919,000) (245,092,000)
Acquisitions $ (12,200,000)             0 (1,431,000)
Investment in subsidiaries and affiliates               0 (2,000,000)
Note receivable from affiliates               0 0
Gross proceeds from disposal of property, plant and equipment and other assets               1,291,000 15,402,000
Proceeds from insurance settlement               0 1,371,000
Payments related to routes and other intangibles               (3,712,000) (3,150,000)
Net cash used in investing activities               (187,340,000) (234,900,000)
Cash flows from financing activities:                  
Proceeds from long-term debt               24,085,000 511,985,000
Payments on long-term debt               (171,640,000) (566,107,000)
Borrowings from revolving credit facility               390,971,000 325,485,000
Payments on revolving credit facility               (415,800,000) (332,884,000)
Net cash overdraft financing               (33,385,000) 27,858,000
Deferred loan costs               (3,688,000) (7,027,000)
Issuance of common stock               67,000 39,000
Repurchase of common stock   0 $ (55,000,000.0)         (55,044,000) (11,740,000)
Contributions from parent               0 0
Minimum withholding taxes paid on stock awards               (7,980,000) (3,247,000)
Acquisition of noncontrolling interest               (8,784,000)  
Distributions to noncontrolling interests               (6,253,000) (4,500,000)
Net cash used in financing activities               (287,451,000) (60,138,000)
Effect of exchange rate changes on cash               (2,712,000) (5,732,000)
Net decrease in cash, cash equivalents and restricted cash               (7,090,000) (38,088,000)
Cash, cash equivalents and restricted cash at beginning of period       73,045,000     107,369,000 73,045,000 107,369,000
Cash, cash equivalents and restricted cash at end of period   65,955,000     69,281,000     65,955,000 69,281,000
Parent [Member]                  
Cash flows from operating activities:                  
Net income   101,605,000     26,837,000     254,191,000 77,521,000
Earnings in investments in subsidiaries   (135,357,000)     (52,697,000)     (346,144,000) (176,004,000)
Other operating cash flows               357,187,000 189,575,000
Net cash provided by operating activities               265,234,000 91,092,000
Cash flows from investing activities:                  
Capital expenditures               (44,730,000) (88,639,000)
Acquisitions                 (1,157,000)
Investment in subsidiaries and affiliates               (18,784,000) (2,393,000)
Note receivable from affiliates               42,884,000 38,274,000
Gross proceeds from disposal of property, plant and equipment and other assets               30,000 380,000
Proceeds from insurance settlement                 0
Payments related to routes and other intangibles               (3,416,000) (131,000)
Net cash used in investing activities               (24,016,000) (53,666,000)
Cash flows from financing activities:                  
Proceeds from long-term debt               0 500,000,000
Payments on long-term debt               (145,003,000) (545,872,000)
Borrowings from revolving credit facility               248,000,000 176,000,000
Payments on revolving credit facility               (272,000,000) (152,000,000)
Net cash overdraft financing               (5,417,000) 5,951,000
Deferred loan costs               (3,688,000) (7,027,000)
Issuance of common stock               67,000 39,000
Repurchase of common stock               (55,044,000) (11,740,000)
Contributions from parent               0 0
Minimum withholding taxes paid on stock awards               (7,967,000) (3,230,000)
Acquisition of noncontrolling interest               0  
Distributions to noncontrolling interests               0 0
Net cash used in financing activities               (241,052,000) (37,879,000)
Effect of exchange rate changes on cash               0 0
Net decrease in cash, cash equivalents and restricted cash               166,000 (453,000)
Cash, cash equivalents and restricted cash at beginning of period       654,000     1,098,000 654,000 1,098,000
Cash, cash equivalents and restricted cash at end of period   820,000     645,000     820,000 645,000
Guarantors [Member]                  
Cash flows from operating activities:                  
Net income   21,876,000     15,165,000     63,051,000 50,505,000
Earnings in investments in subsidiaries   0     0     0 0
Other operating cash flows               (16,471,000) (2,763,000)
Net cash provided by operating activities               46,580,000 47,742,000
Cash flows from investing activities:                  
Capital expenditures               (46,848,000) (61,337,000)
Acquisitions                 0
Investment in subsidiaries and affiliates               0 (393,000)
Note receivable from affiliates               0 0
Gross proceeds from disposal of property, plant and equipment and other assets               273,000 12,223,000
Proceeds from insurance settlement                 1,371,000
Payments related to routes and other intangibles               0 0
Net cash used in investing activities               (46,575,000) (48,136,000)
Cash flows from financing activities:                  
Proceeds from long-term debt               0 0
Payments on long-term debt               (7,000) (5,000)
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
Repurchase of common stock               0 0
Contributions from parent               0 393,000
Minimum withholding taxes paid on stock awards               0 0
Acquisition of noncontrolling interest               0  
Distributions to noncontrolling interests               0 0
Net cash used in financing activities               (7,000) 388,000
Effect of exchange rate changes on cash               0 0
Net decrease in cash, cash equivalents and restricted cash               (2,000) (6,000)
Cash, cash equivalents and restricted cash at beginning of period       26,000     32,000 26,000 32,000
Cash, cash equivalents and restricted cash at end of period   24,000     26,000     24,000 26,000
Non-guarantors [Member]                  
Cash flows from operating activities:                  
Net income   113,481,000     37,532,000     283,093,000 125,499,000
Earnings in investments in subsidiaries   0     0     0 0
Other operating cash flows               (124,494,000) (1,651,000)
Net cash provided by operating activities               158,599,000 123,848,000
Cash flows from investing activities:                  
Capital expenditures               (93,341,000) (95,116,000)
Acquisitions                 (274,000)
Investment in subsidiaries and affiliates               0 0
Note receivable from affiliates               (42,884,000) (38,274,000)
Gross proceeds from disposal of property, plant and equipment and other assets               988,000 2,799,000
Proceeds from insurance settlement                 0
Payments related to routes and other intangibles               (296,000) (3,019,000)
Net cash used in investing activities               (135,533,000) (133,884,000)
Cash flows from financing activities:                  
Proceeds from long-term debt               24,085,000 11,985,000
Payments on long-term debt               (26,630,000) (20,230,000)
Borrowings from revolving credit facility               142,971,000 149,485,000
Payments on revolving credit facility               (143,800,000) (180,884,000)
Net cash overdraft financing               (27,968,000) 21,907,000
Deferred loan costs               0 0
Issuance of common stock               0 0
Repurchase of common stock               0 0
Contributions from parent               18,784,000 393,000
Minimum withholding taxes paid on stock awards               (13,000) (17,000)
Acquisition of noncontrolling interest               (8,784,000)  
Distributions to noncontrolling interests               (6,253,000) (4,500,000)
Net cash used in financing activities               (27,608,000) (21,861,000)
Effect of exchange rate changes on cash               (2,712,000) (5,732,000)
Net decrease in cash, cash equivalents and restricted cash               (7,254,000) (37,629,000)
Cash, cash equivalents and restricted cash at beginning of period       72,365,000     106,239,000 72,365,000 106,239,000
Cash, cash equivalents and restricted cash at end of period   65,111,000     68,610,000     65,111,000 68,610,000
Eliminations [Member]                  
Cash flows from operating activities:                  
Net income   (135,357,000)     (52,697,000)     (346,144,000) (176,004,000)
Earnings in investments in subsidiaries   135,357,000     52,697,000     346,144,000 176,004,000
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
Investment in subsidiaries and affiliates               18,784,000 786,000
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
Payments related to routes and other intangibles               0 0
Net cash used in investing activities               18,784,000 786,000
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
Repurchase of common stock               0 0
Contributions from parent               (18,784,000) (786,000)
Minimum withholding taxes paid on stock awards               0 0
Acquisition of noncontrolling interest               0  
Distributions to noncontrolling interests               0 0
Net cash used in financing activities               (18,784,000) (786,000)
Effect of exchange rate changes on cash               0 0
Net decrease in cash, cash equivalents and restricted cash               0 0
Cash, cash equivalents and restricted cash at beginning of period       $ 0     $ 0 0 0
Cash, cash equivalents and restricted cash at end of period   $ 0     $ 0     $ 0 $ 0