XML 71 R59.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor Information (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 29, 2018
Sep. 30, 2017
Sep. 29, 2018
Sep. 30, 2017
Dec. 30, 2017
Net sales $ 485.8 $ 539.5 $ 1,563.8 $ 1,667.2  
Other revenue 0.0 0.0 0.0 0.0  
Cost of products sold 164.1 182.7 516.6 543.0  
Gross margin 321.7 356.8 1,047.2 1,124.2  
Delivery, sales and administrative expense 253.0 283.5 815.0 880.4  
Re-engineering and impairment charges 3.0 9.0 12.7 43.9 [1] $ 63.7
Impairment of goodwill 0.0 0.0 0.0 62.9  
Gains on disposal of assets 1.5 4.1 16.1 7.3  
Operating income 67.2 68.4 235.6 144.3  
Interest income 0.6 0.8 2.0 2.0  
Interest expense 11.3 11.5 34.3 34.7  
Income from equity investments in subsidiaries 0.0 0.0 0.0 0.0  
Other (income) expense (0.6) 1.3 (0.8) 3.7  
Income before income taxes 57.1 56.4 204.1 107.9  
Provision (benefit) for income taxes 18.0 25.0 65.5 46.8  
Net income 39.1 31.4 138.6 61.1  
Comprehensive income 21.1 33.0 78.2 105.7  
ASSETS          
Cash and cash equivalents 117.6   117.6   144.1
Accounts receivable, net 157.9   157.9   144.4
Inventories 279.6   279.6   262.2
Non-trade amounts receivable, net 46.0   46.0   58.6
Intercompany receivables 0.0   0.0   0.0
Prepaid expenses and other current assets 28.0   28.0   21.2
Total current assets 629.1   629.1   630.5
Deferred income tax benefits, net 266.6   266.6   278.0
Property, plant and equipment, net 274.2   274.2   278.2
Long-term receivables, net 18.4   18.4   19.3
Trademarks and tradenames, net 55.7   55.7   62.5
Goodwill 77.2   77.2   78.9
Investments in subsidiaries 0.0   0.0   0.0
Intercompany notes receivable 0.0   0.0   0.0
Other assets, net 43.4   43.4   40.6
Total assets 1,364.6   1,364.6   1,388.0
LIABILITIES AND SHAREHOLDERS' EQUITY          
Accounts payable 87.9   87.9   124.4
Short-term borrowings and current portion of long-term debt and capital lease obligations 332.3   332.3   133.0
Intercompany payables 0.0   0.0   0.0
Accrued liabilities 362.4   362.4   401.4
Total current liabilities 782.6   782.6   658.8
Long-term debt and capital lease obligations 603.8   603.8   605.1
Intercompany notes payable 0.0   0.0   0.0
Other liabilities 212.8   212.8   243.5
Total shareholders' deficit (234.6)   (234.6)   (119.4)
Total liabilities and shareholders' deficit 1,364.6   1,364.6   1,388.0
Operating Activities:          
Net cash provided by operating activities     13.6 82.0  
Investing Activities:          
Capital expenditures     (55.2) (52.6)  
Proceeds from disposal of property, plant and equipment     36.5 11.7  
Net intercompany loans     0.0 0.0  
Net cash used in investing activities     (18.7) (40.9)  
Financing Activities:          
Dividend payments to shareholders     (104.1) (103.9)  
Cash Dividends Paid to Parent Company     0.0 0.0  
Proceeds from exercise of stock options     0.3 9.9  
Repurchase of common stock     (101.3) (0.6)  
Repayment of capital lease obligations     (1.6) (1.6)  
Net change in short-term debt     200.7 76.1  
Net intercompany borrowings     0.0 0.0  
Net cash used in financing activities     (6.0) (20.1)  
Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents     (13.5) 6.4  
Net change in cash, cash equivalents and restricted cash     (24.6) 27.4  
Cash, cash equivalents and restricted cash at beginning of year     147.2 96.0 96.0
Cash, cash equivalents and restricted cash at end of period 122.6 123.4 122.6 123.4 147.2
Parent          
Net sales 0.0 0.0 0.0 0.0  
Other revenue 0.0 0.0 0.0 0.0  
Cost of products sold 0.0 0.0 0.0 0.0  
Gross margin 0.0 0.0 0.0 0.0  
Delivery, sales and administrative expense 3.3 4.6 9.6 13.0  
Re-engineering and impairment charges 0.0 0.0 0.0 0.0  
Impairment of goodwill       0.0  
Gains on disposal of assets 0.0 0.0 0.0 0.0  
Operating income (3.3) (4.6) (9.6) (13.0)  
Interest income 5.2 5.1 15.4 15.3  
Interest expense 9.2 9.4 28.7 27.5  
Income from equity investments in subsidiaries 44.7 35.8 155.8 75.7  
Other (income) expense (0.3) (0.5) (1.1) (1.5)  
Income before income taxes 37.7 27.4 134.0 52.0  
Provision (benefit) for income taxes (1.4) (4.0) (4.6) (9.1)  
Net income 39.1 31.4 138.6 61.1  
Comprehensive income 21.1 33.0 78.2 105.7  
ASSETS          
Cash and cash equivalents 0.0   0.0   0.0
Accounts receivable, net 0.0   0.0   0.0
Inventories 0.0   0.0   0.0
Non-trade amounts receivable, net 0.0   0.0   0.0
Intercompany receivables 87.3   87.3   300.8
Prepaid expenses and other current assets 1.4   1.4   1.1
Total current assets 88.7   88.7   301.9
Deferred income tax benefits, net 33.4   33.4   33.4
Property, plant and equipment, net 0.0   0.0   0.0
Long-term receivables, net 0.0   0.0   0.0
Trademarks and tradenames, net 0.0   0.0   0.0
Goodwill 0.0   0.0   0.0
Investments in subsidiaries 1,273.2   1,273.2   1,174.9
Intercompany notes receivable 509.9   509.9   498.4
Other assets, net 0.3   0.3   0.6
Total assets 1,905.5   1,905.5   2,009.2
LIABILITIES AND SHAREHOLDERS' EQUITY          
Accounts payable 0.0   0.0   0.0
Short-term borrowings and current portion of long-term debt and capital lease obligations 175.3   175.3   131.1
Intercompany payables 1,266.3   1,266.3   1,013.4
Accrued liabilities 54.1   54.1   287.0
Total current liabilities 1,495.7   1,495.7   1,431.5
Long-term debt and capital lease obligations 599.6   599.6   599.5
Intercompany notes payable 35.1   35.1   88.5
Other liabilities 9.7   9.7   9.1
Total shareholders' deficit (234.6)   (234.6)   (119.4)
Total liabilities and shareholders' deficit 1,905.5   1,905.5   2,009.2
Operating Activities:          
Net cash provided by operating activities     (27.9) (17.4)  
Investing Activities:          
Capital expenditures     0.0 0.0  
Proceeds from disposal of property, plant and equipment     0.0 0.0  
Net intercompany loans     (64.9) 48.8  
Net cash used in investing activities     (64.9) 48.8  
Financing Activities:          
Dividend payments to shareholders     (104.1) (103.9)  
Cash Dividends Paid to Parent Company     0.0 0.0  
Proceeds from exercise of stock options     0.3 9.9  
Repurchase of common stock     (101.3) (0.6)  
Repayment of capital lease obligations     0.0 0.0  
Net change in short-term debt     45.0 76.2  
Net intercompany borrowings     252.9 (13.0)  
Net cash used in financing activities     92.8 (31.4)  
Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents     0.0 0.0  
Net change in cash, cash equivalents and restricted cash     0.0 0.0  
Cash, cash equivalents and restricted cash at beginning of year     0.0 0.0 0.0
Cash, cash equivalents and restricted cash at end of period $ 0.0 0.0 $ 0.0 0.0 0.0
Guarantor          
Equity Method Investment, Ownership Percentage 100.00%   100.00%    
Net sales $ 0.0 0.0 $ 0.0 0.0  
Other revenue 24.4 28.4 65.7 86.6  
Cost of products sold 1.2 7.4 13.3 22.4  
Gross margin 23.2 21.0 52.4 64.2  
Delivery, sales and administrative expense 18.7 21.4 64.1 67.8  
Re-engineering and impairment charges 0.8 0.7 1.8 1.4  
Impairment of goodwill       0.0  
Gains on disposal of assets 0.0 0.0 0.0 0.0  
Operating income 3.7 (1.1) (13.5) (5.0)  
Interest income 0.4 0.5 1.5 1.5  
Interest expense 15.4 15.3 46.7 44.2  
Income from equity investments in subsidiaries 61.9 46.9 203.6 127.5  
Other (income) expense 7.7 (0.2) 5.2 24.8  
Income before income taxes 42.9 31.2 139.7 55.0  
Provision (benefit) for income taxes 1.3 (2.5) (7.5) (14.8)  
Net income 41.6 33.7 147.2 69.8  
Comprehensive income 25.3 38.3 91.2 122.9  
ASSETS          
Cash and cash equivalents 3.3   3.3   0.1
Accounts receivable, net 0.0   0.0   0.0
Inventories 0.0   0.0   0.0
Non-trade amounts receivable, net 9.9   9.9   179.2
Intercompany receivables 1,346.3   1,346.3   1,101.9
Prepaid expenses and other current assets 6.2   6.2   2.1
Total current assets 1,365.7   1,365.7   1,283.3
Deferred income tax benefits, net 72.5   72.5   72.6
Property, plant and equipment, net 66.5   66.5   54.9
Long-term receivables, net 0.1   0.1   0.2
Trademarks and tradenames, net 0.0   0.0   0.0
Goodwill 2.9   2.9   2.9
Investments in subsidiaries 1,345.7   1,345.7   1,371.0
Intercompany notes receivable 96.1   96.1   100.0
Other assets, net 1.1   1.1   0.7
Total assets 2,950.6   2,950.6   2,885.6
LIABILITIES AND SHAREHOLDERS' EQUITY          
Accounts payable 2.7   2.7   3.1
Short-term borrowings and current portion of long-term debt and capital lease obligations 0.0   0.0   0.0
Intercompany payables 272.4   272.4   436.1
Accrued liabilities 51.0   51.0   80.4
Total current liabilities 326.1   326.1   519.6
Long-term debt and capital lease obligations 0.0   0.0   0.0
Intercompany notes payable 1,341.3   1,341.3   1,172.0
Other liabilities 73.7   73.7   75.6
Total shareholders' deficit 1,209.5   1,209.5   1,118.4
Total liabilities and shareholders' deficit 2,950.6   2,950.6   2,885.6
Operating Activities:          
Net cash provided by operating activities     96.7 (56.4)  
Investing Activities:          
Capital expenditures     (19.3) (14.3)  
Proceeds from disposal of property, plant and equipment     0.0 0.0  
Net intercompany loans     (247.7) (1.0)  
Net cash used in investing activities     (267.0) (15.3)  
Financing Activities:          
Dividend payments to shareholders     0.0 0.0  
Cash Dividends Paid to Parent Company     0.0 0.0  
Proceeds from exercise of stock options     0.0 0.0  
Repurchase of common stock     0.0 0.0  
Repayment of capital lease obligations     0.0 0.0  
Net change in short-term debt     0.0 0.0  
Net intercompany borrowings     173.5 71.5  
Net cash used in financing activities     173.5 71.5  
Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents     0.0 0.0  
Net change in cash, cash equivalents and restricted cash     3.2 (0.2)  
Cash, cash equivalents and restricted cash at beginning of year     0.1 0.5 0.5
Cash, cash equivalents and restricted cash at end of period 3.3 0.3 3.3 0.3 0.1
Non-Guarantors          
Net sales 487.1 541.5 1,566.6 1,672.2  
Other revenue 1.3 7.5 13.3 22.5  
Cost of products sold 189.8 211.1 583.1 627.8  
Gross margin 298.6 337.9 996.8 1,066.9  
Delivery, sales and administrative expense 231.1 259.6 743.3 806.5  
Re-engineering and impairment charges 2.2 8.3 10.9 42.5  
Impairment of goodwill       62.9  
Gains on disposal of assets 1.5 4.1 16.1 7.3  
Operating income 66.8 74.1 258.7 162.3  
Interest income 10.6 10.4 32.5 28.2  
Interest expense 2.3 2.0 6.3 6.0  
Income from equity investments in subsidiaries 0.0 0.0 0.0 0.0  
Other (income) expense (8.0) 2.0 (4.9) (19.6)  
Income before income taxes 83.1 80.5 289.8 204.1  
Provision (benefit) for income taxes 18.1 31.5 77.6 70.7  
Net income 65.0 49.0 212.2 133.4  
Comprehensive income 50.2 52.3 147.4 207.0  
ASSETS          
Cash and cash equivalents 114.3   114.3   144.0
Accounts receivable, net 157.9   157.9   144.4
Inventories 279.6   279.6   262.2
Non-trade amounts receivable, net 36.1   36.1   79.4
Intercompany receivables 277.8   277.8   255.4
Prepaid expenses and other current assets 61.7   61.7   82.2
Total current assets 927.4   927.4   967.6
Deferred income tax benefits, net 167.7   167.7   172.0
Property, plant and equipment, net 207.7   207.7   223.3
Long-term receivables, net 18.2   18.2   19.1
Trademarks and tradenames, net 55.7   55.7   62.5
Goodwill 74.3   74.3   76.0
Investments in subsidiaries 0.0   0.0   0.0
Intercompany notes receivable 1,075.6   1,075.6   968.9
Other assets, net 70.4   70.4   69.8
Total assets 2,597.0   2,597.0   2,559.2
LIABILITIES AND SHAREHOLDERS' EQUITY          
Accounts payable 85.2   85.2   121.3
Short-term borrowings and current portion of long-term debt and capital lease obligations 157.0   157.0   1.9
Intercompany payables 172.7   172.7   208.6
Accrued liabilities 298.6   298.6   298.2
Total current liabilities 713.5   713.5   630.0
Long-term debt and capital lease obligations 4.2   4.2   5.6
Intercompany notes payable 305.2   305.2   306.8
Other liabilities 164.7   164.7   189.3
Total shareholders' deficit 1,409.4   1,409.4   1,427.5
Total liabilities and shareholders' deficit 2,597.0   2,597.0   2,559.2
Operating Activities:          
Net cash provided by operating activities     225.5 173.7  
Investing Activities:          
Capital expenditures     (35.9) (38.3)  
Proceeds from disposal of property, plant and equipment     36.5 11.7  
Net intercompany loans     (173.0) (71.0)  
Net cash used in investing activities     (172.4) (97.6)  
Financing Activities:          
Dividend payments to shareholders     0.0 0.0  
Cash Dividends Paid to Parent Company     (272.5) (11.3)  
Proceeds from exercise of stock options     0.0 0.0  
Repurchase of common stock     0.0 0.0  
Repayment of capital lease obligations     (1.6) (1.6)  
Net change in short-term debt     155.7 0.0  
Net intercompany borrowings     51.0 (42.0)  
Net cash used in financing activities     (67.4) (54.9)  
Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents     (13.5) 6.4  
Net change in cash, cash equivalents and restricted cash     (27.8) 27.6  
Cash, cash equivalents and restricted cash at beginning of year     147.1 95.5 95.5
Cash, cash equivalents and restricted cash at end of period 119.3 123.1 119.3 123.1 147.1
Eliminations          
Net sales (1.3) (2.0) (2.8) (5.0)  
Other revenue (25.7) (35.9) (79.0) (109.1)  
Cost of products sold (26.9) (35.8) (79.8) (107.2)  
Gross margin (0.1) (2.1) (2.0) (6.9)  
Delivery, sales and administrative expense (0.1) (2.1) (2.0) (6.9)  
Re-engineering and impairment charges 0.0 0.0 0.0 0.0  
Impairment of goodwill       0.0  
Gains on disposal of assets 0.0 0.0 0.0 0.0  
Operating income 0.0 0.0 0.0 0.0  
Interest income (15.6) (15.2) (47.4) (43.0)  
Interest expense (15.6) (15.2) (47.4) (43.0)  
Income from equity investments in subsidiaries (106.6) (82.7) (359.4) (203.2)  
Other (income) expense 0.0 0.0 0.0 0.0  
Income before income taxes (106.6) (82.7) (359.4) (203.2)  
Provision (benefit) for income taxes 0.0 0.0 0.0 0.0  
Net income (106.6) (82.7) (359.4) (203.2)  
Comprehensive income (75.5) (90.6) (238.6) (329.9)  
ASSETS          
Cash and cash equivalents 0.0   0.0   0.0
Accounts receivable, net 0.0   0.0   0.0
Inventories 0.0   0.0   0.0
Non-trade amounts receivable, net 0.0   0.0   (200.0)
Intercompany receivables (1,711.4)   (1,711.4)   (1,658.1)
Prepaid expenses and other current assets (41.3)   (41.3)   (64.2)
Total current assets (1,752.7)   (1,752.7)   (1,922.3)
Deferred income tax benefits, net (7.0)   (7.0)   0.0
Property, plant and equipment, net 0.0   0.0   0.0
Long-term receivables, net 0.1   0.1   0.0
Trademarks and tradenames, net 0.0   0.0   0.0
Goodwill 0.0   0.0   0.0
Investments in subsidiaries (2,618.9)   (2,618.9)   (2,545.9)
Intercompany notes receivable (1,681.6)   (1,681.6)   (1,567.3)
Other assets, net (28.4)   (28.4)   (30.5)
Total assets (6,088.5)   (6,088.5)   (6,066.0)
LIABILITIES AND SHAREHOLDERS' EQUITY          
Accounts payable 0.0   0.0   0.0
Short-term borrowings and current portion of long-term debt and capital lease obligations 0.0   0.0   0.0
Intercompany payables (1,711.4)   (1,711.4)   (1,658.1)
Accrued liabilities (41.3)   (41.3)   (264.2)
Total current liabilities (1,752.7)   (1,752.7)   (1,922.3)
Long-term debt and capital lease obligations 0.0   0.0   0.0
Intercompany notes payable (1,681.6)   (1,681.6)   (1,567.3)
Other liabilities (35.3)   (35.3)   (30.5)
Total shareholders' deficit (2,618.9)   (2,618.9)   (2,545.9)
Total liabilities and shareholders' deficit (6,088.5)   (6,088.5)   (6,066.0)
Operating Activities:          
Net cash provided by operating activities     (280.7) (17.9)  
Investing Activities:          
Capital expenditures     0.0 0.0  
Proceeds from disposal of property, plant and equipment     0.0 0.0  
Net intercompany loans     485.6 23.2  
Net cash used in investing activities     485.6 23.2  
Financing Activities:          
Dividend payments to shareholders     0.0 0.0  
Cash Dividends Paid to Parent Company     272.5 11.3  
Proceeds from exercise of stock options     0.0 0.0  
Repurchase of common stock     0.0 0.0  
Repayment of capital lease obligations     0.0 0.0  
Net change in short-term debt     0.0 (0.1)  
Net intercompany borrowings     (477.4) (16.5)  
Net cash used in financing activities     (204.9) (5.3)  
Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents     0.0 0.0  
Net change in cash, cash equivalents and restricted cash     0.0 0.0  
Cash, cash equivalents and restricted cash at beginning of year     0.0 0.0 0.0
Cash, cash equivalents and restricted cash at end of period $ 0.0 $ 0.0 $ 0.0 $ 0.0 $ 0.0
[1] (a)See Note 7 to the Consolidated Financial Statements for a discussion of re-engineering and impairment charges.