XML 72 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
In Millions, unless otherwise specified
12 Months Ended
Dec. 28, 2014
Dec. 29, 2013
Dec. 30, 2012
Operating Activities      
Net income $ 215.6us-gaap_ProfitLoss $ 184.5us-gaap_ProfitLoss $ 165.1us-gaap_ProfitLoss
Discontinued operations 0us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 0us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax (2.3)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 94.3us-gaap_DepreciationAndAmortization 91.1us-gaap_DepreciationAndAmortization 78.3us-gaap_DepreciationAndAmortization
Deferred income taxes (57.0)us-gaap_DeferredIncomeTaxExpenseBenefit 17.4us-gaap_DeferredIncomeTaxExpenseBenefit (17.9)us-gaap_DeferredIncomeTaxExpenseBenefit
Stock option expense 14.0us-gaap_StockOptionPlanExpense 10.7us-gaap_StockOptionPlanExpense 8.0us-gaap_StockOptionPlanExpense
Noncontrolling interest (2.1)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest (0.5)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 1.0us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
Excess tax benefits from stock options exercised (6.2)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (5.4)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (8.4)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
Changes in operating assets and liabilities, excluding the effect of businesses acquired:      
Accounts receivable (18.9)us-gaap_IncreaseDecreaseInAccountsReceivable (7.1)us-gaap_IncreaseDecreaseInAccountsReceivable (28.5)us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories (5.7)us-gaap_IncreaseDecreaseInInventories 0.6us-gaap_IncreaseDecreaseInInventories (6.8)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other assets (2.8)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 1.3us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 0.1us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable 13.4us-gaap_IncreaseDecreaseInAccountsPayable (11.8)us-gaap_IncreaseDecreaseInAccountsPayable 22.3us-gaap_IncreaseDecreaseInAccountsPayable
Accrued liabilities 8.6us-gaap_IncreaseDecreaseInAccruedLiabilities 5.1us-gaap_IncreaseDecreaseInAccruedLiabilities (22.1)us-gaap_IncreaseDecreaseInAccruedLiabilities
Income taxes payable, net (7.5)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 2.2us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 47.3us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
Long-term assets (1.5)us-gaap_IncreaseDecreaseInOtherOperatingAssets (9.7)us-gaap_IncreaseDecreaseInOtherOperatingAssets (4.7)us-gaap_IncreaseDecreaseInOtherOperatingAssets
Other long-term liabilities 4.4us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 3.3us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 14.0us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Accrued pension obligation 44.4us-gaap_IncreaseDecreaseInPensionPlanObligations (75.8)us-gaap_IncreaseDecreaseInPensionPlanObligations (58.6)us-gaap_IncreaseDecreaseInPensionPlanObligations
Accrued postretirement benefits 1.2us-gaap_IncreaseDecreaseInPostretirementObligations (2.4)us-gaap_IncreaseDecreaseInPostretirementObligations (0.4)us-gaap_IncreaseDecreaseInPostretirementObligations
Other operating, net (6.3)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet (0.2)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet 2.8us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet
Net cash provided by operating activities 287.9us-gaap_NetCashProvidedByUsedInOperatingActivities 203.3us-gaap_NetCashProvidedByUsedInOperatingActivities 189.2us-gaap_NetCashProvidedByUsedInOperatingActivities
Investing Activities      
Purchases of property, plant and equipment (43.5)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (72.6)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (65.3)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Purchase of businesses and other investments (195.8)tdy_PurchaseOfBusinessesAndOtherInvestmentsNetOfCashAcquired (128.2)tdy_PurchaseOfBusinessesAndOtherInvestmentsNetOfCashAcquired (389.2)tdy_PurchaseOfBusinessesAndOtherInvestmentsNetOfCashAcquired
Proceeds from the sale of businesses and disposal of fixed assets 0.6us-gaap_ProceedsFromSalesOfBusinessAffiliateAndProductiveAssets 5.8us-gaap_ProceedsFromSalesOfBusinessAffiliateAndProductiveAssets 1.1us-gaap_ProceedsFromSalesOfBusinessAffiliateAndProductiveAssets
Net cash used in investing activities (238.7)us-gaap_NetCashProvidedByUsedInInvestingActivities (195.0)us-gaap_NetCashProvidedByUsedInInvestingActivities (453.4)us-gaap_NetCashProvidedByUsedInInvestingActivities
Financing Activities      
Proceeds from issuance of senior notes 125.0us-gaap_ProceedsFromIssuanceOfSeniorLongTermDebt 0us-gaap_ProceedsFromIssuanceOfSeniorLongTermDebt 0us-gaap_ProceedsFromIssuanceOfSeniorLongTermDebt
Net proceeds (payments) - long-term debt 29.5us-gaap_ProceedsFromRepaymentsOfDebt (5.0)us-gaap_ProceedsFromRepaymentsOfDebt 229.2us-gaap_ProceedsFromRepaymentsOfDebt
Purchase of treasury stock (146.6)us-gaap_PaymentsForRepurchaseOfCommonStock 0us-gaap_PaymentsForRepurchaseOfCommonStock  
Proceeds from stock options exercised 18.3us-gaap_ProceedsFromStockOptionsExercised 12.1us-gaap_ProceedsFromStockOptionsExercised 19.9us-gaap_ProceedsFromStockOptionsExercised
Excess tax benefits from stock options exercised 6.2us-gaap_DeferredTaxExpenseFromStockOptionsExercised 5.4us-gaap_DeferredTaxExpenseFromStockOptionsExercised 8.4us-gaap_DeferredTaxExpenseFromStockOptionsExercised
Issuance of cash flow hedges (2.0)us-gaap_PaymentsForProceedsFromHedgeFinancingActivities    
Other financing, net 0us-gaap_ProceedsFromPaymentsForOtherFinancingActivities (1.4)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities 2.8us-gaap_ProceedsFromPaymentsForOtherFinancingActivities
Net cash provided by financing activities 30.4us-gaap_NetCashProvidedByUsedInFinancingActivities 11.1us-gaap_NetCashProvidedByUsedInFinancingActivities 260.3us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of exchange rate changes on cash and cash equivalents (4.2)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 0.8us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 0.3us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Increase (decrease) in cash and cash equivalents 75.4us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 20.2us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (3.6)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents—beginning of period 66.0us-gaap_CashAndCashEquivalentsAtCarryingValue 45.8us-gaap_CashAndCashEquivalentsAtCarryingValue 49.4us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents—end of period $ 141.4us-gaap_CashAndCashEquivalentsAtCarryingValue $ 66.0us-gaap_CashAndCashEquivalentsAtCarryingValue $ 45.8us-gaap_CashAndCashEquivalentsAtCarryingValue