XML 18 R6.htm IDEA: XBRL DOCUMENT v3.21.2
Consolidated Statements of Cash Flows - USD ($)
$ in Millions
9 Months Ended
Sep. 26, 2021
Sep. 27, 2020
Cash flows from operating activities:    
Net earnings $ 350.5 $ 119.2
Adjustments to reconcile net earnings to net cash provided by operating activities:    
Depreciation of plant and equipment 116.2 94.2
Amortization of intangibles 90.3 107.7
Asset impairments 0.0 40.9
Loss on disposal of business 101.8 0.0
Program cost amortization 396.1 268.2
Deferred income taxes 47.9 12.5
Stock-based compensation 56.2 40.0
Other non-cash items 5.7 (1.7)
Change in operating assets and liabilities net of acquired balances:    
(Increase) decrease in accounts receivable (83.8) 165.6
Increase in inventories (159.4) (96.9)
Decrease (increase) in prepaid expenses and other current assets 56.7 (10.0)
Program spend, net (526.3) (294.6)
Increase in accounts payable and accrued liabilities 310.5 19.0
Change in net deemed repatriation tax (18.4) (18.3)
Other (58.4) 48.5
Net cash provided by operating activities 685.6 494.3
Cash flows from investing activities:    
Additions to property, plant and equipment (98.1) (92.1)
Acquisitions, net of cash acquired 0.0 (4,403.9)
Proceeds from sale of business, net of cash 379.2 0.0
Other (3.6) 24.3
Net cash provided (utilized) by investing activities 277.5 (4,471.7)
Cash flows from financing activities:    
Proceeds from borrowings with maturity greater than three months 127.6 1,036.0
Repayments of borrowings with maturity greater than three months (1,062.1) (147.3)
Net repayments of other short-term borrowings (6.2) (0.3)
Stock-based compensation transactions 24.6 1.8
Dividends paid (280.7) (279.4)
Payments related to tax withholding for share-based compensation (10.8) (5.9)
Debt extinguishment costs (9.1) 0.0
Redemption of equity instruments 0.0 (47.4)
Other (6.8) (7.0)
Net cash (utilized) provided by financing activities (1,223.5) 550.5
Effect of exchange rate changes on cash (8.1) (21.1)
Net decrease in cash, cash equivalents and restricted cash (268.5) (3,448.0)
Cash, cash equivalents and restricted cash at beginning of year 1,449.7 4,580.4
Cash, cash equivalents and restricted cash at end of period 1,181.2 1,132.4
Cash paid during the period for:    
Interest 123.7 123.6
Income taxes $ 124.1 $ 66.0