XML 24 R7.htm IDEA: XBRL DOCUMENT v3.22.0.1
Consolidated Statement of Cash Flows - USD ($)
$ in Millions
12 Months Ended
Dec. 26, 2021
Dec. 27, 2020
Dec. 29, 2019
Cash flows from operating activities      
Net earnings $ 435.3 $ 225.4 $ 520.5
Adjustments to reconcile net earnings to net cash provided by operating activities:      
Depreciation of property, plant and equipment 163.3 120.2 133.5
Loss on disposal of business 108.8 0.0 0.0
Impairment of intangibles and production assets 0.0 71.5 0.0
Loss on Discovery investment 74.1 0.0 0.0
Fair value adjustment on Discovery Option (20.1) (1.5) (1.2)
Non-cash pension settlement 0.0 0.0 111.0
Amortization of intangible assets 116.8 144.7 47.3
Program cost amortization 628.6 387.1 85.6
Deferred income taxes 36.0 30.3 (15.0)
Stock-based compensation 97.8 49.7 28.0
Other non-cash items (1.5) 9.0 (53.0)
Changes in operating assets and liabilities, net of acquired and disposed balances:      
(Increase) decrease in accounts receivable (159.5) 210.8 (211.5)
(Increase) decrease in inventories (173.9) 62.8 (4.6)
(Increase) decrease in prepaid expenses and other current assets (30.6) (7.5) 18.1
Program spend, net (697.3) (438.9) (33.9)
Increase in accounts payable and accrued liabilities 313.2 49.3 62.3
Change in net deemed repatriation tax (18.4) (18.4) (14.6)
Other (54.7) 81.8 (19.4)
Net cash provided by operating activities 817.9 976.3 653.1
Cash flows from investing activities      
Additions to property, plant and equipment (132.7) (125.8) (133.6)
Investments and acquisitions, net of cash acquired 0.0 (4,412.9) (8.8)
Proceeds from sale of business, net of cash 378.5 0.0 0.0
Net gains on derivative contracts 0.0 0.0 80.0
Other (3.8) 38.5 1.5
Net cash provided (utilized) by investing activities 242.0 (4,500.2) (60.9)
Cash flows from financing activities      
Net proceeds from borrowings 144.0 1,112.6 2,355.0
Repayments of borrowings (1,220.1) (275.5) 0.0
Net repayments of other short-term borrowings (5.6) (8.6) (8.8)
Purchases of common stock 0.0 0.0 (61.4)
Stock-based compensation transactions 30.6 16.6 31.8
Dividends paid (374.5) (372.7) (336.6)
Payments related to tax withholding for share-based compensation (13.7) (6.0) (13.1)
Redemption of Equity Instruments 0.0 (47.4) 0.0
Deferred acquisition payments 0.0 0.0 (100.0)
Proceeds from issuance of common stock 0.0 0.0 975.2
Debt extinguishment costs (9.1) 0.0 0.0
Debt acquisition costs 0.0 0.0 (26.7)
Other (11.4) (13.1) (4.8)
Net cash (utilized) provided by financing activities (1,459.8) 405.9 2,810.6
Effect of exchange rate changes on cash (30.6) (12.7) (4.8)
(Decrease) increase in cash, cash equivalents and restricted cash (430.5) (3,130.7) 3,398.0
Cash, cash equivalents and restricted cash at beginning of year 1,449.7 4,580.4 1,182.4
Cash, cash equivalents and restricted cash at end of year 1,019.2 1,449.7 4,580.4
Supplemental information      
Interest paid 171.9 182.9 82.2
Income taxes paid $ 160.5 $ 81.6 $ 103.1