XML 23 R7.htm IDEA: XBRL DOCUMENT v3.22.4
Consolidated Statement of Cash Flows - USD ($)
$ in Millions
12 Months Ended
Dec. 25, 2022
Dec. 26, 2021
Dec. 27, 2020
Cash flows from operating activities      
Net earnings $ 203.0 $ 435.3 $ 225.4
Adjustments to reconcile net earnings to net cash provided by operating activities:      
Depreciation of property, plant and equipment 127.3 163.3 120.2
Loss on disposal of business 22.1 108.8 0.0
Impairment of intangibles and production assets 281.0 0.0 71.5
Loss on Discovery investment 0.0 74.1 0.0
Fair value adjustment on Discovery Option 0.0 (20.1) (1.5)
Amortization of intangible assets 105.3 116.8 144.7
Program cost amortization 555.5 628.6 387.1
Deferred income taxes (130.1) 36.0 30.3
Stock-based compensation 83.4 97.8 49.7
Other non-cash items 3.2 (1.5) 9.0
Changes in operating assets and liabilities, net of acquired and disposed balances:      
Decrease (increase) in accounts receivable 339.6 (159.5) 210.8
(Increase) decrease in inventories (139.5) (173.9) 62.8
Decrease (increase) in prepaid expenses and other current assets 17.0 (30.6) (7.5)
Program spend, net (767.7) (697.3) (438.9)
Increase (decrease) in accounts payable and accrued liabilities (278.7) 313.2 49.3
Change in net deemed repatriation tax (18.4) (18.4) (18.4)
Other (30.1) (54.7) 81.8
Net cash provided by operating activities 372.9 817.9 976.3
Cash flows from investing activities      
Additions to property, plant and equipment (174.2) (132.7) (125.8)
Investments and acquisitions, net of cash acquired (146.3) 0.0 (4,412.9)
Proceeds from sale of business, net of cash 0.0 378.5 0.0
Other 7.5 (3.8) 38.5
Net cash provided (utilized) by investing activities (313.0) 242.0 (4,500.2)
Cash flows from financing activities      
Net proceeds from borrowings 3.8 144.0 1,112.6
Repayments of borrowings (206.0) (1,220.1) (275.5)
Net proceeds (repayments) of other short-term borrowings 141.7 (5.6) (8.6)
Purchases of common stock (125.0) 0.0 0.0
Stock-based compensation transactions 74.2 30.6 16.6
Dividends paid (385.3) (374.5) (372.7)
Payments related to tax withholding for share-based compensation (24.0) (13.7) (6.0)
Redemption of equity instruments 0.0 0.0 (47.4)
Debt extinguishment costs 0.0 (9.1) 0.0
Other (32.7) (11.4) (13.1)
Net cash (utilized) provided by financing activities (553.3) (1,459.8) 405.9
Effect of exchange rate changes on cash (12.7) (30.6) (12.7)
Decrease in cash, cash equivalents and restricted cash (506.1) (430.5) (3,130.7)
Cash, cash equivalents and restricted cash at beginning of year 1,019.2 1,449.7 4,580.4
Cash, cash equivalents and restricted cash at end of year 513.1 1,019.2 1,449.7
Supplemental information      
Interest paid 161.7 171.9 182.9
Income taxes paid $ 177.2 $ 160.5 $ 81.6