Guarantor Information (Details) - USD ($) $ in Millions | 3 Months Ended | | | |
Mar. 26, 2016 | Mar. 28, 2015 | Dec. 26, 2015 | Dec. 27, 2014 | Dec. 28, 2013 |
Net sales | | $ 525.7 | $ 581.8 | | | |
Other revenue | | 0 | 0 | | | |
Cost of products sold | | 166 | 191.6 | | | |
Gross margin | | 359.7 | 390.2 | | | |
Delivery, sales and administrative expense | | 288.7 | 313.4 | | | |
Re-engineering and impairment charges | [1] | 1.1 | 16.2 | | | |
Gains on disposal of assets | | 0.1 | 0.6 | | | |
Operating income | | 70 | 61.2 | | | |
Interest income | | 0.7 | 0.5 | | | |
Interest expense | | 12.1 | 13.3 | | | |
Income from equity investments in subsidiaries | | 0 | 0 | | | |
Other expense | | 0.4 | 7.2 | | | |
Income before income taxes | | 58.2 | 41.2 | | | |
Provision (benefit) for income taxes | | 14.8 | 11.7 | | | |
Net income | | 43.4 | 29.5 | | | |
Comprehensive income (loss) | | 41.1 | 6.8 | | | |
ASSETS | | | | | | |
Cash and cash equivalents | | 98.6 | 83.9 | $ 79.8 | $ 77 | $ 77 |
Accounts receivable, net | | 164.5 | | 142.7 | | |
Inventories | | 274.4 | | 254.6 | | |
Non-trade amounts receivable, net | | 51.6 | | 45.5 | | |
Intercompany receivables | | 0 | | 0 | | |
Prepaid expenses and other current assets | | 33.8 | | 27.9 | | |
Total current assets | | 622.9 | | 550.5 | | |
Deferred income tax benefits, net | | 513 | | 524.9 | | |
Property, plant and equipment, net | | 252.9 | | 253.6 | | |
Long-term receivables, net | | 12.7 | | 13.2 | | |
Trademarks and tradenames, net | | 80.9 | | 82.7 | | |
Goodwill | | 146.3 | | 146.3 | | |
Investments in subsidiaries | | 0 | | 0 | | |
Intercompany notes receivable | | 0 | | 0 | | |
Other assets, net | | 28.6 | | 27 | | |
Total assets | | 1,657.3 | | 1,598.2 | | |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | |
Accounts payable | | 94.4 | | 126.7 | | |
Short-term borrowings and current portion of long-term debt and capital lease obligations | | 234.8 | | 162.5 | | |
Intercompany payables | | 0 | | 0 | | |
Accrued liabilities | | 347.5 | | 324.8 | | |
Total current liabilities | | 676.7 | | 614 | | |
Long-term debt and capital lease obligations | | 608.1 | | 608.2 | | |
Intercompany notes payable | | 0 | | 0 | | |
Other liabilities | | 202.9 | | 215 | | |
Total shareholders' equity | | 169.6 | | 161 | | |
Total liabilities and shareholders' equity | | 1,657.3 | | 1,598.2 | | |
Operating Activities: | | | | | | |
Net cash used in operating activities | | (7.5) | (11.8) | | | |
Investing Activities: | | | | | | |
Capital expenditures | | (9.4) | (13.9) | | | |
Proceeds from disposal of property, plant and equipment | | 0.4 | 2.1 | | | |
Net intercompany loans | | 0 | 0 | | | |
Return of capital | | | 0 | | | |
Net cash used in investing activities | | (9) | (11.8) | | | |
Financing Activities: | | | | | | |
Dividend payments to shareholders | | (35) | (35.7) | | | |
Cash Dividends Paid to Parent Company | | 0 | 0 | | | |
Proceeds from exercise of stock options | | 0 | 3.1 | | | |
Repurchase of common stock | | (0.8) | (0.9) | | | |
Repayment of capital lease obligations | | (0.4) | (0.9) | | | |
Net change in short-term debt | | 66.7 | 71.7 | | | |
Excess tax benefits from share-based payment arrangements | | 0 | 0.8 | | | |
Net intercompany borrowings | | 0 | 0 | | | |
Return of capital to parent | | | 0 | | | |
Net cash provided by financing activities | | 30.5 | 38.1 | | | |
Effect of exchange rate changes on cash and cash equivalents | | 4.8 | (7.6) | | | |
Net change in cash and cash equivalents | | 18.8 | 6.9 | | | |
Parent | | | | | | |
Net sales | | 0 | 0 | | | |
Other revenue | | 0 | 0 | | | |
Cost of products sold | | 0 | 0 | | | |
Gross margin | | 0 | 0 | | | |
Delivery, sales and administrative expense | | 3.2 | 3.5 | | | |
Re-engineering and impairment charges | | 0 | 0 | | | |
Gains on disposal of assets | | 0 | 0 | | | |
Operating income | | (3.2) | (3.5) | | | |
Interest income | | 5.1 | 7.2 | | | |
Interest expense | | 8.7 | 12.8 | | | |
Income from equity investments in subsidiaries | | 47.8 | 35.3 | | | |
Other expense | | 0 | 0 | | | |
Income before income taxes | | 41 | 26.2 | | | |
Provision (benefit) for income taxes | | (2.4) | (3.3) | | | |
Net income | | 43.4 | 29.5 | | | |
Comprehensive income (loss) | | 41.1 | 6.8 | | | |
ASSETS | | | | | | |
Cash and cash equivalents | | 0 | 0 | 0 | | 0 |
Accounts receivable, net | | 0 | | 0 | | |
Inventories | | 0 | | 0 | | |
Non-trade amounts receivable, net | | 0 | | 0.1 | | |
Intercompany receivables | | 14.4 | | 11.8 | | |
Prepaid expenses and other current assets | | 0.7 | | 1.1 | | |
Total current assets | | 15.1 | | 13 | | |
Deferred income tax benefits, net | | 142.7 | | 143.5 | | |
Property, plant and equipment, net | | 0 | | 0 | | |
Long-term receivables, net | | 0 | | 0 | | |
Trademarks and tradenames, net | | 0 | | 0 | | |
Goodwill | | 0 | | 0 | | |
Investments in subsidiaries | | 1,211.7 | | 1,164.8 | | |
Intercompany notes receivable | | 468 | | 462 | | |
Other assets, net | | 1.5 | | 1.6 | | |
Total assets | | 1,839 | | 1,784.9 | | |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | |
Accounts payable | | 0 | | 0 | | |
Short-term borrowings and current portion of long-term debt and capital lease obligations | | 128 | | 90.4 | | |
Intercompany payables | | 686.6 | | 688.2 | | |
Accrued liabilities | | 158.4 | | 155.1 | | |
Total current liabilities | | 973 | | 933.7 | | |
Long-term debt and capital lease obligations | | 599.3 | | 599.3 | | |
Intercompany notes payable | | 85 | | 78.5 | | |
Other liabilities | | 12.1 | | 12.4 | | |
Total shareholders' equity | | 169.6 | | 161 | | |
Total liabilities and shareholders' equity | | 1,839 | | 1,784.9 | | |
Operating Activities: | | | | | | |
Net cash used in operating activities | | 1.9 | 470.8 | | | |
Investing Activities: | | | | | | |
Capital expenditures | | 0 | 0 | | | |
Proceeds from disposal of property, plant and equipment | | 0 | 0 | | | |
Net intercompany loans | | 0.5 | (403.2) | | | |
Return of capital | | | 0 | | | |
Net cash used in investing activities | | 0.5 | (403.2) | | | |
Financing Activities: | | | | | | |
Dividend payments to shareholders | | (35) | (35.7) | | | |
Cash Dividends Paid to Parent Company | | 0 | 0 | | | |
Proceeds from exercise of stock options | | | 3.1 | | | |
Repurchase of common stock | | (0.8) | (0.9) | | | |
Repayment of capital lease obligations | | 0 | 0 | | | |
Net change in short-term debt | | 34.9 | 80.5 | | | |
Excess tax benefits from share-based payment arrangements | | | 0.8 | | | |
Net intercompany borrowings | | (1.5) | (115.4) | | | |
Return of capital to parent | | | 0 | | | |
Net cash provided by financing activities | | (2.4) | (67.6) | | | |
Effect of exchange rate changes on cash and cash equivalents | | 0 | 0 | | | |
Net change in cash and cash equivalents | | $ 0 | 0 | | | |
Guarantor | | | | | | |
Equity Method Investment, Ownership Percentage | | 100.00% | | | | |
Net sales | | $ 0 | 0 | | | |
Other revenue | | 25.3 | 28.3 | | | |
Cost of products sold | | 7.7 | 5.2 | | | |
Gross margin | | 17.6 | 23.1 | | | |
Delivery, sales and administrative expense | | 22.4 | 17.9 | | | |
Re-engineering and impairment charges | | 0 | 0 | | | |
Gains on disposal of assets | | 0 | 0 | | | |
Operating income | | (4.8) | 5.2 | | | |
Interest income | | 0.4 | 6.5 | | | |
Interest expense | | 12.3 | 8.1 | | | |
Income from equity investments in subsidiaries | | 53.4 | 34.7 | | | |
Other expense | | (4.1) | 0 | | | |
Income before income taxes | | 40.8 | 38.3 | | | |
Provision (benefit) for income taxes | | (7.2) | 1.6 | | | |
Net income | | 48 | 36.7 | | | |
Comprehensive income (loss) | | 47.1 | 7.6 | | | |
ASSETS | | | | | | |
Cash and cash equivalents | | 0.6 | 0.3 | 0 | | 0 |
Accounts receivable, net | | 0 | | 0 | | |
Inventories | | 0 | | 0 | | |
Non-trade amounts receivable, net | | 51.3 | | 30.1 | | |
Intercompany receivables | | 749.1 | | 754.2 | | |
Prepaid expenses and other current assets | | 2 | | 3.3 | | |
Total current assets | | 803 | | 787.6 | | |
Deferred income tax benefits, net | | 219.2 | | 219.9 | | |
Property, plant and equipment, net | | 45.7 | | 46.6 | | |
Long-term receivables, net | | 0.1 | | 0.1 | | |
Trademarks and tradenames, net | | 0 | | 0 | | |
Goodwill | | 2.9 | | 2.9 | | |
Investments in subsidiaries | | 1,237.8 | | 1,190.1 | | |
Intercompany notes receivable | | 95.6 | | 90.5 | | |
Other assets, net | | 0.8 | | 0.6 | | |
Total assets | | 2,405.1 | | 2,338.3 | | |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | |
Accounts payable | | 1.8 | | 3.3 | | |
Short-term borrowings and current portion of long-term debt and capital lease obligations | | 1.3 | | 1.2 | | |
Intercompany payables | | 231.6 | | 224.2 | | |
Accrued liabilities | | 118 | | 111.5 | | |
Total current liabilities | | 352.7 | | 340.2 | | |
Long-term debt and capital lease obligations | | 0 | | 0 | | |
Intercompany notes payable | | 790.4 | | 768.1 | | |
Other liabilities | | 93.3 | | 107.8 | | |
Total shareholders' equity | | 1,168.7 | | 1,122.2 | | |
Total liabilities and shareholders' equity | | 2,405.1 | | 2,338.3 | | |
Operating Activities: | | | | | | |
Net cash used in operating activities | | (20.9) | (29.3) | | | |
Investing Activities: | | | | | | |
Capital expenditures | | (2.4) | (3.8) | | | |
Proceeds from disposal of property, plant and equipment | | 0 | 0 | | | |
Net intercompany loans | | (1.4) | 70.4 | | | |
Return of capital | | | 105.5 | | | |
Net cash used in investing activities | | (3.8) | 172.1 | | | |
Financing Activities: | | | | | | |
Dividend payments to shareholders | | 0 | 0 | | | |
Cash Dividends Paid to Parent Company | | 0 | (400) | | | |
Proceeds from exercise of stock options | | | 0 | | | |
Repurchase of common stock | | 0 | 0 | | | |
Repayment of capital lease obligations | | 0 | 0 | | | |
Net change in short-term debt | | 0 | (2.3) | | | |
Excess tax benefits from share-based payment arrangements | | | 0 | | | |
Net intercompany borrowings | | 25.3 | 260 | | | |
Return of capital to parent | | | 0 | | | |
Net cash provided by financing activities | | 25.3 | (142.3) | | | |
Effect of exchange rate changes on cash and cash equivalents | | 0 | (0.2) | | | |
Net change in cash and cash equivalents | | 0.6 | 0.3 | | | |
Non-Guarantors | | | | | | |
Net sales | | 527 | 582 | | | |
Other revenue | | 7.7 | 5.2 | | | |
Cost of products sold | | 190.2 | 218.1 | | | |
Gross margin | | 344.5 | 369.1 | | | |
Delivery, sales and administrative expense | | 265.5 | 294 | | | |
Re-engineering and impairment charges | | 1.1 | 16.2 | | | |
Gains on disposal of assets | | 0.1 | 0.6 | | | |
Operating income | | 78 | 59.5 | | | |
Interest income | | 6.2 | 1 | | | |
Interest expense | | 2.1 | 6.6 | | | |
Income from equity investments in subsidiaries | | 0 | 0 | | | |
Other expense | | 4.5 | 7.2 | | | |
Income before income taxes | | 77.6 | 46.7 | | | |
Provision (benefit) for income taxes | | 24.4 | 13.4 | | | |
Net income | | 53.2 | 33.3 | | | |
Comprehensive income (loss) | | 49.5 | 4.8 | | | |
ASSETS | | | | | | |
Cash and cash equivalents | | 98 | 83.6 | 79.8 | | 77 |
Accounts receivable, net | | 164.5 | | 142.7 | | |
Inventories | | 274.4 | | 254.6 | | |
Non-trade amounts receivable, net | | 96.4 | | 109.6 | | |
Intercompany receivables | | 233.6 | | 228.8 | | |
Prepaid expenses and other current assets | | 123.2 | | 118.1 | | |
Total current assets | | 990.1 | | 933.6 | | |
Deferred income tax benefits, net | | 151.1 | | 161.5 | | |
Property, plant and equipment, net | | 207.2 | | 207 | | |
Long-term receivables, net | | 12.6 | | 13.1 | | |
Trademarks and tradenames, net | | 80.9 | | 82.7 | | |
Goodwill | | 143.4 | | 143.4 | | |
Investments in subsidiaries | | 0 | | 0 | | |
Intercompany notes receivable | | 605.4 | | 579.7 | | |
Other assets, net | | 95.2 | | 108.1 | | |
Total assets | | 2,285.9 | | 2,229.1 | | |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | |
Accounts payable | | 92.6 | | 123.5 | | |
Short-term borrowings and current portion of long-term debt and capital lease obligations | | 105.5 | | 70.9 | | |
Intercompany payables | | 78.9 | | 82.4 | | |
Accrued liabilities | | 259.4 | | 247.1 | | |
Total current liabilities | | 536.4 | | 523.9 | | |
Long-term debt and capital lease obligations | | 8.8 | | 8.9 | | |
Intercompany notes payable | | 293.6 | | 285.6 | | |
Other liabilities | | 166.3 | | 178 | | |
Total shareholders' equity | | 1,280.8 | | 1,232.7 | | |
Total liabilities and shareholders' equity | | 2,285.9 | | 2,229.1 | | |
Operating Activities: | | | | | | |
Net cash used in operating activities | | 10.1 | 42.7 | | | |
Investing Activities: | | | | | | |
Capital expenditures | | (7) | (10.1) | | | |
Proceeds from disposal of property, plant and equipment | | 0.4 | 2.1 | | | |
Net intercompany loans | | (18.7) | 29.1 | | | |
Return of capital | | | 0 | | | |
Net cash used in investing activities | | (25.3) | 21.1 | | | |
Financing Activities: | | | | | | |
Dividend payments to shareholders | | 0 | 0 | | | |
Cash Dividends Paid to Parent Company | | (1.5) | (76.4) | | | |
Proceeds from exercise of stock options | | | 0 | | | |
Repurchase of common stock | | 0 | 0 | | | |
Repayment of capital lease obligations | | (0.4) | (0.9) | | | |
Net change in short-term debt | | 31.8 | (6.5) | | | |
Excess tax benefits from share-based payment arrangements | | | 0 | | | |
Net intercompany borrowings | | (1.3) | 139.5 | | | |
Return of capital to parent | | | (105.5) | | | |
Net cash provided by financing activities | | 28.6 | (49.8) | | | |
Effect of exchange rate changes on cash and cash equivalents | | 4.8 | (7.4) | | | |
Net change in cash and cash equivalents | | 18.2 | 6.6 | | | |
Eliminations | | | | | | |
Net sales | | (1.3) | (0.2) | | | |
Other revenue | | (33) | (33.5) | | | |
Cost of products sold | | (31.9) | (31.7) | | | |
Gross margin | | (2.4) | (2) | | | |
Delivery, sales and administrative expense | | (2.4) | (2) | | | |
Re-engineering and impairment charges | | 0 | 0 | | | |
Gains on disposal of assets | | 0 | 0 | | | |
Operating income | | 0 | 0 | | | |
Interest income | | (11) | (14.2) | | | |
Interest expense | | (11) | (14.2) | | | |
Income from equity investments in subsidiaries | | (101.2) | (70) | | | |
Other expense | | 0 | 0 | | | |
Income before income taxes | | (101.2) | (70) | | | |
Provision (benefit) for income taxes | | 0 | 0 | | | |
Net income | | (101.2) | (70) | | | |
Comprehensive income (loss) | | (96.6) | (12.4) | | | |
ASSETS | | | | | | |
Cash and cash equivalents | | 0 | 0 | 0 | | $ 0 |
Accounts receivable, net | | 0 | | 0 | | |
Inventories | | 0 | | 0 | | |
Non-trade amounts receivable, net | | (96.1) | | (94.3) | | |
Intercompany receivables | | (997.1) | | (994.8) | | |
Prepaid expenses and other current assets | | (92.1) | | (94.6) | | |
Total current assets | | (1,185.3) | | (1,183.7) | | |
Deferred income tax benefits, net | | 0 | | 0 | | |
Property, plant and equipment, net | | 0 | | 0 | | |
Long-term receivables, net | | 0 | | 0 | | |
Trademarks and tradenames, net | | 0 | | 0 | | |
Goodwill | | 0 | | 0 | | |
Investments in subsidiaries | | (2,449.5) | | (2,354.9) | | |
Intercompany notes receivable | | (1,169) | | (1,132.2) | | |
Other assets, net | | (68.9) | | (83.3) | | |
Total assets | | (4,872.7) | | (4,754.1) | | |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | |
Accounts payable | | 0 | | (0.1) | | |
Short-term borrowings and current portion of long-term debt and capital lease obligations | | 0 | | 0 | | |
Intercompany payables | | (997.1) | | (994.8) | | |
Accrued liabilities | | (188.3) | | (188.9) | | |
Total current liabilities | | (1,185.4) | | (1,183.8) | | |
Long-term debt and capital lease obligations | | 0 | | 0 | | |
Intercompany notes payable | | (1,169) | | (1,132.2) | | |
Other liabilities | | (68.8) | | (83.2) | | |
Total shareholders' equity | | (2,449.5) | | (2,354.9) | | |
Total liabilities and shareholders' equity | | (4,872.7) | | $ (4,754.1) | | |
Operating Activities: | | | | | | |
Net cash used in operating activities | | 1.4 | (496) | | | |
Investing Activities: | | | | | | |
Capital expenditures | | 0 | 0 | | | |
Proceeds from disposal of property, plant and equipment | | 0 | 0 | | | |
Net intercompany loans | | 19.6 | 303.7 | | | |
Return of capital | | | (105.5) | | | |
Net cash used in investing activities | | 19.6 | 198.2 | | | |
Financing Activities: | | | | | | |
Dividend payments to shareholders | | 0 | 0 | | | |
Cash Dividends Paid to Parent Company | | 1.5 | 476.4 | | | |
Proceeds from exercise of stock options | | | 0 | | | |
Repurchase of common stock | | 0 | 0 | | | |
Repayment of capital lease obligations | | 0 | 0 | | | |
Net change in short-term debt | | 0 | 0 | | | |
Excess tax benefits from share-based payment arrangements | | | 0 | | | |
Net intercompany borrowings | | (22.5) | (284.1) | | | |
Return of capital to parent | | | 105.5 | | | |
Net cash provided by financing activities | | (21) | 297.8 | | | |
Effect of exchange rate changes on cash and cash equivalents | | 0 | 0 | | | |
Net change in cash and cash equivalents | | $ 0 | $ 0 | | | |
| |
[1] | (a)See Note 7 to the unaudited Consolidated Financial Statements for a discussion of re-engineering and impairment charges. | |