Guarantor Information (Details) - USD ($) $ in Millions | 3 Months Ended | | |
Apr. 01, 2017 | Mar. 26, 2016 | Dec. 31, 2016 | Dec. 26, 2015 |
Net sales | $ 554.8 | $ 525.7 | | | |
Other revenue | 0 | 0 | | | |
Cost of products sold | 177.7 | 166 | | | |
Gross margin | 377.1 | 359.7 | | | |
Delivery, sales and administrative expense | 299.1 | 288.7 | | | |
Re-engineering and impairment charges | 2.3 | 1.1 | [1] | | |
Gains on disposal of assets | 0.1 | 0.1 | | | |
Operating income | 75.8 | 70 | | | |
Interest income | 0.5 | 0.7 | | | |
Interest expense | 11.6 | 12.1 | | | |
Income from equity investments in subsidiaries | 0 | 0 | | | |
Other expense | 0.5 | 0.4 | | | |
Income before income taxes | 64.2 | 58.2 | | | |
Provision (benefit) for income taxes | 16.8 | 14.8 | | | |
Net income | 47.4 | 43.4 | | | |
Comprehensive income (loss) | 83.6 | 41.1 | | | |
ASSETS | | | | | |
Cash and cash equivalents | 98.4 | 98.6 | | $ 93.2 | $ 79.8 |
Accounts receivable, net | 156.9 | | | 125.3 | |
Inventories | 268.1 | | | 240.4 | |
Non-trade amounts receivable, net | 51 | | | 64.9 | |
Intercompany receivables | 0 | | | 0 | |
Prepaid expenses and other current assets | 28.3 | | | 21.5 | |
Total current assets | 602.7 | | | 545.3 | |
Deferred income tax benefits, net | 547.4 | | | 539.7 | |
Property, plant and equipment, net | 269.1 | | | 259.8 | |
Long-term receivables, net | 13.9 | | | 13.2 | |
Trademarks and tradenames, net | 69.6 | | | 67.3 | |
Goodwill | 141.6 | | | 132.6 | |
Investments in subsidiaries | 0 | | | 0 | |
Intercompany notes receivable | 0 | | | 0 | |
Other assets, net | 33.3 | | | 29.9 | |
Total assets | 1,677.6 | | | 1,587.8 | |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | |
Accounts payable | 93 | | | 117.7 | |
Short-term borrowings and current portion of long-term debt and capital lease obligations | 176.8 | | | 105.9 | |
Intercompany payables | 0 | | | 0 | |
Accrued liabilities | 315.3 | | | 324 | |
Total current liabilities | 585.1 | | | 547.6 | |
Long-term debt and capital lease obligations | 605.9 | | | 606 | |
Intercompany notes payable | 0 | | | 0 | |
Other liabilities | 218.9 | | | 221.4 | |
Total shareholders' equity | 267.7 | | | 212.8 | |
Total liabilities and shareholders' equity | 1,677.6 | | | 1,587.8 | |
Operating Activities: | | | | | |
Net cash used in operating activities | (17.6) | (7.5) | | | |
Investing Activities: | | | | | |
Capital expenditures | (16) | (9.4) | | | |
Proceeds from disposal of property, plant and equipment | 0.3 | 0.4 | | | |
Net intercompany loans | 0 | 0 | | | |
Net cash used in investing activities | (15.7) | (9) | | | |
Financing Activities: | | | | | |
Dividend payments to shareholders | (34.7) | (35) | | | |
Cash Dividends Paid to Parent Company | 0 | 0 | | | |
Proceeds from exercise of stock options | 2.1 | 0 | | | |
Repurchase of common stock | (0.5) | (0.8) | | | |
Repayment of capital lease obligations | (0.4) | (0.4) | | | |
Net change in short-term debt | 67.6 | 66.7 | | | |
Net intercompany borrowings | 0 | 0 | | | |
Net cash provided by financing activities | 34.1 | 30.5 | | | |
Effect of exchange rate changes on cash and cash equivalents | 4.4 | 4.8 | | | |
Net change in cash and cash equivalents | 5.2 | 18.8 | | | |
Parent | | | | | |
Net sales | 0 | 0 | | | |
Other revenue | 0 | 0 | | | |
Cost of products sold | 0 | 0 | | | |
Gross margin | 0 | 0 | | | |
Delivery, sales and administrative expense | 3.9 | 3.2 | | | |
Re-engineering and impairment charges | 0 | 0 | | | |
Gains on disposal of assets | 0 | 0 | | | |
Operating income | (3.9) | (3.2) | | | |
Interest income | 5.1 | 5.1 | | | |
Interest expense | 8.6 | 8.7 | | | |
Income from equity investments in subsidiaries | 51.9 | 47.8 | | | |
Other expense | 0 | 0 | | | |
Income before income taxes | 44.5 | 41 | | | |
Provision (benefit) for income taxes | (2.9) | (2.4) | | | |
Net income | 47.4 | 43.4 | | | |
Comprehensive income (loss) | 83.6 | 41.1 | | | |
ASSETS | | | | | |
Cash and cash equivalents | 0 | 0 | | 0 | 0 |
Accounts receivable, net | 0 | | | 0 | |
Inventories | 0 | | | 0 | |
Non-trade amounts receivable, net | 0 | | | 0 | |
Intercompany receivables | 11.8 | | | 11.9 | |
Prepaid expenses and other current assets | 0.7 | | | 1.1 | |
Total current assets | 12.5 | | | 13 | |
Deferred income tax benefits, net | 142.7 | | | 142.7 | |
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 | 1,447.5 | | | 1,356.7 | |
Intercompany notes receivable | 484.2 | | | 479.4 | |
Other assets, net | 1 | | | 1.2 | |
Total assets | 2,087.9 | | | 1,993 | |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | |
Accounts payable | 0 | | | 0 | |
Short-term borrowings and current portion of long-term debt and capital lease obligations | 172 | | | 104 | |
Intercompany payables | 831.8 | | | 858.9 | |
Accrued liabilities | 124.2 | | | 130.9 | |
Total current liabilities | 1,128 | | | 1,093.8 | |
Long-term debt and capital lease obligations | 599.4 | | | 599.4 | |
Intercompany notes payable | 82.5 | | | 77 | |
Other liabilities | 10.3 | | | 10 | |
Total shareholders' equity | 267.7 | | | 212.8 | |
Total liabilities and shareholders' equity | 2,087.9 | | | 1,993 | |
Operating Activities: | | | | | |
Net cash used in operating activities | (5.3) | 1.9 | | | |
Investing Activities: | | | | | |
Capital expenditures | 0 | 0 | | | |
Proceeds from disposal of property, plant and equipment | 0 | 0 | | | |
Net intercompany loans | 0.7 | 0.5 | | | |
Net cash used in investing activities | 0.7 | 0.5 | | | |
Financing Activities: | | | | | |
Dividend payments to shareholders | (34.7) | (35) | | | |
Cash Dividends Paid to Parent Company | 0 | 0 | | | |
Proceeds from exercise of stock options | 2.1 | | | | |
Repurchase of common stock | (0.5) | (0.8) | | | |
Repayment of capital lease obligations | 0 | 0 | | | |
Net change in short-term debt | 64.7 | 34.9 | | | |
Net intercompany borrowings | (27) | (1.5) | | | |
Net cash provided by financing activities | 4.6 | (2.4) | | | |
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 | 25.5 | 25.3 | | | |
Cost of products sold | 8.6 | 7.7 | | | |
Gross margin | 16.9 | 17.6 | | | |
Delivery, sales and administrative expense | 23.2 | 22.4 | | | |
Re-engineering and impairment charges | 0.4 | 0 | | | |
Gains on disposal of assets | 0 | 0 | | | |
Operating income | (6.7) | (4.8) | | | |
Interest income | 0.7 | 0.4 | | | |
Interest expense | 14.3 | 12.3 | | | |
Income from equity investments in subsidiaries | 78.7 | 53.4 | | | |
Other expense | 15.4 | (4.1) | | | |
Income before income taxes | 43 | 40.8 | | | |
Provision (benefit) for income taxes | (7.7) | (7.2) | | | |
Net income | 50.7 | 48 | | | |
Comprehensive income (loss) | 89.4 | 47.1 | | | |
ASSETS | | | | | |
Cash and cash equivalents | 0.3 | 0.6 | | 0.5 | 0 |
Accounts receivable, net | 0 | | | 0 | |
Inventories | 0 | | | 0 | |
Non-trade amounts receivable, net | 34.2 | | | 50.5 | |
Intercompany receivables | 904.8 | | | 935.8 | |
Prepaid expenses and other current assets | 6.3 | | | 5.4 | |
Total current assets | 945.6 | | | 992.2 | |
Deferred income tax benefits, net | 193.4 | | | 193.2 | |
Property, plant and equipment, net | 50.8 | | | 50.4 | |
Long-term receivables, net | 0.1 | | | 0.1 | |
Trademarks and tradenames, net | 0 | | | 0 | |
Goodwill | 2.9 | | | 2.9 | |
Investments in subsidiaries | 1,451.2 | | | 1,321.3 | |
Intercompany notes receivable | 101 | | | 95.6 | |
Other assets, net | 1.4 | | | 1.2 | |
Total assets | 2,746.4 | | | 2,656.9 | |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | |
Accounts payable | 2.7 | | | 5 | |
Short-term borrowings and current portion of long-term debt and capital lease obligations | 0 | | | 0 | |
Intercompany payables | 252.1 | | | 263.4 | |
Accrued liabilities | 104.5 | | | 102.8 | |
Total current liabilities | 359.3 | | | 371.2 | |
Long-term debt and capital lease obligations | 0 | | | 0 | |
Intercompany notes payable | 950.7 | | | 928 | |
Other liabilities | 46.1 | | | 56.8 | |
Total shareholders' equity | 1,390.3 | | | 1,300.9 | |
Total liabilities and shareholders' equity | 2,746.4 | | | 2,656.9 | |
Operating Activities: | | | | | |
Net cash used in operating activities | (27.1) | (20.9) | | | |
Investing Activities: | | | | | |
Capital expenditures | (4.8) | (2.4) | | | |
Proceeds from disposal of property, plant and equipment | 0 | 0 | | | |
Net intercompany loans | 22.2 | (1.4) | | | |
Net cash used in investing activities | 17.4 | (3.8) | | | |
Financing Activities: | | | | | |
Dividend payments to shareholders | 0 | 0 | | | |
Cash Dividends Paid to Parent Company | 0 | 0 | | | |
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 | | | |
Net intercompany borrowings | 9.5 | 25.3 | | | |
Net cash provided by financing activities | 9.5 | 25.3 | | | |
Effect of exchange rate changes on cash and cash equivalents | 0 | 0 | | | |
Net change in cash and cash equivalents | (0.2) | 0.6 | | | |
Non-Guarantors | | | | | |
Net sales | 556.7 | 527 | | | |
Other revenue | 8.6 | 7.7 | | | |
Cost of products sold | 202.6 | 190.2 | | | |
Gross margin | 362.7 | 344.5 | | | |
Delivery, sales and administrative expense | 274.5 | 265.5 | | | |
Re-engineering and impairment charges | 1.9 | 1.1 | | | |
Gains on disposal of assets | 0.1 | 0.1 | | | |
Operating income | 86.4 | 78 | | | |
Interest income | 8.3 | 6.2 | | | |
Interest expense | 2.3 | 2.1 | | | |
Income from equity investments in subsidiaries | 0 | 0 | | | |
Other expense | (14.9) | 4.5 | | | |
Income before income taxes | 107.3 | 77.6 | | | |
Provision (benefit) for income taxes | 27.4 | 24.4 | | | |
Net income | 79.9 | 53.2 | | | |
Comprehensive income (loss) | 132.8 | 49.5 | | | |
ASSETS | | | | | |
Cash and cash equivalents | 98.1 | 98 | | 92.7 | 79.8 |
Accounts receivable, net | 156.9 | | | 125.3 | |
Inventories | 268.1 | | | 240.4 | |
Non-trade amounts receivable, net | 104.8 | | | 85.1 | |
Intercompany receivables | 259.1 | | | 270.3 | |
Prepaid expenses and other current assets | 99.2 | | | 100.9 | |
Total current assets | 986.2 | | | 914.7 | |
Deferred income tax benefits, net | 211.3 | | | 203.8 | |
Property, plant and equipment, net | 218.3 | | | 209.4 | |
Long-term receivables, net | 13.8 | | | 13.1 | |
Trademarks and tradenames, net | 69.6 | | | 67.3 | |
Goodwill | 138.7 | | | 129.7 | |
Investments in subsidiaries | 0 | | | 0 | |
Intercompany notes receivable | 750.7 | | | 725.6 | |
Other assets, net | 51.4 | | | 57.8 | |
Total assets | 2,440 | | | 2,321.4 | |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | |
Accounts payable | 90.3 | | | 112.7 | |
Short-term borrowings and current portion of long-term debt and capital lease obligations | 4.8 | | | 1.9 | |
Intercompany payables | 91.8 | | | 95.7 | |
Accrued liabilities | 252.5 | | | 246.9 | |
Total current liabilities | 439.4 | | | 457.2 | |
Long-term debt and capital lease obligations | 6.5 | | | 6.6 | |
Intercompany notes payable | 302.7 | | | 295.6 | |
Other liabilities | 183 | | | 184.9 | |
Total shareholders' equity | 1,508.4 | | | 1,377.1 | |
Total liabilities and shareholders' equity | 2,440 | | | 2,321.4 | |
Operating Activities: | | | | | |
Net cash used in operating activities | 23.2 | 10.1 | | | |
Investing Activities: | | | | | |
Capital expenditures | (11.2) | (7) | | | |
Proceeds from disposal of property, plant and equipment | 0.3 | 0.4 | | | |
Net intercompany loans | (13) | (18.7) | | | |
Net cash used in investing activities | (23.9) | (25.3) | | | |
Financing Activities: | | | | | |
Dividend payments to shareholders | 0 | 0 | | | |
Cash Dividends Paid to Parent Company | (1.5) | (1.5) | | | |
Proceeds from exercise of stock options | 0 | | | | |
Repurchase of common stock | 0 | 0 | | | |
Repayment of capital lease obligations | (0.4) | (0.4) | | | |
Net change in short-term debt | 2.9 | 31.8 | | | |
Net intercompany borrowings | 0.7 | (1.3) | | | |
Net cash provided by financing activities | 1.7 | 28.6 | | | |
Effect of exchange rate changes on cash and cash equivalents | 4.4 | 4.8 | | | |
Net change in cash and cash equivalents | 5.4 | 18.2 | | | |
Eliminations | | | | | |
Net sales | (1.9) | (1.3) | | | |
Other revenue | (34.1) | (33) | | | |
Cost of products sold | (33.5) | (31.9) | | | |
Gross margin | (2.5) | (2.4) | | | |
Delivery, sales and administrative expense | (2.5) | (2.4) | | | |
Re-engineering and impairment charges | 0 | 0 | | | |
Gains on disposal of assets | 0 | 0 | | | |
Operating income | 0 | 0 | | | |
Interest income | (13.6) | (11) | | | |
Interest expense | (13.6) | (11) | | | |
Income from equity investments in subsidiaries | (130.6) | (101.2) | | | |
Other expense | 0 | 0 | | | |
Income before income taxes | (130.6) | (101.2) | | | |
Provision (benefit) for income taxes | 0 | 0 | | | |
Net income | (130.6) | (101.2) | | | |
Comprehensive income (loss) | (222.2) | (96.6) | | | |
ASSETS | | | | | |
Cash and cash equivalents | 0 | 0 | | 0 | $ 0 |
Accounts receivable, net | 0 | | | 0 | |
Inventories | 0 | | | 0 | |
Non-trade amounts receivable, net | (88) | | | (70.7) | |
Intercompany receivables | (1,175.7) | | | (1,218) | |
Prepaid expenses and other current assets | (77.9) | | | (85.9) | |
Total current assets | (1,341.6) | | | (1,374.6) | |
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 | (2,898.7) | | | (2,678) | |
Intercompany notes receivable | (1,335.9) | | | (1,300.6) | |
Other assets, net | (20.5) | | | (30.3) | |
Total assets | (5,596.7) | | | (5,383.5) | |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | |
Accounts payable | 0 | | | 0 | |
Short-term borrowings and current portion of long-term debt and capital lease obligations | 0 | | | 0 | |
Intercompany payables | (1,175.7) | | | (1,218) | |
Accrued liabilities | (165.9) | | | (156.6) | |
Total current liabilities | (1,341.6) | | | (1,374.6) | |
Long-term debt and capital lease obligations | 0 | | | 0 | |
Intercompany notes payable | (1,335.9) | | | (1,300.6) | |
Other liabilities | (20.5) | | | (30.3) | |
Total shareholders' equity | (2,898.7) | | | (2,678) | |
Total liabilities and shareholders' equity | (5,596.7) | | | $ (5,383.5) | |
Operating Activities: | | | | | |
Net cash used in operating activities | (8.4) | 1.4 | | | |
Investing Activities: | | | | | |
Capital expenditures | 0 | 0 | | | |
Proceeds from disposal of property, plant and equipment | 0 | 0 | | | |
Net intercompany loans | (9.9) | 19.6 | | | |
Net cash used in investing activities | (9.9) | 19.6 | | | |
Financing Activities: | | | | | |
Dividend payments to shareholders | 0 | 0 | | | |
Cash Dividends Paid to Parent Company | 1.5 | 1.5 | | | |
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 | | | |
Net intercompany borrowings | 16.8 | (22.5) | | | |
Net cash provided by financing activities | 18.3 | (21) | | | |
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. |