Consolidating Financial Information (Tables) | 3 Months Ended |
Apr. 04, 2015 |
Text Block [Abstract] | |
Condensed Consolidating Statement of Income (Loss) | |
| | | | | | | | | | | | | | | | | | | |
| Condensed Consolidating Statement of Comprehensive Income |
Quarter Ended April 4, 2015 |
| Parent | | Guarantor | | Non-Guarantor | | Consolidating | | Consolidated |
Company | Subsidiaries | Subsidiaries | Entries and |
| | | Eliminations |
Net sales | $ | 951,090 | | | $ | 153,174 | | | $ | 792,012 | | | $ | (687,355 | ) | | $ | 1,208,921 | |
|
Cost of sales | 772,889 | | | 74,310 | | | 600,410 | | | (684,919 | ) | | 762,690 | |
|
Gross profit | 178,201 | | | 78,864 | | | 191,602 | | | (2,436 | ) | | 446,231 | |
|
Selling, general and administrative expenses | 224,682 | | | 52,864 | | | 80,454 | | | (1,700 | ) | | 356,300 | |
|
Operating profit | (46,481 | ) | | 26,000 | | | 111,148 | | | (736 | ) | | 89,931 | |
|
Equity in earnings of subsidiaries | 131,166 | | | 108,170 | | | — | | | (239,336 | ) | | — | |
|
Other expenses | 382 | | | — | | | — | | | — | | | 382 | |
|
Interest expense, net | 19,123 | | | (4 | ) | | 7,782 | | | (14 | ) | | 26,887 | |
|
Income before income tax expense | 65,180 | | | 134,174 | | | 103,366 | | | (240,058 | ) | | 62,662 | |
|
Income tax expense | 12,544 | | | (11,090 | ) | | 8,572 | | | — | | | 10,026 | |
|
Net income | $ | 52,636 | | | $ | 145,264 | | | $ | 94,794 | | | $ | (240,058 | ) | | $ | 52,636 | |
|
| | | | | | | | | |
Comprehensive income | $ | 57,479 | | | $ | 145,264 | | | $ | 90,404 | | | $ | (235,668 | ) | | $ | 57,479 | |
|
|
|
| | | | | | | | | | | | | | | | | | | |
| Condensed Consolidating Statement of Comprehensive Income |
Quarter Ended March 29, 2014 |
| Parent | | Guarantor | | Non-Guarantor | | Consolidating | | Consolidated |
Company | Subsidiaries | Subsidiaries | Entries and |
| | | Eliminations |
Net sales | $ | 892,330 | | | $ | 219,950 | | | $ | 560,186 | | | $ | (613,096 | ) | | $ | 1,059,370 | |
|
Cost of sales | 721,146 | | | 133,481 | | | 430,550 | | | (582,584 | ) | | 702,593 | |
|
Gross profit | 171,184 | | | 86,469 | | | 129,636 | | | (30,512 | ) | | 356,777 | |
|
Selling, general and administrative expenses | 190,705 | | | 70,023 | | | 26,479 | | | (2,218 | ) | | 284,989 | |
|
Operating profit | (19,521 | ) | | 16,446 | | | 103,157 | | | (28,294 | ) | | 71,788 | |
|
Equity in earnings of subsidiaries | 85,065 | | | 74,860 | | | — | | | (159,925 | ) | | — | |
|
Other expenses | 435 | | | — | | | — | | | — | | | 435 | |
|
Interest expense, net | 17,884 | | | 1,986 | | | 2,056 | | | (108 | ) | | 21,818 | |
|
Income before income tax expense | 47,225 | | | 89,320 | | | 101,101 | | | (188,111 | ) | | 49,535 | |
|
Income tax expense | 5,665 | | | (2,314 | ) | | 4,624 | | | — | | | 7,975 | |
|
Net income | $ | 41,560 | | | $ | 91,634 | | | $ | 96,477 | | | $ | (188,111 | ) | | $ | 41,560 | |
|
| | | | | | | | | |
Comprehensive income | $ | 40,779 | | | $ | 91,634 | | | $ | 94,212 | | | $ | (185,846 | ) | | $ | 40,779 | |
|
|
| | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | |
| Condensed Consolidating Balance Sheet |
April 4, 2015 |
| Parent | | Guarantor | | Non-Guarantor | | Consolidating | | Consolidated |
Company | Subsidiaries | Subsidiaries | Entries and |
| | | Eliminations |
Assets | | | | | | | | | |
Cash and cash equivalents | $ | 4,243 | | | $ | 12,111 | | | $ | 260,713 | | | $ | — | | | $ | 277,067 | |
|
Trade accounts receivable, net | 100,560 | | | 39,309 | | | 573,964 | | | (720 | ) | | 713,113 | |
|
Inventories | 1,113,536 | | | 144,556 | | | 583,349 | | | (148,729 | ) | | 1,692,712 | |
|
Deferred tax assets | 197,291 | | | 3,515 | | | 10,671 | | | — | | | 211,477 | |
|
Other current assets | 56,074 | | | 9,262 | | | 60,983 | | | — | | | 126,319 | |
|
Total current assets | 1,471,704 | | | 208,753 | | | 1,489,680 | | | (149,449 | ) | | 3,020,688 | |
|
Property, net | 90,461 | | | 40,503 | | | 531,845 | | | — | | | 662,809 | |
|
Trademarks and other identifiable intangibles, net | 4,249 | | | 77,949 | | | 568,416 | | | — | | | 650,614 | |
|
Goodwill | 232,882 | | | 124,247 | | | 355,281 | | | — | | | 712,410 | |
|
Investments in subsidiaries | 3,878,036 | | | 1,940,944 | | | — | | | (5,818,980 | ) | | — | |
|
Deferred tax assets | 202,820 | | | 74,703 | | | 15,593 | | | — | | | 293,116 | |
|
Receivables from related entities | 4,794,908 | | | 4,587,194 | | | 2,169,608 | | | (11,551,710 | ) | | — | |
|
Other noncurrent assets | 52,430 | | | 426 | | | 15,433 | | | — | | | 68,289 | |
|
Total assets | $ | 10,727,490 | | | $ | 7,054,719 | | | $ | 5,145,856 | | | $ | (17,520,139 | ) | | $ | 5,407,926 | |
|
| | | | | | | | | |
Liabilities and Stockholders’ | | | | | | | | | |
Equity |
Accounts payable | $ | 345,709 | | | $ | 22,995 | | | $ | 244,557 | | | $ | — | | | $ | 613,261 | |
|
Accrued liabilities | 211,107 | | | 37,452 | | | 211,467 | | | (356 | ) | | 459,670 | |
|
Notes payable | — | | | — | | | 116,742 | | | — | | | 116,742 | |
|
Accounts Receivable Securitization Facility | — | | | — | | | 199,609 | | | — | | | 199,609 | |
|
Current portion of long-term debt | — | | | — | | | 11,464 | | | — | | | 11,464 | |
|
Total current liabilities | 556,816 | | | 60,447 | | | 783,839 | | | (356 | ) | | 1,400,746 | |
|
Long-term debt | 1,583,000 | | | — | | | 390,876 | | | — | | | 1,973,876 | |
|
Pension and postretirement benefits | 301,064 | | | — | | | 64,439 | | | — | | | 365,503 | |
|
Payables to related entities | 6,742,128 | | | 3,371,383 | | | 1,438,199 | | | (11,551,710 | ) | | — | |
|
Other noncurrent liabilities | 141,253 | | | 12,480 | | | 111,642 | | | (803 | ) | | 264,572 | |
|
Total liabilities | 9,324,261 | | | 3,444,310 | | | 2,788,995 | | | (11,552,869 | ) | | 4,004,697 | |
|
Stockholders’ equity | 1,403,229 | | | 3,610,409 | | | 2,356,861 | | | (5,967,270 | ) | | 1,403,229 | |
|
Total liabilities and stockholders’ equity | $ | 10,727,490 | | | $ | 7,054,719 | | | $ | 5,145,856 | | | $ | (17,520,139 | ) | | $ | 5,407,926 | |
|
Condensed Consolidating Balance Sheet | |
| | | | | | | | | | | | | | | | | | | |
| Condensed Consolidating Balance Sheet |
April 4, 2015 |
| Parent | | Guarantor | | Non-Guarantor | | Consolidating | | Consolidated |
Company | Subsidiaries | Subsidiaries | Entries and |
| | | Eliminations |
Assets | | | | | | | | | |
Cash and cash equivalents | $ | 4,243 | | | $ | 12,111 | | | $ | 260,713 | | | $ | — | | | $ | 277,067 | |
|
Trade accounts receivable, net | 100,560 | | | 39,309 | | | 573,964 | | | (720 | ) | | 713,113 | |
|
Inventories | 1,113,536 | | | 144,556 | | | 583,349 | | | (148,729 | ) | | 1,692,712 | |
|
Deferred tax assets | 197,291 | | | 3,515 | | | 10,671 | | | — | | | 211,477 | |
|
Other current assets | 56,074 | | | 9,262 | | | 60,983 | | | — | | | 126,319 | |
|
Total current assets | 1,471,704 | | | 208,753 | | | 1,489,680 | | | (149,449 | ) | | 3,020,688 | |
|
Property, net | 90,461 | | | 40,503 | | | 531,845 | | | — | | | 662,809 | |
|
Trademarks and other identifiable intangibles, net | 4,249 | | | 77,949 | | | 568,416 | | | — | | | 650,614 | |
|
Goodwill | 232,882 | | | 124,247 | | | 355,281 | | | — | | | 712,410 | |
|
Investments in subsidiaries | 3,878,036 | | | 1,940,944 | | | — | | | (5,818,980 | ) | | — | |
|
Deferred tax assets | 202,820 | | | 74,703 | | | 15,593 | | | — | | | 293,116 | |
|
Receivables from related entities | 4,794,908 | | | 4,587,194 | | | 2,169,608 | | | (11,551,710 | ) | | — | |
|
Other noncurrent assets | 52,430 | | | 426 | | | 15,433 | | | — | | | 68,289 | |
|
Total assets | $ | 10,727,490 | | | $ | 7,054,719 | | | $ | 5,145,856 | | | $ | (17,520,139 | ) | | $ | 5,407,926 | |
|
| | | | | | | | | |
Liabilities and Stockholders’ | | | | | | | | | |
Equity |
Accounts payable | $ | 345,709 | | | $ | 22,995 | | | $ | 244,557 | | | $ | — | | | $ | 613,261 | |
|
Accrued liabilities | 211,107 | | | 37,452 | | | 211,467 | | | (356 | ) | | 459,670 | |
|
Notes payable | — | | | — | | | 116,742 | | | — | | | 116,742 | |
|
Accounts Receivable Securitization Facility | — | | | — | | | 199,609 | | | — | | | 199,609 | |
|
Current portion of long-term debt | — | | | — | | | 11,464 | | | — | | | 11,464 | |
|
Total current liabilities | 556,816 | | | 60,447 | | | 783,839 | | | (356 | ) | | 1,400,746 | |
|
Long-term debt | 1,583,000 | | | — | | | 390,876 | | | — | | | 1,973,876 | |
|
Pension and postretirement benefits | 301,064 | | | — | | | 64,439 | | | — | | | 365,503 | |
|
Payables to related entities | 6,742,128 | | | 3,371,383 | | | 1,438,199 | | | (11,551,710 | ) | | — | |
|
Other noncurrent liabilities | 141,253 | | | 12,480 | | | 111,642 | | | (803 | ) | | 264,572 | |
|
Total liabilities | 9,324,261 | | | 3,444,310 | | | 2,788,995 | | | (11,552,869 | ) | | 4,004,697 | |
|
Stockholders’ equity | 1,403,229 | | | 3,610,409 | | | 2,356,861 | | | (5,967,270 | ) | | 1,403,229 | |
|
Total liabilities and stockholders’ equity | $ | 10,727,490 | | | $ | 7,054,719 | | | $ | 5,145,856 | | | $ | (17,520,139 | ) | | $ | 5,407,926 | |
|
|
|
| | | | | | | | | | | | | | | | | | | |
| Condensed Consolidating Balance Sheet |
January 3, 2015 |
| Parent | | Guarantor | | Non-Guarantor | | Consolidating | | Consolidated |
Company | Subsidiaries | Subsidiaries | Entries and |
| | | Eliminations |
Assets | | | | | | | | | |
Cash and cash equivalents | $ | 10,910 | | | $ | 10,796 | | | $ | 218,149 | | | $ | — | | | $ | 239,855 | |
|
Trade accounts receivable, net | 73,794 | | | 37,511 | | | 561,514 | | | (771 | ) | | 672,048 | |
|
Inventories | 958,376 | | | 120,341 | | | 607,356 | | | (148,873 | ) | | 1,537,200 | |
|
Deferred tax assets | 200,050 | | | 3,515 | | | 11,500 | | | — | | | 215,065 | |
|
Other current assets | 38,446 | | | 11,224 | | | 51,394 | | | — | | | 101,064 | |
|
Total current assets | 1,281,576 | | | 183,387 | | | 1,449,913 | | | (149,644 | ) | | 2,765,232 | |
|
Property, net | 88,599 | | | 46,221 | | | 539,559 | | | — | | | 674,379 | |
|
Trademarks and other identifiable intangibles, net | 4,102 | | | 79,393 | | | 607,706 | | | — | | | 691,201 | |
|
Goodwill | 232,881 | | | 124,247 | | | 365,992 | | | — | | | 723,120 | |
|
Investments in subsidiaries | 3,732,783 | | | 1,792,790 | | | — | | | (5,525,573 | ) | | — | |
|
Deferred tax assets | 202,910 | | | 74,735 | | | 16,702 | | | — | | | 294,347 | |
|
Receivables from related entities | 4,585,755 | | | 4,471,644 | | | 2,087,280 | | | (11,144,679 | ) | | — | |
|
Other noncurrent assets | 55,540 | | | 428 | | | 17,534 | | | — | | | 73,502 | |
|
Total assets | $ | 10,184,146 | | | $ | 6,772,845 | | | $ | 5,084,686 | | | $ | (16,819,896 | ) | | $ | 5,221,781 | |
|
| | | | | | | | | |
Liabilities and Stockholders’ | | | | | | | | | |
Equity |
Accounts payable | $ | 353,799 | | | $ | 11,925 | | | $ | 255,496 | | | $ | — | | | $ | 621,220 | |
|
Accrued liabilities | 190,739 | | | 61,339 | | | 242,437 | | | 1,112 | | | 495,627 | |
|
Notes payable | — | | | — | | | 144,438 | | | — | | | 144,438 | |
|
Accounts Receivable Securitization Facility | — | | | — | | | 210,963 | | | — | | | 210,963 | |
|
Current portion of long-term debt | — | | | — | | | 14,354 | | | — | | | 14,354 | |
|
Total current liabilities | 544,538 | | | 73,264 | | | 867,688 | | | 1,112 | | | 1,486,602 | |
|
Long-term debt | 1,176,500 | | | — | | | 437,497 | | | — | | | 1,613,997 | |
|
Pension and postretirement benefits | 399,931 | | | — | | | 72,072 | | | — | | | 472,003 | |
|
Payables to related entities | 6,544,095 | | | 3,270,513 | | | 1,330,071 | | | (11,144,679 | ) | | — | |
|
Other noncurrent liabilities | 132,310 | | | 12,609 | | | 118,287 | | | (799 | ) | | 262,407 | |
|
Total liabilities | 8,797,374 | | | 3,356,386 | | | 2,825,615 | | | (11,144,366 | ) | | 3,835,009 | |
|
Stockholders’ equity | 1,386,772 | | | 3,416,459 | | | 2,259,071 | | | (5,675,530 | ) | | 1,386,772 | |
|
Total liabilities and stockholders’ equity | $ | 10,184,146 | | | $ | 6,772,845 | | | $ | 5,084,686 | | | $ | (16,819,896 | ) | | $ | 5,221,781 | |
|
|
| | | | | | | | | | | | | | | | | | | |
| Condensed Consolidating Statement of Cash Flows |
Three Months Ended April 4, 2015 |
| Parent | | Guarantor | | Non-Guarantor | | Consolidating | | Consolidated |
Company | Subsidiaries | Subsidiaries | Entries and |
| | | Eliminations |
Net cash from operating activities | $ | (115,241 | ) | | $ | 68,660 | | | $ | (391,119 | ) | | $ | 178,355 | | | $ | (259,345 | ) |
|
Investing activities: | | | | | | | | | |
Purchases of property, plant and equipment | (8,864 | ) | | (3,796 | ) | | (23,708 | ) | | — | | | (36,368 | ) |
|
Proceeds from sales of assets | — | | | 4,322 | | | 413 | | | — | | | 4,735 | |
|
Net cash from investing activities | (8,864 | ) | | 526 | | | (23,295 | ) | | — | | | (31,633 | ) |
|
Financing activities: | | | | | | | | | |
Borrowings on notes payable | — | | | — | | | 43,828 | | | — | | | 43,828 | |
|
Repayments on notes payable | — | | | — | | | (61,137 | ) | | — | | | (61,137 | ) |
|
Borrowings on Accounts Receivable Securitization Facility | — | | | — | | | 79,039 | | | — | | | 79,039 | |
|
Repayments on Accounts Receivable Securitization Facility | — | | | — | | | (90,393 | ) | | — | | | (90,393 | ) |
|
Borrowings on Revolving Loan Facility | 1,327,500 | | | — | | | — | | | — | | | 1,327,500 | |
|
Repayments on Revolving Loan Facility | (921,000 | ) | | — | | | — | | | — | | | (921,000 | ) |
|
Repayments on Euro Term Loan Facility | — | | | — | | | (974 | ) | | — | | | (974 | ) |
|
Cash dividends paid | (40,083 | ) | | — | | | — | | | — | | | (40,083 | ) |
|
Taxes paid related to net shares settlement of equity awards | (17,982 | ) | | — | | | — | | | — | | | (17,982 | ) |
|
Excess tax benefit from stock-based compensation | 12,833 | | | — | | | — | | | — | | | 12,833 | |
|
Other | 1,183 | | | — | | | 946 | | | (6 | ) | | 2,123 | |
|
Net transactions with related entities | (245,013 | ) | | (67,871 | ) | | 491,233 | | | (178,349 | ) | | — | |
|
Net cash from financing activities | 117,438 | | | (67,871 | ) | | 462,542 | | | (178,355 | ) | | 333,754 | |
|
Effect of changes in foreign exchange rates on cash | — | | | — | | | (5,564 | ) | | — | | | (5,564 | ) |
|
Change in cash and cash equivalents | (6,667 | ) | | 1,315 | | | 42,564 | | | — | | | 37,212 | |
|
Cash and cash equivalents at beginning of year | 10,910 | | | 10,796 | | | 218,149 | | | — | | | 239,855 | |
|
Cash and cash equivalents at end of period | $ | 4,243 | | | $ | 12,111 | | | $ | 260,713 | | | $ | — | | | $ | 277,067 | |
|
Condensed Consolidating Statement of Cash Flows | |
| | | | | | | | | | | | | | | | | | | |
| Condensed Consolidating Statement of Cash Flows |
Three Months Ended April 4, 2015 |
| Parent | | Guarantor | | Non-Guarantor | | Consolidating | | Consolidated |
Company | Subsidiaries | Subsidiaries | Entries and |
| | | Eliminations |
Net cash from operating activities | $ | (115,241 | ) | | $ | 68,660 | | | $ | (391,119 | ) | | $ | 178,355 | | | $ | (259,345 | ) |
|
Investing activities: | | | | | | | | | |
Purchases of property, plant and equipment | (8,864 | ) | | (3,796 | ) | | (23,708 | ) | | — | | | (36,368 | ) |
|
Proceeds from sales of assets | — | | | 4,322 | | | 413 | | | — | | | 4,735 | |
|
Net cash from investing activities | (8,864 | ) | | 526 | | | (23,295 | ) | | — | | | (31,633 | ) |
|
Financing activities: | | | | | | | | | |
Borrowings on notes payable | — | | | — | | | 43,828 | | | — | | | 43,828 | |
|
Repayments on notes payable | — | | | — | | | (61,137 | ) | | — | | | (61,137 | ) |
|
Borrowings on Accounts Receivable Securitization Facility | — | | | — | | | 79,039 | | | — | | | 79,039 | |
|
Repayments on Accounts Receivable Securitization Facility | — | | | — | | | (90,393 | ) | | — | | | (90,393 | ) |
|
Borrowings on Revolving Loan Facility | 1,327,500 | | | — | | | — | | | — | | | 1,327,500 | |
|
Repayments on Revolving Loan Facility | (921,000 | ) | | — | | | — | | | — | | | (921,000 | ) |
|
Repayments on Euro Term Loan Facility | — | | | — | | | (974 | ) | | — | | | (974 | ) |
|
Cash dividends paid | (40,083 | ) | | — | | | — | | | — | | | (40,083 | ) |
|
Taxes paid related to net shares settlement of equity awards | (17,982 | ) | | — | | | — | | | — | | | (17,982 | ) |
|
Excess tax benefit from stock-based compensation | 12,833 | | | — | | | — | | | — | | | 12,833 | |
|
Other | 1,183 | | | — | | | 946 | | | (6 | ) | | 2,123 | |
|
Net transactions with related entities | (245,013 | ) | | (67,871 | ) | | 491,233 | | | (178,349 | ) | | — | |
|
Net cash from financing activities | 117,438 | | | (67,871 | ) | | 462,542 | | | (178,355 | ) | | 333,754 | |
|
Effect of changes in foreign exchange rates on cash | — | | | — | | | (5,564 | ) | | — | | | (5,564 | ) |
|
Change in cash and cash equivalents | (6,667 | ) | | 1,315 | | | 42,564 | | | — | | | 37,212 | |
|
Cash and cash equivalents at beginning of year | 10,910 | | | 10,796 | | | 218,149 | | | — | | | 239,855 | |
|
Cash and cash equivalents at end of period | $ | 4,243 | | | $ | 12,111 | | | $ | 260,713 | | | $ | — | | | $ | 277,067 | |
|
|
|
| | | | | | | | | | | | | | | | | | | |
| Condensed Consolidating Statement of Cash Flow |
Three Months Ended March 29, 2014 |
| Parent | | Guarantor | | Non-Guarantor | | Consolidating | | Consolidated |
Company | Subsidiaries | Subsidiaries | Entries and |
| | | Eliminations |
Net cash from operating activities | $ | (16,895 | ) | | $ | 54,176 | | | $ | 60,424 | | | $ | (159,941 | ) | | $ | (62,236 | ) |
|
Investing activities: | | | | | | | | | |
Purchases of property, plant and equipment | (4,164 | ) | | (1,454 | ) | | (6,606 | ) | | — | | | (12,224 | ) |
|
Proceeds from sales of assets | — | | | — | | | 55 | | | — | | | 55 | |
|
Net cash from investing activities | (4,164 | ) | | (1,454 | ) | | (6,551 | ) | | — | | | (12,169 | ) |
|
Financing activities: | | | | | | | | | |
Borrowings on notes payable | — | | | — | | | 33,494 | | | — | | | 33,494 | |
|
Repayments on notes payable | — | | | — | | | (31,016 | ) | | — | | | (31,016 | ) |
|
Borrowings on Accounts Receivable Securitization Facility | — | | | — | | | 48,172 | | | — | | | 48,172 | |
|
Repayments on Accounts Receivable Securitization Facility | — | | | — | | | (65,083 | ) | | — | | | (65,083 | ) |
|
Borrowings on Revolving Loan Facility | 1,118,000 | | | — | | | — | | | — | | | 1,118,000 | |
|
Repayments on Revolving Loan Facility | (965,000 | ) | | — | | | — | | | — | | | (965,000 | ) |
|
Cash dividends paid | (29,850 | ) | | — | | | — | | | — | | | (29,850 | ) |
|
Taxes paid related to net shares settlement of equity awards | (4,631 | ) | | — | | | — | | | — | | | (4,631 | ) |
|
Excess tax benefit from stock-based compensation | 5,602 | | | — | | | — | | | — | | | 5,602 | |
|
Other | 828 | | | — | | | (325 | ) | | — | | | 503 | |
|
Net transactions with related entities | (99,344 | ) | | (53,910 | ) | | (6,687 | ) | | 159,941 | | | — | |
|
Net cash from financing activities | 25,605 | | | (53,910 | ) | | (21,445 | ) | | 159,941 | | | 110,191 | |
|
Effect of changes in foreign exchange rates on cash | — | | | — | | | (513 | ) | | — | | | (513 | ) |
|
Change in cash and cash equivalents | 4,546 | | | (1,188 | ) | | 31,915 | | | — | | | 35,273 | |
|
Cash and cash equivalents at beginning of year | 5,695 | | | 7,811 | | | 102,357 | | | — | | | 115,863 | |
|
Cash and cash equivalents at end of period | $ | 10,241 | | | $ | 6,623 | | | $ | 134,272 | | | $ | — | | | $ | 151,136 | |
|
| | | | | | | | | | | | | | | | | | | | |