Consolidating Condensed Financial Information of Guarantor Subsidiaries |
19. Consolidating Condensed Financial Information of Guarantor Subsidiaries
Certain 100% wholly-owned subsidiaries of the Company (as listed below, collectively the “Guarantor
Subsidiaries”) have guaranteed fully and unconditionally, on a joint and several basis, the obligation to pay principal and interest on the Company’s $450 million 8.25% Senior Subordinated Notes (the “Notes”) due March 1,
2018. Certain subsidiaries and operating divisions are not guarantors of the Notes and have been included in the financial results of the Parent in the information below. These Non-Guarantor entities are not material to the Parent. Those
subsidiaries that are guarantors and co-obligors of the Notes are as follows:
Farnam Companies, Inc.
Four Paws Products Ltd.
Gulfstream Home & Garden, Inc.
Kaytee Products, Inc.
Matson, LLC
New England Pottery, LLC
Pennington Seed, Inc. (including Gro Tec, Inc. and All-Glass Aquarium Co., Inc.)
Pets International, Ltd.
T.F.H. Publications, Inc.
Wellmark International (including B2E
Corporation and B2E Biotech LLC)
During fiscal 2012, the Company consolidated certain of its legal entities into the Parent.
In fiscal years 2011 and 2010, the following were included as Guarantor Subsidiaries because they were separate legal entities at that time:
Grant Laboratories, Inc.
Interpet USA, LLC
Matthews Redwood & Nursery Supply, Inc.
Fiscal 2012 financial results reflect these entities as part of the Parent. Fiscal 2011 and 2010 financial results presented herein have been restated to reflect the current Guarantor structure.
In lieu of providing separate audited financial statements for the Guarantor Subsidiaries, the Company has included the
accompanying consolidating condensed financial statements based on the Company’s understanding of the Securities and Exchange Commission’s interpretation and application of Rule 3-10 of the Securities and Exchange Commission’s
Regulation S-X.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS
Fiscal Year Ended September 29, 2012 (in thousands)
|
|
|
|
Parent |
|
|
Guarantor Subsidiaries
|
|
|
Eliminations |
|
|
Consolidated |
|
Net sales
|
|
$ |
527,901 |
|
|
$ |
1,244,430 |
|
|
$ |
(72,318 |
) |
|
$ |
1,700,013 |
|
Cost of goods sold and occupancy
|
|
|
383,990 |
|
|
|
874,183 |
|
|
|
(72,318 |
) |
|
|
1,185,855 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
143,911 |
|
|
|
370,247 |
|
|
|
0 |
|
|
|
514,158 |
|
Selling, general and administrative expenses
|
|
|
144,171 |
|
|
|
295,566 |
|
|
|
0 |
|
|
|
439,737 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
(260 |
) |
|
|
74,681 |
|
|
|
0 |
|
|
|
74,421 |
|
Interest – net
|
|
|
(40,324 |
) |
|
|
154 |
|
|
|
0 |
|
|
|
(40,170 |
) |
Other income (expense)
|
|
|
(3,764 |
) |
|
|
4,442 |
|
|
|
0 |
|
|
|
678 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes and noncontrolling interest
|
|
|
(44,348 |
) |
|
|
79,277 |
|
|
|
0 |
|
|
|
34,929 |
|
Income taxes (tax benefit)
|
|
|
(15,698 |
) |
|
|
28,514 |
|
|
|
0 |
|
|
|
12,816 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) including noncontrolling interest
|
|
|
(28,650 |
) |
|
|
50,763 |
|
|
|
0 |
|
|
|
22,113 |
|
Net income attributable to noncontrolling interest
|
|
|
940 |
|
|
|
0 |
|
|
|
0 |
|
|
|
940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Central Garden & Pet Company before equity in undistributed income of guarantor
subsidiaries
|
|
|
(29,590 |
) |
|
|
50,763 |
|
|
|
0 |
|
|
|
21,173 |
|
Equity in undistributed income of guarantor subsidiaries
|
|
|
50,763 |
|
|
|
0 |
|
|
|
(50,763 |
) |
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Central Garden & Pet Company
|
|
$ |
21,173 |
|
|
$ |
50,763 |
|
|
$ |
(50,763 |
) |
|
$ |
21,173 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS
Fiscal Year Ended September 24, 2011 (in thousands)
|
|
|
|
Parent |
|
|
Guarantor Subsidiaries
|
|
|
Eliminations |
|
|
Consolidated |
|
Net sales
|
|
$ |
500,668 |
|
|
$ |
1,244,207 |
|
|
$ |
(116,223 |
) |
|
$ |
1,628,652 |
|
Cost of goods sold and occupancy
|
|
|
374,215 |
|
|
|
876,741 |
|
|
|
(116,223 |
) |
|
|
1,134,733 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
126,453 |
|
|
|
367,466 |
|
|
|
0 |
|
|
|
493,919 |
|
Selling, general and administrative expenses
|
|
|
132,974 |
|
|
|
275,770 |
|
|
|
0 |
|
|
|
408,744 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
(6,521 |
) |
|
|
91,696 |
|
|
|
0 |
|
|
|
85,175 |
|
Interest – net
|
|
|
(37,984 |
) |
|
|
236 |
|
|
|
0 |
|
|
|
(37,748 |
) |
Other income (expense)
|
|
|
(236 |
) |
|
|
786 |
|
|
|
0 |
|
|
|
550 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes and noncontrolling interest
|
|
|
(44,741 |
) |
|
|
92,718 |
|
|
|
0 |
|
|
|
47,977 |
|
Income taxes (tax benefit)
|
|
|
(17,299 |
) |
|
|
36,894 |
|
|
|
0 |
|
|
|
19,595 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) including noncontrolling interest
|
|
|
(27,442 |
) |
|
|
55,824 |
|
|
|
|
|
|
|
28,382 |
|
Net income attributable to noncontrolling interest
|
|
|
59 |
|
|
|
0 |
|
|
|
0 |
|
|
|
59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Central Garden & Pet Company before equity in undistributed income of guarantor
subsidiaries
|
|
|
(27,501 |
) |
|
|
55,824 |
|
|
|
0 |
|
|
|
28,323 |
|
Equity in undistributed income of guarantor subsidiaries
|
|
|
55,824 |
|
|
|
0 |
|
|
|
(55,824 |
) |
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Central Garden & Pet Company
|
|
$ |
28,323 |
|
|
$ |
55,824 |
|
|
$ |
(55,824 |
) |
|
$ |
28,323 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS
Fiscal Year Ended September 25, 2010 (in thousands)
|
|
|
|
Parent |
|
|
Guarantor Subsidiaries
|
|
|
Eliminations |
|
|
Consolidated |
|
Net sales
|
|
$ |
505,933 |
|
|
$ |
1,132,645 |
|
|
$ |
(114,930 |
) |
|
$ |
1,523,648 |
|
Cost of goods sold and occupancy
|
|
|
363,410 |
|
|
|
760,002 |
|
|
|
(114,930 |
) |
|
|
1,008,482 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
142,523 |
|
|
|
372,643 |
|
|
|
0 |
|
|
|
515,166 |
|
Selling, general and administrative expenses
|
|
|
132,708 |
|
|
|
261,384 |
|
|
|
0 |
|
|
|
394,092 |
|
Intangible asset impairments
|
|
|
0 |
|
|
|
12,000 |
|
|
|
0 |
|
|
|
12,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
9,815 |
|
|
|
99,259 |
|
|
|
0 |
|
|
|
109,074 |
|
Interest – net
|
|
|
(33,898 |
) |
|
|
311 |
|
|
|
0 |
|
|
|
(33,587 |
) |
Other income (expense)
|
|
|
(7,851 |
) |
|
|
8,270 |
|
|
|
0 |
|
|
|
419 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss ) before income taxes and noncontrolling interest
|
|
|
(31,934 |
) |
|
|
107,840 |
|
|
|
0 |
|
|
|
75,906 |
|
Income taxes (tax benefit)
|
|
|
(11,688 |
) |
|
|
39,798 |
|
|
|
0 |
|
|
|
28,110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) including noncontrolling interest
|
|
|
(20,246 |
) |
|
|
68,042 |
|
|
|
|
|
|
|
47,796 |
|
Net income attributable to noncontrolling interest
|
|
|
1,963 |
|
|
|
0 |
|
|
|
0 |
|
|
|
1,963 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Central Garden & Pet Company before equity in undistributed income of guarantor
subsidiaries
|
|
|
(22,209 |
) |
|
|
68,042 |
|
|
|
0 |
|
|
|
45,833 |
|
Equity in undistributed income of guarantor subsidiaries
|
|
|
68,042 |
|
|
|
0 |
|
|
|
(68,042 |
) |
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Central Garden & Pet Company
|
|
$ |
45,833 |
|
|
$ |
68,042 |
|
|
$ |
(68,042 |
) |
|
$ |
45,833 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED BALANCE
SHEET September 29, 2012 (in thousands)
|
|
|
|
Parent |
|
|
Guarantor Subsidiaries |
|
|
Eliminations |
|
|
Consolidated |
|
ASSETS |
|
|
|
|
Cash and cash equivalents
|
|
$ |
44,662 |
|
|
$ |
3,813 |
|
|
$ |
0 |
|
|
$ |
48,475 |
|
Short term investments
|
|
|
22,705 |
|
|
|
0 |
|
|
|
0 |
|
|
|
22,705 |
|
Accounts receivable, net
|
|
|
48,339 |
|
|
|
159,328 |
|
|
|
(5,245 |
) |
|
|
202,422 |
|
Inventories
|
|
|
97,017 |
|
|
|
233,015 |
|
|
|
0 |
|
|
|
330,032 |
|
Prepaid expenses and other assets
|
|
|
25,242 |
|
|
|
22,907 |
|
|
|
0 |
|
|
|
48,149 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
237,965 |
|
|
|
419,063 |
|
|
|
(5,245 |
) |
|
|
651,783 |
|
Land, buildings, improvements and equipment, net
|
|
|
81,727 |
|
|
|
109,436 |
|
|
|
0 |
|
|
|
191,163 |
|
Goodwill
|
|
|
0 |
|
|
|
210,223 |
|
|
|
0 |
|
|
|
210,223 |
|
Investment in guarantors
|
|
|
654,362 |
|
|
|
0 |
|
|
|
(654,362 |
) |
|
|
0 |
|
Other assets
|
|
|
54,910 |
|
|
|
41,468 |
|
|
|
0 |
|
|
|
96,378 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
1,028,964 |
|
|
$ |
780,190 |
|
|
$ |
(659,607 |
) |
|
$ |
1,149,547 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$ |
49,894 |
|
|
$ |
82,013 |
|
|
$ |
(5,245 |
) |
|
$ |
126,662 |
|
Accrued expenses and other liabilities
|
|
|
38,673 |
|
|
|
41,149 |
|
|
|
0 |
|
|
|
79,822 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
88,567 |
|
|
|
123,162 |
|
|
|
(5,245 |
) |
|
|
206,484 |
|
Long-term debt
|
|
|
449,387 |
|
|
|
96 |
|
|
|
0 |
|
|
|
449,483 |
|
Other long-term obligations
|
|
|
26,127 |
|
|
|
2,570 |
|
|
|
0 |
|
|
|
28,697 |
|
Shareholders’ equity attributable to Central Garden & Pet
|
|
|
463,937 |
|
|
|
654,362 |
|
|
|
(654,362 |
) |
|
|
463,937 |
|
Noncontrolling interest
|
|
|
946 |
|
|
|
0 |
|
|
|
0 |
|
|
|
946 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
464,883 |
|
|
|
654,362 |
|
|
|
(654,362 |
) |
|
|
464,883 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
1,028,964 |
|
|
$ |
780,190 |
|
|
$ |
(659,607 |
) |
|
$ |
1,149,547 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED BALANCE SHEET September 24, 2011 (in thousands) |
|
|
|
Unconsolidated |
|
|
|
|
|
|
Parent |
|
|
Guarantor Subsidiaries |
|
|
Eliminations |
|
|
Consolidated |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
10,633 |
|
|
$ |
1,398 |
|
|
$ |
0 |
|
|
$ |
12,031 |
|
Short term investments
|
|
|
17,820 |
|
|
|
0 |
|
|
|
0 |
|
|
|
17,820 |
|
Accounts receivable, net
|
|
|
50,300 |
|
|
|
150,704 |
|
|
|
(5,587 |
) |
|
|
195,417 |
|
Inventories
|
|
|
106,348 |
|
|
|
223,198 |
|
|
|
0 |
|
|
|
329,546 |
|
Prepaid expenses and other assets
|
|
|
29,483 |
|
|
|
18,289 |
|
|
|
0 |
|
|
|
47,772 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
214,584 |
|
|
|
393,589 |
|
|
|
(5,587 |
) |
|
|
602,586 |
|
Land, buildings, improvements and equipment, net
|
|
|
72,721 |
|
|
|
103,681 |
|
|
|
0 |
|
|
|
176,402 |
|
Goodwill
|
|
|
0 |
|
|
|
210,223 |
|
|
|
0 |
|
|
|
210,223 |
|
Investment in guarantors
|
|
|
647,626 |
|
|
|
0 |
|
|
|
(647,626 |
) |
|
|
0 |
|
Other assets
|
|
|
44,398 |
|
|
|
59,394 |
|
|
|
0 |
|
|
|
103,792 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
979,329 |
|
|
$ |
766,887 |
|
|
$ |
(653,213 |
) |
|
$ |
1,093,003 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$ |
40,929 |
|
|
$ |
81,182 |
|
|
$ |
(5,587 |
) |
|
$ |
116,524 |
|
Accrued expenses and other liabilities
|
|
|
39,205 |
|
|
|
36,202 |
|
|
|
0 |
|
|
|
75,407 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
80,134 |
|
|
|
117,384 |
|
|
|
(5,587 |
) |
|
|
191,931 |
|
Long-term debt
|
|
|
435,245 |
|
|
|
85 |
|
|
|
0 |
|
|
|
435,330 |
|
Other long-term obligations
|
|
|
7,168 |
|
|
|
1,792 |
|
|
|
0 |
|
|
|
8,960 |
|
Shareholders’ equity attributable to Central Garden & Pet Company
|
|
|
456,776 |
|
|
|
647,626 |
|
|
|
(647,626 |
) |
|
|
456,776 |
|
Noncontrolling interest
|
|
|
6 |
|
|
|
0 |
|
|
|
0 |
|
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
456,782 |
|
|
|
647,626 |
|
|
|
(647,626 |
) |
|
|
456,782 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
979,329 |
|
|
$ |
766,887 |
|
|
$ |
(653,213 |
) |
|
$ |
1,093,003 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED STATEMENT OF CASH FLOWS
Fiscal Year Ended September 29, 2012 (in thousands)
|
|
|
|
Parent |
|
|
Guarantor
Subsidiaries
|
|
|
Eliminations |
|
|
Consolidated |
|
Net cash provided by operating activities
|
|
$ |
74,405 |
|
|
$ |
65,527 |
|
|
$ |
(50,763 |
) |
|
$ |
89,169 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property
|
|
|
(20,736 |
) |
|
|
(18,856 |
) |
|
|
0 |
|
|
|
(39,592 |
) |
Businesses acquired, net of cash acquired
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
(0 |
) |
Return of equity method investment
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
Investment in short term investments
|
|
|
(4,885 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
(4,885 |
) |
Investment in guarantor
|
|
|
(6,736 |
) |
|
|
(44,027 |
) |
|
|
50,763 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided (used) by investing activities
|
|
|
(32,357 |
) |
|
|
(62,883 |
) |
|
|
50,763 |
|
|
|
(44,477 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayments on revolving line of credit
|
|
|
(339,000 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
(339,000 |
) |
Borrowings on revolving line of credit
|
|
|
304,000 |
|
|
|
0 |
|
|
|
0 |
|
|
|
304,000 |
|
Proceeds from the issuance of long-term debt
|
|
|
49,312 |
|
|
|
0 |
|
|
|
0 |
|
|
|
49,312 |
|
Repayments of long-term debt
|
|
|
(231 |
) |
|
|
(122 |
) |
|
|
0 |
|
|
|
(353 |
) |
Proceeds from issuance of common stock
|
|
|
2,129 |
|
|
|
0 |
|
|
|
0 |
|
|
|
2,129 |
|
Excess tax benefits from stock-based awards
|
|
|
1,881 |
|
|
|
0 |
|
|
|
0 |
|
|
|
1,881 |
|
Repurchase of common stock
|
|
|
(24,829 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
(24,829 |
) |
Payment of financing costs
|
|
|
(1,715 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
(1,715 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
(8,453 |
) |
|
|
(122 |
) |
|
|
0 |
|
|
|
(8,575 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rates on cash
|
|
|
434 |
|
|
|
(107 |
) |
|
|
0 |
|
|
|
327 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
34,029 |
|
|
|
2,415 |
|
|
|
0 |
|
|
|
36,444 |
|
Cash and cash equivalents at beginning of year
|
|
|
10,633 |
|
|
|
1,398 |
|
|
|
0 |
|
|
|
12,031 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of year
|
|
$ |
44,662 |
|
|
$ |
3,813 |
|
|
$ |
0 |
|
|
$ |
48,475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED STATEMENT OF CASH FLOWS
Fiscal Year Ended September 24, 2011 (in thousands)
|
|
|
|
Parent |
|
|
Guarantor
Subsidiaries
|
|
|
Eliminations |
|
|
Consolidated |
|
Net cash provided by operating activities
|
|
$ |
50,459 |
|
|
$ |
56,373 |
|
|
$ |
(55,824 |
) |
|
$ |
51,008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property
|
|
|
(16,802 |
) |
|
|
(14,761 |
) |
|
|
0 |
|
|
|
(31,563 |
) |
Businesses acquired, net of cash acquired
|
|
|
(23,403 |
) |
|
|
(1,904 |
) |
|
|
0 |
|
|
|
(25,307 |
) |
Return of equity investment
|
|
|
3,133 |
|
|
|
0 |
|
|
|
0 |
|
|
|
3,133 |
|
Investment in short term investments
|
|
|
(2,500 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
(2,500 |
) |
Investment in guarantor
|
|
|
(16,719 |
) |
|
|
(39,105 |
) |
|
|
55,824 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided (used) by investing activities
|
|
|
(56,291 |
) |
|
|
(55,770 |
) |
|
|
55,824 |
|
|
|
(56,237 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayments on revolving line of credit
|
|
|
(668,000 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
(668,000 |
) |
Borrowings on revolving line of credit
|
|
|
703,000 |
|
|
|
0 |
|
|
|
0 |
|
|
|
703,000 |
|
Repayments of long-term debt
|
|
|
(190 |
) |
|
|
(145 |
) |
|
|
0 |
|
|
|
(335 |
) |
Proceeds from issuance of common stock
|
|
|
1,675 |
|
|
|
0 |
|
|
|
0 |
|
|
|
1,675 |
|
Excess tax benefits from stock-based awards
|
|
|
945 |
|
|
|
0 |
|
|
|
0 |
|
|
|
945 |
|
Repurchase of common stock
|
|
|
(108,727 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
(108,727 |
) |
Payment of financing costs
|
|
|
(1,055 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
(1,055 |
) |
Distribution to noncontrolling interest
|
|
|
(1,500 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
(1,500 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
(73,852 |
) |
|
|
(145 |
) |
|
|
0 |
|
|
|
(73,997 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rates on cash
|
|
|
52 |
|
|
|
(255 |
) |
|
|
0 |
|
|
|
(203 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
(79,632 |
) |
|
|
203 |
|
|
|
0 |
|
|
|
(79,429 |
) |
Cash and cash equivalents at beginning of year
|
|
|
90,265 |
|
|
|
1,195 |
|
|
|
0 |
|
|
|
91,460 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of year
|
|
$ |
10,633 |
|
|
$ |
1,398 |
|
|
$ |
0 |
|
|
$ |
12,031 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED STATEMENT OF CASH FLOWS
Fiscal Year Ended September 25, 2010 (in thousands)
|
|
|
|
Parent |
|
|
Guarantor
Subsidiaries
|
|
|
Eliminations |
|
|
Consolidated |
|
Net cash provided by operating activities
|
|
$ |
86,344 |
|
|
$ |
116,927 |
|
|
$ |
(68,042 |
) |
|
$ |
135,229 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property
|
|
|
(15,939 |
) |
|
|
(8,251 |
) |
|
|
0 |
|
|
|
(24,190 |
) |
Businesses acquired, net of cash acquired
|
|
|
0 |
|
|
|
(1,756 |
) |
|
|
0 |
|
|
|
(1,756 |
) |
Investment in short term investments
|
|
|
(15,320 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
(15,320 |
) |
Investment in guarantor
|
|
|
38,667 |
|
|
|
(106,709 |
) |
|
|
68,042 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided (used) by investing activities
|
|
|
7,408 |
|
|
|
(116,716 |
) |
|
|
68,042 |
|
|
|
(41,266 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayments on revolving line of credit
|
|
|
(10,000 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
(10,000 |
) |
Borrowings on revolving line of credit
|
|
|
10,000 |
|
|
|
0 |
|
|
|
0 |
|
|
|
10,000 |
|
Repayments of long-term debt
|
|
|
(407,675 |
) |
|
|
(249 |
) |
|
|
0 |
|
|
|
(407,924 |
) |
Proceeds from issuance of long-term debt
|
|
|
400,000 |
|
|
|
0 |
|
|
|
0 |
|
|
|
400,000 |
|
Proceeds from issuance of common stock
|
|
|
1,294 |
|
|
|
0 |
|
|
|
0 |
|
|
|
1,294 |
|
Excess tax benefits from stock-based awards
|
|
|
836 |
|
|
|
0 |
|
|
|
0 |
|
|
|
836 |
|
Repurchase of common stock
|
|
|
(66,901 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
(66,901 |
) |
Payment of financing costs
|
|
|
(12,711 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
(12,711 |
) |
Distribution to noncontrolling interest
|
|
|
(2,761 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
(2,761 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
(87,918 |
) |
|
|
(249 |
) |
|
|
0 |
|
|
|
(88,167 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rates on cash
|
|
|
(44 |
) |
|
|
40 |
|
|
|
0 |
|
|
|
(4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
5,790 |
|
|
|
2 |
|
|
|
0 |
|
|
|
5,792 |
|
Cash and cash equivalents at beginning of year
|
|
|
84,475 |
|
|
|
1,193 |
|
|
|
0 |
|
|
|
85,668 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of year
|
|
$ |
90,265 |
|
|
$ |
1,195 |
|
|
$ |
0 |
|
|
$ |
91,460 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|