XML 77 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities:      
Net earnings $ 532,254us-gaap_ProfitLoss $ 349,291us-gaap_ProfitLoss $ 250,893us-gaap_ProfitLoss
Adjustments to reconcile net earnings to net cash provided by operating activities:      
Restructuring 16,497us-gaap_RestructuringCharges 69,489us-gaap_RestructuringCharges 18,564us-gaap_RestructuringCharges
Loss on sale of discontinued operation 0us-gaap_DisposalGroupNotDiscontinuedOperationGainLossOnDisposal 12,478us-gaap_DisposalGroupNotDiscontinuedOperationGainLossOnDisposal 0us-gaap_DisposalGroupNotDiscontinuedOperationGainLossOnDisposal
Loss on sale of subsidiary 11,954us-gaap_GainOrLossOnSaleOfStockInSubsidiary 0us-gaap_GainOrLossOnSaleOfStockInSubsidiary 0us-gaap_GainOrLossOnSaleOfStockInSubsidiary
Depreciation and amortization 345,570us-gaap_DepreciationDepletionAndAmortization 308,871us-gaap_DepreciationDepletionAndAmortization 280,293us-gaap_DepreciationDepletionAndAmortization
Deferred income taxes (24,026)us-gaap_DeferredIncomeTaxExpenseBenefit (62,525)us-gaap_DeferredIncomeTaxExpenseBenefit 9,037us-gaap_DeferredIncomeTaxExpenseBenefit
Loss on extinguishment of debt 20,001us-gaap_GainsLossesOnExtinguishmentOfDebt 0us-gaap_GainsLossesOnExtinguishmentOfDebt 0us-gaap_GainsLossesOnExtinguishmentOfDebt
Loss on disposal of property, plant and equipment 2,153us-gaap_GainLossOnSaleOfPropertyPlantEquipment 1,261us-gaap_GainLossOnSaleOfPropertyPlantEquipment 4,782us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Stock-based compensation expense 27,961us-gaap_ShareBasedCompensation 18,311us-gaap_ShareBasedCompensation 14,082us-gaap_ShareBasedCompensation
Changes in operating assets and liabilities, net of effects of acquisitions:      
Receivables, net (107,705)us-gaap_IncreaseDecreaseInAccountsAndOtherReceivables (96,313)us-gaap_IncreaseDecreaseInAccountsAndOtherReceivables 10,888us-gaap_IncreaseDecreaseInAccountsAndOtherReceivables
Inventories (67,016)us-gaap_IncreaseDecreaseInInventories (20,211)us-gaap_IncreaseDecreaseInInventories (17,079)us-gaap_IncreaseDecreaseInInventories
Accounts payable and accrued expenses (49,204)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (23,921)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 39,181us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Other assets and prepaid expenses (30,376)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (6,554)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (9,864)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Other liabilities (15,875)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities (25,014)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities (13,187)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Net cash provided by operating activities 662,188us-gaap_NetCashProvidedByUsedInOperatingActivities 525,163us-gaap_NetCashProvidedByUsedInOperatingActivities 587,590us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:      
Additions to property, plant and equipment (561,804)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (366,550)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (208,294)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Acquisitions, net of cash acquired 19us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (443,466)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired 0us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Net change in cash from sale of subsidiary (3,867)us-gaap_CashDivestedFromDeconsolidation 0us-gaap_CashDivestedFromDeconsolidation 0us-gaap_CashDivestedFromDeconsolidation
Investment in joint venture 0us-gaap_PaymentsToAcquireInterestInJointVenture 0us-gaap_PaymentsToAcquireInterestInJointVenture (7,007)us-gaap_PaymentsToAcquireInterestInJointVenture
Net cash used in investing activities (565,652)us-gaap_NetCashProvidedByUsedInInvestingActivities (810,016)us-gaap_NetCashProvidedByUsedInInvestingActivities (215,301)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:      
Payments on Senior Credit Facilities (1,613,484)us-gaap_RepaymentsOfLongTermLinesOfCredit (3,021,613)us-gaap_RepaymentsOfLongTermLinesOfCredit (1,711,425)us-gaap_RepaymentsOfLongTermLinesOfCredit
Proceeds from Senior Credit Facilities 1,448,191us-gaap_ProceedsFromLongTermLinesOfCredit 3,229,503us-gaap_ProceedsFromLongTermLinesOfCredit 1,567,300us-gaap_ProceedsFromLongTermLinesOfCredit
Payments on Commercial Paper (7,424,751)us-gaap_RepaymentsOfCommercialPaper 0us-gaap_RepaymentsOfCommercialPaper 0us-gaap_RepaymentsOfCommercialPaper
Proceeds from Commercial Paper 7,726,351us-gaap_ProceedsFromIssuanceOfCommercialPaper 0us-gaap_ProceedsFromIssuanceOfCommercialPaper 0us-gaap_ProceedsFromIssuanceOfCommercialPaper
Repayment of senior notes (254,445)us-gaap_RepaymentsOfSeniorDebt 0us-gaap_RepaymentsOfSeniorDebt (336,270)us-gaap_RepaymentsOfSeniorDebt
Proceeds from asset securitization borrowings 200,000mhk_ProceedsFromRepaymentsOfAssetSecuritizationBorrowings 20,000mhk_ProceedsFromRepaymentsOfAssetSecuritizationBorrowings 280,000mhk_ProceedsFromRepaymentsOfAssetSecuritizationBorrowings
Proceeds from note issuance 0us-gaap_ProceedsFromIssuanceOfLongTermDebt 600,000us-gaap_ProceedsFromIssuanceOfLongTermDebt 0us-gaap_ProceedsFromIssuanceOfLongTermDebt
Payments on other debt (55,358)us-gaap_ProceedsFromRepaymentsOfOtherLongTermDebt (1,745)us-gaap_ProceedsFromRepaymentsOfOtherLongTermDebt (3,259)us-gaap_ProceedsFromRepaymentsOfOtherLongTermDebt
Payments on acquired debt and other financings (42,954)mhk_RepaymentofAcquiredDebt (964,557)mhk_RepaymentofAcquiredDebt 0mhk_RepaymentofAcquiredDebt
Debt issuance costs 0us-gaap_PaymentsOfDebtIssuanceCosts (7,669)us-gaap_PaymentsOfDebtIssuanceCosts (1,797)us-gaap_PaymentsOfDebtIssuanceCosts
Debt extinguishment costs (18,921)us-gaap_PaymentsOfDebtExtinguishmentCosts 0us-gaap_PaymentsOfDebtExtinguishmentCosts 0us-gaap_PaymentsOfDebtExtinguishmentCosts
Purchase of non-controlling interest 0us-gaap_PaymentsForRepurchaseOfRedeemableNoncontrollingInterest 0us-gaap_PaymentsForRepurchaseOfRedeemableNoncontrollingInterest (35,000)us-gaap_PaymentsForRepurchaseOfRedeemableNoncontrollingInterest
Distribution to non-controlling interest (1,087)us-gaap_PaymentsOfDividendsMinorityInterest 0us-gaap_PaymentsOfDividendsMinorityInterest (423)us-gaap_PaymentsOfDividendsMinorityInterest
Change in outstanding checks in excess of cash (1,920)us-gaap_IncreaseDecreaseInOutstandingChecksFinancingActivities (7,468)us-gaap_IncreaseDecreaseInOutstandingChecksFinancingActivities 7,890us-gaap_IncreaseDecreaseInOutstandingChecksFinancingActivities
Proceeds and net tax benefit from stock transactions 12,828us-gaap_ProceedsFromStockOptionsExercised 46,776us-gaap_ProceedsFromStockOptionsExercised 16,153us-gaap_ProceedsFromStockOptionsExercised
Net cash used in financing activities (25,550)us-gaap_NetCashProvidedByUsedInFinancingActivities (106,773)us-gaap_NetCashProvidedByUsedInFinancingActivities (216,831)us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of exchange rate changes on cash and cash equivalents (27,175)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (31,980)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 10,269us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Net change in cash and cash equivalents 43,811us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (423,606)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 165,727us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents, beginning of year 54,066us-gaap_CashAndCashEquivalentsAtCarryingValue 477,672us-gaap_CashAndCashEquivalentsAtCarryingValue 311,945us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents, end of year $ 97,877us-gaap_CashAndCashEquivalentsAtCarryingValue $ 54,066us-gaap_CashAndCashEquivalentsAtCarryingValue $ 477,672us-gaap_CashAndCashEquivalentsAtCarryingValue