| Dec 25,
2011 | Dec 30,
2012 | Dec 29,
2013 | Dec 28,
2014 | Dec 25,
2016 | Dec 31,
2017 | Dec 30,
2018 | Dec 29,
2019 | Dec 27,
2020 | Dec 26,
2021 | Dec 25,
2022 | Dec 31,
2023 | Dec 29,
2024 |
|---|
| Net income | -496 | 174 | 550 | 711 | 440 | 718 | 247 | 457 | 95 | 31 | 747 | 322 | 1,087 |
|---|
| Depreciation and amortization | 209 | 147 | 151 | 156 | 181 | 278 | 280 | 287 | 337 | 381 | 403 | 420 | 434 |
|---|
| Asset impairment | 23 | 3 | 4 | - | 1 | 5 | - | - | - | - | 4 | 4 | 29 |
|---|
| Stock-based compensation | 1 | 1 | 3 | 5 | 6 | 3 | 13 | 10 | -0 | 12 | 7 | 7 | 15 |
|---|
| Loss (gain) on early extinguishment of debt recognized as a component of interest expense | - | - | - | - | - | - | -16 | - | - | -25 | - | -21 | 11 |
|---|
| Loan cost amortization | - | - | - | - | - | - | - | 5 | 5 | 5 | 5 | 7 | 5 |
|---|
| Deferred income tax expense | -7 | -1 | -5 | 79 | -3 | -50 | 33 | 42 | 37 | -86 | 21 | 7 | 5 |
|---|
| Accretion of bond discount | - | - | - | - | - | - | - | - | - | - | - | - | 3 |
|---|
| Loss (gain) on property disposals | - | - | -2 | 1 | 8 | 1 | 2 | 11 | 14 | 1 | 19 | 6 | -2 |
|---|
| Loss (gain) on equity method investments | - | - | - | - | -0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 |
|---|
| Trade accounts and other receivables | 64 | 14 | -7 | 10 | -36 | 82 | 11 | 25 | -29 | 259 | 150 | 19 | -88 |
|---|
| Inventories | -123 | 66 | -143 | -11 | 12 | 207 | -83 | 112 | -26 | 178 | 472 | -13 | -135 |
|---|
| Prepaid expenses and other current assets | -27 | 3 | 6 | 38 | -18 | 15 | 12 | 15 | 50 | 54 | -18 | -18 | 33 |
|---|
| Increase (Decrease) in Accounts Payable and Accrued Liabilities | -7 | -17 | 50 | 45 | 38 | -23 | 87 | 120 | 295 | 360 | 263 | -69 | 127 |
|---|
| Income taxes | - | - | - | - | - | - | - | - | - | - | - | - | 109 |
|---|
| Long-term pension and other postretirement obligations | - | -3 | -7 | -6 | -10 | -11 | -7 | -9 | -8 | -18 | -4 | -10 | 26 |
|---|
| Other operating assets and liabilities | 4 | 4 | -3 | 0 | 1 | 1 | -4 | -6 | -7 | 6 | 12 | 31 | 29 |
|---|
| Cash provided by operating activities | -129 | 200 | 879 | 1,067 | 755 | 801 | 492 | 667 | 724 | 326 | 670 | 678 | 1,990 |
|---|
| Acquisitions of property, plant and equipment | - | - | - | - | - | - | - | - | - | - | - | 544 | 476 |
|---|
| Proceeds from property disposals | - | - | 31 | 11 | 11 | 5 | 10 | 16 | 32 | 25 | 36 | 20 | 15 |
|---|
| Proceeds from property insurance recoveries | - | - | - | - | - | - | - | - | - | - | 16 | 21 | - |
|---|
| Purchase of acquired businesses, net of cash acquired | - | - | - | - | - | 659 | - | 385 | 4 | 967 | 10 | - | - |
|---|
| Cash used in investing activities | -58 | -60 | -182 | -63 | -262 | -992 | -339 | -717 | -327 | -1,324 | -445 | -503 | -461 |
|---|
| Payments on revolving line of credit, long-term borrowings and finance lease obligations | - | - | 759 | 910 | 557 | 629 | 1,117 | 290 | 431 | 2,006 | 388 | 1,616 | 152 |
|---|
| Proceeds from Issuance of Long-Term Debt | 966 | 851 | 506 | - | 580 | 1,872 | 748 | 259 | 405 | 2,952 | 363 | 1,768 | - |
|---|
| Proceeds For (Payments From) Shareholder's Contribution | - | - | - | - | - | - | - | - | - | - | - | - | 1 |
|---|
| Payment on early extinguishment of debt | - | - | - | - | - | - | 10 | - | - | 21 | - | 14 | 0 |
|---|
| Payment of capitalized loan costs | - | - | 5 | - | 1 | 14 | 13 | 1 | - | 22 | 5 | 20 | 0 |
|---|
| Purchase of common stock under share repurchase program | - | - | - | - | 118 | 15 | 0 | 3 | 110 | - | 200 | - | - |
|---|
| Cash provided by (used in) financing activities | 127 | -111 | -250 | -906 | -813 | 466 | -384 | -35 | -137 | 901 | -232 | 117 | -151 |
|---|
| Effect of exchange rate changes on cash and cash equivalents | - | - | - | - | - | - | - | - | - | - | -8 | 5 | -66 |
|---|
| Increase (decrease) in cash and cash equivalents | - | - | - | - | - | 292 | -228 | -81 | 268 | -98 | -15 | 296 | 1,312 |
|---|
| Interest paid (net of amount capitalized) | - | - | - | - | - | - | 155 | 131 | 131 | 119 | 156 | 131 | 182 |
|---|
| Income taxes paid | 4 | 11 | 30 | 257 | 153 | 123 | 254 | 126 | 52 | 21 | 386 | 20 | 198 |
|---|