XML 67 R63.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Statements - Statement of Operations and Comprehensive Income (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2012
Sep. 25, 2011
Sep. 30, 2012
Sep. 25, 2011
Condensed Financial Statements, Captions [Line Items]        
Service revenues $ 125.6 $ 93.2 $ 339.8 $ 248.3
Product sales 150.7 113.4 365.8 252.2
Total revenues 276.3 206.6 705.6 500.5
Cost of service revenues 98.3 68.6 264.8 186.9
Cost of product sales 103.9 79.0 251.6 181.8
Total costs 202.2 147.6 516.4 368.7
Gross profit 74.1 59.0 189.2 131.8
Selling, general and administrative expenses 55.5 46.1 145.7 107.0
Research and development expenses 4.5 3.2 12.9 5.0
Operating income from continuing operations 14.1 9.7 30.6 19.8
Other income (expense):        
Interest expense, net 17.6 15.0 49.9 34.8
Other income, net (0.4) 0.3 (1.3) 0
Total other income and expense, net 17.2 15.3 48.6 34.8
Income (loss) from continuing operations before income taxes (3.1) (5.6) (18.0) (15.0)
Provision for income taxes from continuing operations 1.3 1.6 3.8 1.3
Income (loss) from continuing operations (4.4) (7.2) (21.8) (16.3)
Income (loss) from discontinued operations 0.2 0.3 (2.6) 0.7
Equity in net income (loss) of subsidiaries 0 0 0 0
Net income (loss) (4.2) (6.9) (24.4) (15.6)
Comprehensive income (loss) (4.0) (6.8) (24.0) (15.5)
Parent Company
       
Condensed Financial Statements, Captions [Line Items]        
Service revenues 0 0 0 0
Product sales 0 0 0 0
Total revenues 0 0 0 0
Cost of service revenues 0 0 0 0
Cost of product sales 0 0 0 0
Total costs 0 0 0 0
Gross profit 0 0 0 0
Selling, general and administrative expenses 4.5 4.7 9.3 14.4
Research and development expenses 0 0 0 0
Operating income from continuing operations (4.5) (4.7) (9.3) (14.4)
Other income (expense):        
Interest expense, net 17.6 15.0 49.7 34.6
Other income, net 0 0 (0.3) (0.3)
Total other income and expense, net 17.6 15.0 49.4 34.3
Income (loss) from continuing operations before income taxes (22.1) (19.7) (58.7) (48.7)
Provision for income taxes from continuing operations 0 0 0 0
Income (loss) from continuing operations (22.1) (19.7) (58.7) (48.7)
Income (loss) from discontinued operations 0 0 0 0
Equity in net income (loss) of subsidiaries 17.9 12.8 34.3 33.1
Net income (loss) (4.2) (6.9) (24.4) (15.6)
Comprehensive income (loss) (4.2) (6.9) (24.4) (15.6)
Guarantors on a Combined Basis
       
Condensed Financial Statements, Captions [Line Items]        
Service revenues 124.9 92.4 337.9 247.5
Product sales 136.8 101.4 329.4 228.4
Total revenues 261.7 193.8 667.3 475.9
Cost of service revenues 97.8 68.0 263.5 186.3
Cost of product sales 96.1 72.4 231.0 169.1
Total costs 193.9 140.4 494.5 355.4
Gross profit 67.8 53.4 172.8 120.5
Selling, general and administrative expenses 47.2 36.7 126.1 83.2
Research and development expenses 4.3 3.0 12.2 4.6
Operating income from continuing operations 16.3 13.7 34.5 32.7
Other income (expense):        
Interest expense, net (0.1) (0.3) (0.2) (0.2)
Other income, net 0.1 (0.1) 0 (0.2)
Total other income and expense, net 0 (0.4) (0.2) (0.4)
Income (loss) from continuing operations before income taxes 16.3 14.1 34.7 33.1
Provision for income taxes from continuing operations 0.9 1.3 3.1 0.9
Income (loss) from continuing operations 15.4 12.8 31.6 32.2
Income (loss) from discontinued operations (0.5) 0.3 (3.3) 0.4
Equity in net income (loss) of subsidiaries 3.0 (0.3) 6.0 0.5
Net income (loss) 17.9 12.8 34.3 33.1
Comprehensive income (loss) 17.9 12.8 34.3 33.1
Non-Guarantors on a Combined Basis
       
Condensed Financial Statements, Captions [Line Items]        
Service revenues 0.7 0.8 1.9 0.8
Product sales 17.0 15.7 46.0 31.2
Total revenues 17.7 16.5 47.9 32.0
Cost of service revenues 0.5 0.6 1.3 0.6
Cost of product sales 10.9 10.3 30.2 20.1
Total costs 11.4 10.9 31.5 20.7
Gross profit 6.3 5.6 16.4 11.3
Selling, general and administrative expenses 3.8 4.7 10.3 9.4
Research and development expenses 0.2 0.2 0.7 0.4
Operating income from continuing operations 2.3 0.7 5.4 1.5
Other income (expense):        
Interest expense, net 0.1 0.3 0.4 0.4
Other income, net (0.5) 0.4 (1.0) 0.5
Total other income and expense, net (0.4) 0.7 (0.6) 0.9
Income (loss) from continuing operations before income taxes 2.7 0 6.0 0.6
Provision for income taxes from continuing operations 0.4 0.3 0.7 0.4
Income (loss) from continuing operations 2.3 (0.3) 5.3 0.2
Income (loss) from discontinued operations 0.7 0 0.7 0.3
Equity in net income (loss) of subsidiaries 0 0 0 0
Net income (loss) 3.0 (0.3) 6.0 0.5
Comprehensive income (loss) 3.2 (0.2) 6.4 0.6
Eliminations
       
Condensed Financial Statements, Captions [Line Items]        
Service revenues 0 0 0 0
Product sales (3.1) (3.7) (9.6) (7.4)
Total revenues (3.1) (3.7) (9.6) (7.4)
Cost of service revenues 0 0 0 0
Cost of product sales (3.1) (3.7) (9.6) (7.4)
Total costs (3.1) (3.7) (9.6) (7.4)
Gross profit 0 0 0 0
Selling, general and administrative expenses 0 0 0 0
Research and development expenses 0 0 0 0
Operating income from continuing operations 0 0 0 0
Other income (expense):        
Interest expense, net 0 0 0 0
Other income, net 0 0 0 0
Total other income and expense, net 0 0 0 0
Income (loss) from continuing operations before income taxes 0 0 0 0
Provision for income taxes from continuing operations 0 0    0
Income (loss) from continuing operations 0 0 0 0
Income (loss) from discontinued operations 0 0 0 0
Equity in net income (loss) of subsidiaries (20.9) (12.5) (40.3) (33.6)
Net income (loss) (20.9) (12.5) (40.3) (33.6)
Comprehensive income (loss) $ (20.9) $ (12.5) $ (40.3) $ (33.6)