XML 67 R64.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 6 Months Ended
Jun. 24, 2012
Jun. 26, 2011
Jun. 24, 2012
Jun. 26, 2011
Condensed Financial Statements, Captions [Line Items]        
Service revenues $ 112.1 $ 75.3 $ 214.2 $ 155.1
Product sales 107.7 95.8 215.1 138.8
Total revenues 219.8 171.1 429.3 293.9
Cost of service revenue 86.7 58.0 166.5 118.3
Cost of product sales 75.4 67.7 147.7 102.8
Total costs 162.1 125.7 314.2 221.1
Gross profit 57.7 45.4 115.1 72.8
Selling, general and administrative expenses 45.5 35.5 90.2 60.9
Research and development expenses 4.8 1.2 8.4 1.8
Operating income from continuing operations 7.4 8.7 16.5 10.1
Other income (expense):        
Interest expense, net (16.2) (13.1) (32.3) (19.8)
Other income, net 0.5 0 0.9 0.3
Total other income and expense, net (15.7) (13.1) (31.4) (19.5)
Income (loss) from continuing operations before income taxes (8.3) (4.4) (14.9) (9.4)
Provision for income taxes from continuing operations (6.6) (0.9) (2.5) 0.3
Income (loss) from continuing operations (14.9) (5.3) (17.4) (9.1)
Income (loss) from discontinued operations (2.3) 0.1 (2.8) 0.4
Equity in net income (loss) of subsidiaries 0 0 0 0
Net income (loss) (17.2) (5.2) (20.2) (8.7)
Comprehensive income (loss) (17.4) (5.2) (20.4) (8.7)
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 revenue 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 2.6 3.0 4.8 9.7
Research and development expenses 0 0 0 0
Operating income from continuing operations (2.6) (3.0) (4.8) (9.7)
Other income (expense):        
Interest expense, net (16.1) (13.0) (32.1) (19.6)
Other income, net 0 0 0.3 0.3
Total other income and expense, net (16.1) (13.0) (31.8) (19.3)
Income (loss) from continuing operations before income taxes (18.7) (16.0) (36.6) (29.0)
Provision for income taxes from continuing operations 0 0 0 0
Income (loss) from continuing operations (18.7) (16.0) (36.6) (29.0)
Income (loss) from discontinued operations 0 0 0 0
Equity in net income (loss) of subsidiaries 1.5 10.8 16.4 20.3
Net income (loss) (17.2) (5.2) (20.2) (8.7)
Comprehensive income (loss) (17.6) (5.2) (20.6) (8.7)
Guarantors on a Combined Basis
       
Condensed Financial Statements, Captions [Line Items]        
Service revenues 111.5 75.3 213.0 155.1
Product sales 96.6 84.0 192.6 127.0
Total revenues 208.1 159.3 405.6 282.1
Cost of service revenue 86.2 58.0 165.7 118.3
Cost of product sales 69.2 61.6 134.9 96.7
Total costs 155.4 119.6 300.6 215.0
Gross profit 52.7 39.7 105.0 67.1
Selling, general and administrative expenses 40.0 28.2 78.9 46.9
Research and development expenses 4.6 1.0 7.9 1.6
Operating income from continuing operations 8.1 10.5 18.2 18.6
Other income (expense):        
Interest expense, net 0.1 0 0.1 (0.1)
Other income, net 0.2 0.1 0.1 0.1
Total other income and expense, net 0.3 0.1 0.2 0
Income (loss) from continuing operations before income taxes 8.4 10.6 18.4 18.6
Provision for income taxes from continuing operations (5.7) (0.8) (2.3) 0.5
Income (loss) from continuing operations 2.7 9.8 16.1 19.1
Income (loss) from discontinued operations (2.2) 0 (2.8) 0
Equity in net income (loss) of subsidiaries 1.0 1.0 3.0 1.1
Net income (loss) 1.5 10.8 16.3 20.2
Comprehensive income (loss) 1.7 10.6 16.3 20.2
Non-Guarantors on a Combined Basis
       
Condensed Financial Statements, Captions [Line Items]        
Service revenues 0.6 0 1.2 0
Product sales 14.7 15.5 29.0 15.5
Total revenues 15.3 15.5 30.2 15.5
Cost of service revenue 0.5 0 0.8 0
Cost of product sales 9.8 9.8 19.3 9.8
Total costs 10.3 9.8 20.1 9.8
Gross profit 5.0 5.7 10.1 5.7
Selling, general and administrative expenses 2.9 4.3 6.5 4.3
Research and development expenses 0.2 0.2 0.5 0.2
Operating income from continuing operations 1.9 1.2 3.1 1.2
Other income (expense):        
Interest expense, net (0.2) (0.1) (0.3) (0.1)
Other income, net 0.3 (0.1) 0.5 (0.1)
Total other income and expense, net 0.1 (0.2) 0.2 (0.2)
Income (loss) from continuing operations before income taxes 2.0 1.0 3.3 1.0
Provision for income taxes from continuing operations (0.9) (0.1) (0.2) (0.2)
Income (loss) from continuing operations 1.1 0.9 3.1 0.8
Income (loss) from discontinued operations (0.1) 0.1 0 0.4
Equity in net income (loss) of subsidiaries 0 0 0 0
Net income (loss) 1.0 1.0 3.1 1.2
Comprehensive income (loss) 1.1 0.9 3.2 1.2
Eliminations
       
Condensed Financial Statements, Captions [Line Items]        
Service revenues 0 0 0 0
Product sales (3.6) (3.7) (6.5) (3.7)
Total revenues (3.6) (3.7) (6.5) (3.7)
Cost of service revenue 0 0 0 0
Cost of product sales (3.6) (3.7) (6.5) (3.7)
Total costs (3.6) (3.7) (6.5) (3.7)
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 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 (2.5) (11.8) (19.4) (21.4)
Net income (loss) (2.5) (11.8) (19.4) (21.4)
Comprehensive income (loss) $ (2.6) $ (11.5) $ (19.3) $ (21.4)