XML 27 R77.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 12 Months Ended
Dec. 30, 2012
Sep. 30, 2012
Jun. 24, 2012
Mar. 25, 2012
Dec. 25, 2011
Sep. 25, 2011
Jun. 26, 2011
Mar. 27, 2011
Dec. 30, 2012
Dec. 25, 2011
Dec. 26, 2010
Condensed Financial Statements, Captions [Line Items]                      
Service revenues                 $ 450.0 $ 351.0 $ 284.8
Product sales                 519.2 362.9 123.7
Total revenues 263.6 276.3 219.8 209.5 213.4 206.6 171.1 122.8 969.2 713.9 408.5
Cost of service revenues                 350.8 260.7 221.2
Cost of product sales                 361.2 262.0 103.0
Total costs                 712.0 522.7 324.2
Gross profit 68.0 74.1 57.7 57.4 59.4 59.0 45.4 27.4 257.2 191.2 84.3
Selling, general and administrative expenses                 192.5 153.1  
Impairment of goodwill and intangible assets                 96.6 0 0
Research and development expenses                 17.8 8.6 2.2
Operating income (loss) from continuing operations (80.3) 14.1 7.4 9.1 9.7 9.7 8.7 1.4 (49.7) 29.5 23.1
Other income (expense):                      
Interest expense, net                 (66.1) (51.1) (22.3)
Other income, net                 1.3 0 1.1
Total other expense, net                 (64.8) (51.1) (21.2)
Income (loss) from continuing operations before income taxes                 (114.5) (21.6) 1.9
Provision (benefit) for income taxes from continuing operations (5.4) 1.3 6.6 (4.1) 0.6 1.6 0.9 (1.2) (1.6) 1.9 (12.7)
Income (loss) from continuing operations                 (112.9) (23.5) 14.6
Loss from discontinued operations                 (1.5) (0.7) (0.1)
Equity in net income (loss) of subsidiaries                 0 0  
Net income (loss)                 (114.4) (24.2)  
Comprehensive income (loss)                 (115.0) (24.4)  
Parent Company
                     
Condensed Financial Statements, Captions [Line Items]                      
Service revenues                 0 0  
Product sales                 0 0  
Total revenues                 0 0  
Cost of service revenues                 0 0  
Cost of product sales                 0 0  
Total costs                 0 0  
Gross profit                 0 0  
Selling, general and administrative expenses                 7.4 15.9  
Impairment of goodwill and intangible assets                 0    
Research and development expenses                 0 0  
Operating income (loss) from continuing operations                 (7.4) (15.9)  
Other income (expense):                      
Interest expense, net                 (65.9) (50.8)  
Other income, net                 0.3 0.3  
Total other expense, net                 (65.6) (50.5)  
Income (loss) from continuing operations before income taxes                 (73.0) (66.4)  
Provision (benefit) for income taxes from continuing operations                 20.8 0  
Income (loss) from continuing operations                 (93.8) (66.4)  
Loss from discontinued operations                 (0.1) 0  
Equity in net income (loss) of subsidiaries                 (20.5) 42.2  
Net income (loss)                 (114.4) (24.2)  
Comprehensive income (loss)                 (115.0) (24.4)  
Guarantors on a Combined Basis
                     
Condensed Financial Statements, Captions [Line Items]                      
Service revenues                 448.5 349.3  
Product sales                 470.0 327.4  
Total revenues                 918.5 676.7  
Cost of service revenues                 350.0 259.2  
Cost of product sales                 333.8 242.5  
Total costs                 683.8 501.7  
Gross profit                 234.7 175.0  
Selling, general and administrative expenses                 171.2 122.3  
Impairment of goodwill and intangible assets                 96.6    
Research and development expenses                 16.9 7.9  
Operating income (loss) from continuing operations                 (50.0) 44.8  
Other income (expense):                      
Interest expense, net                 0.3 0.1  
Other income, net                 0.1 0.4  
Total other expense, net                 0.4 0.5  
Income (loss) from continuing operations before income taxes                 (49.6) 45.3  
Provision (benefit) for income taxes from continuing operations                 (22.8) 3.0  
Income (loss) from continuing operations                 (26.8) 42.3  
Loss from discontinued operations                 (2.2) (0.8)  
Equity in net income (loss) of subsidiaries                 8.3 0.5  
Net income (loss)                 (20.7) 42.0  
Comprehensive income (loss)                 (20.9) 41.7  
Non-Guarantors on a Combined Basis
                     
Condensed Financial Statements, Captions [Line Items]                      
Service revenues                 1.5 1.7  
Product sales                 64.5 46.9  
Total revenues                 66.0 48.6  
Cost of service revenues                 0.8 1.5  
Cost of product sales                 42.7 30.9  
Total costs                 43.5 32.4  
Gross profit                 22.5 16.2  
Selling, general and administrative expenses                 13.9 14.9  
Impairment of goodwill and intangible assets                 0    
Research and development expenses                 0.9 0.7  
Operating income (loss) from continuing operations                 7.7 0.6  
Other income (expense):                      
Interest expense, net                 (0.5) (0.4)  
Other income, net                 0.9 (0.7)  
Total other expense, net                 0.4 (1.1)  
Income (loss) from continuing operations before income taxes                 8.1 (0.5)  
Provision (benefit) for income taxes from continuing operations                 0.4 (1.1)  
Income (loss) from continuing operations                 7.7 0.6  
Loss from discontinued operations                 0.8 0.1  
Equity in net income (loss) of subsidiaries                 0 0  
Net income (loss)                 8.5 0.7  
Comprehensive income (loss)                 9.4 0.8  
Eliminations
                     
Condensed Financial Statements, Captions [Line Items]                      
Service revenues                 0 0  
Product sales                 (15.3) (11.4)  
Total revenues                 (15.3) (11.4)  
Cost of service revenues                 0 0  
Cost of product sales                 (15.3) (11.4)  
Total costs                 (15.3) (11.4)  
Gross profit                 0 0  
Selling, general and administrative expenses                 0 0  
Impairment of goodwill and intangible assets                 0    
Research and development expenses                 0 0  
Operating income (loss) from continuing operations                 0 0  
Other income (expense):                      
Interest expense, net                 0 0  
Other income, net                 0 0  
Total other expense, net                 0 0  
Income (loss) from continuing operations before income taxes                 0 0  
Provision (benefit) for income taxes from continuing operations                 0 0  
Income (loss) from continuing operations                 0 0  
Loss from discontinued operations                 0 0  
Equity in net income (loss) of subsidiaries                 12.2 (42.7)  
Net income (loss)                 12.2 (42.7)  
Comprehensive income (loss)                 $ 11.5 $ (42.5)