XML 98 R82.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Statements - Statement of Operations and Comprehensive Income (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 29, 2013
Sep. 29, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 30, 2012
Sep. 30, 2012
Jun. 24, 2012
Mar. 25, 2012
Dec. 29, 2013
Dec. 30, 2012
Dec. 25, 2011
Condensed Financial Statements, Captions [Line Items]                      
Service revenues                 $ 443.6 $ 450.0 $ 351.0
Product sales                 507.0 519.2 362.9
Total revenues 235.7 226.4 235.2 253.3 263.6 276.3 219.8 209.5 950.6 969.2 713.9
Cost of service revenues                 335.2 350.8 260.7
Cost of product sales                 375.4 361.2 262.0
Total costs                 710.6 712.0 522.7
Gross profit 61.5 52.3 60.4 65.8 68.0 74.1 57.7 57.4 240.0 257.2 191.2
Selling, general and administrative expenses                 186.8 192.5 153.1
Impairment of goodwill and intangible assets                 0 96.6 0
Research and development expenses                 21.4 17.8 8.6
Operating income (loss) from continuing operations 5.4 6.1 8.9 11.4 (80.3) 14.1 7.4 9.1 31.8 (49.7) 29.5
Other income (expense):                      
Interest expense, net                 (63.7) (66.1) (51.1)
Other income, net                 0 1.3 0
Total other expense, net                 (63.7) (64.8) (51.1)
Loss from continuing operations before income taxes                 (31.9) (114.5) (21.6)
Provision (benefit) for income taxes from continuing operations (2.9) 0.2 (0.1) 2.8 (5.4) 1.3 6.6 (4.1) 0 (1.6) 1.9
Loss from continuing operations                 (31.9) (112.9) (23.5)
Loss from discontinued operations                 (5.3) (1.5) (0.7)
Equity in net income (loss) of subsidiaries                 0 0 0
Net income (loss)                 (37.2) (114.4) (24.2)
Comprehensive income (loss)                 (37.2) (115.0) (24.4)
Parent Company
                     
Condensed Financial Statements, Captions [Line Items]                      
Service revenues                 0 0 0
Product sales                 0 0 0
Total revenues                 0 0 0
Cost of service revenues                 0 0 0
Cost of product sales                 0 0 0
Total costs                 0 0 0
Gross profit                 0 0 0
Selling, general and administrative expenses                 5.5 7.4 15.9
Impairment of goodwill and intangible assets                 0 0  
Research and development expenses                 0 0 0
Operating income (loss) from continuing operations                 (5.5) (7.4) (15.9)
Other income (expense):                      
Interest expense, net                 (65.6) (65.9) (50.8)
Other income, net                 0 0.3 0.3
Total other expense, net                 (65.6) (65.6) (50.5)
Loss from continuing operations before income taxes                 (71.1) (73.0) (66.4)
Provision (benefit) for income taxes from continuing operations                 0.6 20.8 0
Loss from continuing operations                 (71.7) (93.8) (66.4)
Loss from discontinued operations                 0.1 (0.1) 0
Equity in net income (loss) of subsidiaries                 34.4 (20.5) 42.2
Net income (loss)                 (37.2) (114.4) (24.2)
Comprehensive income (loss)                 (37.2) (115.0) (24.4)
Guarantors on a Combined Basis
                     
Condensed Financial Statements, Captions [Line Items]                      
Service revenues                 438.2 448.5 349.3
Product sales                 448.6 470.0 327.4
Total revenues                 886.8 918.5 676.7
Cost of service revenues                 331.3 350.0 259.2
Cost of product sales                 338.9 333.8 242.5
Total costs                 670.2 683.8 501.7
Gross profit                 216.6 234.7 175.0
Selling, general and administrative expenses                 167.2 171.2 122.3
Impairment of goodwill and intangible assets                 0 96.6  
Research and development expenses                 20.2 16.9 7.9
Operating income (loss) from continuing operations                 29.2 (50.0) 44.8
Other income (expense):                      
Interest expense, net                 2.3 0.3 0.1
Other income, net                 (0.3) 0.1 0.4
Total other expense, net                 2.0 0.4 0.5
Loss from continuing operations before income taxes                 31.2 (49.6) 45.3
Provision (benefit) for income taxes from continuing operations                 (0.7) (22.8) 3.0
Loss from continuing operations                 31.9 (26.8) 42.3
Loss from discontinued operations                 (5.4) (2.2) (0.8)
Equity in net income (loss) of subsidiaries                 7.9 8.3 0.5
Net income (loss)                 34.4 (20.7) 42.0
Comprehensive income (loss)                 34.4 20.9 41.7
Non-Guarantors on a Combined Basis
                     
Condensed Financial Statements, Captions [Line Items]                      
Service revenues                 5.4 1.5 1.7
Product sales                 75.3 64.5 46.9
Total revenues                 80.7 66.0 48.6
Cost of service revenues                 3.9 0.8 1.5
Cost of product sales                 53.4 42.7 30.9
Total costs                 57.3 43.5 32.4
Gross profit                 23.4 22.5 16.2
Selling, general and administrative expenses                 14.1 13.9 14.9
Impairment of goodwill and intangible assets                 0 0  
Research and development expenses                 1.2 0.9 0.7
Operating income (loss) from continuing operations                 8.1 7.7 0.6
Other income (expense):                      
Interest expense, net                 (0.4) (0.5) (0.4)
Other income, net                 0.3 0.9 (0.7)
Total other expense, net                 (0.1) 0.4 (1.1)
Loss from continuing operations before income taxes                 8.0 8.1 (0.5)
Provision (benefit) for income taxes from continuing operations                 0.1 0.4 (1.1)
Loss from continuing operations                 7.9 7.7 0.6
Loss from discontinued operations                 0 0.8 0.1
Equity in net income (loss) of subsidiaries                 0 0 0
Net income (loss)                 7.9 8.5 0.7
Comprehensive income (loss)                 7.9 9.4 0.8
Eliminations
                     
Condensed Financial Statements, Captions [Line Items]                      
Service revenues                 0 0 0
Product sales                 (16.9) (15.3) (11.4)
Total revenues                 (16.9) (15.3) (11.4)
Cost of service revenues                 0 0 0
Cost of product sales                 (16.9) (15.3) (11.4)
Total costs                 (16.9) (15.3) (11.4)
Gross profit                 0 0 0
Selling, general and administrative expenses                 0 0 0
Impairment of goodwill and intangible assets                 0 0  
Research and development expenses                 0 0 0
Operating income (loss) from continuing operations                 0 0 0
Other income (expense):                      
Interest expense, net                 0 0 0
Other income, net                 0 0 0
Total other expense, net                 0 0 0
Loss from continuing operations before income taxes                 0 0 0
Provision (benefit) for income taxes from continuing operations                 0 0 0
Loss from continuing operations                 0 0 0
Loss from discontinued operations                 0 0 0
Equity in net income (loss) of subsidiaries                 (42.3) 12.2 (42.7)
Net income (loss)                 (42.3) 12.2 (42.7)
Comprehensive income (loss)                 $ (42.3) $ 11.5 $ (42.5)