XML 61 R50.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 25, 2016
Sep. 27, 2015
Sep. 25, 2016
Sep. 27, 2015
Condensed Financial Statements, Captions [Line Items]        
Service revenues $ 87.2 $ 87.4 $ 258.0 $ 263.5
Product sales 78.2 74.3 228.6 216.1
Total revenues 165.4 161.7 486.6 479.6
Cost of service revenues 64.7 65.4 189.4 198.5
Cost of product sales 74.8 55.9 190.2 161.5
Total costs 139.5 121.3 379.6 360.0
Gross profit 25.9 40.4 107.0 119.6
Selling, general and administrative expenses 35.7 35.3 120.1 113.9
Research and development expenses 3.2 3.5 10.1 11.7
Operating income (loss) from continuing operations (13.0) 1.6 (23.2) (6.0)
Other income (expense):        
Interest income (expense), net (8.7) (9.5) (26.1) (27.3)
Loss on extinguishment of debt 0.0 (3.4) 0.0 (3.4)
Other income (expense), net 0.1 0.3 0.6 (0.6)
Total other expense, net (8.6) (12.6) (25.5) (31.3)
Loss from continuing operations before income taxes (21.6) (11.0) (48.7) (37.3)
Provision for income taxes from continuing operations 1.9 (15.3) 7.3 (11.1)
Income (loss) from continuing operations (23.5) 4.3 (56.0) (26.2)
Income (loss) from discontinued operations (0.1) 50.8 (0.2) 50.0
Equity in net income (loss) of subsidiaries 0.0 0.0 0.0 0.0
Net income (loss) (23.6) 55.1 (56.2) 23.8
Comprehensive income (loss) (23.7) 55.2 (56.4) 24.0
Eliminations        
Condensed Financial Statements, Captions [Line Items]        
Service revenues 0.0 0.0 0.0 0.0
Product sales (2.0) (1.2) (5.6) (7.4)
Total revenues (2.0) (1.2) (5.6) (7.4)
Cost of service revenues 0.0 0.0 0.0 0.0
Cost of product sales (2.0) (1.2) (5.6) (7.4)
Total costs (2.0) (1.2) (5.6) (7.4)
Gross profit 0.0 0.0 0.0 0.0
Selling, general and administrative expenses 0.0 0.0 0.0 0.0
Research and development expenses 0.0 0.0 0.0 0.0
Operating income (loss) from continuing operations 0.0 0.0 0.0 0.0
Other income (expense):        
Interest income (expense), net 0.0 0.0 0.0 0.0
Loss on extinguishment of debt   0.0   0.0
Other income (expense), net 0.0 0.0 0.0 0.0
Total other expense, net 0.0 0.0 0.0 0.0
Loss from continuing operations before income taxes 0.0 0.0 0.0 0.0
Provision for income taxes from continuing operations 0.0 0.0 0.0 0.0
Income (loss) from continuing operations 0.0 0.0 0.0 0.0
Income (loss) from discontinued operations 0.0 0.0 0.0 0.0
Equity in net income (loss) of subsidiaries 12.6 21.3 20.4 13.5
Net income (loss) 12.6 21.3 20.4 13.5
Comprehensive income (loss) 12.7 21.2 20.6 13.3
Parent Company        
Condensed Financial Statements, Captions [Line Items]        
Service revenues 0.0 0.0 0.0 0.0
Product sales 0.0 0.0 0.0 0.0
Total revenues 0.0 0.0 0.0 0.0
Cost of service revenues 0.0 0.0 0.0 0.0
Cost of product sales 0.0 0.0 0.0 0.0
Total costs 0.0 0.0 0.0 0.0
Gross profit 0.0 0.0 0.0 0.0
Selling, general and administrative expenses 0.2 3.7 4.0 9.5
Research and development expenses 0.0 0.0 0.0 0.0
Operating income (loss) from continuing operations (0.2) (3.7) (4.0) (9.5)
Other income (expense):        
Interest income (expense), net (8.7) (9.5) (26.0) (27.1)
Loss on extinguishment of debt   (3.4)   (3.4)
Other income (expense), net 0.0 1.4 0.0 0.0
Total other expense, net (8.7) (11.5) (26.0) (30.5)
Loss from continuing operations before income taxes (8.9) (15.2) (30.0) (40.0)
Provision for income taxes from continuing operations 0.1 (14.9) 0.2 (14.5)
Income (loss) from continuing operations (9.0) (0.3) (30.2) (25.5)
Income (loss) from discontinued operations 0.0 78.1 (0.1) 71.3
Equity in net income (loss) of subsidiaries (14.6) (22.7) (25.9) (22.0)
Net income (loss) (23.6) 55.1 (56.2) 23.8
Comprehensive income (loss) (23.7) 55.2 (56.4) 24.0
Subsidiary Guarantors on a Combined Basis        
Condensed Financial Statements, Captions [Line Items]        
Service revenues 84.3 84.4 244.0 254.6
Product sales 67.8 61.5 195.8 186.5
Total revenues 152.1 145.9 439.8 441.1
Cost of service revenues 62.9 63.4 179.6 192.0
Cost of product sales 67.7 46.4 165.9 140.7
Total costs 130.6 109.8 345.5 332.7
Gross profit 21.5 36.1 94.3 108.4
Selling, general and administrative expenses 33.3 29.5 109.1 98.0
Research and development expenses 3.1 3.4 9.9 11.3
Operating income (loss) from continuing operations (14.9) 3.2 (24.7) (0.9)
Other income (expense):        
Interest income (expense), net 0.0 0.0 (0.1) (0.2)
Loss on extinguishment of debt   0.0   0.0
Other income (expense), net 0.1 (1.1) (0.1) (3.3)
Total other expense, net 0.1 (1.1) (0.2) (3.5)
Loss from continuing operations before income taxes (14.8) 2.1 (24.9) (4.4)
Provision for income taxes from continuing operations 1.7 (1.1) 6.4 2.5
Income (loss) from continuing operations (16.5) 3.2 (31.3) (6.9)
Income (loss) from discontinued operations (0.1) (27.3) (0.1) (23.6)
Equity in net income (loss) of subsidiaries 2.0 1.4 5.5 8.5
Net income (loss) (14.6) (22.7) (25.9) (22.0)
Comprehensive income (loss) (14.6) (22.7) (25.9) (22.0)
Non-Guarantors on a Combined Basis        
Condensed Financial Statements, Captions [Line Items]        
Service revenues 2.9 3.0 14.0 8.9
Product sales 12.4 14.0 38.4 37.0
Total revenues 15.3 17.0 52.4 45.9
Cost of service revenues 1.8 2.0 9.8 6.5
Cost of product sales 9.1 10.7 29.9 28.2
Total costs 10.9 12.7 39.7 34.7
Gross profit 4.4 4.3 12.7 11.2
Selling, general and administrative expenses 2.2 2.1 7.0 6.4
Research and development expenses 0.1 0.1 0.2 0.4
Operating income (loss) from continuing operations 2.1 2.1 5.5 4.4
Other income (expense):        
Interest income (expense), net 0.0 0.0 0.0 0.0
Loss on extinguishment of debt   0.0   0.0
Other income (expense), net 0.0 0.0 0.7 2.7
Total other expense, net 0.0 0.0 0.7 2.7
Loss from continuing operations before income taxes 2.1 2.1 6.2 7.1
Provision for income taxes from continuing operations 0.1 0.7 0.7 0.9
Income (loss) from continuing operations 2.0 1.4 5.5 6.2
Income (loss) from discontinued operations 0.0 0.0 0.0 2.3
Equity in net income (loss) of subsidiaries 0.0 0.0 0.0 0.0
Net income (loss) 2.0 1.4 5.5 8.5
Comprehensive income (loss) $ 1.9 $ 1.5 $ 5.3 $ 8.7