XML 91 R72.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed Consolidating Financial Statements - Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 25, 2016
Sep. 25, 2016
Jun. 26, 2016
Mar. 27, 2016
Dec. 27, 2015
Sep. 27, 2015
Jun. 28, 2015
Mar. 29, 2015
Dec. 25, 2016
Dec. 27, 2015
Dec. 28, 2014
Condensed Financial Statements, Captions [Line Items]                      
Service revenues                 $ 348.1 $ 354.2 $ 390.8
Product sales                 320.6 302.9 372.2
Total revenues $ 182.1 $ 165.4 $ 168.2 $ 153.0 $ 177.5 $ 161.7 $ 160.8 $ 157.1 668.7 657.1 763.0
Cost of service revenues                 255.8 266.5 304.6
Cost of product sales                 259.3 228.8 279.0
Total costs                 515.1 495.3 583.6
Gross profit 46.6 25.9 45.2 35.9 42.2 40.4 40.9 38.3 153.6 161.8 179.4
Selling, general and administrative expenses                 158.3 150.1 155.5
Research and development expenses                 13.9 16.2 18.6
Operating income (loss) from continuing operations 4.6 (13.0) 0.0 (10.2) 1.5 1.6 (3.7) (3.9) (18.6) (4.5) 5.3
Other income (expense):                      
Interest income (expense), net                 (34.7) (36.0) (39.2)
Gain (loss) on extinguishment of debt                 0.2 (3.4) (39.1)
Other income (expense), net                 0.8 (0.7) 1.2
Total other expense, net                 (33.7) (40.1) (77.1)
Loss from continuing operations before income taxes                 (52.3) (44.6) (71.8)
Provision (benefit) for income taxes from continuing operations 0.8 1.9 1.8 3.6 (0.3) (15.3) 2.3 1.9 8.1 (11.4) 3.9
Income (loss) from continuing operations                 (60.4) (33.2) (75.7)
Income (loss) from discontinued operations                 (0.1) 53.0 (2.3)
Equity in net income (loss) of subsidiaries                 0.0 0.0 0.0
Net income (loss) $ (4.3) $ (23.6) $ (10.4) $ (22.2) $ (4.0) $ 55.1 $ (15.1) $ (16.2) (60.5) 19.8 (78.0)
Comprehensive income (loss)                 (60.8) 20.1 (78.9)
Eliminations                      
Condensed Financial Statements, Captions [Line Items]                      
Service revenues                 0.0 0.0 0.0
Product sales                 (7.8) (15.7) (8.5)
Total revenues                 (7.8) (15.7) (8.5)
Cost of service revenues                 0.0 0.0 0.0
Cost of product sales                 (7.8) (15.7) (8.5)
Total costs                 (7.8) (15.7) (8.5)
Gross profit                 0.0 0.0 0.0
Selling, general and administrative expenses                 0.0 0.0 0.0
Research and development expenses                 0.0 0.0 0.0
Operating income (loss) from continuing operations                 0.0 0.0 0.0
Other income (expense):                      
Interest income (expense), net                 0.0 0.0 0.0
Gain (loss) on extinguishment of debt                 0.0 0.0 0.0
Other income (expense), net                 0.0 0.0 0.0
Total other expense, net                 0.0 0.0 0.0
Loss from continuing operations before income taxes                 0.0 0.0 0.0
Provision (benefit) for income taxes from continuing operations                 0.0 0.0 0.0
Income (loss) from continuing operations                 0.0 0.0 0.0
Income (loss) from discontinued operations                 0.0 0.0 0.0
Equity in net income (loss) of subsidiaries                 12.6 8.3 (35.5)
Net income (loss)                 12.6 8.3 (35.5)
Comprehensive income (loss)                 12.9 8.2 (34.6)
Parent Company                      
Condensed Financial Statements, Captions [Line Items]                      
Service revenues                 0.0 0.0 0.0
Product sales                 0.0 0.0 0.0
Total revenues                 0.0 0.0 0.0
Cost of service revenues                 0.0 0.0 0.0
Cost of product sales                 0.0 0.0 0.0
Total costs                 0.0 0.0 0.0
Gross profit                 0.0 0.0 0.0
Selling, general and administrative expenses                 6.3 10.1 8.4
Research and development expenses                 0.0 0.0 0.0
Operating income (loss) from continuing operations                 (6.3) (10.1) (8.4)
Other income (expense):                      
Interest income (expense), net                 (34.6) (35.8) (39.3)
Gain (loss) on extinguishment of debt                 0.2 (3.4) (39.1)
Other income (expense), net                 0.0 0.0 0.0
Total other expense, net                 (34.4) (39.2) (78.4)
Loss from continuing operations before income taxes                 (40.7) (49.3) (86.8)
Provision (benefit) for income taxes from continuing operations                 (0.1) (17.8) 0.6
Income (loss) from continuing operations                 (40.6) (31.5) (87.4)
Income (loss) from discontinued operations                 (0.1) 71.8 (14.7)
Equity in net income (loss) of subsidiaries                 (19.8) (20.5) 24.1
Net income (loss)                 (60.5) 19.8 (78.0)
Comprehensive income (loss)                 (60.8) 20.1 (78.9)
Subsidiary Guarantors on a Combined Basis                      
Condensed Financial Statements, Captions [Line Items]                      
Service revenues                 330.9 339.0 380.8
Product sales                 273.8 262.3 326.1
Total revenues                 604.7 601.3 706.9
Cost of service revenues                 244.0 255.5 297.0
Cost of product sales                 225.0 203.1 247.9
Total costs                 469.0 458.6 544.9
Gross profit                 135.7 142.7 162.0
Selling, general and administrative expenses                 142.3 130.8 136.7
Research and development expenses                 13.5 15.7 17.4
Operating income (loss) from continuing operations                 (20.1) (3.8) 7.9
Other income (expense):                      
Interest income (expense), net                 (0.1) (0.1) 0.3
Gain (loss) on extinguishment of debt                 0.0 0.0 0.0
Other income (expense), net                 0.2 (3.3) (2.0)
Total other expense, net                 0.1 (3.4) (1.7)
Loss from continuing operations before income taxes                 (20.0) (7.2) 6.2
Provision (benefit) for income taxes from continuing operations                 7.0 4.4 2.8
Income (loss) from continuing operations                 (27.0) (11.6) 3.4
Income (loss) from discontinued operations                 0.0 (21.1) 9.3
Equity in net income (loss) of subsidiaries                 7.2 12.2 11.4
Net income (loss)                 (19.8) (20.5) 24.1
Comprehensive income (loss)                 (19.8) (20.5) 23.6
Non-Guarantors on a Combined Basis                      
Condensed Financial Statements, Captions [Line Items]                      
Service revenues                 17.2 15.2 10.0
Product sales                 54.6 56.3 54.6
Total revenues                 71.8 71.5 64.6
Cost of service revenues                 11.8 11.0 7.6
Cost of product sales                 42.1 41.4 39.6
Total costs                 53.9 52.4 47.2
Gross profit                 17.9 19.1 17.4
Selling, general and administrative expenses                 9.7 9.2 10.4
Research and development expenses                 0.4 0.5 1.2
Operating income (loss) from continuing operations                 7.8 9.4 5.8
Other income (expense):                      
Interest income (expense), net                 0.0 (0.1) (0.2)
Gain (loss) on extinguishment of debt                 0.0 0.0 0.0
Other income (expense), net                 0.6 2.6 3.2
Total other expense, net                 0.6 2.5 3.0
Loss from continuing operations before income taxes                 8.4 11.9 8.8
Provision (benefit) for income taxes from continuing operations                 1.2 2.0 0.5
Income (loss) from continuing operations                 7.2 9.9 8.3
Income (loss) from discontinued operations                 0.0 2.3 3.1
Equity in net income (loss) of subsidiaries                 0.0 0.0 0.0
Net income (loss)                 7.2 12.2 11.4
Comprehensive income (loss)                 $ 6.9 $ 12.3 $ 11.0