Condensed Consolidating Financial Statements (Tables)

6 Months Ended

Jun. 25, 2017

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Schedule of Condensed Consolidating Balance Sheet

Condensed Consolidating Balance Sheet June 25, 2017 (Unaudited) (in millions)
	Parent Company		Subsidiary Guarantors on a Combined Basis			Non-Guarantors on a Combined Basis		Eliminations			Consolidated
Assets
Current Assets:
Cash and cash equivalents	$	59.6	$	(1.7	)	$	5.4	$	—		$	63.3
Accounts receivable, net	—		197.0			29.6		—			226.6
Amounts due from affiliated companies	215.8		—			—		(215.8		)	—
Inventoried costs	—		43.1			18.4		—			61.5
Other current assets	3.6		14.2			4.6		—			22.4
Total current assets	279.0		252.6			58.0		(215.8		)	373.8
Property, plant and equipment, net	1.4		47.4			6.2		—			55.0
Goodwill	—		442.6			42.8		—			485.4
Intangible assets, net	—		20.1			7.2		—			27.3
Investment in subsidiaries	463.1		66.7			—		(529.8		)	—
Other assets	0.4		8.1			—		—			8.5
Total assets	$	743.9	$	837.5		$	114.2	$	(745.6	)	$	950.0
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable	$	3.1	$	45.5		$	7.2	$	—		$	55.8
Accrued expenses	4.4		41.0			2.7		—			48.1
Accrued compensation	4.2		27.1			4.3		—			35.6
Billings in excess of costs and earnings on uncompleted contracts	—		36.0			4.3		—			40.3
Amounts due to affiliated companies	—		187.2			28.6		(215.8		)	—
Other current liabilities	0.4		4.1			1.6		—			6.1
Current liabilities of discontinued operations	1.1		—			0.1		—			1.2
Total current liabilities	13.2		340.9			48.8		(215.8		)	187.1
Long-term debt, net of current portion	369.2		—			0.3		—			369.5
Other long-term liabilities	10.7		21.5			10.4		—			42.6
Non-current liabilities of discontinued operations	3.8		—			—		—			3.8
Total liabilities	396.9		362.4			59.5		(215.8		)	603.0
Total stockholders’ equity	347.0		475.1			54.7		(529.8		)	347.0
Total liabilities and stockholders’ equity	$	743.9	$	837.5		$	114.2	$	(745.6	)	$	950.0

Condensed Consolidating Balance Sheet December 25, 2016 (Unaudited) (in millions)
	Parent Company		Subsidiary Guarantors on a Combined Basis			Non-Guarantors on a Combined Basis		Eliminations			Consolidated
Assets
Current Assets:
Cash and cash equivalents	$	67.2	$	(3.3	)	$	5.2	$	—		$	69.1
Accounts receivable, net	—		197.9			31.5		—			229.4
Amounts due from affiliated companies	204.6		—			—		(204.6		)	—
Inventoried costs	—		37.2			18.2		—			55.4
Other current assets	6.3		11.6			1.3		—			19.2
Total current assets	278.1		243.4			56.2		(204.6		)	373.1
Property, plant and equipment, net	1.6		41.7			6.5		—			49.8
Goodwill	—		442.5			42.9		—			485.4
Intangible assets, net	—		24.5			8.1		—			32.6
Investment in subsidiaries	458.0		67.5			—		(525.5		)	—
Other assets	0.4		7.3			—		—			7.7
Total assets	$	738.1	$	826.9		$	113.7	$	(730.1	)	$	948.6
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable	$	4.5	$	43.7		$	4.5	$	—		$	52.7
Accrued expenses	5.6		44.5			3.5		—			53.6
Accrued compensation	4.0		31.2			3.9		—			39.1
Billings in excess of costs and earnings on uncompleted contracts	—		38.9			2.9		—			41.8
Amounts due to affiliated companies	—		174.6			30.0		(204.6		)	—
Other current liabilities	1.4		4.1			2.2		—			7.7
Current liabilities of discontinued operations	1.5		—			0.1		—			1.6
Total current liabilities	17.0		337.0			47.1		(204.6		)	196.5
Long-term debt, net of current portion	430.2		—			0.8		—			431.0
Other long-term liabilities	10.8		19.9			10.3		—			41.0
Non-current liabilities of discontinued operations	3.7		—			—		—			3.7
Total liabilities	461.7		356.9			58.2		(204.6		)	672.2
Total stockholders’ equity	276.4		470.0			55.5		(525.5		)	276.4
Total liabilities and stockholders’ equity	$	738.1	$	826.9		$	113.7	$	(730.1	)	$	948.6

Schedule of Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)

Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Three Months Ended June 25, 2017 (Unaudited) (in millions)
	Parent Company			Subsidiary Guarantors on a Combined Basis			Non-Guarantors on a Combined Basis			Eliminations			Consolidated
Service revenues	$	—		$	86.3		$	5.3		$	—		$	91.6
Product sales	—			84.0			13.1			(3.0		)	94.1
Total revenues	—			170.3			18.4			(3.0		)	185.7
Cost of service revenues	—			62.7			4.3			—			67.0
Cost of product sales	—			63.0			11.3			(3.0		)	71.3
Total costs	—			125.7			15.6			(3.0		)	138.3
Gross profit	—			44.6			2.8			—			47.4
Selling, general and administrative expenses	1.4			36.3			3.0			—			40.7
Research and development expenses	—			3.7			0.4			—			4.1
Operating income (loss) from continuing operations	(1.4		)	4.6			(0.6		)	—			2.6
Other income (expense):
Interest income (expense), net	(7.3		)	0.1			—			—			(7.2		)
Other income (expense), net	—			0.1			0.1			—			0.2
Total other income (expense), net	(7.3		)	0.2			0.1			—			(7.0		)
Income (loss) from continuing operations before income taxes	(8.7		)	4.8			(0.5		)	—			(4.4		)
Provision for income taxes from continuing operations	—			1.8			—			—			1.8
Income (loss) from continuing operations	(8.7		)	3.0			(0.5		)	—			(6.2		)
Equity in net income (loss) of subsidiaries	2.5			(0.5		)	—			(2.0		)	—
Net income (loss)	$	(6.2	)	$	2.5		$	(0.5	)	$	(2.0	)	$	(6.2	)
Comprehensive income (loss)	$	(6.2	)	$	2.5		$	(0.5	)	$	(2.0	)	$	(6.2	)

Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Three Months Ended June 26, 2016 (Unaudited) (in millions)
	Parent Company			Subsidiary Guarantors on a Combined Basis			Non-Guarantors on a Combined Basis		Eliminations			Consolidated
Service revenues	$	—		$	82.3		$	5.9	$	—		$	88.2
Product sales	—			69.0			12.9		(1.9		)	80.0
Total revenues	—			151.3			18.8		(1.9		)	168.2
Cost of service revenues	—			60.0			4.4		—			64.4
Cost of product sales	—			50.2			10.3		(1.9		)	58.6
Total costs	—			110.2			14.7		(1.9		)	123.0
Gross profit	—			41.1			4.1		—			45.2
Selling, general and administrative expenses	2.5			36.2			2.5		—			41.2
Research and development expenses	—			3.9			0.1		—			4.0
Operating income (loss) from continuing operations	(2.5		)	1.0			1.5		—			—
Other income (expense):
Interest expense, net	(8.7		)	—			—		—			(8.7		)
Other income (expense), net	—			(0.2		)	0.4		—			0.2
Total other income (expense), net	(8.7		)	(0.2		)	0.4		—			(8.5		)
Income (loss) from continuing operations before income taxes	(11.2		)	0.8			1.9		—			(8.5		)
Provision for income taxes from continuing operations	—			1.5			0.3		—			1.8
Income (loss) from continuing operations	(11.2		)	(0.7		)	1.6		—			(10.3		)
Loss from discontinued operations	(0.1		)	—			—		—			(0.1		)
Equity in net income (loss) of subsidiaries	0.9			1.6			—		(2.5		)	—
Net income (loss)	$	(10.4	)	$	0.9		$	1.6	$	(2.5	)	$	(10.4	)
Comprehensive income (loss)	$	(10.5	)	$	0.9		$	1.5	$	(2.4	)	$	(10.5	)

Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Six Months Ended June 25, 2017 (Unaudited) (in millions)
	Parent Company			Subsidiary Guarantors on a Combined Basis			Non-Guarantors on a Combined Basis			Eliminations			Consolidated
Service revenues	$	—		$	168.7		$	7.9		$	—		$	176.6
Product sales	—			157.3			25.8			(6.2		)	176.9
Total revenues	—			326.0			33.7			(6.2		)	353.5
Cost of service revenues	—			122.6			6.2			—			128.8
Cost of product sales	—			117.0			21.4			(6.2		)	132.2
Total costs	—			239.6			27.6			(6.2		)	261.0
Gross profit	—			86.4			6.1			—			92.5
Selling, general and administrative expenses	3.5			70.1			6.1			—			79.7
Research and development expenses	—			7.7			0.8			—			8.5
Operating income (loss) from continuing operations	(3.5		)	8.6			(0.8		)	—			4.3
Other income (expense):
Interest income (expense), net	(15.5		)	0.1			—			—			(15.4		)
Loss on extinguishment of debt	(2.1		)	—			—			—			(2.1		)
Other income (expense), net	—			0.1			0.3			—			0.4
Total other income (expense), net	(17.6		)	0.2			0.3			—			(17.1		)
Income (loss) from continuing operations before income taxes	(21.1		)	8.8			(0.5		)	—			(12.8		)
Provision for income taxes from continuing operations	0.1			2.9			0.3			—			3.3
Income (loss) from continuing operations	(21.2		)	5.9			(0.8		)	—			(16.1		)
Loss from discontinued operations	(0.1		)	—			—			—			(0.1		)
Equity in net income (loss) of subsidiaries	5.1			(0.8		)	—			(4.3		)	—
Net income (loss)	$	(16.2	)	$	5.1		$	(0.8	)	$	(4.3	)	$	(16.2	)
Comprehensive income (loss)	$	(16.1	)	$	5.1		$	(0.7	)	$	(4.4	)	$	(16.1	)

Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Six Months Ended June 26, 2016 (Unaudited) (in millions)
	Parent Company			Subsidiary Guarantors on a Combined Basis			Non-Guarantors on a Combined Basis		Eliminations			Consolidated
Service revenues	$	—		$	159.7		$	11.1	$	—		$	170.8
Product sales	—			128.0			26.0		(3.6		)	150.4
Total revenues	—			287.7			37.1		(3.6		)	321.2
Cost of service revenues	—			116.7			8.0		—			124.7
Cost of product sales	—			98.2			20.8		(3.6		)	115.4
Total costs	—			214.9			28.8		(3.6		)	240.1
Gross profit	—			72.8			8.3		—			81.1
Selling, general and administrative expenses	3.8			75.8			4.8		—			84.4
Research and development expenses	—			6.8			0.1		—			6.9
Operating income (loss) from continuing operations	(3.8		)	(9.8		)	3.4		—			(10.2		)
Other income (expense):
Interest expense, net	(17.3		)	(0.1		)	—		—			(17.4		)
Other income (expense), net	—			(0.2		)	0.7		—			0.5
Total other income (expense), net	(17.3		)	(0.3		)	0.7		—			(16.9		)
Income (loss) from continuing operations before income taxes	(21.1		)	(10.1		)	4.1		—			(27.1		)
Provision for income taxes from continuing operations	0.1			4.7			0.6		—			5.4
Income (loss) from continuing operations	(21.2		)	(14.8		)	3.5		—			(32.5		)
Loss from discontinued operations	(0.1		)	—			—		—			(0.1		)
Equity in net income (loss) of subsidiaries	(11.3		)	3.5			—		7.8			—
Net income (loss)	$	(32.6	)	$	(11.3	)	$	3.5	$	7.8		$	(32.6	)
Comprehensive income (loss)	$	(32.7	)	$	(11.3	)	$	3.4	$	7.9		$	(32.7	)

Schedule of Condensed Consolidating Statement of Cash Flows

Condensed Consolidating Statement of Cash Flows Six Months Ended June 25, 2017 (Unaudited) (in millions)
	Parent Company			Subsidiary Guarantors on a Combined Basis			Non-Guarantors on a Combined Basis			Eliminations			Consolidated
Net cash provided by (used in) operating activities from continuing operations	$	(14.5	)	$	2.1		$	1.1		$	—		$	(11.3	)
Investing activities:
Investment in affiliated companies	(10.9		)	—			—			10.9			—
Change in restricted cash	—			0.2			—			—			0.2
Capital expenditures	(0.1		)	(11.4		)	(0.6		)	—			(12.1		)
Net cash provided by (used in) investing activities from continuing operations	(11.0		)	(11.2		)	(0.6		)	10.9			(11.9		)
Financing activities:
Extinguishment of long-term debt	(64.0		)	—			—			—			(64.0		)
Repayment of debt	—			—			(0.5		)	—			(0.5		)
Proceeds from the issuance of common stock	81.7			—			—			—			81.7
Proceeds from the sale of employee stock purchase plan shares	0.6			—			—			—			0.6
Financings from affiliated companies	—			10.9			—			(10.9		)	—
Net cash provided by (used in) financing activities from continuing operations	18.3			10.9			(0.5		)	(10.9		)	17.8
Net cash flows of continuing operations	(7.2		)	1.8			—			—			(5.4		)
Net operating cash flows from discontinued operations	—			(0.1		)	—			—			(0.1		)
Net investing cash flows from discontinued operations	(0.4		)	—			—			—			(0.4		)
Effect of exchange rate changes on cash and cash equivalents	—			—			0.1			—			0.1
Net increase (decrease) in cash and cash equivalents	$	(7.6	)	$	1.7		$	0.1		$	—		$	(5.8	)

Condensed Consolidating Statement of Cash Flows Six Months Ended June 26, 2016 (Unaudited) (in millions)
	Parent Company			Subsidiary Guarantors on a Combined Basis			Non-Guarantors on a Combined Basis			Eliminations			Consolidated
Net cash provided by (used in) operating activities from continuing operations	$	(13.2	)	$	1.5		$	(0.7	)	$	—		$	(12.4	)
Investing activities:
Investment in affiliated companies	(2.3		)	—			—			2.3			—
Capital expenditures	(0.5		)	(2.0		)	(1.0		)	—			(3.5		)
Net cash provided by (used in) investing activities from continuing operations	(2.8		)	(2.0		)	(1.0		)	2.3			(3.5		)
Financing activities:
Repayment of debt	—			—			(0.5		)	—			(0.5		)
Proceeds from the sale of employee stock purchase plan shares	1.0			—			—			—			1.0
Financing from affiliated companies	—			2.3			—			(2.3		)	—
Net cash provided by (used in) financing activities from continuing operations	1.0			2.3			(0.5		)	(2.3		)	0.5
Net cash flows of continuing operations	(15.0		)	1.8			(2.2		)	—			(15.4		)
Net operating cash flows from discontinued operations	0.2			(0.1		)	—			—			0.1
Net investing cash flows from discontinued operations	4.5			—			—			—			4.5
Effect of exchange rate changes on cash and cash equivalents	—			—			(0.1		)	—			(0.1		)
Net increase (decrease) in cash and cash equivalents	$	(10.3	)	$	1.7		$	(2.3	)	$	—		$	(10.9	)