XML 59 R44.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 25, 2017
Jun. 26, 2016
Jun. 25, 2017
Jun. 26, 2016
Condensed Financial Statements, Captions [Line Items]        
Service revenues $ 91.6 $ 88.2 $ 176.6 $ 170.8
Product sales 94.1 80.0 176.9 150.4
Total revenues 185.7 168.2 353.5 321.2
Cost of service revenues 67.0 64.4 128.8 124.7
Cost of product sales 71.3 58.6 132.2 115.4
Total costs 138.3 123.0 261.0 240.1
Gross profit 47.4 45.2 92.5 81.1
Selling, general and administrative expenses 40.7 41.2 79.7 84.4
Research and development expenses 4.1 4.0 8.5 6.9
Operating income (loss) from continuing operations 2.6 0.0 4.3 (10.2)
Other income (expense):        
Interest income (expense), net (7.2) (8.7) (15.4) (17.4)
Loss on extinguishment of debt 0.0 0.0 (2.1) 0.0
Other income (expense), net 0.2 0.2 0.4 0.5
Total other expense, net (7.0) (8.5) (17.1) (16.9)
Loss from continuing operations before income taxes (4.4) (8.5) (12.8) (27.1)
Provision for income taxes from continuing operations 1.8 1.8 3.3 5.4
Loss from continuing operations (6.2) (10.3) (16.1) (32.5)
Loss from discontinued operations 0.0 (0.1) (0.1) (0.1)
Equity in net income (loss) of subsidiaries 0.0 0.0 0.0 0.0
Net loss (6.2) (10.4) (16.2) (32.6)
Comprehensive income (loss) (6.2) (10.5) (16.1) (32.7)
Eliminations        
Condensed Financial Statements, Captions [Line Items]        
Service revenues 0.0 0.0 0.0 0.0
Product sales (3.0) (1.9) (6.2) (3.6)
Total revenues (3.0) (1.9) (6.2) (3.6)
Cost of service revenues 0.0 0.0 0.0 0.0
Cost of product sales (3.0) (1.9) (6.2) (3.6)
Total costs (3.0) (1.9) (6.2) (3.6)
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  
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
Loss from continuing operations 0.0 0.0 0.0 0.0
Loss from discontinued operations   0.0 0.0 0.0
Equity in net income (loss) of subsidiaries (2.0) (2.5) (4.3) 7.8
Net loss (2.0) (2.5) (4.3) 7.8
Comprehensive income (loss) (2.0) (2.4) (4.4) 7.9
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 1.4 2.5 3.5 3.8
Research and development expenses 0.0 0.0 0.0 0.0
Operating income (loss) from continuing operations (1.4) (2.5) (3.5) (3.8)
Other income (expense):        
Interest income (expense), net (7.3) (8.7) (15.5) (17.3)
Loss on extinguishment of debt     (2.1)  
Other income (expense), net 0.0 0.0 0.0 0.0
Total other expense, net (7.3) (8.7) (17.6) (17.3)
Loss from continuing operations before income taxes (8.7) (11.2) (21.1) (21.1)
Provision for income taxes from continuing operations 0.0 0.0 0.1 0.1
Loss from continuing operations (8.7) (11.2) (21.2) (21.2)
Loss from discontinued operations   (0.1) (0.1) (0.1)
Equity in net income (loss) of subsidiaries 2.5 0.9 5.1 (11.3)
Net loss (6.2) (10.4) (16.2) (32.6)
Comprehensive income (loss) (6.2) (10.5) (16.1) (32.7)
Subsidiary Guarantors on a Combined Basis        
Condensed Financial Statements, Captions [Line Items]        
Service revenues 86.3 82.3 168.7 159.7
Product sales 84.0 69.0 157.3 128.0
Total revenues 170.3 151.3 326.0 287.7
Cost of service revenues 62.7 60.0 122.6 116.7
Cost of product sales 63.0 50.2 117.0 98.2
Total costs 125.7 110.2 239.6 214.9
Gross profit 44.6 41.1 86.4 72.8
Selling, general and administrative expenses 36.3 36.2 70.1 75.8
Research and development expenses 3.7 3.9 7.7 6.8
Operating income (loss) from continuing operations 4.6 1.0 8.6 (9.8)
Other income (expense):        
Interest income (expense), net 0.1 0.0 0.1 (0.1)
Loss on extinguishment of debt     0.0  
Other income (expense), net 0.1 (0.2) 0.1 (0.2)
Total other expense, net 0.2 (0.2) 0.2 (0.3)
Loss from continuing operations before income taxes 4.8 0.8 8.8 (10.1)
Provision for income taxes from continuing operations 1.8 1.5 2.9 4.7
Loss from continuing operations 3.0 (0.7) 5.9 (14.8)
Loss from discontinued operations   0.0 0.0 0.0
Equity in net income (loss) of subsidiaries (0.5) 1.6 (0.8) 3.5
Net loss 2.5 0.9 5.1 (11.3)
Comprehensive income (loss) 2.5 0.9 5.1 (11.3)
Non-Guarantors on a Combined Basis        
Condensed Financial Statements, Captions [Line Items]        
Service revenues 5.3 5.9 7.9 11.1
Product sales 13.1 12.9 25.8 26.0
Total revenues 18.4 18.8 33.7 37.1
Cost of service revenues 4.3 4.4 6.2 8.0
Cost of product sales 11.3 10.3 21.4 20.8
Total costs 15.6 14.7 27.6 28.8
Gross profit 2.8 4.1 6.1 8.3
Selling, general and administrative expenses 3.0 2.5 6.1 4.8
Research and development expenses 0.4 0.1 0.8 0.1
Operating income (loss) from continuing operations (0.6) 1.5 (0.8) 3.4
Other income (expense):        
Interest income (expense), net 0.0 0.0 0.0 0.0
Loss on extinguishment of debt     0.0  
Other income (expense), net 0.1 0.4 0.3 0.7
Total other expense, net 0.1 0.4 0.3 0.7
Loss from continuing operations before income taxes (0.5) 1.9 (0.5) 4.1
Provision for income taxes from continuing operations 0.0 0.3 0.3 0.6
Loss from continuing operations (0.5) 1.6 (0.8) 3.5
Loss from discontinued operations   0.0 0.0 0.0
Equity in net income (loss) of subsidiaries 0.0 0.0 0.0 0.0
Net loss (0.5) 1.6 (0.8) 3.5
Comprehensive income (loss) $ (0.5) $ 1.5 $ (0.7) $ 3.4