XML 55 R44.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Oct. 01, 2017
Sep. 25, 2016
Oct. 01, 2017
Sep. 25, 2016
Condensed Financial Statements, Captions [Line Items]        
Service revenues $ 86.7 $ 87.2 $ 263.3 $ 258.0
Product sales 109.5 78.2 286.4 228.6
Total revenues 196.2 165.4 549.7 486.6
Cost of service revenues 60.8 64.7 189.6 189.4
Cost of product sales 87.3 74.8 219.5 190.2
Total costs 148.1 139.5 409.1 379.6
Gross profit 48.1 25.9 140.6 107.0
Selling, general and administrative expenses 40.8 35.7 120.5 120.1
Research and development expenses 4.2 3.2 12.7 10.1
Operating income (loss) from continuing operations 3.1 (13.0) 7.4 (23.2)
Other income (expense):        
Interest income (expense), net (7.7) (8.7) (23.1) (26.1)
Loss on extinguishment of debt 0.0 0.0 (2.1) 0.0
Other income (expense), net 0.6 0.1 1.0 0.6
Total other expense, net (7.1) (8.6) (24.2) (25.5)
Loss from continuing operations before income taxes (4.0) (21.6) (16.8) (48.7)
Provision for income taxes from continuing operations 0.2 1.9 3.5 7.3
Loss from continuing operations (4.2) (23.5) (20.3) (56.0)
Loss from discontinued operations (0.1) (0.1) (0.2) (0.2)
Equity in net income (loss) of subsidiaries 0.0 0.0 0.0 0.0
Net loss (4.3) (23.6) (20.5) (56.2)
Comprehensive income (loss) (4.5) (23.7) (20.6) (56.4)
Eliminations        
Condensed Financial Statements, Captions [Line Items]        
Service revenues 0.0 0.0 0.0 0.0
Product sales (4.8) (2.0) (11.0) (5.6)
Total revenues (4.8) (2.0) (11.0) (5.6)
Cost of service revenues 0.0 0.0 0.0 0.0
Cost of product sales (4.8) (2.0) (11.0) (5.6)
Total costs (4.8) (2.0) (11.0) (5.6)
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 0.0
Equity in net income (loss) of subsidiaries (7.3) 12.6 (11.6) 20.4
Net loss (7.3) 12.6 (11.6) 20.4
Comprehensive income (loss) (7.1) 12.7 (11.5) 20.6
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 2.3 0.2 5.8 4.0
Research and development expenses 0.0 0.0 0.0 0.0
Operating income (loss) from continuing operations (2.3) (0.2) (5.8) (4.0)
Other income (expense):        
Interest income (expense), net (7.7) (8.7) (23.2) (26.0)
Loss on extinguishment of debt     (2.1)  
Other income (expense), net 0.0 0.0 0.0 0.0
Total other expense, net (7.7) (8.7) (25.3) (26.0)
Loss from continuing operations before income taxes (10.0) (8.9) (31.1) (30.0)
Provision for income taxes from continuing operations 0.3 0.1 0.4 0.2
Loss from continuing operations (10.3) (9.0) (31.5) (30.2)
Loss from discontinued operations (0.1) 0.0 (0.2) (0.1)
Equity in net income (loss) of subsidiaries 6.1 (14.6) 11.2 (25.9)
Net loss (4.3) (23.6) (20.5) (56.2)
Comprehensive income (loss) (4.5) (23.7) (20.6) (56.4)
Subsidiary Guarantors on a Combined Basis        
Condensed Financial Statements, Captions [Line Items]        
Service revenues 84.8 84.3 253.5 244.0
Product sales 99.3 67.8 256.6 195.8
Total revenues 184.1 152.1 510.1 439.8
Cost of service revenues 59.7 62.9 182.3 179.6
Cost of product sales 80.2 67.7 197.2 165.9
Total costs 139.9 130.6 379.5 345.5
Gross profit 44.2 21.5 130.6 94.3
Selling, general and administrative expenses 35.3 33.3 105.4 109.1
Research and development expenses 4.2 3.1 11.9 9.9
Operating income (loss) from continuing operations 4.7 (14.9) 13.3 (24.7)
Other income (expense):        
Interest income (expense), net 0.0 0.0 0.1 (0.1)
Loss on extinguishment of debt     0.0  
Other income (expense), net 0.1 0.1 0.2 (0.1)
Total other expense, net 0.1 0.1 0.3 (0.2)
Loss from continuing operations before income taxes 4.8 (14.8) 13.6 (24.9)
Provision for income taxes from continuing operations (0.1) 1.7 2.8 6.4
Loss from continuing operations 4.9 (16.5) 10.8 (31.3)
Loss from discontinued operations 0.0 (0.1) 0.0 (0.1)
Equity in net income (loss) of subsidiaries 1.2 2.0 0.4 5.5
Net loss 6.1 (14.6) 11.2 (25.9)
Comprehensive income (loss) 6.1 (14.6) 11.2 (25.9)
Non-Guarantors on a Combined Basis        
Condensed Financial Statements, Captions [Line Items]        
Service revenues 1.9 2.9 9.8 14.0
Product sales 15.0 12.4 40.8 38.4
Total revenues 16.9 15.3 50.6 52.4
Cost of service revenues 1.1 1.8 7.3 9.8
Cost of product sales 11.9 9.1 33.3 29.9
Total costs 13.0 10.9 40.6 39.7
Gross profit 3.9 4.4 10.0 12.7
Selling, general and administrative expenses 3.2 2.2 9.3 7.0
Research and development expenses 0.0 0.1 0.8 0.2
Operating income (loss) from continuing operations 0.7 2.1 (0.1) 5.5
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 0.5 0.0 0.8 0.7
Total other expense, net 0.5 0.0 0.8 0.7
Loss from continuing operations before income taxes 1.2 2.1 0.7 6.2
Provision for income taxes from continuing operations 0.0 0.1 0.3 0.7
Loss from continuing operations 1.2 2.0 0.4 5.5
Loss from discontinued operations 0.0 0.0 0.0 0.0
Equity in net income (loss) of subsidiaries 0.0 0.0 0.0 0.0
Net loss 1.2 2.0 0.4 5.5
Comprehensive income (loss) $ 1.0 $ 1.9 $ 0.3 $ 5.3