XML 59 R60.htm IDEA: XBRL DOCUMENT v3.20.1
Segment Reporting - Financial Data by Segment (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 28, 2020
Mar. 30, 2019
Segment Reporting Information [Line Items]    
Total net revenue $ 469,704 $ 461,215
Total costs applicable to revenue 218,554 211,969
SG&A 193,741 193,876
Asset impairment 11,355 2,082
Litigation settlement 4,395 0
Other expense (income), net (66) 473
Other expense, net   473
Depreciation and amortization 24,810 20,415
Interest expense, net 7,455 9,061
Earnings before income taxes 9,460 23,339
Products    
Segment Reporting Information [Line Items]    
Total net revenue 392,841 383,160
Total costs applicable to revenue 156,370 154,004
Services and plans    
Segment Reporting Information [Line Items]    
Total net revenue 76,863 78,055
Total costs applicable to revenue 62,184 57,965
Operating Segments | Owned & Host    
Segment Reporting Information [Line Items]    
Total net revenue 347,227 365,220
Total costs applicable to revenue 137,511 136,910
SG&A 134,714 133,213
Asset impairment 0 0
Litigation settlement 0  
Other expense (income), net 0  
Other expense, net   0
EBITDA 75,002 95,097
Operating Segments | Owned & Host | Products    
Segment Reporting Information [Line Items]    
Total net revenue 281,914 296,919
Total costs applicable to revenue 81,917 85,246
Operating Segments | Owned & Host | Services and plans    
Segment Reporting Information [Line Items]    
Total net revenue 65,313 68,301
Total costs applicable to revenue 55,594 51,664
Operating Segments | Legacy    
Segment Reporting Information [Line Items]    
Total net revenue 36,457 44,578
Total costs applicable to revenue 17,994 20,431
SG&A 13,631 14,237
Asset impairment 0 0
Litigation settlement 0  
Other expense (income), net 0  
Other expense, net   0
EBITDA 4,832 9,910
Operating Segments | Legacy | Products    
Segment Reporting Information [Line Items]    
Total net revenue 24,418 30,141
Total costs applicable to revenue 11,404 14,130
Operating Segments | Legacy | Services and plans    
Segment Reporting Information [Line Items]    
Total net revenue 12,039 14,437
Total costs applicable to revenue 6,590 6,301
Operating Segments | Corporate/Other    
Segment Reporting Information [Line Items]    
Total net revenue 66,571 63,881
Total costs applicable to revenue 57,907 56,595
SG&A 45,396 46,426
Asset impairment 11,355 2,082
Litigation settlement 4,395  
Other expense (income), net (66)  
Other expense, net   473
EBITDA (52,416) (41,695)
Operating Segments | Corporate/Other | Products    
Segment Reporting Information [Line Items]    
Total net revenue 66,571 63,875
Total costs applicable to revenue 57,907 56,595
Operating Segments | Corporate/Other | Services and plans    
Segment Reporting Information [Line Items]    
Total net revenue 0 6
Total costs applicable to revenue 0 0
Reconciliations    
Segment Reporting Information [Line Items]    
Total net revenue 19,449 (12,464)
Total costs applicable to revenue 5,142 (1,967)
SG&A 0 0
Asset impairment 0 0
Litigation settlement 0  
Other expense (income), net 0  
Other expense, net   0
EBITDA 14,307 (10,497)
Reconciliations | Products    
Segment Reporting Information [Line Items]    
Total net revenue 19,938 (7,775)
Total costs applicable to revenue 5,142 (1,967)
Reconciliations | Services and plans    
Segment Reporting Information [Line Items]    
Total net revenue (489) (4,689)
Total costs applicable to revenue $ 0 $ 0