XML 72 R61.htm IDEA: XBRL DOCUMENT v3.20.2
Segment Reporting - Financial Data by Segment (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 27, 2020
Jun. 29, 2019
Jun. 27, 2020
Jun. 29, 2019
Segment Reporting Information [Line Items]        
Total net revenue $ 260,007 $ 429,451 $ 729,711 $ 890,666
Total costs applicable to revenue 140,780 202,506 359,334 414,475
SG&A 136,582 182,278 330,323 376,154
Asset impairment 2,411 1,790 13,766 3,872
Debt issuance costs 136 0 136 0
Litigation settlement 0 0 4,395 0
Other expense (income), net (92) 356 (158) 829
Depreciation and amortization 21,924 20,819 46,734 41,234
Interest expense, net 15,502 8,968 22,957 18,029
Earnings (loss) before income taxes (57,236) 12,734 (47,776) 36,073
Products        
Segment Reporting Information [Line Items]        
Total net revenue 209,707 357,533 602,548 740,693
Total costs applicable to revenue 97,635 145,654 254,005 299,658
Services and plans        
Segment Reporting Information [Line Items]        
Total net revenue 50,300 71,918 127,163 149,973
Total costs applicable to revenue 43,145 56,852 105,329 114,817
Operating Segments | Owned & Host        
Segment Reporting Information [Line Items]        
Total net revenue 211,705 320,416 558,932 685,636
Total costs applicable to revenue 93,471 127,640 230,981 264,550
SG&A 86,704 126,078 221,418 259,291
Asset impairment 0 0 0 0
Debt issuance costs 0   0  
Litigation settlement     0  
Other expense (income), net 0 0 0 0
EBITDA 31,530 66,698 106,533 161,795
Operating Segments | Owned & Host | Products        
Segment Reporting Information [Line Items]        
Total net revenue 177,430 260,867 459,343 557,786
Total costs applicable to revenue 54,898 77,059 136,814 162,305
Operating Segments | Owned & Host | Services and plans        
Segment Reporting Information [Line Items]        
Total net revenue 34,275 59,549 99,589 127,850
Total costs applicable to revenue 38,573 50,581 94,167 102,245
Operating Segments | Legacy        
Segment Reporting Information [Line Items]        
Total net revenue 25,413 39,264 61,870 83,842
Total costs applicable to revenue 13,665 18,582 31,658 39,013
SG&A 10,561 13,884 24,192 28,121
Asset impairment 0 0 0 0
Debt issuance costs 0   0  
Litigation settlement     0  
Other expense (income), net 0 0 0 0
EBITDA 1,187 6,798 6,020 16,708
Operating Segments | Legacy | Products        
Segment Reporting Information [Line Items]        
Total net revenue 16,254 25,785 40,672 55,926
Total costs applicable to revenue 9,093 12,312 20,496 26,442
Operating Segments | Legacy | Services and plans        
Segment Reporting Information [Line Items]        
Total net revenue 9,159 13,479 21,198 27,916
Total costs applicable to revenue 4,572 6,270 11,162 12,571
Operating Segments | Corporate/Other        
Segment Reporting Information [Line Items]        
Total net revenue 50,472 62,346 117,044 126,227
Total costs applicable to revenue 42,135 54,254 100,045 110,849
SG&A 39,317 42,316 84,713 88,742
Asset impairment 2,411 1,790 13,766 3,872
Debt issuance costs 136   136  
Litigation settlement     4,395  
Other expense (income), net (92) 356 (158) 829
EBITDA (33,435) (36,370) (85,853) (78,065)
Operating Segments | Corporate/Other | Products        
Segment Reporting Information [Line Items]        
Total net revenue 50,472 62,341 117,044 126,216
Total costs applicable to revenue 42,135 54,253 100,045 110,848
Operating Segments | Corporate/Other | Services and plans        
Segment Reporting Information [Line Items]        
Total net revenue 0 5 0 11
Total costs applicable to revenue 0 1 0 1
Reconciliations        
Segment Reporting Information [Line Items]        
Total net revenue (27,583) 7,425 (8,135) (5,039)
Total costs applicable to revenue (8,491) 2,030 (3,350) 63
SG&A 0 0 0 0
Asset impairment 0 0 0 0
Debt issuance costs 0   0  
Litigation settlement     0  
Other expense (income), net 0 0 0 0
EBITDA (19,092) 5,395 (4,785) (5,102)
Reconciliations | Products        
Segment Reporting Information [Line Items]        
Total net revenue (34,449) 8,540 (14,511) 765
Total costs applicable to revenue (8,491) 2,030 (3,350) 63
Reconciliations | Services and plans        
Segment Reporting Information [Line Items]        
Total net revenue 6,866 (1,115) 6,376 (5,804)
Total costs applicable to revenue $ 0 $ 0 $ 0 $ 0