XML 45 R34.htm IDEA: XBRL DOCUMENT v3.21.2
Segment and Geographic Information (Tables)
9 Months Ended
Oct. 03, 2021
Segment Reporting [Abstract]  
Net Revenue by Segment

Net revenue by segment is as follows:

 

 

 

Fiscal Quarter Ended

 

 

Fiscal Nine Months Ended

 

 

 

October 3, 2021

 

 

September 27, 2020

 

 

October 3, 2021

 

 

September 27, 2020

 

Americas

 

$

306.5

 

 

$

264.2

 

 

$

924.2

 

 

$

755.8

 

EMEA

 

 

67.2

 

 

 

58.6

 

 

 

203.5

 

 

 

168.2

 

Greater China

 

 

85.6

 

 

 

72.7

 

 

 

199.1

 

 

 

162.3

 

Net revenue of reportable segments

 

$

459.3

 

 

$

395.5

 

 

$

1,326.8

 

 

$

1,086.3

 

Other

 

 

63.2

 

 

 

55.6

 

 

 

195.1

 

 

 

163.2

 

        Net revenue

 

$

522.5

 

 

$

451.1

 

 

$

1,521.8

 

 

$

1,249.6

 

Adjusted EBITDA by Segment Adjusted EBITDA by segment is as follows:

 

 

 

Fiscal Quarter Ended

 

 

Fiscal Nine Months Ended

 

 

 

October 3, 2021

 

 

September 27, 2020

 

 

October 3, 2021

 

 

September 27, 2020

 

Americas

 

$

125.0

 

 

$

116.8

 

 

$

394.2

 

 

$

329.9

 

EMEA

 

 

17.2

 

 

 

10.7

 

 

 

47.7

 

 

 

31.4

 

Greater China

 

 

42.2

 

 

 

41.1

 

 

 

91.7

 

 

 

78.9

 

Other

 

 

19.0

 

 

 

16.7

 

 

 

61.4

 

 

 

49.9

 

Corporate(a)

 

 

(63.8

)

 

 

(65.9

)

 

 

(174.8

)

 

 

(167.8

)

        Adjusted EBITDA

 

$

139.6

 

 

$

119.5

 

 

$

420.1

 

 

$

322.4

 

 

Corporate primarily consists of costs related to executive and staff functions, including certain finance, human resources, manufacturing and information technology, which benefit the Company as a whole. These costs are primarily related to the general management of these functions on a corporate level and the design and development of programs, policies and procedures that are then implemented in the individual segments, with each segment bearing its own cost of implementation. The Company’s corporate function also includes debt and stock-based compensation associated with all employee stock-based awards.
Reconciliation of Net Loss to Adjusted EBITDA

The reconciliation of Net income (loss) to Adjusted EBITDA is as follows:

 

 

 

Fiscal Quarter Ended

 

 

Fiscal Nine Months Ended

 

 

 

October 3, 2021

 

 

September 27, 2020

 

 

October 3, 2021

 

 

September 27, 2020

 

Net income (loss)

 

$

14.7

 

 

$

(28.5

)

 

$

(44.4

)

 

$

(171.0

)

Interest expense, net

 

 

36.1

 

 

 

48.9

 

 

 

112.5

 

 

 

148.6

 

Provision for (benefit from) income taxes

 

 

6.0

 

 

 

(10.3

)

 

 

24.4

 

 

 

(2.4

)

Depreciation and amortization

 

 

80.8

 

 

 

79.9

 

 

 

246.6

 

 

 

239.6

 

Stock-based compensation

 

 

5.0

 

 

 

2.4

 

 

 

19.5

 

 

 

6.2

 

Restructuring and severance-related costs

 

 

1.7

 

 

 

4.7

 

 

 

4.7

 

 

 

9.3

 

Arbitration award

 

 

(7.4

)

 

 

 

 

 

(7.4

)

 

 

 

Tax indemnification (income) expense, net

 

 

(0.2

)

 

 

16.5

 

 

 

(0.6

)

 

 

11.6

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

50.3

 

 

 

12.6

 

Quotient upfront payment

 

 

 

 

 

7.5

 

 

 

 

 

 

7.5

 

Unrealized foreign currency exchange (gains) losses,
     net

 

 

 

 

 

(6.3

)

 

 

 

 

 

46.0

 

Other adjustments

 

 

2.9

 

 

 

4.7

 

 

 

14.5

 

 

 

14.4

 

Adjusted EBITDA

 

$

139.6

 

 

$

119.5

 

 

$

420.1

 

 

$

322.4