XML 44 R33.htm IDEA: XBRL DOCUMENT v3.21.2
Segment and Geographic Information (Tables)
6 Months Ended
Jul. 04, 2021
Segment Reporting [Abstract]  
Net Revenue by Segment

Net revenue by segment is as follows:

 

 

 

Fiscal Quarter Ended

 

 

Fiscal Six Months Ended

 

 

 

July 4, 2021

 

 

June 28, 2020

 

 

July 4, 2021

 

 

June 28, 2020

 

Americas

 

$

296.3

 

 

$

241.1

 

 

$

617.7

 

 

$

491.7

 

EMEA

 

 

67.8

 

 

 

51.0

 

 

 

136.3

 

 

 

109.6

 

Greater China

 

 

58.5

 

 

 

43.3

 

 

 

113.5

 

 

 

89.6

 

Net revenue of reportable segments

 

 

422.6

 

 

 

335.4

 

 

 

867.5

 

 

 

690.9

 

Other

 

 

69.9

 

 

 

55.2

 

 

 

131.8

 

 

 

107.6

 

        Net revenue

 

$

492.5

 

 

$

390.5

 

 

$

999.3

 

 

$

798.5

 

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

 

 

Fiscal Quarter Ended

 

 

Fiscal Six Months Ended

 

 

 

July 4, 2021

 

 

June 28, 2020

 

 

July 4, 2021

 

 

June 28, 2020

 

Americas

 

$

128.5

 

 

$

105.4

 

 

$

269.2

 

 

$

213.1

 

EMEA

 

 

13.0

 

 

 

8.9

 

 

 

30.5

 

 

 

20.6

 

Greater China

 

 

24.1

 

 

 

19.1

 

 

 

49.2

 

 

 

37.9

 

Other

 

 

23.1

 

 

 

18.1

 

 

 

42.5

 

 

 

33.3

 

Corporate(a)

 

 

(60.5

)

 

 

(50.6

)

 

 

(110.8

)

 

 

(101.9

)

        Adjusted EBITDA

 

$

128.1

 

 

$

100.9

 

 

$

280.6

 

 

$

202.9

 

 

 

(a)

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 loss to Adjusted EBITDA is as follows:

 

 

 

Fiscal Quarter Ended

 

 

Fiscal Six Months Ended

 

 

 

July 4, 2021

 

 

June 28, 2020

 

 

July 4, 2021

 

 

June 28, 2020

 

Net loss

 

$

(20.0

)

 

$

(41.3

)

 

$

(59.1

)

 

$

(142.5

)

Interest expense, net

 

 

33.0

 

 

 

47.5

 

 

 

76.4

 

 

 

99.7

 

Provision for income taxes

 

 

15.1

 

 

 

3.8

 

 

 

18.4

 

 

 

7.9

 

Depreciation and amortization

 

 

83.1

 

 

 

79.9

 

 

 

165.8

 

 

 

159.7

 

Stock-based compensation

 

 

11.0

 

 

 

2.2

 

 

 

14.5

 

 

 

3.8

 

Restructuring and severance-related costs

 

 

1.7

 

 

 

2.2

 

 

 

3.0

 

 

 

4.6

 

Tax indemnification income, net

 

 

(0.2

)

 

 

(2.4

)

 

 

(0.4

)

 

 

(4.9

)

Loss on extinguishment of debt

 

 

 

 

 

2.6

 

 

 

50.3

 

 

 

12.6

 

Unrealized foreign currency exchanges losses, net

 

 

 

 

 

3.0

 

 

 

 

 

 

52.3

 

Other adjustments

 

 

4.5

 

 

 

3.4

 

 

 

11.6

 

 

 

9.7

 

Adjusted EBITDA

 

$

128.1

 

 

$

100.9

 

 

$

280.6

 

 

$

202.9