XML 25 R71.htm IDEA: XBRL DOCUMENT v3.2.0.727
Supplemental Guarantor Condensed Consolidating Financials - Schedule of Supplemental Condensed Consolidating Statement of Operations (Detail) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Jun. 27, 2015
Jun. 28, 2014
Jun. 27, 2015
Jun. 28, 2014
Revenues:        
Product $ 583.0 $ 529.3 $ 1,676.0 $ 1,562.8
Service and other 110.9 103.3 326.2 307.3
Revenues 693.9 632.6 2,002.2 1,870.1
Costs of revenues:        
Product 186.2 186.7 559.6 549.3
Amortization of intangible assets 73.1 80.5 225.6 234.1
Impairment of intangible assets 0.0 0.0 0.0 26.6
Service and other 55.9 52.6 163.7 159.6
Gross Profit 378.7 312.8 1,053.3 900.5
Operating expenses:        
Research and development 56.0 52.5 161.2 151.1
Selling and marketing 94.3 83.0 263.3 245.0
General and administrative 73.1 64.7 194.7 194.6
Amortization of intangible assets 27.4 29.7 82.8 85.0
Impairment of intangible assets 0.0 0.0 0.0 0.5
Restructuring and divestiture charges 11.9 6.7 21.9 36.6
Operating expenses 262.7 236.6 723.9 712.8
Income from operations 116.0 76.2 329.4 187.7
Interest income 0.3 0.3 1.0 0.8
Interest expense (52.4) (52.4) (154.3) (168.1)
Debt extinguishment loss (18.2) 0.0 (24.9) (7.4)
Other income (expense), net 1.0 (1.5) 0.6 (3.5)
Income before income taxes 46.7 22.6 151.8 9.5
Provision for income taxes 17.3 11.3 45.3 20.3
Equity in earnings (losses) of subsidiaries 0.0 0.0 0.0 0.0
Net income (loss) 29.4 11.3 106.5 (10.8)
Eliminations        
Revenues:        
Product (154.0) (111.3) (423.3) (321.7)
Service and other (6.9) (12.4) (29.9) (40.0)
Revenues (160.9) (123.7) (453.2) (361.7)
Costs of revenues:        
Product (154.0) (111.3) (423.3) (321.7)
Amortization of intangible assets 0.0 0.0 0.0 0.0
Impairment of intangible assets       0.0
Service and other (6.9) (12.4) (29.9) (40.0)
Gross Profit 0.0 0.0 0.0 0.0
Operating expenses:        
Research and development 0.0 0.0 0.0 0.0
Selling and marketing 0.0 0.0 0.0 0.0
General and administrative 0.0 0.0 0.0 0.0
Amortization of intangible assets 0.0 0.0 0.0 0.0
Impairment of intangible assets       0.0
Restructuring and divestiture charges 0.0 0.0 0.0 0.0
Operating expenses 0.0 0.0 0.0 0.0
Income from operations 0.0 0.0 0.0 0.0
Interest income 0.0 (1.1) (1.3) (2.5)
Interest expense 0.0 1.1 1.4 2.5
Debt extinguishment loss 0.0   0.0 0.0
Other income (expense), net (0.1) 0.0 (0.4) 0.0
Income before income taxes (0.1) 0.0 (0.3) 0.0
Provision for income taxes 0.0 0.0 0.0 0.0
Equity in earnings (losses) of subsidiaries (39.1) (7.6) 140.5 (4.2)
Net income (loss) (39.2) (7.6) 140.2 (4.2)
Parent/Issuer        
Revenues:        
Product 172.2 128.4 438.3 356.8
Service and other 94.6 88.2 278.1 262.7
Revenues 266.8 216.6 716.4 619.5
Costs of revenues:        
Product 84.0 61.5 217.9 172.4
Amortization of intangible assets 0.8 1.4 3.6 4.2
Impairment of intangible assets       0.0
Service and other 46.4 46.8 130.9 140.3
Gross Profit 135.6 106.9 364.0 302.6
Operating expenses:        
Research and development 10.2 7.7 28.2 23.0
Selling and marketing 26.8 16.8 74.3 52.6
General and administrative 21.5 15.8 56.3 45.5
Amortization of intangible assets 0.2 0.6 1.1 2.4
Impairment of intangible assets       0.0
Restructuring and divestiture charges 10.1 1.0 11.5 7.6
Operating expenses 68.8 41.9 171.4 131.1
Income from operations 66.8 65.0 192.6 171.5
Interest income 0.2 0.1 0.6 0.3
Interest expense (51.8) (52.6) (152.2) (168.0)
Debt extinguishment loss (18.2)   (24.9) (7.4)
Other income (expense), net 1.1 1.3 251.6 7.9
Income before income taxes (1.9) 13.8 267.7 4.3
Provision for income taxes 4.3 6.8 14.3 5.0
Equity in earnings (losses) of subsidiaries 35.6 4.3 (146.9) (10.1)
Net income (loss) 29.4 11.3 106.5 (10.8)
Guarantor Subsidiaries        
Revenues:        
Product 448.6 386.4 1,312.1 1,154.0
Service and other 10.0 14.4 39.9 47.4
Revenues 458.6 400.8 1,352.0 1,201.4
Costs of revenues:        
Product 171.0 147.3 515.2 431.7
Amortization of intangible assets 72.2 75.3 221.8 224.0
Impairment of intangible assets       0.0
Service and other 8.1 5.9 38.7 27.5
Gross Profit 207.3 172.3 576.3 518.2
Operating expenses:        
Research and development 44.0 42.9 127.8 121.7
Selling and marketing 50.0 43.4 132.5 126.8
General and administrative 43.2 37.8 113.8 114.9
Amortization of intangible assets 26.2 26.8 78.5 77.9
Impairment of intangible assets       0.0
Restructuring and divestiture charges 0.0 2.9 0.6 15.0
Operating expenses 163.4 153.8 453.2 456.3
Income from operations 43.9 18.5 123.1 61.9
Interest income 0.0 1.1 1.2 2.3
Interest expense (0.3) (0.3) (2.0) (0.8)
Debt extinguishment loss 0.0   0.0 0.0
Other income (expense), net 0.3 (3.0) (251.1) (12.4)
Income before income taxes 43.9 16.3 (128.8) 51.0
Provision for income taxes 12.3 3.6 28.0 9.9
Equity in earnings (losses) of subsidiaries 3.5 3.3 6.4 14.3
Net income (loss) 35.1 16.0 (150.4) 55.4
Non-Guarantor Subsidiaries        
Revenues:        
Product 116.2 125.8 348.9 373.7
Service and other 13.2 13.1 38.1 37.2
Revenues 129.4 138.9 387.0 410.9
Costs of revenues:        
Product 85.2 89.2 249.8 266.9
Amortization of intangible assets 0.1 3.8 0.2 5.9
Impairment of intangible assets       26.6
Service and other 8.3 12.3 24.0 31.8
Gross Profit 35.8 33.6 113.0 79.7
Operating expenses:        
Research and development 1.8 1.9 5.2 6.4
Selling and marketing 17.5 22.8 56.5 65.6
General and administrative 8.4 11.1 24.6 34.2
Amortization of intangible assets 1.0 2.3 3.2 4.7
Impairment of intangible assets       0.5
Restructuring and divestiture charges 1.8 2.8 9.8 14.0
Operating expenses 30.5 40.9 99.3 125.4
Income from operations 5.3 (7.3) 13.7 (45.7)
Interest income 0.1 0.2 0.5 0.7
Interest expense (0.3) (0.6) (1.5) (1.8)
Debt extinguishment loss 0.0   0.0 0.0
Other income (expense), net (0.3) 0.2 0.5 1.0
Income before income taxes 4.8 (7.5) 13.2 (45.8)
Provision for income taxes 0.7 0.9 3.0 5.4
Equity in earnings (losses) of subsidiaries 0.0 0.0 0.0 0.0
Net income (loss) $ 4.1 $ (8.4) $ 10.2 $ (51.2)