XML 13 R2.htm IDEA: XBRL DOCUMENT v3.8.0.1
PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS - USD ($)
shares in Millions, $ in Millions
12 Months Ended
Dec. 31, 2017
Dec. 25, 2016
Dec. 27, 2015
Service revenues $ 197.8 $ 221.3 $ 209.6
Product sales 405.5 320.6 302.9
Total revenues 603.3 541.9 512.5
Cost of service revenue 138.6 162.1 159.5
Cost of product sales 307.1 259.3 228.8
Total costs 445.7 421.4 388.3
Gross profit 157.6 120.5 124.2
Selling, general and administrative expenses 127.3 114.6 118.2
Merger and acquisition expenses 0.0 0.0 0.1
Research and development expenses 17.8 13.9 16.2
Impairment of goodwill 24.2    
Unused office space and other restructuring 0.3 10.0 (0.7)
Operating income (loss) from continuing operations (12.0) (18.0) (9.6)
Other income (expense):      
Interest expense, net (28.6) (34.7) (36.0)
Gain (loss) on extinguishment of debt (17.3) 0.2 (3.4)
Other income (expense), net 0.8 0.7 (0.6)
Total other expense, net (45.1) (33.8) (40.0)
Income (loss) from continuing operations before income taxes (57.1) (51.8) (49.6)
Provision (benefit) for income taxes from continuing operations (10.2) 5.8 (13.8)
Income (loss) from continuing operations $ (46.9) $ (57.6) $ (35.8)
Basic income (loss) per common share:      
Income (loss) from continuing operations (in dollars per share) $ (0.52) $ (0.94) $ (0.61)
Diluted income (loss) per common share:      
Income (loss) from continuing operations (in dollars per share) $ (0.52) $ (0.94) $ (0.61)
Weighted average common shares outstanding:      
Basic (in shares) 89.5 61.3 58.7
Diluted (in shares) 89.5 61.3 58.7
Historical      
Service revenues $ 346.4 $ 348.1 $ 354.2
Product sales 405.5 320.6 302.9
Total revenues 751.9 668.7 657.1
Cost of service revenue 247.5 255.8 266.5
Cost of product sales 307.1 259.3 228.8
Total costs 554.6 515.1 495.3
Gross profit 197.3 153.6 161.8
Selling, general and administrative expenses 160.6 146.3 150.7
Merger and acquisition expenses 0.0 1.9 0.1
Research and development expenses 17.8 13.9 16.2
Impairment of goodwill 24.2    
Unused office space and other restructuring 0.5 10.1 (0.7)
Operating income (loss) from continuing operations (5.8) (18.6) (4.5)
Other income (expense):      
Interest expense, net (28.6) (34.7) (36.0)
Gain (loss) on extinguishment of debt (17.3) 0.2 (3.4)
Other income (expense), net 0.9 0.8 (0.7)
Total other expense, net (45.0) (33.7) (40.1)
Income (loss) from continuing operations before income taxes (50.8) (52.3) (44.6)
Provision (benefit) for income taxes from continuing operations (8.2) 8.1 (11.4)
Income (loss) from continuing operations $ (42.6) $ (60.4) $ (33.2)
Basic income (loss) per common share:      
Income (loss) from continuing operations (in dollars per share) $ (0.48) $ (0.99) $ (0.56)
Diluted income (loss) per common share:      
Income (loss) from continuing operations (in dollars per share) $ (0.48) $ (0.99) $ (0.56)
Weighted average common shares outstanding:      
Basic (in shares) 89.5 61.3 58.7
Diluted (in shares) 89.5 61.3 58.7
Pro Forma Adjustments      
Service revenues $ 1.2 $ 0.3 $ 0.1
Product sales 0.0 0.0 0.0
Total revenues 1.2 0.3 0.1
Cost of service revenue 1.2 0.3 0.1
Cost of product sales 0.0 0.0 0.0
Total costs 1.2 0.3 0.1
Gross profit 0.0 0.0 0.0
Selling, general and administrative expenses 0.2 2.0 0.0
Merger and acquisition expenses 0.0 (1.9) 0.0
Research and development expenses 0.0 0.0 0.0
Impairment of goodwill 0.0    
Unused office space and other restructuring (0.2) (0.1) 0.0
Operating income (loss) from continuing operations 0.0 0.0 0.0
Other income (expense):      
Interest expense, net 0.0 0.0 0.0
Gain (loss) on extinguishment of debt 0.0 0.0 0.0
Other income (expense), net 0.0 0.0 0.0
Total other expense, net 0.0 0.0 0.0
Income (loss) from continuing operations before income taxes 0.0 0.0 0.0
Provision (benefit) for income taxes from continuing operations 2.0 2.3 2.4
Income (loss) from continuing operations 2.0 2.3 2.4
Pro Forma Adjustments | Discontinued Operations      
Service revenues (149.8) (127.1) (144.7)
Product sales 0.0 0.0 0.0
Total revenues (149.8) (127.1) (144.7)
Cost of service revenue (110.1) (94.0) (107.1)
Cost of product sales 0.0 0.0 0.0
Total costs (110.1) (94.0) (107.1)
Gross profit (39.7) (33.1) (37.6)
Selling, general and administrative expenses (33.5) (33.7) (32.5)
Merger and acquisition expenses 0.0 0.0 0.0
Research and development expenses 0.0 0.0 0.0
Impairment of goodwill 0.0    
Unused office space and other restructuring 0.0 0.0 0.0
Operating income (loss) from continuing operations (6.2) 0.6 (5.1)
Other income (expense):      
Interest expense, net 0.0 0.0 0.0
Gain (loss) on extinguishment of debt 0.0 0.0 0.0
Other income (expense), net (0.1) (0.1) 0.1
Total other expense, net (0.1) (0.1) 0.1
Income (loss) from continuing operations before income taxes (6.3) 0.5 (5.0)
Provision (benefit) for income taxes from continuing operations 0.0 0.0 0.0
Income (loss) from continuing operations $ (6.3) $ 0.5 $ (5.0)