XML 121 R93.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Reporting - Financial Data by Segment (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 29, 2018
Sep. 29, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 30, 2017
Sep. 30, 2017
Jul. 01, 2017
Apr. 01, 2017
Dec. 29, 2018
Dec. 30, 2017
Dec. 31, 2016
Segment Reporting Information [Line Items]                      
Total net revenue $ 355,922 $ 387,425 $ 385,532 $ 407,975 $ 321,819 $ 346,089 $ 337,541 $ 369,859 $ 1,536,854 $ 1,375,308 $ 1,196,195
Total costs applicable to revenue $ 173,470 $ 182,588 $ 177,059 $ 180,454 $ 152,393 $ 162,358 $ 156,408 $ 165,808 713,571 636,966 544,781
SG&A                 687,476 600,010 525,869
Asset impairment                 17,630 4,117 7,132
Debt issuance costs                 200 4,527 0
Litigation settlement                 0 7,000 0
Other expense, net                 1,487 950 1,667
EBITDA                 116,490 121,738 116,746
Depreciation and amortization                 74,339 61,974 52,677
Interest expense, net                 37,283 55,536 39,092
Earnings before income taxes                 4,868 4,228 24,977
Products                      
Segment Reporting Information [Line Items]                      
Total net revenue                 1,269,612 1,129,313 980,953
Total costs applicable to revenue                 511,406 456,078 390,369
Services and plans                      
Segment Reporting Information [Line Items]                      
Total net revenue                 267,242 245,995 215,242
Total costs applicable to revenue                 202,165 180,888 154,412
Operating Segments | Owned & Host                      
Segment Reporting Information [Line Items]                      
Total net revenue                 1,173,402 1,038,567 889,408
Total costs applicable to revenue                 459,082 402,239 340,112
SG&A                 457,618 403,848 345,469
Asset impairment                 0 0 0
Debt issuance costs                 0 0  
Litigation settlement                   0  
Other expense, net                 0 0 0
EBITDA                 256,702 232,480 203,827
Operating Segments | Owned & Host | Products                      
Segment Reporting Information [Line Items]                      
Total net revenue                 956,355 847,866 730,741
Total costs applicable to revenue                 280,720 248,548 212,208
Operating Segments | Owned & Host | Services and plans                      
Segment Reporting Information [Line Items]                      
Total net revenue                 217,047 190,701 158,667
Total costs applicable to revenue                 178,362 153,691 127,904
Operating Segments | Legacy                      
Segment Reporting Information [Line Items]                      
Total net revenue                 154,412 153,842 152,210
Total costs applicable to revenue                 67,258 64,899 59,607
SG&A                 54,091 52,705 52,925
Asset impairment                 0 0 0
Debt issuance costs                 0 0  
Litigation settlement                   0  
Other expense, net                 0 0 0
EBITDA                 33,063 36,238 39,678
Operating Segments | Legacy | Products                      
Segment Reporting Information [Line Items]                      
Total net revenue                 103,890 103,887 103,618
Total costs applicable to revenue                 46,986 48,275 48,097
Operating Segments | Legacy | Services and plans                      
Segment Reporting Information [Line Items]                      
Total net revenue                 50,522 49,955 48,592
Total costs applicable to revenue                 20,272 16,624 11,510
Operating Segments | Corporate/Other                      
Segment Reporting Information [Line Items]                      
Total net revenue                 212,427 191,890 168,616
Total costs applicable to revenue                 186,990 170,362 146,255
SG&A                 175,767 143,457 127,475
Asset impairment                 17,630 4,117 7,132
Debt issuance costs                 200 4,527  
Litigation settlement                   7,000  
Other expense, net                 1,487 950 1,667
EBITDA                 (169,647) (138,523) (113,913)
Operating Segments | Corporate/Other | Products                      
Segment Reporting Information [Line Items]                      
Total net revenue                 208,875 179,718 151,083
Total costs applicable to revenue                 183,459 159,789 131,257
Operating Segments | Corporate/Other | Services and plans                      
Segment Reporting Information [Line Items]                      
Total net revenue                 3,552 12,172 17,533
Total costs applicable to revenue                 3,531 10,573 14,998
Reconciling Items                      
Segment Reporting Information [Line Items]                      
Total net revenue                 (3,387) (8,991) (14,039)
Total costs applicable to revenue                 241 (534) (1,193)
SG&A                 0 0 0
Asset impairment                 0 0 0
Debt issuance costs                 0 0  
Litigation settlement                   0  
Other expense, net                 0 0 0
EBITDA                 (3,628) (8,457) (12,846)
Reconciling Items | Products                      
Segment Reporting Information [Line Items]                      
Total net revenue                 492 (2,158) (4,489)
Total costs applicable to revenue                 241 (534) (1,193)
Reconciling Items | Services and plans                      
Segment Reporting Information [Line Items]                      
Total net revenue                 (3,879) (6,833) (9,550)
Total costs applicable to revenue                 $ 0 $ 0 $ 0