XML 85 R68.htm IDEA: XBRL DOCUMENT v3.10.0.1
Financial Information for Guarantor Subsidiaries and Non-Guarantor Subsidiaries - Supplemental Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Condensed Financial Statements        
Revenue $ 844.7 $ 766.3 $ 1,656.5 $ 1,491.7
Cost of services, cost of product sales and cost of instant products 315.9 278.9 612.6 558.9
Selling, general and administrative 173.9 145.9 345.5 286.6
Research and development 49.2 48.1 103.0 90.5
Depreciation, amortization and impairments 172.7 175.0 360.8 340.1
Restructuring and other 33.5 1.1 85.7 10.3
Operating (loss) income 99.5 117.3 148.9 205.3
Interest expense (146.1) (151.2) (300.9) (310.6)
Loss on debt financing transactions 0.0 0.0 (93.2) (29.7)
Gain on remeasurement of debt 34.5 0.0 33.4 0.0
Other income (expense), net 6.3 1.2 10.4 18.2
Net income (loss) before income taxes (5.8) (32.7) (201.4) (116.8)
Equity in (loss) income of subsidiaries 0.0 0.0 0.0 0.0
Income tax benefit (expense) 0.0 (6.4) (6.2) (23.1)
Net (loss) income (5.8) (39.1) (207.6) (139.9)
Other comprehensive (loss) income (83.4) 31.7 (31.3) 67.8
Comprehensive (loss) income (89.2) (7.4) (238.9) (72.1)
Reportable Legal Entities | SGI (Issuer)        
Condensed Financial Statements        
Revenue 136.0 128.3 265.6 246.3
Cost of services, cost of product sales and cost of instant products 86.3 86.8 172.6 169.7
Selling, general and administrative 9.1 8.5 20.0 18.0
Research and development 0.5 2.4 0.9 3.8
Depreciation, amortization and impairments 7.4 8.0 15.0 15.5
Restructuring and other (3.4) 0.3 (2.6) 0.5
Operating (loss) income 36.1 22.3 59.7 38.8
Interest expense (146.1) (151.1) (300.5) (305.7)
Loss on debt financing transactions     (93.2) (28.6)
Gain on remeasurement of debt 34.5   33.4  
Other income (expense), net 131.9 51.7 269.1 102.4
Net income (loss) before income taxes 56.4 (77.1) (31.5) (193.1)
Equity in (loss) income of subsidiaries 13.7 14.6 17.3 31.9
Income tax benefit (expense) (25.7) 28.9 7.5 72.3
Net (loss) income 44.4 (33.6) (6.7) (88.9)
Other comprehensive (loss) income 29.3 0.3 12.2 4.3
Comprehensive (loss) income 73.7 (33.3) 5.5 (84.6)
Reportable Legal Entities | SGC (Parent)        
Condensed Financial Statements        
Revenue 0.0 0.0 0.0 0.0
Cost of services, cost of product sales and cost of instant products 0.0 0.0 0.0 0.0
Selling, general and administrative 43.3 29.2 81.1 58.9
Research and development 0.0 0.7 0.0 1.2
Depreciation, amortization and impairments 11.9 16.9 21.1 37.2
Restructuring and other 30.2 1.5 56.3 5.3
Operating (loss) income (85.4) (48.3) (158.5) (102.6)
Interest expense 0.0 0.2 0.0 (4.3)
Loss on debt financing transactions     0.0 (1.1)
Gain on remeasurement of debt 0.0   0.0  
Other income (expense), net 16.9 (18.1) 32.5 (38.9)
Net income (loss) before income taxes (68.5) (66.2) (126.0) (146.9)
Equity in (loss) income of subsidiaries 25.8 18.8 (58.1) 23.5
Income tax benefit (expense) 36.9 8.3 (23.5) (16.5)
Net (loss) income (5.8) (39.1) (207.6) (139.9)
Other comprehensive (loss) income (83.4) 31.7 (31.3) 67.8
Comprehensive (loss) income (89.2) (7.4) (238.9) (72.1)
Reportable Legal Entities | Guarantor Subsidiaries        
Condensed Financial Statements        
Revenue 404.4 420.5 791.3 820.3
Cost of services, cost of product sales and cost of instant products 131.4 129.0 249.8 252.7
Selling, general and administrative 51.5 68.9 108.9 117.7
Research and development 21.9 16.9 44.8 51.1
Depreciation, amortization and impairments 107.4 122.8 233.5 234.7
Restructuring and other 1.7 (1.1) 3.2 3.1
Operating (loss) income 90.5 84.0 151.1 161.0
Interest expense 0.0 0.0 0.0 0.0
Loss on debt financing transactions     0.0 0.0
Gain on remeasurement of debt 0.0   0.0  
Other income (expense), net (119.1) (31.0) (252.0) (56.5)
Net income (loss) before income taxes (28.6) 53.0 (100.9) 104.5
Equity in (loss) income of subsidiaries (17.2) 6.1 (6.8) 21.5
Income tax benefit (expense) (3.9) (27.4) 21.4 (48.0)
Net (loss) income (49.7) 31.7 (86.3) 78.0
Other comprehensive (loss) income (35.8) 44.7 (13.4) 66.2
Comprehensive (loss) income (85.5) 76.4 (99.7) 144.2
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Condensed Financial Statements        
Revenue 376.3 284.8 745.2 549.4
Cost of services, cost of product sales and cost of instant products 159.2 135.6 312.3 257.4
Selling, general and administrative 82.6 52.1 161.4 114.5
Research and development 26.8 28.1 57.3 34.4
Depreciation, amortization and impairments 49.5 29.6 97.9 57.4
Restructuring and other 5.0 0.4 28.8 1.4
Operating (loss) income 53.2 39.0 87.5 84.3
Interest expense 0.0 (0.3) (0.4) (0.6)
Loss on debt financing transactions     0.0 0.0
Gain on remeasurement of debt 0.0   0.0  
Other income (expense), net (23.4) (1.4) (39.2) 11.2
Net income (loss) before income taxes 29.8 37.3 47.9 94.9
Equity in (loss) income of subsidiaries 0.0 0.0 0.0 0.0
Income tax benefit (expense) (7.3) (16.2) (11.6) (30.9)
Net (loss) income 22.5 21.1 36.3 64.0
Other comprehensive (loss) income (119.0) 30.2 (45.9) 59.7
Comprehensive (loss) income (96.5) 51.3 (9.6) 123.7
Eliminating Entries        
Condensed Financial Statements        
Revenue (72.0) (67.3) (145.6) (124.3)
Cost of services, cost of product sales and cost of instant products (61.0) (72.5) (122.1) (120.9)
Selling, general and administrative (12.6) (12.8) (25.9) (22.5)
Research and development 0.0 0.0 0.0 0.0
Depreciation, amortization and impairments (3.5) (2.3) (6.7) (4.7)
Restructuring and other 0.0 0.0 0.0 0.0
Operating (loss) income 5.1 20.3 9.1 23.8
Interest expense 0.0 0.0 0.0 0.0
Loss on debt financing transactions     0.0 0.0
Gain on remeasurement of debt 0.0   0.0  
Other income (expense), net 0.0 0.0 0.0 0.0
Net income (loss) before income taxes 5.1 20.3 9.1 23.8
Equity in (loss) income of subsidiaries (22.3) (39.5) 47.6 (76.9)
Income tax benefit (expense) 0.0 0.0 0.0 0.0
Net (loss) income (17.2) (19.2) 56.7 (53.1)
Other comprehensive (loss) income 125.5 (75.2) 47.1 (130.2)
Comprehensive (loss) income $ 108.3 $ (94.4) $ 103.8 $ (183.3)