XML 41 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements Of Cash Flows (USD $)
In Millions, unless otherwise specified
3 Months Ended
Apr. 03, 2015
Apr. 04, 2014
Cash flow from operating activities:    
Net income $ 34.0us-gaap_ProfitLoss $ 68.1us-gaap_ProfitLoss
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation expense 8.7us-gaap_Depreciation 7.5us-gaap_Depreciation
Amortization expense 40.7us-gaap_AdjustmentForAmortization 40.6us-gaap_AdjustmentForAmortization
Provision for doubtful accounts 1.0us-gaap_ProvisionForDoubtfulAccounts 0.5us-gaap_ProvisionForDoubtfulAccounts
Deferred income taxes (1.3)us-gaap_DeferredIncomeTaxExpenseBenefit (1.5)us-gaap_DeferredIncomeTaxExpenseBenefit
Stock-based compensation 12.5us-gaap_ShareBasedCompensation 10.1us-gaap_ShareBasedCompensation
Income from equity method investments (3.0)us-gaap_EquityMethodInvestmentSummarizedFinancialInformationNetIncomeLoss (3.5)us-gaap_EquityMethodInvestmentSummarizedFinancialInformationNetIncomeLoss
Gain on an equity sale 0us-gaap_DeconsolidationGainOrLossAmount (15.1)us-gaap_DeconsolidationGainOrLossAmount
Acquisition / divestiture (gain)/loss (5.8)us-gaap_GainLossOnSaleOfBusiness 1.7us-gaap_GainLossOnSaleOfBusiness
Excess tax benefit for stock-based compensation (0.7)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (10.2)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
Provision for excess and obsolete inventories 0.8us-gaap_InventoryWriteDown 1.1us-gaap_InventoryWriteDown
Other non-cash items 11.0us-gaap_OtherNoncashIncomeExpense (2.3)us-gaap_OtherNoncashIncomeExpense
Add decrease (increase) in assets:    
Accounts receivable (28.9)us-gaap_IncreaseDecreaseInAccountsReceivable (61.9)us-gaap_IncreaseDecreaseInAccountsReceivable
Other receivables 4.9us-gaap_IncreaseDecreaseInOtherReceivables (1.7)us-gaap_IncreaseDecreaseInOtherReceivables
Inventories (6.4)us-gaap_IncreaseDecreaseInInventories (13.4)us-gaap_IncreaseDecreaseInInventories
Other current and non-current assets (8.0)us-gaap_IncreaseDecreaseInOtherOperatingAssets (2.2)us-gaap_IncreaseDecreaseInOtherOperatingAssets
Add increase (decrease) in liabilities:    
Accounts payable 11.2us-gaap_IncreaseDecreaseInAccountsPayable 10.5us-gaap_IncreaseDecreaseInAccountsPayable
Accrued compensation and benefits (15.0)us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities (11.5)us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities
Deferred revenue 49.4us-gaap_IncreaseDecreaseInDeferredRevenue 47.1us-gaap_IncreaseDecreaseInDeferredRevenue
Accrued warranty expense (1.5)us-gaap_StandardProductWarrantyAccrualPeriodIncreaseDecrease 0.4us-gaap_StandardProductWarrantyAccrualPeriodIncreaseDecrease
Other liabilities 3.6us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 19.1us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Net cash provided by operating activities 107.2us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 83.4us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flow from investing activities:    
Acquisitions of businesses, net of cash acquired (36.9)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (11.0)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Acquisitions of property and equipment (10.6)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (13.6)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Purchases of equity method investments (1.3)us-gaap_PaymentsToAcquireEquityMethodInvestments 0us-gaap_PaymentsToAcquireEquityMethodInvestments
Net proceeds from sale of business 12.6us-gaap_ProceedsFromDivestitureOfBusinessesAndInterestsInAffiliates 0us-gaap_ProceedsFromDivestitureOfBusinessesAndInterestsInAffiliates
Dividends received from equity method investments 0us-gaap_EquityMethodInvestmentDividendsOrDistributions 12.4us-gaap_EquityMethodInvestmentDividendsOrDistributions
Other 0.8us-gaap_PaymentsForProceedsFromOtherInvestingActivities (2.0)us-gaap_PaymentsForProceedsFromOtherInvestingActivities
Net cash used in investing activities (35.4)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (14.2)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flow from financing activities:    
Issuances of common stock, net of tax withholding 14.7us-gaap_ProceedsFromIssuanceOfCommonStock 32.5us-gaap_ProceedsFromIssuanceOfCommonStock
Repurchase and retirement of common stock (12.6)us-gaap_PaymentsForRepurchaseOfCommonStock 0us-gaap_PaymentsForRepurchaseOfCommonStock
Excess tax benefit for stock-based compensation 0.7us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 10.2us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Proceeds from debt and revolving credit lines 130.0us-gaap_ProceedsFromLongTermLinesOfCredit 17.0us-gaap_ProceedsFromLongTermLinesOfCredit
Payments on debt and revolving credit lines (198.0)us-gaap_RepaymentsOfLongTermDebt (110.8)us-gaap_RepaymentsOfLongTermDebt
Net cash used in financing activities (65.2)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (51.1)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Effect of exchange rate changes on cash and cash equivalents (8.9)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (0.1)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Net increase (decrease) in cash and cash equivalents (2.3)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 18.0us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents, beginning of period 148.0us-gaap_CashAndCashEquivalentsAtCarryingValue 147.2us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents, end of period $ 145.7us-gaap_CashAndCashEquivalentsAtCarryingValue $ 165.2us-gaap_CashAndCashEquivalentsAtCarryingValue