XML 146 R132.htm IDEA: XBRL DOCUMENT v3.3.1.900
Quarterly Results of Operations (unaudited) - Schedule of Quarterly Financial Information (Detail) - USD ($)
$ / shares in Units, $ in Millions
3 Months Ended 9 Months Ended 12 Months Ended 24 Months Ended
Dec. 31, 2015
Oct. 03, 2015
Jul. 04, 2015
Apr. 04, 2015
Dec. 31, 2014
Sep. 27, 2014
Jun. 28, 2014
Mar. 29, 2014
Oct. 03, 2015
Sep. 27, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2015
Net sales of tangible products $ 829 $ 787 $ 762 $ 755 $ 684 $ 283 $ 270 $ 262     $ 3,133 $ 1,499 $ 984  
Revenue from services and software 124 129 128 138 107 21 18 26     519 172 54  
Total Net sales 953 916 890 893 791 304 288 288     3,652 1,671 1,038  
Cost of sales of tangible products 435 403 407 386 383 142 137 130     1,631 792 508  
Cost of services and software 90 99 90 98 72 10 9 10     377 101 27  
Total Cost of sales 525 502 497 484 455 152 146 140     2,008 893 535  
Gross profit 428 414 393 409 336 152 142 148     1,644 778 503  
Selling and marketing 119 120 125 122 105 37 36 35     486 213 138  
Research and development 99 100 99 96 79 25 24 23     394 151 91  
General and administrative 74 67 70 66 59 25 26 28     277 138 96  
Amortization of intangible assets 60 59 64 68 46 3 3 2     251 54 7  
Acquisition and integration costs 50 37 31 26 66 35 20 6     144 127 5  
Exit and restructuring costs 4 6 18 11 6 0 0 0     39 6 6 $ 45
Total Operating expenses 406 389 407 389 361 125 109 94     1,591 689 343  
Operating income 22 25 (14) 20 (25) 27 33 54     53 89 160  
Foreign exchange (loss) income 0 (6) 11 (27) (9) 0 0 0     (22) (9) (1)  
Interest, net (49) (45) (49) (51) (60) 0 (2) 0     (194) (62)    
Other, net 0 0 (1) 0 1 (2) 0 0     (1) (1) 5  
Total Other (expenses) income (49) (51) (39) (78) (68) (2) (2) 0     (217) (72) 4  
(Loss) Income before income taxes (27) (26) (53) (58) (93) 25 31 54     (164) 17 164  
Income tax expense (benefit) (20) 3 23 (33) (41) 10 4 12 $ (27) $ (15) (27) (15) 30  
Net (loss) income $ (7) $ (29) $ (76) $ (25) $ (52) $ 15 $ 27 $ 42     $ (137) $ 32 $ 134  
Basic earnings per share (in USD per share) $ (0.13) $ (0.57) $ (1.50) $ (0.50) $ (1.02) $ 0.29 $ 0.54 $ 0.83     $ (2.69) $ 0.64    
Diluted earnings per share (in USD per share) $ (0.13) $ (0.57) $ (1.50) $ (0.50) $ (1.02) $ 0.29 $ 0.54 $ 0.82     $ (2.69) $ 0.63 $ 2.63  
Basic weighted average shares outstanding 51,207,102 51,151,541 50,917,161 50,666,970 50,452,097 50,835,492 50,606,008 50,402,469     50,996,297 50,789,173 50,692,942  
Diluted weighted average and equivalent shares outstanding 51,207,102 51,151,541 50,917,161 50,666,970 50,452,097 51,460,537 51,277,628 50,974,303     50,996,297 51,379,698 51,063,189  
Maximum                            
Stock Price (in USD per share) $ 83.02 $ 117.00 $ 119.47 $ 92.48 $ 79.11 $ 86.02 $ 87.53 $ 72.76     $ 119.47 $ 87.53    
Minimum                            
Stock Price (in USD per share) $ 63.92 $ 71.95 $ 88.41 $ 74.40 $ 58.95 $ 72.10 $ 60.06 $ 52.61     $ 63.92 $ 52.61