XML 38 R26.htm IDEA: XBRL DOCUMENT v3.10.0.1
Operating Segments (Tables)
9 Months Ended
Sep. 30, 2018
Segment Reporting [Abstract]  
Operating Segment Information
Our measure of segment assets does not include cash, goodwill, intangible assets, deferred tax assets, or corporate assets. All goodwill is allocated to reporting units of our segments for purposes of impairment testing.
 
 
 
Enterprise
Solutions    
 
Industrial
Solutions     
 
Total
Segments     
 
 
 
 
 
 
 
 
 
(In thousands)
As of and for the three months ended September 30, 2018
 
 
 
 
 
 
Segment revenues
 
$
392,080

 
$
266,923

 
$
659,003

Affiliate revenues
 
1,776

 
15

 
1,791

Segment EBITDA
 
72,210

 
53,750

 
125,960

Depreciation expense
 
7,092

 
4,579

 
11,671

Amortization of intangibles
 
12,322

 
13,211

 
25,533

Amortization of software development intangible assets
 
620

 

 
620

Severance, restructuring, and acquisition integration costs
 
9,528

 
2,160

 
11,688

Purchase accounting effects of acquisitions
 
821

 

 
821

Deferred revenue adjustments
 
3,229

 

 
3,229

Segment assets
 
766,505

 
448,626

 
1,215,131

As of and for the three months ended October 1, 2017
 
 
 
 
 
 
Segment revenues
 
$
360,842

 
$
260,903

 
$
621,745

Affiliate revenues
 
971

 
2

 
973

Segment EBITDA
 
62,109

 
55,747

 
117,856

Depreciation expense
 
6,828

 
4,855

 
11,683

Amortization of intangibles
 
13,920

 
13,242

 
27,162

Severance, restructuring, and acquisition integration costs
 
9,309

 
7,370

 
16,679

Purchase accounting effects of acquisitions
 
2,922

 

 
2,922

Segment assets
 
658,175

 
400,538

 
1,058,713

As of and for the nine months ended September 30, 2018
 
 
 
 
 
 
Segment revenues
 
$
1,142,765

 
$
795,102

 
$
1,937,867

Affiliate revenues
 
4,318

 
61

 
4,379

Segment EBITDA
 
199,943

 
153,401

 
353,344

Depreciation expense
 
21,465

 
14,097

 
35,562

Amortization of intangibles
 
35,301

 
39,689

 
74,990

Amortization of software development intangible assets
 
1,344

 

 
1,344

Severance, restructuring, and acquisition integration costs
 
46,949

 
10,061

 
57,010

Purchase accounting effects of acquisitions
 
2,359

 

 
2,359

Deferred revenue adjustments
 
7,889

 

 
7,889

Segment assets
 
766,505

 
448,626

 
1,215,131

As of and for the nine months ended October 1, 2017
 
 
 
 
 
 
Segment revenues
 
$
1,023,924

 
$
759,835

 
$
1,783,759

Affiliate revenues
 
4,084

 
51

 
4,135

Segment EBITDA
 
168,073

 
153,675

 
321,748

Depreciation expense
 
20,129

 
14,465

 
34,594

Amortization of intangibles
 
38,241

 
39,703

 
77,944

Severance, restructuring, and acquisition integration costs
 
23,701

 
9,138

 
32,839

Purchase accounting effects of acquisitions
 
4,089

 

 
4,089

Segment assets
 
658,175

 
400,538

 
1,058,713

Reconciliation of Total Reportable Segments' Revenues and EBITDA to Consolidated Revenues and Consolidated Income from Continuing Operations Before Taxes
The following table is a reconciliation of the total of the reportable segments’ Revenues and EBITDA to consolidated revenues and consolidated income before taxes, respectively.
 
 
Three Months Ended
 
Nine Months Ended
 
September 30, 2018
 
October 1, 2017
 
September 30, 2018
 
October 1, 2017
 
 
 
 
 
 
 
 
 
(In thousands)
Total Segment Revenues
$
659,003

 
$
621,745

 
$
1,937,867

 
$
1,783,759

Deferred revenue adjustments (1)
(3,229
)
 

 
(7,889
)
 

Consolidated Revenues
$
655,774

 
$
621,745

 
$
1,929,978

 
$
1,783,759

 
 
 
 
 
 
 
 
Total Segment EBITDA
$
125,960

 
$
117,856

 
$
353,344

 
$
321,748

Gain from patent litigation
62,141

 

 
62,141

 

Costs related to patent litigation
(2,634
)
 

 
(2,634
)
 

Amortization of intangibles
(25,533
)
 
(27,162
)
 
(74,990
)
 
(77,944
)
Severance, restructuring, and acquisition integration costs (2)
(11,688
)
 
(16,679
)
 
(57,010
)
 
(32,839
)
Depreciation expense
(11,671
)
 
(11,683
)
 
(35,562
)
 
(34,594
)
Deferred revenue adjustments (1)
(3,229
)
 

 
(7,889
)
 

Purchase accounting effects related to acquisitions (3)
(821
)
 
(2,922
)
 
(2,359
)
 
(4,089
)
Amortization of software development intangible assets
(620
)
 

 
(1,344
)
 

Loss on sale of assets

 

 
(94
)
 

Income from equity method investment

 
2,551

 

 
5,835

Eliminations
(627
)
 
(845
)
 
(1,616
)
 
(2,628
)
Consolidated operating income
131,278

 
61,116

 
231,987

 
175,489

Interest expense, net
(14,472
)
 
(19,385
)
 
(46,538
)
 
(66,424
)
Non-operating pension benefit (cost)
1,356

 
(325
)
 
824

 
(880
)
Loss on debt extinguishment

 
(51,594
)
 
(22,990
)
 
(52,441
)
Consolidated income (loss) before taxes
$
118,162

 
$
(10,188
)
 
$
163,283

 
$
55,744

(1) For the three and nine months ended September 30, 2018, our segment results include revenues that would have been recorded by acquired businesses had they remained as independent entities. Our consolidated results do not include these revenues due to the purchase accounting effect of recording deferred revenue at fair value.
(2) See Note 9, Severance, Restructuring, and Acquisition Integration Activities, for details.
(3) For the three and nine months ended September 30, 2018, we recognized cost of sales for the adjustment of acquired inventory to fair value related to the SAM and NT2 acquisitions.