XML 61 R21.htm IDEA: XBRL DOCUMENT
v3.2.0.727

Operating Segments (Tables) | 6 Months Ended
--- | ---
Jun. 28, 2015
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.
|  | Broadcast Solutions |  |  | Enterprise Connectivity Solutions |  |  | Industrial Connectivity Solutions |  |  | Industrial IT Solutions |  |  | Network Security Solutions |  |  | Total Segments |
|  | (In thousands) |
As of and for the three months ended June 28, 2015 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Segment revenues |  | $ | 219,415 |  |  | $ | 117,335 |  |  | $ | 160,875 |  |  | $ | 61,270 |  |  | $ | 39,618 |  |  | $ | 598,513 |
Affiliate revenues |  |  | 380 |  |  |  | 1,330 |  |  |  | 407 |  |  |  | 10 |  |  |  | - |  |  |  | 2,127 |
Segment EBITDA |  |  | 31,614 |  |  |  | 21,101 |  |  |  | 28,680 |  |  |  | 10,178 |  |  |  | 8,772 |  |  |  | 100,345 |
Depreciation expense |  |  | 4,373 |  |  |  | 2,947 |  |  |  | 2,869 |  |  |  | 584 |  |  |  | 919 |  |  |  | 11,692 |
Amortization expense |  |  | 12,889 |  |  |  | 135 |  |  |  | 807 |  |  |  | 1,479 |  |  |  | 10,607 |  |  |  | 25,917 |
Severance, restructuring, and acquisition integration costs |  |  | 3,283 |  |  |  | 83 |  |  |  | 1,163 |  |  |  | - |  |  |  | 378 |  |  |  | 4,907 |
Deferred gross profit adjustments |  |  | (924) |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 14,364 |  |  |  | 13,440 |
Segment assets |  |  | 410,194 |  |  |  | 222,015 |  |  |  | 267,448 |  |  |  | 63,599 |  |  |  | 42,241 |  |  |  | 1,005,497 |
As of and for the three months ended June 29, 2014 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Segment revenues |  | $ | 252,278 |  |  | $ | 121,272 |  |  | $ | 178,244 |  |  | $ | 53,260 |  |  | $ | - |  |  | $ | 605,054 |
Affiliate revenues |  |  | 84 |  |  |  | 1,628 |  |  |  | 485 |  |  |  | 6 |  |  |  | - |  |  |  | 2,203 |
Segment EBITDA |  |  | 31,318 |  |  |  | 19,667 |  |  |  | 29,462 |  |  |  | 8,806 |  |  |  | - |  |  |  | 89,253 |
Depreciation expense |  |  | 4,609 |  |  |  | 3,799 |  |  |  | 2,458 |  |  |  | 534 |  |  |  | - |  |  |  | 11,400 |
Amortization expense |  |  | 14,424 |  |  |  | 167 |  |  |  | 271 |  |  |  | 933 |  |  |  | - |  |  |  | 15,795 |
Severance, restructuring, and acquisition integration costs |  |  | 27,524 |  |  |  | 1,821 |  |  |  | 8,144 |  |  |  | 719 |  |  |  | - |  |  |  | 38,208 |
Purchase accounting effects of acquisitions |  |  | 7,148 |  |  |  | 147 |  |  |  | 250 |  |  |  | 618 |  |  |  | - |  |  |  | 8,163 |
Deferred gross profit adjustments |  |  | 3,915 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 3,915 |
Segment assets |  |  | 419,814 |  |  |  | 236,860 |  |  |  | 282,874 |  |  |  | 70,998 |  |  |  | - |  |  |  | 1,010,546 |
As of and for the six months ended June 28, 2015 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Segment revenues |  | $ | 433,001 |  |  | $ | 222,030 |  |  | $ | 313,847 |  |  | $ | 122,343 |  |  | $ | 76,743 |  |  | $ | 1,167,964 |
Affiliate revenues |  |  | 721 |  |  |  | 2,950 |  |  |  | 731 |  |  |  | 31 |  |  |  | 8 |  |  |  | 4,441 |
Segment EBITDA |  |  | 60,846 |  |  |  | 34,982 |  |  |  | 52,853 |  |  |  | 21,265 |  |  |  | 18,673 |  |  |  | 188,619 |
Depreciation expense |  |  | 8,558 |  |  |  | 5,949 |  |  |  | 5,720 |  |  |  | 1,143 |  |  |  | 1,863 |  |  |  | 23,233 |
Amortization expense |  |  | 25,609 |  |  |  | 273 |  |  |  | 1,630 |  |  |  | 2,889 |  |  |  | 22,020 |  |  |  | 52,421 |
Severance, restructuring, and acquisition integration costs |  |  | 14,821 |  |  |  | 640 |  |  |  | 2,936 |  |  |  | (52 | ) |  |  | 1,045 |  |  |  | 19,390 |
Purchase accounting effects of acquisitions |  |  | - |  |  |  | - |  |  |  | 267 |  |  |  | - |  |  |  | 9,155 |  |  |  | 9,422 |
Deferred gross profit adjustments |  |  | 2,370 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 32,728 |  |  |  | 35,098 |
Segment assets |  |  | 410,194 |  |  |  | 222,015 |  |  |  | 267,448 |  |  |  | 63,599 |  |  |  | 42,241 |  |  |  | 1,005,497 |
As of and for the six months ended June 29, 2014 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Segment revenues |  | $ | 418,763 |  |  | $ | 229,666 |  |  | $ | 337,562 |  |  | $ | 107,370 |  |  | $ | - |  |  | $ | 1,093,361 |
Affiliate revenues |  |  | 283 |  |  |  | 3,704 |  |  |  | 1,841 |  |  |  | 8 |  |  |  | - |  |  |  | 5,836 |
Segment EBITDA |  |  | 57,489 |  |  |  | 33,842 |  |  |  | 53,144 |  |  |  | 18,394 |  |  |  | - |  |  |  | 162,869 |
Depreciation expense |  |  | 7,490 |  |  |  | 7,499 |  |  |  | 4,842 |  |  |  | 1,066 |  |  |  | - |  |  |  | 20,897 |
Amortization expense |  |  | 24,943 |  |  |  | 335 |  |  |  | 536 |  |  |  | 1,722 |  |  |  | - |  |  |  | 27,536 |
Severance, restructuring, and acquisition integration costs |  |  | 28,967 |  |  |  | 1,821 |  |  |  | 8,144 |  |  |  | 719 |  |  |  | - |  |  |  | 39,651 |
Purchase accounting effects of acquisitions |  |  | 7,458 |  |  |  | 286 |  |  |  | 533 |  |  |  | 738 |  |  |  | - |  |  |  | 9,015 |
Deferred gross profit adjustments |  |  | 4,365 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 4,365 |
Segment assets |  |  | 419,814 |  |  |  | 236,860 |  |  |  | 282,874 |  |  |  | 70,998 |  |  |  | - |  |  |  | 1,010,546 |
Reconciliation of Total Reportable Segments' Revenues and EBITDA to Consolidated Revenues and Consolidated Income (Loss) 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 (loss) from continuing operations before taxes, respectively.
|  | Three Months Ended |  |  | Six Months Ended |
|  | June 28, 2015 |  |  | June 29, 2014 |  |  | June 28, 2015 |  |  | June 29, 2014 |
|  | (In thousands) |  |  | (In thousands) |
Total Segment Revenues |  | $ | 598,513 |  |  | $ | 605,054 |  |  | $ | 1,167,964 |  |  | $ | 1,093,361 |
Deferred revenue adjustments (1) |  |  | (12,758) |  |  |  | (4,163) |  |  |  | (35,252) |  |  |  | (4,780) |
Consolidated Revenues |  | $ | 585,755 |  |  | $ | 600,891 |  |  | $ | 1,132,712 |  |  | $ | 1,088,581 |
Total Segment EBITDA |  | $ | 100,345 |  |  | $ | 89,253 |  |  | $ | 188,619 |  |  | $ | 162,869 |
Amortization of intangibles |  |  | (25,917) |  |  |  | (15,795) |  |  |  | (52,421) |  |  |  | (27,536) |
Deferred gross profit adjustments (1) |  |  | (13,440) |  |  |  | (3,915) |  |  |  | (35,098) |  |  |  | (4,365) |
Severance, restructuring, and acquisition integration costs (2) |  |  | (4,907) |  |  |  | (38,208) |  |  |  | (19,390) |  |  |  | (39,651) |
Depreciation expense |  |  | (11,692) |  |  |  | (11,400) |  |  |  | (23,233) |  |  |  | (20,897) |
Purchase accounting effects related to acquisitions (3) |  |  | - |  |  |  | (8,163) |  |  |  | (9,422) |  |  |  | (9,015) |
Income from equity method investment |  |  | 343 |  |  |  | 1,256 |  |  |  | 1,111 |  |  |  | 2,210 |
Eliminations |  |  | (589) |  |  |  | (702) |  |  |  | (1,125) |  |  |  | (1,778) |
Consolidated operating income |  |  | 44,143 |  |  |  | 12,326 |  |  |  | 49,041 |  |  |  | 61,837 |
Interest expense, net |  |  | (24,769) |  |  |  | (18,092) |  |  |  | (48,615) |  |  |  | (36,762) |
Consolidated income (loss) from continuing operations before taxes |  | $ | 19,374 |  |  | $ | (5,766) |  |  | $ | 426 |  |  | $ | 25,075 |
(1) For the three and six months ended June 28, 2015, both our consolidated revenues and gross profit were negatively impacted by the reduction of the acquired deferred revenue balance to fair value associated with our acquisition of Tripwire. See Note 2, Acquisitions. (2) See Note 7, Severance, Restructuring, and Acquisition Integration Activities, for details. (3) For the six months ended June 28, 2015, we recognized $9.2 million of compensation expense related to the accelerated vesting of acquiree stock based compensation awards associated with our acquisition of Tripwire. In addition, we recognized $0.3 million of cost of sales related to the adjustment of acquired inventory to fair value related to our acquisition of Coast. See Note 2, Acquisitions.

X
- Definition Tabular disclosure of all significant reconciling items in the reconciliation of total profit or loss from reportable segments, to the entity's consolidated income before income taxes, extraordinary items, and discontinued operations. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 31 -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e8924-108599 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e8906-108599 + Details
Name: | us-gaap_ReconciliationOfOperatingProfitLossFromSegmentsToConsolidatedTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e8906-108599 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 25 -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e8813-108599 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 21 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e8721-108599 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=35741047&loc=d3e13816-109267 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e8736-108599 + Details
Name: | us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration