XML 74 R58.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segment and Geographic Information - Reconciliation to Income (Details) - USD ($)
$ in Millions
 3 Months Ended 12 Months Ended
Dec. 29, 2024
Dec. 29, 2024
Dec. 31, 2023
Jan. 01, 2023
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Total revenues   $ 2,782.9 $ 2,997.8 $ 3,266.0
Less:        
Cost of sales, excluding amortization of intangibles   1,145.8 1,220.1 970.8
Selling, marketing and administrative   426.6 455.8 376.5
Research and development   11.6 11.7 7.3
Other expense, net   (3.7) 1.5 0.2
Total segment Adjusted EBITDA   1,202.6 1,308.7 1,911.2
Corporate   (659.7) (585.5) (580.2)
Depreciation and amortization   (453.4) (457.2) (283.6)
Interest expense, net   (163.5) (147.6) (75.7)
Loss on extinguishment of debt   0.0 0.0 (24.0)
Acquisition and integration costs   (127.2) (113.4) (136.0)
Goodwill impairment charge   (1,822.6) 0.0 0.0
Asset impairment charge   (56.9) (4.5) (2.8)
Asset write off   (20.0) 0.0 0.0
Tax indemnification expense     (12.6) (0.3)
Unwind inventory fair value adjustment   0.0 0.0 (60.6)
Amortization of deferred cloud computing implementation costs   (14.7) (9.2) (5.4)
Employee compensation charges   (5.6)   (3.2)
Credit Agreement amendment fees   (4.0)    
EU medical device regulation transition costs   (2.0) (2.5) (1.5)
Loss on disposal $ (1.2) (1.2)    
Gain (loss) on investments   0.7 (3.6) (5.8)
Other adjustments   (4.0) (1.7) (0.6)
Derivative mark-to-market gain       4.4
(Loss) income before income taxes   $ (2,131.5) $ (29.1) $ 735.9
Derivative, Gain (Loss), Statement of Income or Comprehensive Income [Extensible Enumeration]   (Loss) income before income taxes (Loss) income before income taxes (Loss) income before income taxes
Other        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Total revenues   $ 502.3 $ 483.3 $ 302.7
Less:        
Cost of sales, excluding amortization of intangibles   271.3 264.7 153.4
Selling, marketing and administrative   96.6 100.1 56.1
Research and development   3.1 3.1 1.7
Other expense, net   (2.2) 0.1 0.3
Total segment Adjusted EBITDA   133.5 115.3 91.2
Goodwill impairment charge   (61.4)    
North America | Operating Segments        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Total revenues   1,619.8 1,877.1 2,536.5
Less:        
Cost of sales, excluding amortization of intangibles   547.0 644.3 619.8
Selling, marketing and administrative   179.6 205.9 226.6
Research and development   1.6 1.6 1.0
Other expense, net   (0.5) 0.1 (0.1)
Total segment Adjusted EBITDA   892.1 1,025.2 1,689.2
Goodwill impairment charge   (1,743.9)    
EMEA | Operating Segments        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Total revenues   335.8 327.3 206.8
Less:        
Cost of sales, excluding amortization of intangibles   179.5 176.2 105.1
Selling, marketing and administrative   105.8 105.1 66.7
Research and development   2.6 2.5 2.2
Other expense, net   1.4 2.5 1.4
Total segment Adjusted EBITDA   46.5 41.0 31.4
Goodwill impairment charge   0.0    
China | Operating Segments        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Total revenues   325.0 310.1 220.0
Less:        
Cost of sales, excluding amortization of intangibles   148.0 134.9 92.5
Selling, marketing and administrative   44.6 44.7 27.1
Research and development   4.3 4.5 2.4
Other expense, net   (2.4) (1.2) (1.4)
Total segment Adjusted EBITDA   130.5 $ 127.2 $ 99.4
Goodwill impairment charge   $ (17.3)