Overview Financials News + Filings IR Vault Key Docs Charts Ownership Insiders
|
| In millions, except per share items | Dec-27-15 | Dec-28-14 | Dec-29-13 | Dec-30-12 | Dec-25-11 | Dec-26-10 | Dec-27-09 | Dec-28-08 |
| | 10-K/A | 10-K/A | 10-K/A | 10-K | 10-K | 10-K | 10-K | 10-K |
| Revenues: |
| SPS | 798.9 | 838.2 | 793.7 | | | | | |
| APSS | 385.2 | 399.1 | 413.8 | | | | | |
| SPG | 186.1 | 196.1 | 197.9 | | | | | |
| Total revenues | 1,370.2 | 1,433.4 | 1,405.4 | 1,405.9 | 1,588.8 | 1,599.7 | 1,187.5 | 1,574.2 |
| Revenue growth [+] | -4.4% | 2.0% | 0.0% | -11.5% | -0.7% | 34.7% | -24.6% | -5.7% |
| SPS | -4.7% | 5.6% | | | | | | |
| APSS | -3.5% | -3.6% | | | | | | |
| SPG | -5.1% | -0.9% | | | | | | |
| MCCC | | | | -1.5% | | | -29.8% | -2.6% |
| Cost of goods sold | 932.4 | 967.8 | 988.9 | 963.9 | 1,029.6 | 1,036.7 | 897.2 | 1,118.8 |
| Gross profit | 437.8 | 465.6 | 416.5 | 442.0 | 559.2 | 563.0 | 290.3 | 455.4 |
| Gross margin | 32.0% | 32.5% | 29.6% | 31.4% | 35.2% | 35.2% | 24.4% | 28.9% |
| Selling, general and administrative | 205.8 | 215.9 | 205.7 | 206.8 | 218.4 | 220.8 | 179.3 | 217.7 |
| Research and development | 162.6 | 165.8 | 171.6 | 156.9 | 153.4 | 120.2 | 99.7 | 112.9 |
| Other operating expenses | 8.4 | 15.0 | 2.9 | 19.5 | 19.7 | 30.4 | 28.3 | 18.8 |
| EBITDA [+] | 193.4 | 208.6 | 181.5 | 194.1 | 318.2 | 347.9 | 143.4 | 242.6 |
| EBITDA growth | -7.3% | 14.9% | -6.5% | -39.0% | -8.5% | 142.6% | -40.9% | -0.6% |
| EBITDA margin | 14.1% | 14.6% | 12.9% | 13.8% | 20.0% | 21.7% | 12.1% | 15.4% |
| Depreciation | 124.0 | 129.1 | 129.7 | 117.1 | 130.8 | 133.9 | 138.1 | 114.5 |
| EBITA | 69.4 | 79.5 | 51.8 | 77.0 | 187.4 | 214.0 | 5.3 | 128.1 |
| EBITA margin | 5.1% | 5.5% | 3.7% | 5.5% | 11.8% | 13.4% | 0.4% | 8.1% |
| Amortization of intangibles | 8.4 | 10.6 | 15.5 | 18.2 | 19.7 | 22.4 | 22.3 | 22.1 |
| EBIT [+] | 61.0 | 68.9 | 36.3 | 58.8 | 167.7 | 191.6 | -17.0 | 106.0 |
| EBIT growth | -11.5% | 89.8% | -38.3% | -64.9% | -12.5% | -1227.1% | -116.0% | -9.4% |
| EBIT margin | 4.5% | 4.8% | 2.6% | 4.2% | 10.6% | 12.0% | -1.4% | 6.7% |
| Non-recurring items [+] | 54.7 | 49.8 | 15.9 | 14.1 | 2.8 | 7.0 | 27.9 | 232.5 |
| Asset impairment | 0.6 | | | 14.1 | 2.8 | 7.0 | 27.9 | 232.5 |
| Unusual expense | | | | | | 8.0 | | |
| Loss on contingent liability | | | | | | 8.0 | | |
| Interest expense, net [+] | | | | -2.0 | -2.7 | -2.8 | -3.4 | |
| Interest expense | | | | 7.6 | 7.3 | 10.0 | 21.4 | |
| Interest income | | | | 2.0 | 2.7 | 2.8 | 3.4 | |
| Other income (expense), net [+] | -5.4 | -6.5 | -9.2 | -15.4 | -2.6 | -2.7 | -0.4 | -42.1 |
| Impairment of investments | | | | | | | | 19.0 |
| Gain (loss) on investments | | | | | | | | 19.0 |
| Realized gain (loss) on investments | | | | 12.9 | | | | |
| Other | | | | 12.9 | 7.2 | 9.9 | 18.4 | 23.1 |
| Pre-tax income | 0.9 | 12.6 | 11.2 | 23.7 | 157.7 | 174.7 | -63.3 | -168.6 |
| Income taxes | 16.0 | 47.8 | 6.2 | -0.9 | 12.2 | 21.5 | -3.1 | -1.2 |
| Tax rate | 1777.8% | 379.4% | 55.4% | | 7.7% | 12.3% | 4.9% | 0.7% |
| Net income | -15.1 | -35.2 | 5.0 | 24.6 | 145.5 | 153.2 | -60.2 | -167.4 |
| Net margin | -1.1% | -2.5% | 0.4% | 1.7% | 9.2% | 9.6% | -5.1% | -10.6% |
| |
| Basic EPS [+] | ($0.13) | ($0.29) | $0.04 | $0.19 | $1.15 | $1.23 | ($0.49) | ($1.35) |
| Growth | -54.9% | -837.6% | -79.8% | -83.1% | -6.6% | -352.9% | -63.9% | -361.1% |
| Diluted EPS [+] | ($0.13) | ($0.29) | $0.04 | $0.19 | $1.12 | $1.20 | ($0.49) | ($1.35) |
| Growth | -54.9% | -846.3% | -79.6% | -82.9% | -6.7% | -346.1% | -63.9% | -365.8% |
| |
| Shares outstanding (basic) [+] | 115.4 | 121.4 | 127.2 | 126.7 | 126.7 | 124.6 | 123.8 | 124.3 |
| Growth | -4.9% | -4.6% | 0.4% | 0.0% | 1.7% | 0.6% | -0.4% | 0.2% |
| Shares outstanding (diluted) [+] | 115.4 | 121.4 | 128.7 | 129.0 | 130.3 | 128.0 | 123.8 | 124.3 |
| Growth | -4.9% | -5.7% | -0.2% | -1.0% | 1.8% | 3.4% | -0.4% | -1.6% |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|