XML 54 R27.htm IDEA: XBRL DOCUMENT v3.20.1
Segment Information (Tables)
3 Months Ended
Mar. 31, 2020
Segment Reporting [Abstract]  
Segment Sales by Geographic Region
Following is net sales by reportable segment disaggregated by geographic region:
 
Successor
 
 
Predecessor
 
Three Months Ended
March 31, 2020
 
 
Three Months Ended
March 31, 2019
(2)
 
Adhesives
 
Coatings and Composites
 
Total
 
 
Adhesives
 
Coatings and Composites
 
Total
North America
$
295

 
$
154

 
$
449

 
 
$
332

 
$
137

 
$
469

Europe
102

 
154

 
256

 
 
114

 
152

 
266

Asia Pacific
33

 
50

 
83

 
 
42

 
54

 
96

Latin America
38

 

 
38

 
 
55

 

 
55

Total
$
468

 
$
358


$
826

 
 
$
543

 
$
343

 
$
886

(1)
Intersegment sales are not significant and, as such, are eliminated within the selling segment.
(2)
Previously reported Net Sales by reportable segment for the Predecessor three months ended March 31, 2019 is shown below:
 
Predecessor
 
Three Months Ended March 31, 2019
 
Forest Products Resins
 
Epoxy, Phenolic and Coating Resins
 
Total
North America
$
260

 
$
209

 
$
469

Europe
47

 
219

 
266

Asia Pacific
33

 
63

 
96

Latin America
55

 

 
55

Total
$
395

 
$
491

 
$
886

Reconciliation of Segment EBITDA to Net Income
Reconciliation of Net Loss to Segment EBITDA:
 
Successor
 
 
Predecessor
 
Three Months Ended
March 31, 2020
 
 
Three Months Ended
March 31, 2019
Reconciliation:
 
 
 
 
Net loss
$
(59
)
 
 
$
(52
)
Income tax expense
3

 
 
7

Interest expense, net
26

 
 
80

Depreciation and amortization (1)
58

 
 
26

EBITDA
28

 
 
61

Adjustments to arrive at Segment EBITDA:
 
 
 
 
Asset impairments
$
16

 
 
$

Business realignment costs
21

 
 
4

Transaction costs
3

 
 
23

Realized and unrealized foreign currency losses
6

 
 
1

Other non-cash items (2)
12

 
 
2

Other
3

 
 
12

Total adjustments
61

 
 
42

Segment EBITDA
$
89

 
 
$
103

 
 
 
 
 
Segment EBITDA (3):
 
 
 
 
Adhesives
$
71

 
 
$
76

Coatings and Composites
39

 
 
44

Corporate and Other
(21
)
 
 
(17
)
Total
$
89

 
 
$
103


(1)
For the three months ended March 31, 2020 accelerated depreciation of $2 has been included in “Depreciation and amortization.”
(2)
For the three months ended March 31, 2020, primarily included expenses for stock-based compensation costs of $5, long-term retention programs of $3 and non-cash fixed asset write-offs of $2.
(3)
Previously reported Segment EBITDA by reportable segment for the Predecessor three months ended March 31, 2019 is shown below:
 
Predecessor
 
Three Months Ended
March 31, 2019
Segment EBITDA:
 
Forest Products Resins
$
68

Epoxy, Phenolic and Coating Resins
52

Corporate and Other
(17
)
Total
$
103