XML 59 R46.htm IDEA: XBRL DOCUMENT v3.20.2
Segments (Tables)
9 Months Ended
Sep. 30, 2020
Segment Reporting [Abstract]  
Financial Information for the Company's Segments
Financial information for the Company’s reportable segments is as follows:
USAEMEACanadaLATAM
Other/Eliminations (1)
Consolidated
(in millions)Three months ended September 30, 2020
External customers$1,254.4 $399.4 $234.9 $120.5 $— $2,009.2 
Inter-segment14.6 0.6 0.5 — (15.7)— 
Total net sales$1,269.0 $400.0 $235.4 $120.5 $(15.7)$2,009.2 
Adjusted EBITDA$110.3 $33.3 $16.6 $13.1 $(8.7)$164.6 
Long-lived assets (2)
$805.7 $184.7 $187.4 $30.2 $23.4 $1,231.4 

USAEMEACanadaLATAM
Other/Eliminations (1)
Consolidated
(in millions)Three months ended September 30, 2019
External customers$1,562.1 $425.0 $283.0 $117.2 $— $2,387.3 
Inter-segment29.5 0.6 1.7 — (31.8)— 
Total net sales$1,591.6 $425.6 $284.7 $117.2 $(31.8)$2,387.3 
Adjusted EBITDA$127.6 $31.9 $22.2 $10.2 $(7.7)$184.2 
Long-lived assets (2)
$897.9 $176.3 $189.6 $32.9 $27.3 $1,324.0 

USAEMEACanadaLATAM
Other/Eliminations (1)
Consolidated
(in millions)Nine months ended September 30, 2020
External customers$3,781.3 $1,269.3 $852.2 $326.8 $— $6,229.6 
Inter-segment63.3 2.3 2.0 — (67.6)— 
Total net sales$3,844.6 $1,271.6 $854.2 $326.8 $(67.6)$6,229.6 
Adjusted EBITDA$302.1 $113.3 $69.1 $32.4 $(27.5)$489.4 
Long-lived assets (2)
$805.7 $184.7 $187.4 $30.2 $23.4 $1,231.4 
USAEMEACanadaLATAM
Other/Eliminations (1)
Consolidated
(in millions)Nine months ended September 30, 2019
External customers$4,474.6 $1,366.6 $961.6 $329.1 $— $7,131.9 
Inter-segment77.8 2.6 4.5 — (84.9)— 
Total net sales$4,552.4 $1,369.2 $966.1 $329.1 $(84.9)$7,131.9 
Adjusted EBITDA$352.3 $112.2 $77.7 $25.3 $(22.1)$545.4 
Long-lived assets (2)
$897.9 $176.3 $189.6 $32.9 $27.3 $1,324.0 
(1)Other/Eliminations represents the elimination of intersegment transactions as well as unallocated corporate costs consisting of costs specifically related to parent company operations that do not directly benefit segments, either individually or collectively.
(2)Long-lived assets consist of property, plant and equipment, net and operating lease assets.
Reconciliation of Net Income (loss) to Adjusted EBITDA
The following is a reconciliation of net income (loss) to Adjusted EBITDA for the three and nine months ended September 30, 2020 and 2019:
 Three months ended September 30,Nine months ended September 30,
(in millions)2020201920202019
Net income (loss)$28.9 $2.5 $86.6 $(45.1)
Net income from discontinued operations— — — (5.4)
Inventory step-up adjustment— 5.3 — 5.3 
Depreciation41.6 41.6 123.7 114.5 
Amortization14.7 12.1 45.3 45.1 
Interest expense, net27.7 36.8 85.7 108.9 
Income tax expense2.7 43.2 14.0 38.4 
Other operating expenses, net21.4 30.2 69.1 258.8 
Other (income) expense, net(2.4)5.5 7.4 17.2 
Impairment charges20.7 7.0 37.6 7.0 
Loss on sale of business9.3 — 17.9 — 
Loss on extinguishment of debt— — 1.8 0.7 
Brazil VAT charge— — 0.3 — 
Adjusted EBITDA$164.6 $184.2 $489.4 $545.4