XML 61 R44.htm IDEA: XBRL DOCUMENT v3.21.1
Segment Information (Tables)
3 Months Ended
Mar. 31, 2021
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information

We present reportable segment adjusted EBITDA ("Adjusted EBITDA") as this is the financial measure by which management and our CODM allocate resources and analyze the performance of our reportable segments.

Adjusted EBITDA represents each segment's earnings before interest, tax, depreciation and amortization and is further adjusted to exclude certain items of a significant or unusual nature, including but not limited to, foreign exchange gains or losses on cash, related party management fees, unrealized gains or losses on derivatives, gains or losses on the sale of businesses and noncurrent assets, impairment charges, restructuring, asset impairment and other related charges, operational process engineering-related consultancy costs, non-cash pension income or expense, strategic review and transaction-related costs, and executive transition charges.

Reportable segment assets represent trade receivables, inventory and property, plant and equipment:

 

 

 

Foodservice

 

 

Food

Merchandising

 

 

Beverage

Merchandising

 

 

Reportable

Segment Total

 

For the Three Months Ended March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

$

454

 

 

$

342

 

 

$

339

 

 

$

1,135

 

Intersegment revenues

 

 

—

 

 

 

—

 

 

 

18

 

 

 

18

 

Total reportable segment net revenues

 

$

454

 

 

$

342

 

 

$

357

 

 

$

1,153

 

Adjusted EBITDA

 

$

61

 

 

$

55

 

 

$

(32

)

 

$

84

 

For the Three Months Ended March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

$

473

 

 

$

344

 

 

$

363

 

 

$

1,180

 

Intersegment revenues

 

 

—

 

 

 

—

 

 

 

34

 

 

 

34

 

Total reportable segment net revenues

 

$

473

 

 

$

344

 

 

$

397

 

 

$

1,214

 

Adjusted EBITDA

 

$

56

 

 

$

53

 

 

$

49

 

 

$

158

 

 

Reportable segment assets consisted of the following:

 

 

 

Foodservice

 

 

Food

Merchandising

 

 

Beverage

Merchandising

 

 

Reportable

Segment Total

 

As of March 31, 2021

 

$

1,099

 

 

$

722

 

 

$

1,065

 

 

$

2,886

 

As of December 31, 2020

 

 

1,064

 

 

 

703

 

 

 

1,039

 

 

 

2,806

 

Reconciliation of Operating Profit (Loss)

The following table presents a reconciliation of reportable segment Adjusted EBITDA to consolidated U.S. GAAP (loss) income from continuing operations before income taxes:

 

 

 

For the Three Months Ended

March 31,

 

 

 

2021

 

 

2020

 

Reportable segment Adjusted EBITDA

 

$

84

 

 

$

158

 

Other

 

 

1

 

 

 

2

 

Unallocated

 

 

(8

)

 

 

(15

)

 

 

 

77

 

 

 

145

 

Adjustments to reconcile to U.S. GAAP (loss) income

   from continuing operations before income taxes

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(42

)

 

 

(102

)

Depreciation and amortization

 

 

(73

)

 

 

(68

)

Restructuring, asset impairment and other related charges

 

 

2

 

 

 

(3

)

Non-cash pension income

 

 

23

 

 

 

18

 

Operational process engineering related consultancy costs

 

 

(3

)

 

 

(8

)

Related party management fee

 

 

—

 

 

 

(5

)

Strategic review and transaction-related costs

 

 

—

 

 

 

(6

)

Foreign exchange gains on cash

 

 

—

 

 

 

84

 

Unrealized losses on derivatives

 

 

(1

)

 

 

(17

)

Executive transition charges

 

 

(10

)

 

 

—

 

Other

 

 

(2

)

 

 

1

 

(Loss) income from continuing operations before tax

 

$

(29

)

 

$

39

 

Reconciliation of Assets from Segment to Consolidated

 

The following table presents a reconciliation of reportable segment assets to consolidated assets:

 

 

 

As of

March 31,

2021

 

 

As of

December 31,

2020

 

Reportable segment assets

 

$

2,886

 

 

$

2,806

 

Other

 

 

40

 

 

 

34

 

Unallocated(1)

 

 

3,825

 

 

 

4,003

 

Total assets

 

$

6,751

 

 

$

6,843

 

 

(1)

Unallocated includes unallocated assets, which are comprised of cash and cash equivalents, other current assets, assets held for sale or distribution, entity-wide property, plant and equipment, operating lease right-of-use assets, goodwill, intangible assets, deferred income taxes, related party receivables and other noncurrent assets.

Summary of Net Revenues by Product Line

Net revenues by product line are as follows:

 

 

 

For the Three Months Ended

March 31,

 

 

 

2021

 

 

2020

 

Foodservice

 

 

 

 

 

 

 

 

Drinkware(1)

 

$

165

 

 

$

182

 

Containers(1)

 

 

209

 

 

 

179

 

Tableware(1)

 

 

38

 

 

 

64

 

Serviceware and other(1)

 

 

42

 

 

 

48

 

Food Merchandising

 

 

 

 

 

 

 

 

Meat trays

 

 

87

 

 

 

95

 

Bakery/snack/produce/fruit containers

 

 

69

 

 

 

64

 

Prepared food trays

 

 

34

 

 

 

34

 

Egg cartons

 

 

26

 

 

 

26

 

Tableware(2)

 

 

82

 

 

 

87

 

Other

 

 

44

 

 

 

38

 

Beverage Merchandising

 

 

 

 

 

 

 

 

Cartons for fresh beverage products

 

 

192

 

 

 

200

 

Liquid packaging board

 

 

91

 

 

 

115

 

Paper products

 

 

74

 

 

 

82

 

Reportable segment net revenues

 

 

1,153

 

 

 

1,214

 

Other / Unallocated

 

 

 

 

 

 

 

 

Other

 

 

29

 

 

 

32

 

Inter-segment eliminations

 

 

(18

)

 

 

(34

)

Net revenues

 

$

1,164

 

 

$

1,212

 

 

(1)

Certain product sales in the prior year have been re-categorized to conform with the current year presentation as the segment realigned its go-to-market product strategy.

(2)

During the current year, Food Merchandising changed the name of its historical Dinnerware product line to Tableware.