XML 89 R78.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information - Reconciliation of Adjusted EBITDA to Net Loss (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2017
Jun. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Segment Reporting Information [Line Items]          
Net (loss) income attributable to common stockholders $ (69.2)   $ 104.7 $ (154.7) $ (39.0)
Gain on amendment of Series B Convertible Preferred Stock 0.0   (32.9) 0.0 (32.9)
Net income (loss) attributable to the non-controlling interests 2.9   (5.9) 4.8 (4.7)
Income tax expense 37.5   20.4 67.3 65.7
Interest expense, net 85.6   98.5 260.0 289.7
Depreciation expense 21.3   18.9 58.4 55.8
Amortization expense 71.2   68.0 207.0 199.1
EBITDA 149.3   271.7 442.8 533.7
Adjustments to reconcile to adjusted EBITDA:          
Restructuring expense 9.4   7.3 21.0 19.5
Amortization of inventory step-up 0.0   0.0 0.0 11.7
Acquisition and integration costs 0.5   3.2 4.5 27.4
Non-cash change in fair value of contingent consideration 1.0   0.2 3.2 4.3
Legal settlements 0.0   0.0 (10.6) (2.8)
Foreign exchange loss on foreign denominated external and internal long-term debt 26.4   12.0 95.4 58.7
Debt refinancing costs 0.8   0.0 14.7 0.0
Gain on settlement agreement related to Series B Convertible Preferred Stock 0.0   (103.0) 0.0 (103.0)
Non-cash change in fair value of preferred stock redemption liability 0.0   (6.0) 0.0 (6.0)
Costs related to Proposed Separation 5.5   0.0 9.2 0.0
Other, net 3.7   4.7 14.7 7.9
Adjusted EBITDA $ 196.6   $ 190.1 $ 594.9 $ 551.4
Settled Litigation          
Adjustments to reconcile to adjusted EBITDA:          
Legal settlements   $ (10.6)