XML 39 R24.htm IDEA: XBRL DOCUMENT v3.19.2
Segment Information
6 Months Ended
Jun. 30, 2019
Segment Reporting [Abstract]  
SEGMENT INFORMATION SEGMENT INFORMATION
The Company's operations are organized into two reportable segments: Electronics and Industrial & Specialty. These segments represent businesses for which separate financial information is utilized by the chief operating decision maker, or CODM, for purposes of allocating resources and evaluating performance.
The Company allocates resources and evaluates the performance of its operating segments based primarily on net sales and Adjusted EBITDA. Adjusted EBITDA for each segment is defined as earnings before interest, taxes, depreciation and amortization, as further adjusted for additional items included in GAAP earnings which the Company believes are not considered to be representative or indicative of each of its segments' ongoing business or are considered to be associated with its capital structure. Adjusted EBITDA for each segment also includes an allocation of corporate costs, such as compensation expense and professional fees.
Results of Operations
The following table summarizes financial information regarding each reportable segment’s results of operations, including disaggregated external net sales by product category:
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 (dollars in millions)
2019
 
2018
 
2019
 
2018
Net Sales:
 
 
 
 
 
 
 
Electronics
 
 
 
 
 
 
 
Assembly Solutions
$
137.4

 
$
149.8

 
$
270.4

 
$
289.6

Circuitry Solutions
92.2

 
102.1

 
183.0

 
208.1

Semiconductor Solutions
38.3

 
43.8

 
80.4

 
86.0

     Total Electronics
267.9

 
295.7

 
533.8

 
583.7

Industrial & Specialty
 
 
 
 
 
 
 
Industrial Solutions
132.5

 
142.0

 
270.5

 
287.5

Graphics Solutions
37.3

 
40.7

 
73.0

 
79.4

Energy Solutions
19.0

 
23.2

 
39.2

 
43.5

     Total Industrial & Specialty
188.8

 
205.9

 
382.7

 
410.4

Total net sales
$
456.7

 
$
501.6

 
$
916.5

 
$
994.1

 
 
 
 
 
 
 
 
Adjusted EBITDA:
 

 
 

 
 

 
 

Electronics
$
60.4

 
$
65.0

 
$
116.8

 
$
125.1

Industrial & Specialty
40.1

 
44.4

 
82.3

 
88.4

Total Adjusted EBITDA
$
100.5

 
$
109.4

 
$
199.1

 
$
213.5

The following table reconciles "Net income attributable to common stockholders" to Adjusted EBITDA:
 
Three months ended June 30,
 
Six Months Ended June 30,
 (dollars in millions)
2019
 
2018
 
2019
 
2018
Net income attributable to common stockholders
$
1.5

 
$
12.0

 
$
24.7

 
$
49.3

Add (subtract):
 
 
 
 
 
 
 
Net (loss) income attributable to the non-controlling interests
(0.1
)

(0.2
)

0.6


0.5

Loss (income) from discontinued operations, net of tax
13.3

 
(61.4
)
 
(14.1
)
 
(108.3
)
Income tax (benefit) expense
(6.8
)

30.0


(17.2
)

39.9

Interest expense, net
18.2

 
78.3

 
56.3

 
155.5

Depreciation expense
10.4

 
11.2

 
20.7

 
22.9

Amortization expense
28.4

 
28.4

 
56.8

 
56.9

EBITDA
64.9


98.3


127.8


216.7

Adjustments to reconcile to Adjusted EBITDA:
 
 
 
 
 
 
 
Restructuring expense
2.8


1.6


4.0


3.3

Integration costs
0.3


3.5


1.7


4.5

Foreign exchange loss (gain) on foreign denominated external and internal long-term debt
28.7


4.6


0.4


(3.1
)
Debt refinancing costs
0.3

 

 
61.0

 

Change in fair value of contingent consideration
0.5

 
1.0

 
2.9

 
1.5

Gain on sale of equity investment

 

 

 
(11.3
)
Other, net
3.0


0.4


1.3


1.9

Adjusted EBITDA
$
100.5


$
109.4


$
199.1


$
213.5