XML 35 R24.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segments
9 Months Ended
Mar. 31, 2017
Segments  
Segments

Note 18—Segments 

 

The Company operates its business along three operating segments, which are grouped on the basis of geography: North America, Europe and Asia. The Company believes this method of segment reporting reflects both the way its business segments are managed and the way the performance of each segment is evaluated. The three segments consist of similar operating activities as each segment produces similar products.

 

The Company, including its Chief Operating Decision Maker, evaluates performance based on several factors, of which the primary financial measure is Adjusted EBITDA. Adjusted EBITDA is defined as segment net income before income taxes, interest, depreciation, amortization, restructuring, transaction, stock-based compensation and certain other costs that do not relate to the segment’s ongoing operations. A reconciliation of Adjusted EBITDA to consolidated net income is provided in the tables below. Inter-segment sales and transfers, which were not material, are accounted for as if the sales or transfers were to third parties, at current market prices.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

March 31, 

 

March 31, 

 

 

    

2017

    

2016

    

2017

    

2016

 

Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

North America

 

$

185,456

 

$

193,866

 

$

556,165

 

$

610,843

 

Europe

 

 

175,128

 

 

184,492

 

 

551,908

 

 

606,876

 

Asia

 

 

22,049

 

 

20,826

 

 

68,511

 

 

69,873

 

Total Net Sales

 

$

382,633

 

$

399,184

 

$

1,176,584

 

$

1,287,592

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and Amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

North America

 

$

14,173

 

$

15,258

 

$

42,812

 

$

45,462

 

Europe

 

 

13,344

 

 

15,261

 

 

41,035

 

 

49,000

 

Asia

 

 

725

 

 

933

 

 

2,538

 

 

3,028

 

Total Depreciation and Amortization

 

$

28,242

 

$

31,452

 

$

86,385

 

$

97,490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

North America

 

$

6,195

 

$

11,945

 

$

25,007

 

$

21,242

 

Europe

 

 

9,319

 

 

12,303

 

 

36,957

 

 

42,846

 

Asia

 

 

3,562

 

 

1,765

 

 

9,753

 

 

9,727

 

Total Operating Income

 

$

19,076

 

$

26,013

 

$

71,717

 

$

73,815

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

North America

 

$

24,263

 

$

26,581

 

$

75,691

 

$

88,382

 

Europe

 

 

24,264

 

 

29,063

 

 

82,358

 

 

103,423

 

Asia

 

 

4,331

 

 

2,707

 

 

12,406

 

 

13,148

 

Total Adjusted EBITDA

 

$

52,858

 

$

58,351

 

$

170,455

 

$

204,953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

 

March 31, 

 

 

    

2017

    

2016

 

Capital Expenditures

 

 

 

 

 

 

 

North America

 

$

15,152

 

$

12,867

 

Europe

 

 

25,087

 

 

18,846

 

Asia

 

 

1,157

 

 

5,006

 

Total Capital Expenditures

 

$

41,396

 

$

36,719

 

 

 

 

 

 

 

 

 

 

 

 

    

As of March 31, 

    

As of June 30, 

 

 

 

2017

 

2016

 

Total Assets

 

 

 

 

 

 

 

North America

 

$

765,181

 

$

754,418

 

Europe

 

 

834,808

 

 

883,361

 

Asia

 

 

69,729

 

 

69,811

 

Total Assets

 

$

1,669,718

 

$

1,707,590

 

 

The Company’s product offerings consist of print-based specialty packaging products across the consumer, healthcare and multi-media end markets. The Company produces similar products including labels, cartons, inserts and rigid packaging (the “Specific Products”) in all of the geographies it serves, and in all of the end markets it serves. These Specific Products represent one product line. The nature of a specific carton, label, insert or rigid package is similar from end market to end market and geography to geography. Oftentimes, the Specific Products sold to the customer are bundled, including both label and carton, or label, carton and insert or any combination thereof. The following are summaries of gross sales estimated by product category and of net sales estimated by end markets for the respective periods:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

March 31, 

 

March 31, 

 

 

    

2017

    

2016

    

2017

    

2016

 

Premium Folding Cartons

 

$

245,953

 

$

257,827

 

$

767,581

 

$

842,704

 

Inserts

 

 

55,996

 

 

56,274

 

 

172,237

 

 

183,361

 

Labels

 

 

38,087

 

 

36,216

 

 

106,128

 

 

101,865

 

Rigid Packaging

 

 

20,840

 

 

23,181

 

 

81,083

 

 

89,104

 

Other Consumer Products

 

 

48,775

 

 

57,576

 

 

133,101

 

 

167,716

 

Total

 

 

409,651

 

 

431,074

 

 

1,260,130

 

 

1,384,750

 

Sales Reserves and Eliminations

 

 

(27,018)

 

 

(31,890)

 

 

(83,546)

 

 

(97,158)

 

Total Net Sales

 

$

382,633

 

$

399,184

 

$

1,176,584

 

$

1,287,592

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$

194,335

 

$

199,578

 

$

602,297

 

$

659,664

 

Healthcare

 

 

160,709

 

 

166,791

 

 

459,020

 

 

474,604

 

Multi-Media

 

 

27,589

 

 

32,815

 

 

115,267

 

 

153,324

 

Total Net Sales

 

$

382,633

 

$

399,184

 

$

1,176,584

 

$

1,287,592

 

 

The following is a reconciliation of EBITDA and Adjusted EBITDA to consolidated net income.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

March 31, 

 

March 31, 

 

 

    

2017

    

2016

    

2017

    

2016

 

Consolidated net income (loss)

 

$

10,281

 

$

3,613

 

$

21,620

 

$

8,693

 

Depreciation and amortization

 

 

28,242

 

 

31,452

 

 

86,385

 

 

97,490

 

Interest expense

 

 

11,927

 

 

14,896

 

 

39,472

 

 

49,641

 

Income tax expense (benefit)

 

 

(1,234)

 

 

6,178

 

 

1,861

 

 

6,753

 

EBITDA

 

 

49,216

 

 

56,139

 

 

149,338

 

 

162,577

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction costs

 

 

2,655

 

 

371

 

 

3,477

 

 

2,785

 

Stock based and deferred compensation

 

 

726

 

 

104

 

 

2,260

 

 

27,064

 

Debt extinguishment charges

 

 

 —

 

 

64

 

 

16,569

 

 

3,931

 

Purchase accounting adjustments

 

 

372

 

 

255

 

 

722

 

 

878

 

Restructuring related costs

 

 

4,254

 

 

693

 

 

10,907

 

 

4,269

 

(Gain) loss on sale of fixed assets

 

 

(1,471)

 

 

236

 

 

(2,454)

 

 

598

 

Foreign currency (gains) losses

 

 

(1,355)

 

 

510

 

 

(6,070)

 

 

3,850

 

Other adjustments to EBITDA

 

 

(1,539)

 

 

(21)

 

 

(4,294)

 

 

(999)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

52,858

 

$

58,351

 

$

170,455

 

$

204,953