XML 65 R54.htm IDEA: XBRL DOCUMENT v3.19.2
Segment Data - Operating Results by Segment (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Dec. 29, 2018
Segment Reporting Information [Line Items]          
Net sales $ 1,009 $ 1,005 $ 1,950 $ 1,952  
Adjusted EBITDA 53 62 106 110  
Total assets 4,190 2,246 4,190 2,246 $ 2,233
Net income (loss) attributable to Covetrus (10) 29 (23) 51  
Plus: Depreciation and amortization 41 16 71 33  
Plus: Interest expense, net 14 1 25 1  
Plus: Income tax expense 5 8 1 14  
Earnings before interest, taxes, depreciation, and amortization 50 54 74 99  
Plus: Share-based compensation 10 2 25 4  
Plus: Formation of Covetrus 6   15    
Plus: Carve-out operating expenses     5    
Plus: IT infrastructure 2   2    
Plus: Restructuring costs 0 (6) 0 (7)  
Plus: Other (income) expense items (15)   (15)    
Operating Segments | North America          
Segment Reporting Information [Line Items]          
Net sales 552 520 1,049 1,001  
Adjusted EBITDA 43 45 78 79  
Total assets 3,265 1,356 3,265 1,356  
Operating Segments | Europe          
Segment Reporting Information [Line Items]          
Net sales 370 390 731 761  
Adjusted EBITDA 19 22 35 39  
Total assets 797 681 797 681  
Operating Segments | APAC & Emerging Markets          
Segment Reporting Information [Line Items]          
Net sales 90 98 176 196  
Adjusted EBITDA 4 5 8 10  
Total assets 191 199 191 199  
Corporate          
Segment Reporting Information [Line Items]          
Net sales 0 0 0 0  
Adjusted EBITDA (13) (10) (15) (18)  
Total assets 872 14 872 14  
Eliminations          
Segment Reporting Information [Line Items]          
Net sales (3) (3) (6) (6)  
Adjusted EBITDA 0 0 0 0  
Total assets $ (935) $ (4) $ (935) $ (4)