XML 119 R95.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Segment Data - Operating Results by Segment (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 29, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 29, 2018
Dec. 30, 2017
Segment Reporting Information [Line Items]                      
Net sales $ 1,008 $ 1,018 $ 1,009 $ 941 $ 903 $ 923 $ 1,005 $ 947 $ 3,976 $ 3,778 $ 3,580
Adjusted EBITDA                 202 220 177
Depreciation and amortization                 155 64 59
Income tax benefit (expense)   7             7 (37) (48)
Total assets 3,361 3,309     2,233       3,361 2,233 2,217
Expenditures for long-lived assets                 39 22 21
Net (loss) income attributable to Covetrus (37) (959) (10) (13) 33 $ 16 $ 29 $ 23 (1,019) [1] 101 64
Plus: Depreciation and amortization                 155 64 59
Plus: Interest expense, net                 53 2 2
Earnings before interest, taxes, depreciation, and amortization                 (818) 204 173
Plus: Share-based compensation                 46 7 7
Plus: Share-based compensation                 40 6 4
Plus: Transaction costs                 2    
Plus: Separation programs and executive severance                 11 9  
Plus: Formation of Covetrus                 34    
Plus: Carve-out operating expenses                 5    
Plus: IT infrastructure                 6    
Plus: Goodwill impairment (1) $ 939 $ 0 $ 0         938 0 0
Less: Minority interest in goodwill impairment                 (3)    
Less: Other (income) expense items, net                 (19)    
Adjusted EBITDA                 202 220 177
North America                      
Segment Reporting Information [Line Items]                      
Net sales                 2,111 1,939 1,876
Plus: Goodwill impairment                 653    
Europe                      
Segment Reporting Information [Line Items]                      
Net sales                 1,509 1,463 1,373
Plus: Goodwill impairment                 221    
APAC & Emerging Markets                      
Segment Reporting Information [Line Items]                      
Net sales                 368 387 349
Plus: Goodwill impairment                 64    
Operating Segments | North America                      
Segment Reporting Information [Line Items]                      
Net sales                 2,111 1,939 1,876
Adjusted EBITDA                 154 157 136
Depreciation and amortization                 131 41 38
Income tax benefit (expense)                 8 (18) (34)
Total assets 2,941       1,343       2,941 1,343 1,301
Expenditures for long-lived assets                 23 14 13
Adjusted EBITDA                 154 157 136
Operating Segments | Europe                      
Segment Reporting Information [Line Items]                      
Net sales                 1,509 1,463 1,373
Adjusted EBITDA                 68 75 62
Depreciation and amortization                 18 17 16
Income tax benefit (expense)                 (3) (15) (11)
Total assets 726       702       726 702 735
Expenditures for long-lived assets                 10 7 7
Adjusted EBITDA                 68 75 62
Operating Segments | APAC & Emerging Markets                      
Segment Reporting Information [Line Items]                      
Net sales                 368 387 349
Adjusted EBITDA                 19 20 16
Depreciation and amortization                 6 6 5
Income tax benefit (expense)                 (4) (3) (2)
Total assets 137       182       137 182 174
Expenditures for long-lived assets                 1 1 1
Adjusted EBITDA                 19 20 16
Corporate                      
Segment Reporting Information [Line Items]                      
Net sales                 0 0 0
Adjusted EBITDA                 (39) (32) (37)
Depreciation and amortization                 0 0 0
Income tax benefit (expense)                 6 (1) (1)
Total assets 783       10       783 10 11
Expenditures for long-lived assets                 5 0 0
Adjusted EBITDA                 (39) (32) (37)
Eliminations                      
Segment Reporting Information [Line Items]                      
Net sales                 (12) (11) (18)
Adjusted EBITDA                 0 0 0
Depreciation and amortization                 0 0 0
Income tax benefit (expense)                 0 0 0
Total assets $ (1,226)       $ (4)       (1,226) (4) (4)
Expenditures for long-lived assets                 0 0 0
Adjusted EBITDA                 $ 0 $ 0 $ 0
[1] Net income earned from January 1, 2019 through February 7, 2019 is attributed to the former parent as it was the sole shareholder prior to February 7, 2019