XML 32 R53.htm IDEA: XBRL DOCUMENT v3.20.1
Segment Data - Operating Results by Segment (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Dec. 31, 2019
Segment Reporting Information [Line Items]      
Net sales $ 1,065 $ 941  
Adjusted EBITDA 48 52  
Total assets 3,487 4,269 $ 3,361
Net loss attributable to Covetrus [1] (33) (13)  
Plus: Depreciation and amortization 40 30  
Plus: Interest expense, net 14 10  
Less: Income tax benefit (2) (4)  
Earnings before interest, taxes, depreciation, and amortization 19 23  
Plus: Share-based compensation 9 15  
Plus: Strategic consulting 4    
Plus: Transaction costs 7    
Plus: Separation programs and executive severance 1    
Plus: IT infrastructure 1    
Plus: Formation of Covetrus 6 9  
Plus: Capital structure 1 5  
Adjusted EBITDA 48 52  
Corporate      
Segment Reporting Information [Line Items]      
Net sales 0 0  
Adjusted EBITDA (18) (4)  
Total assets 787 742  
Adjusted EBITDA (18) (4)  
Eliminations      
Segment Reporting Information [Line Items]      
Net sales (2) (3)  
Adjusted EBITDA 0 0  
Total assets (1,216) (834)  
Adjusted EBITDA 0 0  
North America      
Segment Reporting Information [Line Items]      
Net sales 550 497  
North America | Operating Segments      
Segment Reporting Information [Line Items]      
Net sales 550 497  
Adjusted EBITDA 41 35  
Total assets 3,063 3,364  
Adjusted EBITDA 41 35  
Europe      
Segment Reporting Information [Line Items]      
Net sales 422 361  
Europe | Operating Segments      
Segment Reporting Information [Line Items]      
Net sales 422 361  
Adjusted EBITDA 18 16  
Total assets 725 803  
Adjusted EBITDA 18 16  
APAC & Emerging Markets      
Segment Reporting Information [Line Items]      
Net sales 95 86  
APAC & Emerging Markets | Operating Segments      
Segment Reporting Information [Line Items]      
Net sales 95 86  
Adjusted EBITDA 7 5  
Total assets 128 194  
Adjusted EBITDA $ 7 $ 5  
[1] (a) 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