Note 4 Segments

The Company’s segment reporting structure consists of three reportable segments and an “Other” category and is as follows:

•

Food Care;

•

Diversey Care;

•

Product Care; and

•

Other (includes Corporate, Medical Applications and New Ventures businesses).

The Company’s Food Care, Diversey Care and Product Care segments are considered reportable segments under FASB ASC Topic 280. Our reportable segments are aligned with similar groups of products. Other includes Corporate and the Medical Applications and New Ventures businesses. Other includes certain costs that are not allocated to the reportable segments, primarily consisting of unallocated corporate overhead costs, including administrative functions and cost recovery variances not allocated to the reportable segments from global functional expenses.

We allocate and disclose depreciation and amortization expense to our segments, although property and equipment, net is not allocated to the segment assets, nor is depreciation and amortization included in the segment performance metric Adjusted EBITDA. We also disclose restructuring and other charges by segment, although these items are not included in the segment performance metric Adjusted EBITDA since restructuring and other charges are categorized as special items as outlined in the table reconciling Non-U.S. GAAP Total Company Adjusted EBITDA to U.S. GAAP net earnings from continuing operations set forth below. The accounting policies of the reportable segments and Other are the same as those applied to the Condensed Consolidated Financial Statements.

The following tables show Net Sales and Adjusted EBITDA by our segment reporting structure:

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
(In millions)	2016			2015			2016			2015
Net Sales:
Food Care	$	814.6		$	836.4		$	2,381.6		$	2,562.8
As a % of Total Company net sales		47.5	%		47.9	%		47.3	%		48.6	%
Diversey Care		497.4			501.8			1,470.7			1,504.7
As a % of Total Company net sales		29.0	%		28.7	%		29.2	%		28.5	%
Product Care⁽¹⁾		388.6			389.3			1,130.0			1,153.1
As a % of Total Company net sales		22.6	%		22.3	%		22.4	%		21.8	%
Other⁽¹⁾		16.0			18.7			51.9			57.0
Total Company Net Sales	$	1,716.6		$	1,746.2		$	5,034.2		$	5,277.6

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
(In millions)	2016			2015			2016			2015
Adjusted EBITDA:
Food Care	$	172.5		$	168.4		$	483.1		$	532.6
Adjusted EBITDA Margin		21.2	%		20.1	%		20.3	%		20.8	%
Diversey Care		64.6			66.4			187.1		176.5
Adjusted EBITDA Margin		13.0	%		13.2	%		12.7	%		11.7	%
Product Care⁽¹⁾		88.2			81.9		244.1				237.9
Adjusted EBITDA Margin		22.7	%		21.0	%		21.6	%		20.6	%
Other⁽¹⁾		(21.4	)		(16.7	)		(61.7	)		(55.2	)
Non-U.S. GAAP Total Company Adjusted EBITDA	$	303.9		$	300.0		$	852.6		$	891.8
Adjusted EBITDA Margin		17.7	%		17.2	%		16.9	%		16.9	%

⁽¹⁾

As of January 1, 2016, our Kevothermal business was moved from Other to our Product Care Segment. This resulted in a reclassification of $4.6 million of net sales and $0.9 million of adjusted EBITDA for the three months ended September 30, 2015 and $10.3 million of net sales and $2.3 million of adjusted EBITDA for the nine months ended September 30, 2015.

The following table shows a reconciliation of Total Company Adjusted EBITDA to Net earnings available to common stockholders:

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
(In millions)	2016			2015			2016			2015
Total Company Adjusted EBITDA	$	303.9		$	300.0		$	852.6		$	891.8
Depreciation and amortization⁽¹⁾⁽³⁾		(70.2	)		(68.7	)		(208.0	)		(211.1	)
Special items:
Accelerated depreciation of non-strategic assets related to restructuring programs		—			(0.1	)		0.1			0.2
Accelerated depreciation and amortization of fixed assets and intangible assets for Venezuelan subsidiaries⁽¹⁾		—			—			4.8			—
Restructuring and other charges⁽¹⁾⁽⁴⁾		(1.6	)		(38.4	)		(3.2	)		(68.0	)
Other restructuring associated costs included in cost of sales and selling, general and administrative expenses		(6.0	)		(13.0	)		(17.3	)		(32.2	)
SARs		0.3			0.4			0.1			(4.1	)
Foreign currency exchange (loss) gains related to Venezuelan subsidiaries		(0.4	)		(1.0	)		(3.2	)		(30.7	)
Charges related to ceasing operations in Venezuela⁽¹⁾		—			—			(52.1	)		—
Loss on debt redemption and refinancing activities		(0.1	)		0.6			(0.1	)		(110.7	)
(Loss) gain on sale of North American foam trays and absorbent pads business and European food trays business		—			(0.5	)		(1.6	)		28.7
Gain (loss) related to the sale of other businesses, investments and property, plant and equipment		0.6			0.2			(1.5	)		9.0
Other special items⁽²⁾		(0.9	)		1.3			(0.7	)		(0.4	)
Interest expense		(52.8	)		(54.8	)		(161.8	)		(172.3	)
Income tax provision		9.5			39.4			92.8			88.3
Net earnings available to common stockholders	$	163.3		$	86.6		$	315.3		$	211.9

⁽¹⁾	Due to the ongoing challenging economic situation in Venezuela, the Company approved a program in the second quarter of 2016 to cease operations in the country. Refer to Note 1 of the Condensed Consolidated Statement of Operations for further details.

⁽²⁾

Other special items for the three and nine months ended September 30, 2016 primarily included a reduction in a non-income tax reserve following the completion of a governmental audit partially offset by legal fees associated with restructuring and acquisitions. Other special items for the three and nine months ended September 30, 2015 primarily included legal fees associated with restructuring and acquisitions.

⁽³⁾	Depreciation and amortization by segment is as follows:

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(In millions)	2016		2015		2016		2015
Food Care	$	25.7	$	26.6	$	75.9	$	81.8
Diversey Care		23.9		25.7		71.9		77.0
Product Care		9.7		9.3		28.6		28.8
Other		10.9		7.1		31.6		23.5
Total Company depreciation and amortization⁽¹⁾	$	70.2	$	68.7	$	208.0	$	211.1

⁽¹⁾

Includes share-based incentive compensation of $15.6 million and $46.8 million for the three and nine months ended September 30, 2016 and $15.9 million and $49.1 million for the three and nine months ended September 30, 2015, respectively.

⁽⁴⁾	Restructuring and other charges by segment were as follows:

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(In millions)		2016		2015		2016		2015
Food Care	$	0.8	$	15.4	$	1.5	$	29.5
Diversey Care		0.4		16.0		0.9		25.5
Product Care		0.3		6.7		0.7		12.6
Other		0.1		0.3		0.1		0.4
Total Company restructuring and other charges⁽¹⁾	$	1.6	$	38.4	$	3.2	$	68.0

⁽¹⁾

For the nine months ended September 30, 2016 restructuring and other charges excludes $0.3 million related to severance and termination benefits for employees in our Venezuelan subsidiaries.

Assets by Reportable Segments

The following table shows assets allocated by our segment reporting structure. Only assets identifiable by segment and reviewed by our chief operating decision maker by segment are allocated by the reportable segment assets, which are trade receivables, net, and finished goods inventory, net. All other assets are included in “Assets not allocated.”

	September 30,		December 31,
(In millions)	2016		2015
Assets:
Trade receivables, net, and finished goods inventories, net
Food Care	$	559.5	$	522.4
Diversey Care		467.5		440.3
Product Care		236.8		222.0
Other		17.1		12.5
Total segments and other		1,280.9		1,197.2
Assets not allocated
Cash and cash equivalents		332.8		358.4
Property and equipment, net		1,033.5		945.7
Goodwill		2,913.5		2,909.5
Intangible assets, net		741.8		784.3
Assets held for sale		7.0		10.3
Other		1,296.3		1,199.6
Total	$	7,605.8	$	7,405.0