Segments (Tables)

3 Months Ended

Mar. 31, 2017

Net Sales and Adjusted EBITDA of Reportable Segments

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

	Three Months Ended
	March 31,
(In millions)	2017			2016
Net Sales:
Food Care	$	655.6		$	638.4
As a % of Total Company net sales		63.5	%		63.5	%
Product Care		376.6			367.5
As a % of Total Company net sales		36.5	%		36.5	%
Total Company Net Sales	$	1,032.2		$	1,005.9

	Three Months Ended
	March 31,
(In millions)	2017			2016
Adjusted EBITDA from continuing operations:
Food Care		141.5		$	138.6
Adjusted EBITDA Margin		21.6	%		21.7	%
Product Care	74.1				77.1
Adjusted EBITDA Margin		19.7	%		21.0	%
Corporate⁽¹⁾		(33.7	)		(29.5	)
Non-U.S. GAAP Total Company Adjusted EBITDA from continuing operations	$	181.9		$	186.2
Adjusted EBITDA Margin		17.6	%		18.5	%

⁽¹⁾	Corporate includes costs previously allocated to the Diversey Care segment and food hygiene and cleaning business of our Food Care segment reported within discontinued operations of $8.0 million and $5.1 million for three months ended March 31, 2017 and 2016, respectively.

Reconciliation of U.S. GAAP Net Earnings from Continuing Operations to Non-U.S. GAAP Adjusted EBITDA from Continuing Operations

The following table shows a reconciliation of U.S. GAAP net earnings from continuing operations to Non-U.S. GAAP Total Company Adjusted EBITDA from continuing operations:

	Three Months Ended
	March 31,
(In millions)	2017			2016
Net (loss) earnings from continuing operations	$	(53.8	)	$	74.9
Interest expense		(48.8	)		(50.9	)
Interest income		2.2			1.6
Income tax provision		136.4			17.6
Depreciation and amortization⁽²⁾		(37.2	)		(34.9	)
Special items:
Restructuring and other charges⁽³⁾		(1.9	)		0.2
Other restructuring associated costs included in cost of sales and selling, general and administrative expenses		(3.9	)		(3.9	)
SARs		—			(0.1	)
Foreign currency exchange loss related to Venezuelan subsidiaries		—			(1.0	)
Gain on sale of European food trays business		2.3			(1.6	)
Loss related to the sale of other businesses, investments and property, plant and equipment		—			(1.7	)
Charges incurred related to the sale of Diversey		(16.1	)		—
Other special items⁽¹⁾		4.1			(1.4	)
Pre-tax impact of Special items		(15.5	)		(9.5	)
Non-U.S. GAAP Total Company Adjusted EBITDA from continuing operations	$	181.9		$	186.2

⁽¹⁾

Other Special Items for the three months ended March 31, 2017 primarily included a recovered wage tax as the result of a court ruling partially offset by legal fees associated with restructuring and acquisitions. Other Special Items for the three months ended March 31, 2016 primarily included legal fees associated with restructuring and acquisitions.

⁽²⁾	Depreciation and amortization by segment is as follows:

	Three Months Ended
	March 31,
(In millions)	2017		2016
Food Care	$	25.1	$	22.9
Product Care		11.5		9.6
Corporate		0.6		2.4
Total Company depreciation and amortization⁽¹⁾	$	37.2	$	34.9

⁽¹⁾

Includes share-based incentive compensation of $8.0 million for the three months ended March 31, 2017 and $11.5 million for the three months ended March 31, 2016.

⁽³⁾	Restructuring and other charges by segment were as follows:

	Three Months Ended
	March 31,
(In millions)		2017		2016
Food Care	$	1.2	$	(0.1	)
Product Care		0.7		(0.1	)
Total Company restructuring and other charges	$	1.9	$	(0.2	)

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.”

	March 31,		December 31,
(In millions)	2017		2016
Assets:
Trade receivables, net, and finished goods inventories, net
Food Care	$	461.4	$	459.8
Product Care		279.2		261.5
Total segments and other		740.6		721.3
Assets not allocated
Cash and cash equivalents		258.4		333.7
Property and equipment, net		910.1		889.6
Goodwill		1,884.7		1,882.9
Intangible assets, net		39.3		40.1
Assets held for sale		2,891.8		2,851.7
Other		696.3		679.9
Total	$	7,421.2	$	7,399.2