XML 35 R26.htm IDEA: XBRL DOCUMENT v3.22.2.2
Segments and Geographic Information (Tables)
9 Months Ended
Sep. 30, 2022
Segment Reporting [Abstract]  
Summary of Financial Information by Reportable Segment

The following table provides summary financial information by reportable segment:

 

 

September 30,
2022

 

 

December 31,
2021

 

Identifiable segment-related assets:

 

 

 

 

 

 

CCS

 

$

4,430.2

 

 

$

4,377.2

 

OWN

 

 

1,301.5

 

 

 

1,386.5

 

NICS

 

 

1,345.7

 

 

 

1,397.0

 

ANS

 

 

3,742.5

 

 

 

3,831.9

 

Home

 

 

1,318.9

 

 

 

1,479.5

 

Total identifiable segment-related assets

 

 

12,138.8

 

 

 

12,472.1

 

Reconciliation to total assets:

 

 

 

 

 

 

Cash and cash equivalents

 

 

145.5

 

 

 

360.3

 

Deferred income tax assets

 

 

473.5

 

 

 

427.1

 

Total assets

 

$

12,757.8

 

 

$

13,259.5

 

 

Summary of Net Sales, Adjusted EBITDA, Depreciation Expense and Additions to PP&E by Reportable Segment

The following table provides net sales, adjusted EBITDA, depreciation expense and additions to property, plant and equipment by reportable segment:

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

CCS

 

$

1,007.7

 

 

$

787.6

 

 

$

2,832.4

 

 

$

2,247.9

 

OWN

 

 

382.1

 

 

 

357.5

 

 

 

1,163.1

 

 

 

1,041.8

 

NICS

 

 

257.9

 

 

 

207.1

 

 

 

651.3

 

 

 

622.0

 

ANS

 

 

342.3

 

 

 

338.0

 

 

 

952.4

 

 

 

1,078.3

 

Home

 

 

391.4

 

 

 

415.1

 

 

 

1,311.0

 

 

 

1,372.6

 

Consolidated net sales

 

$

2,381.4

 

 

$

2,105.3

 

 

$

6,910.2

 

 

$

6,362.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

CCS

 

$

188.2

 

 

$

121.1

 

 

$

455.6

 

 

$

351.4

 

OWN

 

 

82.2

 

 

 

60.3

 

 

 

228.6

 

 

 

213.6

 

NICS

 

 

24.7

 

 

 

(8.6

)

 

 

(4.4

)

 

 

(21.5

)

ANS

 

 

57.8

 

 

 

101.8

 

 

 

189.9

 

 

 

294.3

 

Home

 

 

(5.3

)

 

 

(15.5

)

 

 

30.8

 

 

 

18.6

 

   Total segment adjusted EBITDA

 

 

347.6

 

 

 

259.1

 

 

 

900.5

 

 

 

856.4

 

Amortization of intangible assets

 

 

(134.6

)

 

 

(153.0

)

 

 

(414.3

)

 

 

(461.9

)

Restructuring (costs) credits, net

 

 

(2.5

)

 

 

3.1

 

 

 

(53.1

)

 

 

(100.2

)

Equity-based compensation

 

 

(16.4

)

 

 

(21.0

)

 

 

(45.3

)

 

 

(61.0

)

Transaction, transformation and integration costs

 

 

(5.9

)

 

 

(26.2

)

 

 

(36.4

)

 

 

(62.7

)

Acquisition accounting adjustments

 

 

(1.8

)

 

 

(2.8

)

 

 

(5.4

)

 

 

(9.0

)

Patent claims and litigation settlements

 

 

(0.1

)

 

 

(5.0

)

 

 

(2.3

)

 

 

(46.5

)

Recovery (reserve) of Russian accounts receivable

 

 

1.1

 

 

 

 

 

 

(2.7

)

 

 

 

Depreciation

 

 

(31.8

)

 

 

(33.2

)

 

 

(95.5

)

 

 

(103.6

)

Consolidated operating income

 

$

155.6

 

 

$

21.0

 

 

$

245.5

 

 

$

11.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation expense:

 

 

 

 

 

 

 

 

 

 

 

 

CCS

 

$

14.8

 

 

$

13.6

 

 

$

43.2

 

 

$

40.1

 

OWN

 

 

3.5

 

 

 

3.9

 

 

 

10.9

 

 

 

11.6

 

NICS

 

 

3.6

 

 

 

4.7

 

 

 

11.5

 

 

 

14.6

 

ANS

 

 

5.7

 

 

 

6.0

 

 

 

17.0

 

 

 

19.7

 

Home

 

 

4.2

 

 

 

5.0

 

 

 

12.9

 

 

 

17.6

 

Consolidated depreciation expense

 

$

31.8

 

 

$

33.2

 

 

$

95.5

 

 

$

103.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions to property, plant and equipment:

 

 

 

 

 

 

 

 

 

 

 

 

CCS

 

$

16.2

 

 

$

24.2

 

 

$

51.8

 

 

$

60.8

 

OWN

 

 

2.1

 

 

 

2.7

 

 

 

7.3

 

 

 

7.3

 

NICS

 

 

1.7

 

 

 

2.8

 

 

 

5.4

 

 

 

11.1

 

ANS

 

 

2.2

 

 

 

3.4

 

 

 

8.7

 

 

 

9.8

 

Home

 

 

1.4

 

 

 

2.9

 

 

 

5.5

 

 

 

7.2

 

Consolidated additions to property, plant and equipment

 

$

23.6

 

 

$

36.0

 

 

$

78.7

 

 

$

96.2

 

Summary of Net Sales by Reportable Segment, Disaggregated Based on Geographic Region

The following tables presents net sales by reportable segment, disaggregated based on geographic region:

 

 

Three Months Ended September 30, 2022

 

 

 

CCS

 

 

OWN

 

 

NICS

 

 

ANS

 

 

Home

 

 

Total

 

Geographic Region:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

678.6

 

 

$

277.0

 

 

$

146.7

 

 

$

235.1

 

 

$

157.7

 

 

$

1,495.1

 

Europe, Middle East and Africa

 

 

153.5

 

 

 

52.7

 

 

 

68.7

 

 

 

29.9

 

 

 

91.2

 

 

 

396.0

 

Asia Pacific

 

 

102.3

 

 

 

36.4

 

 

 

30.7

 

 

 

19.0

 

 

 

22.5

 

 

 

210.9

 

Caribbean and Latin America

 

 

44.8

 

 

 

8.8

 

 

 

6.3

 

 

 

44.1

 

 

 

44.6

 

 

 

148.6

 

Canada

 

 

28.5

 

 

 

7.2

 

 

 

5.5

 

 

 

14.2

 

 

 

75.4

 

 

 

130.8

 

Consolidated net sales

 

$

1,007.7

 

 

$

382.1

 

 

$

257.9

 

 

$

342.3

 

 

$

391.4

 

 

$

2,381.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2021

 

 

 

CCS

 

 

OWN

 

 

NICS

 

 

ANS

 

 

Home

 

 

Total

 

Geographic Region:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

465.6

 

 

$

227.9

 

 

$

123.3

 

 

$

189.0

 

 

$

196.0

 

 

$

1,201.8

 

Europe, Middle East and Africa

 

 

146.5

 

 

 

69.0

 

 

 

53.9

 

 

 

41.9

 

 

 

107.5

 

 

 

418.8

 

Asia Pacific

 

 

106.8

 

 

 

35.0

 

 

 

26.6

 

 

 

35.9

 

 

 

24.1

 

 

 

228.4

 

Caribbean and Latin America

 

 

47.0

 

 

 

13.2

 

 

 

4.7

 

 

 

58.9

 

 

 

32.4

 

 

 

156.2

 

Canada

 

 

21.7

 

 

 

12.4

 

 

 

(1.4

)

 

 

12.3

 

 

 

55.1

 

 

 

100.1

 

Consolidated net sales

 

$

787.6

 

 

$

357.5

 

 

$

207.1

 

 

$

338.0

 

 

$

415.1

 

 

$

2,105.3

 

 

 

 

Nine Months Ended September 30, 2022

 

 

 

CCS

 

 

OWN

 

 

NICS

 

 

ANS

 

 

Home

 

 

Total

 

Geographic Region:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

1,858.5

 

 

$

840.1

 

 

$

372.9

 

 

$

630.0

 

 

$

565.0

 

 

$

4,266.5

 

Europe, Middle East and Africa

 

 

430.5

 

 

 

172.2

 

 

 

171.4

 

 

 

88.3

 

 

 

318.4

 

 

 

1,180.8

 

Asia Pacific

 

 

330.6

 

 

 

94.8

 

 

 

81.8

 

 

 

64.6

 

 

 

65.6

 

 

 

637.4

 

Caribbean and Latin America

 

 

138.7

 

 

 

25.3

 

 

 

15.6

 

 

 

131.0

 

 

 

150.7

 

 

 

461.3

 

Canada

 

 

74.1

 

 

 

30.7

 

 

 

9.6

 

 

 

38.5

 

 

 

211.3

 

 

 

364.2

 

Consolidated net sales

 

$

2,832.4

 

 

$

1,163.1

 

 

$

651.3

 

 

$

952.4

 

 

$

1,311.0

 

 

$

6,910.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2021

 

 

 

CCS

 

 

OWN

 

 

NICS

 

 

ANS

 

 

Home

 

 

Total

 

Geographic Region:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

1,320.6

 

 

$

650.7

 

 

$

349.5

 

 

$

639.7

 

 

$

687.4

 

 

$

3,647.9

 

Europe, Middle East and Africa

 

 

406.3

 

 

 

199.3

 

 

 

175.8

 

 

 

101.9

 

 

 

330.0

 

 

 

1,213.3

 

Asia Pacific

 

 

339.0

 

 

 

111.6

 

 

 

77.0

 

 

 

105.1

 

 

 

65.2

 

 

 

697.9

 

Caribbean and Latin America

 

 

127.6

 

 

 

32.8

 

 

 

12.3

 

 

 

196.2

 

 

 

169.7

 

 

 

538.6

 

Canada

 

 

54.4

 

 

 

47.4

 

 

 

7.4

 

 

 

35.4

 

 

 

120.3

 

 

 

264.9

 

Consolidated net sales

 

$

2,247.9

 

 

$

1,041.8

 

 

$

622.0

 

 

$

1,078.3

 

 

$

1,372.6

 

 

$

6,362.6