XML 33 R23.htm IDEA: XBRL DOCUMENT v3.22.2.2
SEGMENT INFORMATION (Tables)
9 Months Ended
Sep. 24, 2022
Segment Reporting [Abstract]  
Summary of Sales and Operating Income (Loss) by Each of the Divisions, Reconciled to Consolidated Totals

The following is a summary of sales and operating income (loss) by each of the Divisions, reconciled to consolidated totals:

 

(In millions)

 

ODP Business Solutions Division

 

 

Office Depot Division

 

 

Veyer Division

 

 

Varis Division

 

 

Eliminations

 

 

Total

 

Third Quarter of 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales (external)

 

$

1,030

 

 

$

1,133

 

 

$

7

 

 

$

2

 

 

$

-

 

 

$

2,172

 

Sales (internal)

 

 

5

 

 

 

10

 

 

 

1,477

 

 

 

-

 

 

 

(1,492

)

 

$

-

 

Total sales

 

$

1,035

 

 

$

1,143

 

 

$

1,484

 

 

$

2

 

 

$

(1,492

)

 

$

2,172

 

Division operating income (loss)

 

$

48

 

 

$

83

 

 

$

9

 

 

$

(17

)

 

$

-

 

 

$

123

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year-to-Date 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales (external)

 

$

3,004

 

 

$

3,358

 

 

$

18

 

 

$

5

 

 

$

-

 

 

$

6,385

 

Sales (internal)

 

 

15

 

 

 

25

 

 

 

4,415

 

 

 

-

 

 

 

(4,455

)

 

 

-

 

Total sales

 

$

3,019

 

 

$

3,383

 

 

$

4,433

 

 

$

5

 

 

$

(4,455

)

 

$

6,385

 

Division operating income (loss)

 

$

103

 

 

$

228

 

 

$

25

 

 

$

(48

)

 

$

-

 

 

$

308

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter of 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales (external)

 

$

940

 

 

$

1,229

 

 

$

8

 

 

$

2

 

 

$

-

 

 

$

2,179

 

Sales (internal)

 

 

7

 

 

 

10

 

 

 

1,520

 

 

 

-

 

 

 

(1,537

)

 

 

-

 

Total sales

 

$

947

 

 

$

1,239

 

 

$

1,528

 

 

$

2

 

 

$

(1,537

)

 

$

2,179

 

Division operating income (loss)

 

$

34

 

 

$

108

 

 

$

7

 

 

$

(10

)

 

$

-

 

 

$

139

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year-to-Date 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales (external)

 

$

2,697

 

 

$

3,699

 

 

$

24

 

 

$

3

 

 

$

-

 

 

$

6,423

 

Sales (internal)

 

 

19

 

 

 

26

 

 

 

4,493

 

 

 

-

 

 

 

(4,538

)

 

 

-

 

Total sales

 

$

2,716

 

 

$

3,725

 

 

$

4,517

 

 

$

3

 

 

$

(4,538

)

 

$

6,423

 

Division operating income (loss)

 

$

55

 

 

$

266

 

 

$

22

 

 

$

(21

)

 

$

-

 

 

$

322

 

Reconciliation of Measure of Division Operating Income to Consolidated Income (Loss) from Continuing Operations Before Income Taxes

The reconciliation of the measure of Division operating income to Consolidated income from continuing operations before income taxes is as follows:

 

 

Third Quarter

 

 

Year-to-Date

 

(In millions)

2022

 

 

2021

 

 

2022

 

 

2021

 

Total Divisions operating income

$

123

 

 

$

139

 

 

$

308

 

 

$

322

 

Add/(subtract):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset impairments

 

(3

)

 

 

(5

)

 

 

(8

)

 

 

(18

)

Merger, restructuring and other operating expenses, net

 

(8

)

 

 

(13

)

 

 

(42

)

 

 

(37

)

Unallocated expenses

 

(28

)

 

 

(17

)

 

 

(70

)

 

 

(64

)

Interest income

 

1

 

 

 

 

 

 

3

 

 

 

 

Interest expense

 

(1

)

 

 

(7

)

 

 

(10

)

 

 

(20

)

Other income, net

 

5

 

 

 

3

 

 

 

9

 

 

 

19

 

Income from continuing operations before income taxes

$

89

 

 

$

100

 

 

$

190

 

 

$

202

 

 

Summary of Disaggregated Revenue from Major Sales Categories

The following table provides information about disaggregated sales by major categories:

 

 

 

Third Quarter

 

 

Year-to-Date

 

(In millions)

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Major sales categories

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplies

 

$

1,080

 

 

$

1,023

 

 

$

3,106

 

 

$

2,879

 

Technology

 

 

597

 

 

 

658

 

 

 

1,871

 

 

 

2,118

 

Furniture and other

 

 

336

 

 

 

341

 

 

 

948

 

 

 

987

 

Copy and print

 

 

159

 

 

 

157

 

 

 

460

 

 

 

439

 

Total

 

$

2,172

 

 

$

2,179

 

 

$

6,385

 

 

$

6,423

 

Summary of Total Assets by Each of the Divisions, Reconciled to Consolidated Totals

 

The following table provides information about total assets by each of the Divisions, reconciled to consolidated totals:

 

(In millions)

 

Balance as of September 24, 2022

 

ODP Business Solutions Division

 

$

784

 

Office Depot Division

 

 

1,700

 

Veyer Division

 

 

1,104

 

Varis Division

 

 

112

 

Corporate and other

 

 

718

 

Total

 

$

4,418

 

Schedule of Goodwill by Segment

Goodwill and indefinite-lived intangible assets are tested for impairment annually as of the first day of fiscal December or more frequently when events or changes in circumstances indicate that impairment may have occurred. The changes in reportable segments described above also resulted in the change of the Company’s reporting units during the third quarter of 2022, where each reportable segment also represents a reporting unit. Goodwill was allocated to the new reporting units using their relative fair values. The Company performed a qualitative goodwill impairment assessment of its legacy reporting units immediately before the change and determined that it was more likely than not that the respective fair values of the legacy reporting units were greater than their respective carrying values. The Company also performed a quantitative goodwill impairment assessment of its current reporting units immediately after the change and determined the fair values of all reporting units exceeded their carrying amounts. Changes in goodwill by segment were as follows:

(In millions)

 

Balance as of December 25, 2021

 

 

Allocation to   New segment

 

 

Balance as of September 24, 2022

 

 

Business Solutions Division

 

$

318

 

 

$

(318

)

 

$

 

 

Retail Division

 

 

78

 

 

 

(78

)

 

 

 

 

Other

 

 

68

 

 

 

(68

)

 

 

 

 

ODP Business Solutions Division

 

 

 

 

 

142

 

 

 

142

 

 

Office Depot Division

 

 

 

 

 

219

 

 

 

219

 

 

Veyer Division

 

 

 

 

 

35

 

 

 

35

 

 

Varis Division

 

 

 

 

 

68

 

 

 

68

 

 

Total

 

$

464

 

 

$

 

 

$

464