XML 58 R44.htm IDEA: XBRL DOCUMENT v3.3.1.900
Segment Information (Tables)
12 Months Ended
Dec. 31, 2015
Segment Information

Segment information as of and for the years ended December 31, 2015, 2014 and 2013 is as follows:

 

    2015  

(in millions)

  Branded
Consumables
    Consumer
Solutions
    Outdoor
Solutions
    Process
Solutions
    Intercompany
Eliminations
    Total
Operating
Segments
    Corporate/
Unallocated
    Consolidated  

Net sales

  $ 3,338.6      $ 2,167.1      $ 2,736.6      $ 452.4      $ (90.8   $ 8,603.9      $ —        $ 8,603.9   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Segment earnings (loss)

    638.3        329.6        305.7        60.1        —          1,333.7        (131.7     1,202.0   

Adjustments to reconcile to reported operating earnings (loss):

               

Fair market value adjustment to inventory

    (18.2     —          (18.7     —          —          (36.9     —          (36.9

Restructuring costs, net

    (5.4     (0.3     (4.4     —          —          (10.1     (2.0     (12.1

Acquisition-related and other costs

    (29.3     (17.5     (34.1     (0.5     —          (81.4     (23.3     (104.7

Venezuela-related charges

    —          —          —          —          —          —          (60.6     (60.6

Other (a)

    —          —          —          —          —          —          (83.8     (83.8

Impairment of goodwill, intangibles and other assets

    (5.2     —          (145.6     —          —          (150.8     —          (150.8

Depreciation and amortization

    (119.9     (38.2     (68.8     (11.8     —          (238.7     (6.7     (245.4
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating earnings (loss)

  $ 460.3      $ 273.6      $ 34.1      $ 47.8      $ —        $ 815.8      $ (308.1   $ 507.7   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other segment data:

               

Total assets

  $ 5,936.3      $ 2,235.0      $ 4,826.6      $ 198.5      $ —        $ 13,196.4      $ 1,096.7      $ 14,293.1   

Capital expenditures

    109.5        27.7        52.5        13.2        —          202.9        11.7        214.6   
    2014  

(in millions)

  Branded
Consumables
    Consumer
Solutions
    Outdoor
Solutions
    Process
Solutions
    Intercompany
Eliminations
    Total
Operating
Segments
    Corporate/
Unallocated
    Consolidated  

Net sales

  $ 2,993.6      $ 2,211.6      $ 2,739.2      $ 427.5      $ (84.8   $ 8,287.1      $ —        $ 8,827.1   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Segment earnings (loss)

    520.6        358.0        302.3        52.0        —          1,232.9        (128.9     1,104.0   

Adjustments to reconcile to reported operating earnings (loss):

               

Fair market value adjustment to inventory

    (2.1     (21.3     —          —          —          (23.4     —          (23.4

Restructuring costs, net

    (3.6     (1.8     (2.3     —          —          (7.7     —          (7.7

Acquisition-related and other costs (b)

    (19.6     27.8        (41.1     —          —          (32.9     (9.1     (42.0

Venezuela-related charges

    —          —          —          —          —          —          (174.6     (174.6

Impairment of goodwill, intangibles and other assets

    (13.9     (0.7     (9.9     (0.9     —          (25.4     —          (25.4

Depreciation and amortization

    (86.1     (32.4     (55.6     (11.3     —          (185.4     (5.7     (191.1
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating earnings (loss)

  $ 395.3      $ 329.6      $ 193.4      $ 39.8      $ —        $ 958.1      $ (318.3   $ 639.8   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other segment data:

               

Total assets

  $ 4,223.1      $ 2,516.5      $ 2,829.4      $ 194.1      $ —        $ 9,763.1      $ 1,036.2      $ 10,799.3   

Capital expenditures

    92.3        28.6        57.3        17.6        —          195.8        6.3        202.1   

 

    2013  

(in millions)

  Branded
Consumables
    Consumer
Solutions
    Outdoor
Solutions
    Process
Solutions
    Intercompany
Eliminations
    Total
Operating
Segments
    Corporate/
Unallocated
    Consolidated  

Net sales

  $ 2,266.6      $ 2,040.0      $ 2,724.4      $ 403.6      $ (78.7   $ 7,355.9      $ —        $ 7,355.9   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Segment earnings (loss)

    411.1        307.2        298.4        51.7        —          1,068.4        (132.4     936.0   

Adjustments to reconcile to reported operating earnings (loss):

               

Fair market value adjustment to inventory

    (82.4     —          (7.4     —          —          (89.8     —          (89.8

Restructuring costs, net

    (7.0     (3.3     (11.7     —          —          (22.0     —          (22.0

Acquisition-related and other costs (c)

    (7.4     (1.4     (25.9     —          —          (34.7     17.1        (17.6

Venezuela-related charges

    —          —          —          —          —          —          (29.0     (29.0

Other (d)

    —          —          —          —          —          —          (38.8     (38.8

Depreciation and amortization

    (60.8     (32.5     (57.3     (11.3     —          (161.9     (4.0     (165.9
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating earnings (loss)

  $ 253.5      $ 270.0      $ 196.1      $ 40.4      $ —        $ 760.0      $ (187.1   $ 572.9   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other segment data:

               

Capital expenditures

  $ 39.0      $ 39.0      $ 87.2      $ 8.4      $ —        $ 173.6      $ 37.4      $ 211.0   

 

(a) Primarily comprised of the cumulative stock-based compensation related to certain restricted stock awards where compensation expense was not previously recognized (see Note 13).
(b) Consolidated amount includes a gain of $38.7 on the sale of an Asian manufacturing facility recorded in the Consumer Solutions segment.
(c) Consolidated amount includes a net gain on the sale of certain domestic assets recorded in the Corporate segment.
(d) Represents stock-based compensation related to a grant of common stock to certain executive officers (see Note 13).
Geographic Information

Geographic information as of and for the years ended December 31, 2015, 2014 and 2013 is as follows:

 

(in millions)

   Domestic      International      Total  

2015

        

Net sales

   $ 5,558.1       $ 3,045.8       $ 8,603.9   

Property, plant and equipment, net

     732.3         342.1         1,074.4   

2014

        

Net sales

   $ 5,085.2       $ 3,201.9       $ 8,287.1   

Property, plant and equipment, net

     516.0         333.9         849.9   

2013

        

Net sales

   $ 4,482.7       $ 2,873.2       $ 7,355.9