XML 50 R39.htm IDEA: XBRL DOCUMENT
v3.25.2

Business Segment Information (Tables) | 6 Months Ended
--- | ---
Jun. 30, 2025
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] |
Summary of Operations by Reportable Segments | A summary of results by reportable segment for the three and six months ended June 30 were as follows:
| Three months ended |  | Six months ended
In millions | 2025 |  | 2024 |  | 2025 |  | 2024
Americas |  |  |  |  |  |  |
Segment revenues | $ | 4,692.3 |  |  | $ | 4,290.9 |  |  | $ | 8,493.0 |  |  | $ | 7,625.8 |
Segment cost of goods sold | (2,909.8) |  |  | (2,731.7) |  |  | (5,346.7) |  |  | (4,923.3) |
Segment selling and administrative expenses | (729.7) |  |  | (655.3) |  |  | (1417.0) |  |  | (1,253.3) |
Segment Adjusted Operating Income | $ | 1,052.8 |  |  | $ | 903.9 |  |  | $ | 1,729.3 |  |  | $ | 1,449.2 |
Segment depreciation and amortization | 76.3 |  |  | 76.5 |  |  | 155.4 |  |  | 148.6 |
Segment other income/(expense), net | (3.8) |  |  | (2.2) |  |  | (6.0) |  |  | (14.8) |
Segment Adjusted EBITDA | $ | 1,125.3 |  |  | $ | 978.2 |  |  | $ | 1,878.7 |  |  | $ | 1,583.0 |
EMEA |  |  |  |  |  |  |
Segment revenues | $ | 707.9 |  |  | $ | 645.3 |  |  | $ | 1,281.4 |  |  | $ | 1,198.7 |
Segment cost of goods sold | (460.9) |  |  | (412.5) |  |  | (836.0) |  |  | (765.2) |
Segment selling and administrative expenses | (124.3) |  |  | (111.8) |  |  | (239.3) |  |  | (216.8) |
Segment Adjusted Operating Income | $ | 122.7 |  |  | $ | 121.0 |  |  | $ | 206.1 |  |  | $ | 216.7 |
Segment depreciation and amortization | 12.0 |  |  | 10.7 |  |  | 22.6 |  |  | 21.6 |
Segment other income/(expense), net | (5.2) |  |  | (0.7) |  |  | (7.2) |  |  | (7.9) |
Segment Adjusted EBITDA | $ | 129.5 |  |  | $ | 131.0 |  |  | $ | 221.5 |  |  | $ | 230.4 |
Asia Pacific |  |  |  |  |  |  |
Segment revenues | $ | 346.2 |  |  | $ | 371.2 |  |  | $ | 660.5 |  |  | $ | 698.5 |
Segment cost of goods sold | (209.6) |  |  | (221.9) |  |  | (402.6) |  |  | (427.7) |
Segment selling and administrative expenses | (61.9) |  |  | (60.0) |  |  | (116.6) |  |  | (115.1) |
Segment Adjusted Operating Income | $ | 74.7 |  |  | $ | 89.3 |  |  | $ | 141.3 |  |  | $ | 155.7 |
Segment depreciation and amortization | 4.6 |  |  | 4.4 |  |  | 8.6 |  |  | 8.8 |
Segment other income/(expense), net | 1.5 |  |  | 1.1 |  |  | 1.8 |  |  | 1.2 |
Segment Adjusted EBITDA | $ | 80.8 |  |  | $ | 94.8 |  |  | $ | 151.7 |  |  | $ | 165.7 |
A reconciliation of Segment Adjusted EBITDA and Segment Adjusted Operating Income to earnings before income taxes for the three and six months ended June 30 was as follows:
| Three months ended |  | Six months ended
In millions | 2025 |  | 2024 |  | 2025 |  | 2024
Total Segment Adjusted EBITDA | $ | 1,335.6 |  |  | $ | 1,204.0 |  |  | $ | 2,251.9 |  |  | $ | 1,979.1 |
Total Segment depreciation and amortization | (92.9) |  |  | (91.6) |  |  | (186.6) |  |  | (179.0) |
Total Segment other income/(expense), net | 7.5 |  |  | 1.8 |  |  | 11.4 |  |  | 21.5 |
Total Segment Adjusted Operating Income | 1,250.2 |  |  | 1,114.2 |  |  | 2,076.7 |  |  | 1,821.6 |
Restructuring costs | (1.3) |  |  | (0.8) |  |  | (1.3) |  |  | (5.5) |
Non-cash adjustment for contingent consideration | — |  |  | 8.9 |  |  | 61.2 |  |  | 8.9 |
Unallocated corporate expenses | (84.7) |  |  | (87.7) |  |  | (153.5) |  |  | (156.7) |
Interest expense | (57.4) |  |  | (57.5) |  |  | (115.5) |  |  | (115.5) |
Other income/(expense), net | (14.1) |  |  | (4.5) |  |  | (22.0) |  |  | (29.5) |
Earnings before income taxes | $ | 1,092.7 |  |  | $ | 972.6 |  |  | $ | 1,845.6 |  |  | $ | 1,523.3 |

X
- Definition Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 360 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3A -Subparagraph (b)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482099/360-10-50-3A Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 360 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3A -Subparagraph (b)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482099/360-10-50-3A + Details
Name: | us-gaap_IncomeStatementBalanceSheetAndAdditionalDisclosuresByDisposalGroupsIncludingDiscontinuedOperationsLineItems
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 25 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-25 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30 + Details
Name: | us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration