XML 68 R58.htm IDEA: XBRL DOCUMENT v3.21.2
Business Segment Information (Details)
$ in Millions
 3 Months Ended 9 Months Ended
Sep. 30, 2021
USD ($)
Sep. 30, 2020
USD ($)
Sep. 30, 2021
USD ($)
segment
Sep. 30, 2020
USD ($)
Dec. 31, 2020
USD ($)
Segment Reporting [Abstract]          
Number of business segments | segment     2    
Segment Reporting Information [Line Items]          
Total assets $ 4,467.3   $ 4,467.3   $ 3,308.6
Total property, plant and equipment, net 556.6   556.6   507.9
Operating lease assets 464.5   464.5   304.3
Net sales 1,358.3 $ 1,132.3 3,571.2 $ 2,619.9  
Gross profit 577.1 530.2 1,554.2 1,153.2  
Operating income (loss) 249.8 180.2 661.5 338.9  
Income (loss) from continuing operations before income taxes 236.2 159.7 593.0 276.7  
Depreciation and amortization (including stock-based compensation amortization) 45.1 96.8 128.8 159.1  
Capital expenditures 29.5 24.2 82.1 73.6  
United States          
Segment Reporting Information [Line Items]          
Total property, plant and equipment, net 461.2   461.2   436.2
Operating lease assets 276.4   276.4   255.0
All Other          
Segment Reporting Information [Line Items]          
Total property, plant and equipment, net 95.4   95.4   71.7
Operating lease assets 188.1   188.1   49.3
Operating Segments          
Segment Reporting Information [Line Items]          
Total property, plant and equipment, net 556.6   556.6   507.9
Net sales 1,358.3 1,132.3 3,571.2 2,619.9  
Operating Segments | United States          
Segment Reporting Information [Line Items]          
Net sales 1,018.8 904.3 2,783.6 2,078.8  
Operating Segments | All Other          
Segment Reporting Information [Line Items]          
Net sales 339.5 228.0 787.6 541.1  
Operating Segments | North America          
Segment Reporting Information [Line Items]          
Total assets 4,258.2   4,258.2   3,740.3
Total property, plant and equipment, net 432.5   432.5   415.3
Operating lease assets 277.9   277.9   256.6
Net sales 1,120.0 994.7 3,017.1 2,265.6  
Gross profit 447.1 445.0 1,236.4 944.6  
Operating income (loss) 237.0 235.1 627.8 404.4  
Income (loss) from continuing operations before income taxes 235.7 233.7 625.0 400.1  
Depreciation and amortization (including stock-based compensation amortization) 22.2 19.7 64.9 56.2  
Capital expenditures 21.3 20.4 62.4 60.3  
Operating Segments | North America | United States          
Segment Reporting Information [Line Items]          
Net sales 1,018.8 904.3      
Operating Segments | North America | All Other          
Segment Reporting Information [Line Items]          
Net sales 101.2 90.4 233.5 186.8  
Operating Segments | International          
Segment Reporting Information [Line Items]          
Total assets 1,257.8   1,257.8   639.8
Total property, plant and equipment, net 75.0   75.0   49.8
Operating lease assets 185.2   185.2   45.7
Net sales 238.3 137.6 554.1 354.3  
Gross profit 130.0 85.2 317.8 208.6  
Operating income (loss) 50.3 41.2 139.9 78.9  
Income (loss) from continuing operations before income taxes 50.0 40.3 138.9 73.6  
Depreciation and amortization (including stock-based compensation amortization) 4.9 3.5 12.0 9.9  
Capital expenditures 4.1 1.8 8.7 6.8  
Operating Segments | International | United States          
Segment Reporting Information [Line Items]          
Net sales 0.0 0.0 0.0 0.0  
Operating Segments | International | All Other          
Segment Reporting Information [Line Items]          
Net sales 238.3 137.6 554.1 354.3  
Corporate          
Segment Reporting Information [Line Items]          
Total assets 860.4   860.4   490.3
Total property, plant and equipment, net 49.1   49.1   42.8
Operating lease assets 1.4   1.4   2.0
Operating income (loss) (37.5) (96.1) (106.2) (144.4)  
Income (loss) from continuing operations before income taxes (49.5) (114.3) (170.9) (197.0)  
Depreciation and amortization (including stock-based compensation amortization) 18.0 73.6 51.9 93.0  
Capital expenditures 4.1 2.0 11.0 6.5  
Inter-segment eliminations          
Segment Reporting Information [Line Items]          
Total assets (1,909.1)   (1,909.1)   $ (1,561.8)
Net sales (0.9) (0.5) (2.4) (1.2)  
Inter-segment eliminations | North America          
Segment Reporting Information [Line Items]          
Net sales 0.3 0.2 1.5 0.7  
Inter-segment royalty expense (income) 2.1 3.3 6.5 6.5  
Inter-segment eliminations | International          
Segment Reporting Information [Line Items]          
Net sales 0.6 0.3 0.9 0.5  
Inter-segment royalty expense (income) $ (2.1) $ (3.3) $ (6.5) $ (6.5)