XML 27 R16.htm IDEA: XBRL DOCUMENT v3.19.1
Segment Information
3 Months Ended
Mar. 31, 2019
Segment Reporting [Abstract]  
Segment Information
Segment Information
We are organized into six geographic operating segments based on management responsibilities. The operating segments have been aggregated (based on economic similarities, the nature of their products, end-user markets and methods of distribution) into three reportable segments: Americas, International, and Corporate.
The Americas segment is comprised of our operations in North America and Latin America geographies. The International segment is comprised of our operations of all geographies outside of the Americas. Certain global expenses are allocated to each segment in a manner consistent with where the benefits from the expenses are derived.
The Company's sales are allocated to each country based primarily on the destination of the end-customer.
Adjusted operating income (loss), adjusted operating margin, adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) and adjusted EBITDA margin are the measures used by the chief operating decision maker to evaluate segment performance and allocate resources. Adjusted operating income (loss) is defined as operating income excluding restructuring charges, currency exchange gains/losses, product liability expense and strategic transaction costs and adjusted operating margin is defined as adjusted operating income (loss) divided by segment sales to external customers. Adjusted EBITDA is defined as adjusted operating income (loss) plus depreciation and amortization and adjusted EBITDA margin is defined as adjusted EBITDA divided by segment sales to external customers. Adjusted operating income (loss), adjusted operating margin, adjusted EBITDA and adjusted EBITDA margin are not recognized terms under U.S. GAAP and therefore do not purport to be alternatives to operating income or operating margin as a measure of operating performance. Further, the Company's measure of adjusted operating income (loss), adjusted operating margin, adjusted EBITDA and adjusted EBITDA margin may not be comparable to similarly titled measures of other companies. Adjusted operating income (loss) and adjusted EBITDA on a consolidated basis is presented in the following table to reconcile the segment operating performance measure to operating income as presented on the unaudited Condensed Consolidated Statement of Income.
The accounting principles applied at the operating segment level in determining operating income (loss) are generally the same as those applied at the consolidated financial statement level. Sales and transfers between operating segments are accounted for at market-based transaction prices and are eliminated in consolidation.
Reportable segment information is presented in the following table:
(In thousands, except percentage amounts)
 
Americas
 
International
 
Corporate
 
Reconciling
Items
1
 
Consolidated
Totals
Three Months Ended March 31, 2019
 
 
 
 
 
 
 
 
 
 
Sales to external customers
 
$
213,687

 
$
112,351

 
$

 
$

 
$
326,038

Intercompany sales
 
159,262

 
79,329

 

 
(238,591
)
 

Operating income
 
 
 
 
 
 
 
 
 
32,160

Restructuring charges (Note 4)
 
 
 
 
 
 
 
 
 
5,831

Currency exchange losses, net (Note 6)
 
 
 
 
 
 
 
 
 
16,961

Product liability expense (Note 18)
 
 
 
 
 
 
 
 
 
2,896

Strategic transaction costs
 
 
 
 
 
 
 
 
 
456

Adjusted operating income (loss)
 
54,803

 
11,040

 
(7,539
)
 

 
58,304

Adjusted operating margin %
 
25.6
%
 
9.8
%
 
 
 
 
 
 
Depreciation and amortization
 
 
 
 
 
 
 
 
 
9,326

Adjusted EBITDA
 
60,900

 
14,171

 
(7,441
)
 

 
67,630

Adjusted EBITDA %
 
28.5
%
 
12.6
%
 
 
 
 
 
 
(In thousands, except percentage amounts)
 
Americas
 
International
 
Corporate
 
Reconciling
Items
1
 
Consolidated
Totals
Three Months Ended March 31, 2018
 
 
 
 
 
 
 
 
 
 
Sales to external customers
 
$
209,129

 
$
116,765

 
$

 
$

 
$
325,894

Intercompany sales
 
34,198

 
82,379

 

 
(116,577
)
 

Operating income
 
 
 
 
 
 
 
 
 
44,435

Restructuring charges (Note 4)
 
 
 
 
 
 
 
 
 
5,274

Currency exchange losses, net (Note 6)
 
 
 
 
 
 
 
 
 
2,008

Product liability expense (Note 18)
 
 
 
 
 
 
 
 
 
2,824

Strategic transaction costs
 
 
 
 
 
 
 
 
 
94

Adjusted operating income (loss)
 
50,086

 
12,778

 
(8,229
)
 

 
54,635

Adjusted operating margin %
 
23.9
%
 
10.9
%
 
 
 
 
 
 
Depreciation and amortization
 
 
 
 
 
 
 
 
 
9,671

Adjusted EBITDA
 
56,225

 
16,209

 
(8,128
)
 
 
 
64,306

Adjusted EBITDA %
 
26.9
%
 
13.9
%
 
 
 
 
 
 

1Reconciling items consist primarily of intercompany eliminations and items not directly attributable to reporting segments.
Total sales by product group was as follows:
(In thousands, except percentage amounts)
Consolidated
 
Americas
 
International
Three Months Ended March 31, 2019
Dollars
Percent
 
Dollars
Percent
 
Dollars
Percent
Breathing Apparatus
$
75,446

23%
 
$
50,904

24%
 
$
24,542

22%
Fixed Gas & Flame Detection
60,398

19%
 
32,930

15%
 
27,468

24%
Firefighter Helmets & Protective Apparel
43,577

13%
 
35,064

16%
 
8,513

8%
Portable Gas Detection
40,726

13%
 
26,991

13%
 
13,735

12%
Industrial Head Protection
35,744

11%
 
27,836

13%
 
7,908

7%
Fall Protection
30,128

9%
 
17,961

8%
 
12,167

11%
Other
40,019

12%
 
22,001

11%
 
18,018

16%
Total
$
326,038

100%
 
$
213,687

100%
 
$
112,351

100%

(In thousands, except percentage amounts)
Consolidated
 
Americas
 
International
Three Months Ended March 31, 2018
Dollars
Percent
 
Dollars
Percent
 
Dollars
Percent
Breathing Apparatus
$
74,618

23%
 
$
49,333

24%
 
$
25,285

22%
Fixed Gas & Flame Detection
60,931

19%
 
32,526

15%
 
28,405

24%
Firefighter Helmets & Protective Apparel
44,484

14%
 
34,754

17%
 
9,730

8%
Portable Gas Detection
42,227

13%
 
28,762

14%
 
13,465

12%
Industrial Head Protection
34,956

11%
 
27,841

13%
 
7,115

6%
Fall Protection
25,705

8%
 
14,109

7%
 
11,596

10%
Other
42,973

12%
 
21,804

10%
 
21,169

18%
Total
$
325,894

100%
 
$
209,129

100%
 
$
116,765

100%