XML 57 R34.htm IDEA: XBRL DOCUMENT
v3.19.3

Segment Information (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2019
Segment Reporting [Abstract] |
Schedule of Reportable Segment Information | 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 September 30, 2019 |  |  |  |  |  |  |  |  |  |
Sales to external customers |  | $ | 234,624 |  |  | $ | 116,390 |  |  | $ | — |  |  | $ | — |  |  | $ | 351,014 |
Intercompany sales |  | 104,151 |  |  | 73,760 |  |  | — |  |  | (177,911 | ) |  | — |
Operating income |  |  |  |  |  |  |  |  |  | 59,614 |
Restructuring charges (Note 4) |  |  |  |  |  |  |  |  |  | 1,850 |
Currency exchange gains, net (Note 6) |  |  |  |  |  |  |  |  |  | (913 | )
Product liability expense (Note 18) |  |  |  |  |  |  |  |  |  | 1,730 |
Strategic transaction costs (Note 19) |  |  |  |  |  |  |  |  |  | 952 |
Adjusted operating income (loss) |  | 58,971 |  |  | 13,776 |  |  | (9,514 | ) |  | — |  |  | 63,233 |
Adjusted operating margin % |  | 25.1 | % |  | 11.8 | % |  |  |  |  |  |
Depreciation and amortization |  |  |  |  |  |  |  |  |  | 9,547 |
Adjusted EBITDA |  | 65,342 |  |  | 16,854 |  |  | (9,416 | ) |  | — |  |  | 72,780 |
Adjusted EBITDA % |  | 27.8 | % |  | 14.5 | % |  |  |  |  |  |
Nine Months Ended September 30, 2019 |  |  |  |  |  |  |  |  |  |
Sales to external customers |  | $ | 679,699 |  |  | $ | 347,027 |  |  | $ | — |  |  | $ | — |  |  | $ | 1,026,726 |
Intercompany sales |  | 412,188 |  |  | 230,543 |  |  | — |  |  | (642,731 | ) |  | — |
Operating income |  |  |  |  |  |  |  |  |  | 146,252 |
Restructuring charges (Note 4) |  |  |  |  |  |  |  |  |  | 11,203 |
Currency exchange losses, net (Note 6) |  |  |  |  |  |  |  |  |  | 17,338 |
Product liability expense (Note 18) |  |  |  |  |  |  |  |  |  | 8,155 |
Strategic transaction costs (Note 19) |  |  |  |  |  |  |  |  |  | 2,937 |
Adjusted operating income (loss) |  | 171,463 |  |  | 39,888 |  |  | (25,466 | ) |  | — |  |  | 185,885 |
Adjusted operating margin % |  | 25.2 | % |  | 11.5 | % |  |  |  |  |  |
Depreciation and amortization |  |  |  |  |  |  |  |  |  | 28,339 |
Adjusted EBITDA |  | 190,084 |  |  | 49,313 |  |  | (25,173 | ) |  | — |  |  | 214,224 |
Adjusted EBITDA % |  | 28.0 | % |  | 14.2 | % |  |  |  |  |  |
(In thousands, except percentage amounts) |  | Americas |  | International |  | Corporate |  | Reconciling Items 1 |  | Consolidated Totals
Three Months Ended September 30, 2018 |  |  |  |  |  |  |  |  |  |
Sales to external customers |  | $ | 209,343 |  |  | $ | 121,753 |  |  | $ | — |  |  | $ | — |  |  | $ | 331,096 |
Intercompany sales |  | 33,877 |  |  | 82,852 |  |  | — |  |  | (116,729 | ) |  | — |
Operating income |  |  |  |  |  |  |  |  |  | 40,003 |
Restructuring charges (Note 4) |  |  |  |  |  |  |  |  |  | 2,615 |
Currency exchange gains, net (Note 6) |  |  |  |  |  |  |  |  |  | (252 | )
Product liability expense (Note 18) |  |  |  |  |  |  |  |  |  | 14,627 |
Strategic transaction costs (Note 19) |  |  |  |  |  |  |  |  |  | 56 |
Adjusted operating income (loss) |  | 51,532 |  |  | 13,329 |  |  | (7,812 | ) |  | — |  |  | 57,049 |
Adjusted operating margin % |  | 24.6 | % |  | 10.9 | % |  |  |  |  |  |
Depreciation and amortization |  |  |  |  |  |  |  |  |  | 9,378 |
Adjusted EBITDA |  | 57,573 |  |  | 16,559 |  |  | (7,705 | ) |  | — |  |  | 66,427 |
Adjusted EBITDA % |  | 27.5 | % |  | 13.6 | % |  |  |  |  |  |
Nine Months Ended September 30, 2018 |  |  |  |  |  |  |  |  |  |
Sales to external customers |  | $ | 633,812 |  |  | $ | 362,508 |  |  | $ | — |  |  | $ | — |  |  | $ | 996,320 |
Intercompany sales |  | 104,520 |  |  | 249,745 |  |  | — |  |  | (354,265 | ) |  | — |
Operating income |  |  |  |  |  |  |  |  |  | 131,235 |
Restructuring charges (Note 4) |  |  |  |  |  |  |  |  |  | 10,223 |
Currency exchange losses, net (Note 6) |  |  |  |  |  |  |  |  |  | 2,571 |
Product liability expense (Note 18) |  |  |  |  |  |  |  |  |  | 25,469 |
Strategic transaction costs |  |  |  |  |  |  |  |  |  | 208 |
Adjusted operating income (loss) |  | 151,456 |  |  | 41,960 |  |  | (23,710 | ) |  | — |  |  | 169,706 |
Adjusted operating margin % |  | 23.9 | % |  | 11.6 | % |  |  |  |  |  |
Depreciation and amortization |  |  |  |  |  |  |  |  |  | 28,585 |
Adjusted EBITDA |  | 169,691 |  |  | 52,001 |  |  | (23,401 | ) |  | — |  |  | 198,291 |
Adjusted EBITDA % |  | 26.8 | % |  | 14.3 | % |  |  |  |  |  |
1 Reconciling items consist primarily of intercompany eliminations and items not directly attributable to reporting segments.
Percentage of Total Sales by Product Group | Total sales by product group was as follows:
Three Months Ended September 30, 2019 | Consolidated |  | Americas |  | International
(In thousands, except percentages) | Dollars | Percent |  | Dollars | Percent |  | Dollars | Percent
Fixed Gas & Flame Detection | 75,855 |  | 22% |  | 42,953 |  | 18% |  | 32,902 |  | 28%
Breathing Apparatus | 71,312 |  | 20% |  | 46,287 |  | 20% |  | $ | 25,025 |  | 22%
Portable Gas Detection | 44,240 |  | 13% |  | 30,305 |  | 13% |  | 13,935 |  | 12%
Firefighter Helmets & Protective Apparel | 42,804 |  | 12% |  | 35,017 |  | 15% |  | 7,787 |  | 7%
Industrial Head Protection | 37,730 |  | 11% |  | 29,217 |  | 12% |  | 8,513 |  | 7%
Fall Protection | 34,639 |  | 10% |  | 22,972 |  | 10% |  | 11,667 |  | 10%
Other | 44,434 |  | 12% |  | 27,873 |  | 12% |  | 16,561 |  | 14%
Total | $ | 351,014 |  | 100% |  | $ | 234,624 |  | 100% |  | $ | 116,390 |  | 100%
Nine Months Ended September 30, 2019 | Consolidated |  | Americas |  | International
(In thousands, except percentages) | Dollars | Percent |  | Dollars | Percent |  | Dollars | Percent
Breathing Apparatus | $ | 221,666 |  | 22% |  | $ | 147,776 |  | 22% |  | $ | 73,890 |  | 21%
Fixed Gas & Flame Detection | 206,564 |  | 20% |  | 115,001 |  | 17% |  | 91,563 |  | 26%
Firefighter Helmets & Protective Apparel | 135,181 |  | 13% |  | 109,173 |  | 16% |  | 26,008 |  | 7%
Portable Gas Detection | 127,309 |  | 12% |  | 85,763 |  | 13% |  | 41,546 |  | 12%
Industrial Head Protection | 112,395 |  | 11% |  | 87,475 |  | 13% |  | 24,920 |  | 7%
Fall Protection | 96,396 |  | 9% |  | 59,653 |  | 9% |  | 36,743 |  | 11%
Other | 127,215 |  | 13% |  | 74,858 |  | 10% |  | 52,357 |  | 16%
Total | $ | 1,026,726 |  | 100% |  | $ | 679,699 |  | 100% |  | $ | 347,027 |  | 100%
Three Months Ended September 30, 2018 | Consolidated |  | Americas |  | International
(In thousands, except percentages) | Dollars | Percent |  | Dollars | Percent |  | Dollars | Percent
Breathing Apparatus | $ | 80,424 |  | 24% |  | $ | 50,282 |  | 24% |  | $ | 30,142 |  | 25%
Fixed Gas & Flame Detection | 64,951 |  | 20% |  | 33,803 |  | 16% |  | 31,148 |  | 26%
Portable Gas Detection | 39,405 |  | 12% |  | 26,755 |  | 13% |  | 12,650 |  | 10%
Industrial Head Protection | 36,938 |  | 11% |  | 28,909 |  | 14% |  | 8,029 |  | 7%
Firefighter Helmets & Protective Apparel | 35,821 |  | 11% |  | 30,373 |  | 15% |  | 5,448 |  | 4%
Fall Protection | 27,939 |  | 8% |  | 16,465 |  | 8% |  | 11,474 |  | 9%
Other | 45,618 |  | 14% |  | 22,756 |  | 10% |  | 22,862 |  | 19%
Total | $ | 331,096 |  | 100% |  | $ | 209,343 |  | 100% |  | $ | 121,753 |  | 100%
Nine Months Ended September 30, 2018 | Consolidated |  | Americas |  | International
(In thousands, except percentages) | Dollars | Percent |  | Dollars | Percent |  | Dollars | Percent
Breathing Apparatus | $ | 230,324 |  | 23% |  | $ | 146,293 |  | 23% |  | $ | 84,031 |  | 23%
Fixed Gas & Flame Detection | 189,482 |  | 13% |  | 99,459 |  | 16% |  | 90,023 |  | 25%
Firefighter Helmets & Protective Apparel | $ | 126,981 |  | 19% |  | 102,906 |  | 16% |  | 24,075 |  | 7%
Portable Gas Detection | 122,939 |  | 12% |  | 82,654 |  | 13% |  | 40,285 |  | 11%
Industrial Head Protection | 111,532 |  | 11% |  | 87,901 |  | 14% |  | 23,631 |  | 7%
Fall Protection | 79,696 |  | 8% |  | 45,668 |  | 7% |  | 34,028 |  | 9%
Other | 135,366 |  | 14% |  | 68,931 |  | 11% |  | 66,435 |  | 18%
Total | $ | 996,320 |  | 100% |  | $ | 633,812 |  | 100% |  | $ | 362,508 |  | 100%

X
- Definition Tabular disclosure of entity-wide revenues from external customers for each product or service or each group of similar products or services if the information is not provided as part of the reportable operating segment information. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 40 -URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e9031-108599 + Details
Name: | us-gaap_ScheduleOfEntityWideInformationRevenueFromExternalCustomersByProductsAndServicesTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
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 -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8736-108599 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 25 -URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8813-108599 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=108376223&loc=d3e13816-109267 Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 21 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8721-108599 Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8906-108599 + Details
Name: | us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration