XML 54 R40.htm IDEA: XBRL DOCUMENT v3.22.4
Discontinued Operations (Tables)
12 Months Ended
Dec. 31, 2022
Discontinued Operations and Disposal Groups [Abstract]  
Summary of Results of the Discontinued Operations

The following table summarizes the results of the discontinued operations for the years ended December 31, 2022, 2021 and 2020.

 

(In millions, except per share amounts)

2022

 

2021

 

2020

 

NET SALES

$

3,199.7

 

$

2,855.0

 

$

2,469.0

 

Cost of products sold

 

2,279.3

 

 

2,068.5

 

 

1,768.7

 

Selling, general and administrative expense

 

619.7

 

 

485.3

 

 

433.8

 

Amortization of intangible asset

 

16.8

 

 

17.8

 

 

17.8

 

Asset impairment charges

 

46.4

 

 

 

 

9.5

 

Restructuring charges

 

25.1

 

 

4.2

 

 

5.5

 

DISCONTINUED OPERATING INCOME

 

212.4

 

 

279.2

 

 

233.7

 

Interest expense

 

0.2

 

 

0.1

 

 

0.1

 

Other expense, net

 

2.2

 

 

0.4

 

 

2.2

 

INCOME FROM DISCONTINUED OPERATIONS BEFORE INCOME TAXES

 

210.0

 

 

278.7

 

 

231.4

 

Income taxes

 

63.2

 

 

66.0

 

 

57.8

 

INCOME FROM DISCONTINUED OPERATIONS, NET OF TAX

 

146.8

 

 

212.7

 

 

173.6

 

The following table summarizes the major classes of assets and liabilities of MasterBrand,

which are now reflected as discontinued operations in the consolidated balance sheet:

 

(In millions)

2021

 

ASSETS

 

 

Current assets

 

 

Cash and cash equivalents

$

45.9

 

Accounts receivable less allowances for discounts and credit losses

 

305.3

 

Inventories

 

304.3

 

Other current assets

 

58.5

 

TOTAL CURRENT ASSETS OF DISCONTINUED OPERATIONS

 

714.0

 

Property, plant and equipment, net of accumulated depreciation

 

338.7

 

Operating lease assets

 

61.2

 

Goodwill

 

926.2

 

Other intangible assets, net of accumulated amortization

 

415.7

 

Other assets

 

33.9

 

TOTAL ASSETS OF DISCONTINUED OPERATIONS

 

2,489.7

 

LIABILITIES

 

 

Current liabilities

 

 

Accounts payable

 

203.9

 

Other current liabilities

 

159.8

 

TOTAL CURRENT LIABILITIES OF DISCONTINUED OPERATIONS

 

363.7

 

Deferred income taxes

 

94.3

 

Accrued defined benefit plans

 

(1.2

)

Operating lease liabilities

 

50.0

 

Other non-current liabilities

 

5.8

 

TOTAL LIABILITIES OF DISCONTINUED OPERATIONS

$

512.6

 

Summary of Cash Flow Information Related to Discontinued Operations

The following table summarizes the cash flows of MasterBrand, which are reflected in the consolidated statements of cash flows:

 

(In millions)

 

2022

 

 

2021

 

 

2020

 

Net cash provided by operating activities

 

$

213.0

 

 

$

162.7

 

 

$

232.9

 

Net cash used in investing activities

 

 

(55.8

)

 

 

(51.5

)

 

 

(26.7

)

Net cash used in financing activities

 

 

 

 

 

 

 

 

 

Effect of foreign exchange rate changes on cash

 

 

(0.2

)

 

 

0.1

 

 

 

0.8

 

Net increase (decrease) in cash and cash equivalents

 

$

157.0

 

 

$

111.3

 

 

$

207.0