XML 75 R39.htm IDEA: XBRL DOCUMENT
v3.19.3.a.u2

Discontinued Operations, Divestitures and Acquisitions (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2019
Discontinued Operations and Disposal Groups [Abstract] |
Summary of Selected Financial Information of Discontinued Operations | Summary operating results of Diversey were as follows:
(In millions) |  | Year Ended December 31, 2017
Net sales |  | $ | 1,669.0 |
Cost of sales |  | 950.4 |
Gross profit |  | 718.6 |
Selling, general and administrative expenses |  | 538.3 |
Amortization expense of intangible assets acquired |  | 23.9 |
Operating profit |  | 156.4 |
Other expense, net |  | (17.0 | )
Earnings from discontinued operations before income tax provision |  | 139.4 |
Income tax provision from discontinued operations(1) |  | 28.0 |
Net earnings from discontinued operations |  | $ | 111.4 |
(1) For the year ended December 31, 2017, net earnings from discontinued operations included tax expense of $28.0 million, primarily driven by a change in our repatriation strategy and offset by a favorable earnings mix in jurisdictions with lower rates. The following table presents selected financial information regarding cash flows of Diversey in the Consolidated Statements of Cash Flows but are within discontinued operations in the Consolidated Statements of Operations:
(In millions) |  | Year Ended December 31, 2017
Non-cash items included in net earnings from discontinued operations: |  |  |
Depreciation and amortization |  | $ | 29.3 |
Share-based incentive compensation |  | 10.2 |
Profit sharing expense |  | 3.0 |
Provision for bad debt |  | 2.3 |
Capital expenditures |  | 11.9 |
Summary of Identifiable intangible Assets, Net and Their Useful Life | The following table summarizes the identifiable intangible assets, net and their useful lives.
|  | Amount |  | Useful life
|  | (in millions) |  | (in years)
Customer relationships |  | $ | 25.4 |  |  | 17
Trademarks and tradenames |  | 10.6 |  |  | 15
Technology |  | 6.1 |  |  | 13
Total intangible assets with definite lives |  | $ | 42.1 |  |  |
The following table summarizes the identifiable intangible assets, net and their useful lives.
|  | Amount |  | Useful life
|  | (in millions) |  | (in years)
Customer relationships |  | $ | 28.2 |  |  | 13
Trademarks and tradenames |  | 15.6 |  |  | 9.1
Technology |  | 29.6 |  |  | 6.4
Backlog |  | 3.9 |  |  | 0.4
Total intangible assets with definite lives |  | $ | 77.3 |  |  |
The following table summarizes the identifiable intangible assets, net and their useful lives.
|  | Amount |  | Useful life
|  | (in millions) |  | (in years)
Customer relationships |  | $ | 14.9 |  |  | 11
Trademarks and tradenames |  | 4.4 |  |  | 5
Total intangible assets with definite lives |  | $ | 19.3 |  |  |
Summary of Consideration Transferred and Purchase Price Allocation of Assets Acquired and Liabilities Assumed | The following table summarizes the consideration transferred to acquire AFP and the final allocation of the purchase price among the assets acquired and liabilities assumed.
|  | Preliminary Allocation |  | Measurement Period |  | Final Allocation
(In millions) |  | As of August 1, 2018 |  | Adjustments |  | As of September 30, 2019
Total consideration transferred |  | $ | 70.8 |  |  | $ | 3.3 |  |  | $ | 74.1 |
Assets: |  |  |  |  |  |
Cash and cash equivalents |  | 2.9 |  |  | 0.4 |  |  | 3.3 |
Trade receivables, net |  | 30.8 |  |  | — |  |  | 30.8 |
Inventories, net |  | 7.1 |  |  | — |  |  | 7.1 |
Prepaid expenses and other current assets |  | 0.7 |  |  | — |  |  | 0.7 |
Property and equipment, net |  | 3.5 |  |  | (0.4 | ) |  | 3.1 |
Identifiable intangible assets, net |  | 18.6 |  |  | 0.7 |  |  | 19.3 |
Goodwill |  | 21.6 |  |  | 1.0 |  |  | 22.6 |
Other non-current assets |  | 0.7 |  |  | (0.4 | ) |  | 0.3 |
Total assets |  | $ | 85.9 |  |  | $ | 1.3 |  |  | $ | 87.2 |
Liabilities: |  |  |  |  |  |
Current portion of long-term debt |  | — |  |  | 0.1 |  |  | 0.1 |
Accounts payable |  | 13.8 |  |  | (2.2 | ) |  | 11.6 |
Other current liabilities |  | 1.3 |  |  | (0.1 | ) |  | 1.2 |
Long-term debt, less current portion |  | — |  |  | 0.2 |  |  | 0.2 |
Total liabilities |  | $ | 15.1 |  |  | $ | (2.0 | ) |  | $ | 13.1 |
The following table summarizes the consideration transferred to acquire Fagerdala and the final allocation of the purchase price among the assets acquired and liabilities assumed.
|  | Preliminary Allocation |  | Measurement Period |  | Final Allocation
(In millions) |  | As of October 2, 2017 |  | Adjustments |  | As of December 31, 2018
Total consideration transferred |  | $ | 106.6 |  |  | $ | (0.4 | ) |  | $ | 106.2 |
Assets: |  |  |  |  |  |
Cash and cash equivalents |  | 13.3 |  |  | — |  |  | 13.3 |
Trade receivables, net |  | 22.4 |  |  | — |  |  | 22.4 |
Inventories, net |  | 10.0 |  |  | 0.1 |  |  | 10.1 |
Prepaid expenses and other current assets |  | 8.4 |  |  | — |  |  | 8.4 |
Property and equipment, net |  | 23.3 |  |  | — |  |  | 23.3 |
Identifiable intangible assets, net |  | 41.4 |  |  | 0.7 |  |  | 42.1 |
Goodwill |  | 39.3 |  |  | (1.5 | ) |  | 37.8 |
Total assets |  | $ | 158.1 |  |  | $ | (0.7 | ) |  | $ | 157.4 |
Liabilities: |  |  |  |  |  |
Short-term borrowings |  | 14.0 |  |  | — |  |  | 14.0 |
Accounts payable |  | 6.9 |  |  | — |  |  | 6.9 |
Other current liabilities |  | 15.1 |  |  | (0.1 | ) |  | 15.0 |
Long-term debt, less current portion |  | 3.8 |  |  | — |  |  | 3.8 |
Non-current deferred taxes |  | 11.7 |  |  | (0.2 | ) |  | 11.5 |
Total liabilities |  | $ | 51.5 |  |  | $ | (0.3 | ) |  | $ | 51.2 |
The following table summarizes the consideration transferred to acquire Automated and the preliminary allocation of the purchase price among the assets acquired and liabilities assumed. The allocation of purchase price is still preliminary as the Company finalizes the final purchase price adjustment with the seller and finalizes other aspects of the valuation including deferred taxes and intangible valuations. P reliminary estimates will be finalized within one year of the date of acquisition.
|  | Revised Preliminary Allocation |  | Measurement Period |  | Revised Preliminary Allocation
(In millions) |  | As of August 1, 2019 |  | Adjustments |  | As of December 31, 2019
Total consideration transferred |  | $ | 445.7 |  |  | $ | — |  |  | $ | 445.7 |
Assets: |  |  |  |  |  |
Cash and cash equivalents(1) |  | 16.0 |  |  | (0.2 | ) |  | 15.8 |
Trade receivables, net |  | 37.3 |  |  | — |  |  | 37.3 |
Other receivables(1) |  | 0.3 |  |  | — |  |  | 0.3 |
Inventories, net |  | 40.7 |  |  | (0.7 | ) |  | 40.0 |
Prepaid expenses and other current assets |  | 2.3 |  |  | — |  |  | 2.3 |
Property and equipment, net |  | 79.3 |  |  | 9.3 |  |  | 88.6 |
Identifiable intangible assets, net |  | 78.7 |  |  | (1.4 | ) |  | 77.3 |
Goodwill |  | 261.3 |  |  | (7.4 | ) |  | 253.9 |
Operating lease right-of-use-assets |  | — |  |  | 4.3 |  |  | 4.3 |
Other non-current assets |  | 24.7 |  |  | 1.3 |  |  | 26.0 |
Total assets |  | $ | 540.6 |  |  | $ | 5.2 |  |  | $ | 545.8 |
Liabilities: |  |  |  |  |  |
Accounts Payable |  | 12.0 |  |  | — |  |  | 12.0 |
Current portion of long-term debt |  | 2.6 |  |  | — |  |  | 2.6 |
Current portion of operating lease liabilities |  | — |  |  | 1.5 |  |  | 1.5 |
Other current liabilities(2) |  | 56.2 |  |  | (1.1 | ) |  | 55.1 |
Long-term debt, less current portion |  | 4.3 |  |  | — |  |  | 4.3 |
Long-term operating lease liabilities, less current portion |  | — |  |  | 2.8 |  |  | 2.8 |
Deferred taxes |  | — |  |  | 0.4 |  |  | 0.4 |
Other non-current liabilities(2) |  | 19.8 |  |  | 1.6 |  |  | 21.4 |
Total liabilities |  | $ | 94.9 |  |  | $ | 5.2 |  |  | $ | 100.1 |
(1) | On August 1, 2019, $8.6 million in cash was initially recorded as Other receivables in our preliminary opening balance sheet as disclosed in the table included in our third quarter 2019 Form 10-Q filing. The Company determined this balance should be reflected in Cash as the amount was settled to Automated on the day of purchase. This change had no impact on consideration paid or on our Consolidated Balance Sheets as of September 30, 2019.
(2) On August 1, 2019, $19.4 million was initially recorded within Other non-current liabilities in our preliminary opening balance sheet as disclosed in the table included in our third quarter 2019 Form 10-Q filing. This amount was related to the second installment payment of the deferred incentive compensation plan for Automated's European employees. As two payments were expected to be made within the first twelve months after acquisition, the amount related to the second payment should have been reflected in other current liabilities. The preliminary allocation as of August 1, 2019 now shows the second installment within other current liabilities.

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

X
- Definition Tabular disclosure of the characteristics, including initial carrying value, residual amount, weighted average useful life, of finite-lived intangible assets acquired during the period by major class. A major class is composed of intangible assets that can be grouped together because they are similar, either by nature or by their use in the operations of the company. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -SubTopic 30 -Section 50 -Paragraph 1 -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=66006027&loc=d3e16265-109275 + Details
Name: | us-gaap_ScheduleOfAcquiredFiniteLivedIntangibleAssetsByMajorClassTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information related to a disposal group. Includes, but is not limited to, a discontinued operation, disposal classified as held-for-sale or disposed of by means other than sale or disposal of an individually significant component. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 360 -SubTopic 10 -Section 50 -Paragraph 3A -URI http://asc.fasb.org/extlink&oid=109226691&loc=SL51724579-110230 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=109222650&loc=d3e1474-107760 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 5D -URI http://asc.fasb.org/extlink&oid=109222650&loc=SL51721677-107760 Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 45 -Paragraph 11 -URI http://asc.fasb.org/extlink&oid=109222160&loc=SL51721533-107759 Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 3A -URI http://asc.fasb.org/extlink&oid=109222650&loc=SL51721659-107760 Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 4B -URI http://asc.fasb.org/extlink&oid=109222650&loc=SL51721665-107760 Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 360 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=109226691&loc=d3e2941-110230 Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 5C -URI http://asc.fasb.org/extlink&oid=109222650&loc=SL51721675-107760 Reference 9: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 7 -URI http://asc.fasb.org/extlink&oid=109222650&loc=SL51721683-107760 Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=109222650&loc=d3e1361-107760 Reference 11: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 5A -URI http://asc.fasb.org/extlink&oid=109222650&loc=SL51721671-107760 Reference 12: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 5B -URI http://asc.fasb.org/extlink&oid=109222650&loc=SL51721673-107760 Reference 13: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 4A -URI http://asc.fasb.org/extlink&oid=109222650&loc=SL51721663-107760 + Details
Name: | us-gaap_ScheduleOfDisposalGroupsIncludingDiscontinuedOperationsIncomeStatementBalanceSheetAndAdditionalDisclosuresTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=116869197&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration