XML 35 R28.htm IDEA: XBRL DOCUMENT
v3.25.2

Segment Information (Tables) | 6 Months Ended
--- | ---
Jun. 30, 2025
Segment Reporting [Abstract] |
Reconciliation of Revenue from Segments to Consolidated | Operating information for the two reportable segments is as follows:
|  | Three Months Ended |  |  | Six Months Ended |
|  | June 30, 2025 |  |  | June 30, 2024 |  |  | June 30, 2025 |  |  | June 30, 2024 |
|  | (in millions) |
Net sales: |  |  |  |  |  |  |  |  |  |  |  |
Primary Reporting Segment |  | $ | 1,179.1 |  |  | $ | 1,199.4 |  |  | $ | 2,336.0 |  |  | $ | 2,388.5 |
China |  |  | 80.0 |  |  |  | 81.7 |  |  |  | 144.8 |  |  |  | 156.9 |
Total net sales |  | $ | 1,259.1 |  |  | $ | 1,281.1 |  |  | $ | 2,480.8 |  |  | $ | 2,545.4 |
Significant segment expenses |  |  |  |  |  |  |  |  |  |  |  |
Cost of Sales (3)(4): |  |  |  |  |  |  |  |  |  |  |  |
Primary Reporting Segment |  | $ | 265.5 |  |  | $ | 270.9 |  |  | $ | 521.4 |  |  | $ | 544.3 |
China |  |  | 11.4 |  |  |  | 12.2 |  |  |  | 20.7 |  |  |  | 23.8 |
Total cost of sales |  | $ | 276.9 |  |  | $ | 283.1 |  |  | $ | 542.1 |  |  | $ | 568.1 |
Royalty Overrides and service fees to China independent service providers(1)(3)(4): |  |  |  |  |  |  |  |  |  |  |  |
Primary Reporting Segment |  | $ | 405.9 |  |  | $ | 414.8 |  |  | $ | 807.1 |  |  | $ | 829.3 |
China |  |  | 40.0 |  |  |  | 41.6 |  |  |  | 72.2 |  |  |  | 79.1 |
Total royalty overrides and service fees to China independent service providers |  | $ | 445.9 |  |  | $ | 456.4 |  |  | $ | 879.3 |  |  | $ | 908.4 |
Contribution margin(1): |  |  |  |  |  |  |  |  |  |  |  |
Primary Reporting Segment |  | $ | 507.7 |  |  | $ | 513.7 |  |  | $ | 1,007.5 |  |  | $ | 1,014.9 |
China |  |  | 28.6 |  |  |  | 27.9 |  |  |  | 51.9 |  |  |  | 54.0 |
Total contribution margin |  | $ | 536.3 |  |  | $ | 541.6 |  |  | $ | 1,059.4 |  |  | $ | 1,068.9 |
Selling, general, and administrative expenses excluding service fees to China independent service providers(1)(2) |  |  | 408.5 |  |  |  | 461.2 |  |  |  | 808.8 |  |  |  | 916.6 |
Other operating income |  |  | (4.8 | ) |  |  | — |  |  |  | (4.8 | ) |  |  | — |
Interest expense, net |  |  | 53.6 |  |  |  | 57.7 |  |  |  | 105.6 |  |  |  | 95.6 |
Other expense, net |  |  | — |  |  |  | 10.5 |  |  |  | — |  |  |  | 10.5 |
Income before income taxes |  |  | 79.0 |  |  |  | 12.2 |  |  |  | 149.8 |  |  |  | 46.2 |
Income taxes |  |  | 29.8 |  |  |  | 7.5 |  |  |  | 50.2 |  |  |  | 17.2 |
Net income |  | $ | 49.2 |  |  | $ | 4.7 |  |  | $ | 99.6 |  |  | $ | 29.0 |
(1) Contribution margin consists of net sales less cost of sales, Royalty overrides, and service fees to our independent service providers in China. For the China segment, contribution margin includes the portion of service fees to China independent service providers that are currently recorded in selling, general, and administrative expenses within the Company's accompanying condensed consolidated statements of income, which totaled $39.4 million and $41.1 million for the three months ended June 30, 2025 and 2024, respectively, and $71.0 million and $77.9 million for the six months ended June 30, 2025 and 2024, respectively. (2) Selling, general, and administrative expenses exclude the portion of service fees to China independent service providers that are included in selling, general, and administrative expenses within the Company’s accompanying condensed consolidated statements of income as described in footnote (1) above. (3) The significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM. (4) As a result of adopting ASU 2023-07 during the fourth quarter of 2024, the Company has expanded and updated its disclosures for the current year and prior year periods as described in Note 2, Basis of Presentation, to the Consolidated Financial Statements included in the 2024 10-K.
Schedule of Revenue from External Customers Attributed to Foreign Countries by Geographic Area | The following table sets forth net sales by geographic area:
|  | Three Months Ended |  |  | Six Months Ended |
|  | June 30, 2025 |  |  | June 30, 2024 |  |  | June 30, 2025 |  |  | June 30, 2024 |
|  | (in millions) |
Net sales: |  |  |  |  |  |  |  |  |  |  |  |
United States |  | $ | 265.3 |  |  | $ | 275.3 |  |  | $ | 513.0 |  |  | $ | 534.0 |
India |  |  | 203.6 |  |  |  | 204.6 |  |  |  | 412.9 |  |  |  | 408.1 |
Mexico |  |  | 137.2 |  |  |  | 142.7 |  |  |  | 263.7 |  |  |  | 283.6 |
China |  |  | 80.0 |  |  |  | 81.7 |  |  |  | 144.8 |  |  |  | 156.9 |
Vietnam |  |  | 60.2 |  |  |  | 62.9 |  |  |  | 135.6 |  |  |  | 138.5 |
Others |  |  | 512.8 |  |  |  | 513.9 |  |  |  | 1,010.8 |  |  |  | 1,024.3 |
Total net sales |  | $ | 1,259.1 |  |  | $ | 1,281.1 |  |  | $ | 2,480.8 |  |  | $ | 2,545.4 |

X
- Definition Tabular disclosure of all significant reconciling items in the reconciliation of total revenues from reportable segments to the entity's consolidated revenues. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 31 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-31 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30 + Details
Name: | us-gaap_ReconciliationOfRevenueFromSegmentsToConsolidatedTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the names of foreign countries from which revenue is material and the amount of revenue from external customers attributed to those countries. An entity may also provide subtotals of geographic information about groups of countries. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 41 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-41 + Details
Name: | us-gaap_ScheduleOfRevenueFromExternalCustomersAttributedToForeignCountriesByGeographicAreaTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types: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