| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 15.000 | | | | | $ | 225,000,000 | | |
Underwriting discount(1)
|
| | | $ | 0.675 | | | | | $ | 10,125,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 14.325 | | | | | $ | 214,875,000 | | |
|
Citigroup
|
| |
Morgan Stanley
|
| |
J.P. Morgan
|
|
|
BofA Securities
|
| |
Barclays
|
| |
Credit Suisse
|
| |
Goldman Sachs & Co. LLC
|
|
|
Jefferies
|
| |
RBC Capital Markets
|
| |
UBS Investment Bank
|
|
|
Baird
|
| |
Guggenheim Securities
|
| |
Siebert Williams Shank
|
|
| | | | | 4 | | | |
| | | | | 23 | | | |
| | | | | 45 | | | |
| | | | | 47 | | | |
| | | | | 48 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 52 | | | |
| | | | | 94 | | | |
| | | | | 112 | | | |
| | | | | 119 | | | |
| | | | | 140 | | | |
| | | | | 142 | | | |
| | | | | 145 | | | |
| | | | | 149 | | | |
| | | | | 161 | | | |
| | | | | 163 | | | |
| | | | | 172 | | | |
| | | | | 180 | | | |
| | | | | 180 | | | |
| | | | | 180 | | | |
| | | | | F-1 | | |
| | |
Successor (consolidated)
|
| |
Predecessor
(combined) |
| ||||||||||||||||||||||||||||||||||||
| | |
Nine
Months Ended September 30, |
| |
Nine
Months Ended September 30, |
| |
Years end December 31,
|
| |
For the period
March 15 – December 31 , |
| |
For the period
January 1 – September 5, |
| |||||||||||||||||||||||||||
(in millions, except per share amounts)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2017
|
| |||||||||||||||||||||
Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | 1,946.5 | | | | | $ | 1,961.8 | | | | | $ | 2,629.2 | | | | | $ | 2,623.9 | | | | | $ | 2,688.1 | | | | | $ | 870.2 | | | | | $ | 1,681.3 | | |
Cost of sales
|
| | | | 1,173.5 | | | | | | 1,150.0 | | | | | | 1,559.4 | | | | | | 1,522.1 | | | | | | 1,570.6 | | | | | | 518.2 | | | | | | 959.0 | | |
Gross profit
|
| | | | 773.0 | | | | | | 811.8 | | | | | | 1,069.8 | | | | | | 1,101.8 | | | | | | 1,117.5 | | | | | | 352.0 | | | | | | 722.3 | | |
Selling, general and administrative expenses
|
| | | | 642.5 | | | | | | 582.9 | | | | | | 835.7 | | | | | | 858.6 | | | | | | 883.8 | | | | | | 284.3 | | | | | | 654.2 | | |
Transition and transformation costs
|
| | | | 33.1 | | | | | | 20.0 | | | | | | 42.5 | | | | | | 52.8 | | | | | | 120.6 | | | | | | 53.7 | | | | |
|
—
|
| |
Management fee
|
| | | | 19.4 | | | | | | 5.6 | | | | | | 7.5 | | | | | | 7.5 | | | | | | 7.5 | | | | | | 2.4 | | | | |
|
—
|
| |
Amortization of intangible assets
|
| | | | 72.6 | | | | | | 74.0 | | | | | | 98.2 | | | | | | 93.7 | | | | | | 91.2 | | | | | | 19.4 | | | | | | 40.6 | | |
Impairment of goodwill
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | 68.5 | | | | |
|
—
|
| | | |
|
—
|
| |
Restructuring and exit costs
|
| | | | 22.4 | | | | | | 5.3 | | | | | | 25.6 | | | | | | 19.8 | | | | | | 24.9 | | | | |
|
—
|
| | | | | 0.1 | | |
Merger and acquisition-related
costs |
| | | | — | | | | | | 0.9 | | | | | | 1.0 | | | | | | 0.3 | | | | | | 7.3 | | | | | | 38.0 | | | | |
|
—
|
| |
Operating income (loss)
|
| | | | (17.0) | | | | | | 123.1 | | | | | | 59.3 | | | | | | 69.1 | | | | | | (86.3) | | | | | | (45.8) | | | | | | 27.4 | | |
Interest expense
|
| | | | 97.4 | | | | | | 94.8 | | | | | | 127.7 | | | | | | 141.0 | | | | | | 135.2 | | | | | | 42.7 | | | | | | 9.0 | | |
Gain on sale of business
investment |
| | | | — | | | | | | — | | | | | | — | | | | | | (13.0) | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Bridge commitment fees
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | | | 7.5 | | | | |
|
—
|
| |
Foreign currency (gain) loss related to Argentina subsidiaries
|
| | | | (2.7) | | | | | | 0.3 | | | | | | 1.6 | | | | | | 11.4 | | | | | | 2.4 | | | | |
|
—
|
| | | |
|
—
|
| |
Loss on settlement of foreign currency
contract |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 121.3 | | | | | | — | | |
Loss on extinguishment of debt
|
| | | | 15.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other (income) expense, net
|
| | | | 4.8 | | | | | | (29.2) | | | | | | (40.7) | | | | | | 6.0 | | | | | | 0.8 | | | | | | (2.7) | | | | | | (0.9) | | |
Income (loss) before income tax provision (benefit)
|
| | | | (132.1) | | | | | | 57.2 | | | | | | (29.3) | | | | | | (76.3) | | | | | | (224.7) | | | | | | (214.6) | | | | | | 19.3 | | |
Income tax provision (benefit)
|
| | | | 7.0 | | | | | | 23.9 | | | | | | 9.2 | | | | | | 32.7 | | | | | | 14.4 | | | | | | (61.6) | | | | | | 23.8 | | |
Net Income (loss)
|
| | | $ | (139.1) | | | | | $ | 33.3 | | | | | $ | (38.5) | | | | | $ | (109.0) | | | | | $ | (239.1) | | | | | $ | (153.0) | | | | | $ | (4.5) | | |
Basic and diluted income (loss) per share(1)
|
| | | $ | (0.49) | | | | | $ | 0.14 | | | | | $ | (0.16) | | | | | $ | (0.77) | | | | | $ | (1.69) | | | | | $ | (1.08) | | | | | | | | |
Basic and diluted weighted-average shares outstanding(1)
|
| | | | 283.4 | | | | | | 243.2 | | | | | | 243.2 | | | | | | 141.7 | | | | | | 141.3 | | | | | | 141.1 | | | | | | | | |
| | |
Nine
Months Ended September 30, |
| |
Nine
Months Ended September 30, |
| |
Years end December 31,
|
| |
For the period
March 15 – December 31 , |
| |
For the period
January 1 – September 5, |
| |||||||||||||||||||||||||||
(in millions, except per share amounts)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2017
|
| |||||||||||||||||||||
Balance Sheet Data (as of the end of period):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Working capital
|
| | | $ | 82.9 | | | | | $ | 98.4 | | | | | $ | (6.6) | | | | | $ | 29.7 | | | | | $ | 42.4 | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 68.8 | | | | | | 176.0 | | | | | | 192.9 | | | | | | 128.3 | | | | | | 73.4 | | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 187.9 | | | | | | 173.2 | | | | | | 188.3 | | | | | | 172.2 | | | | | | 206.8 | | | | | | | | | | | | | | |
Total assets
|
| | | | 4,095.7 | | | | | | 4,195.6 | | | | | | 4,286.1 | | | | | | 4,213.5 | | | | | | 4,190.0 | | | | | | | | | | | | | | |
Total liabilities
|
| | | | 3,526.8 | | | | | | 4,606.8 | | | | | | 4,794.7 | | | | | | 4,534.7 | | | | | | 4,546.9 | | | | | | | | | | | | | | |
Total stockholder’s equity
|
| | | | 568.9 | | | | | | (411.2) | | | | | | (508.6) | | | | | | (321.2) | | | | | | (356.9) | | | | | | | | | | | | | | |
Other Financial Data
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA(2) | | | | $ | 103.9 | | | | | $ | 292.0 | | | | | $ | 288.1 | | | | | $ | 242.7 | | | | | $ | 76.9 | | | | | $ | (131.4) | | | | | $ | 116.9 | | |
Non-GAAP consolidated Adjusted EBITDA(2)
|
| | | | 300.6 | | | | | | 304.9 | | | | | | 401.2 | | | | | | 339.8 | | | | | | 321.6 | | | | | | (113.8) | | | | | | 196.0 | | |
Dosing and dispensing equipment expenditures
|
| | | | (47.8) | | | | | | (32.5) | | | | | | (45.6) | | | | | | (93.4) | | | | | | (83.2) | | | | | | (24.5) | | | | | | (38.5) | | |
Capital expenditures
|
| | | | (22.2) | | | | | | (24.4) | | | | | | (41.4) | | | | | | (29.0) | | | | | | (44.2) | | | | | | (4.1) | | | | | | (12.3) | | |
(in millions, except percentages)
|
| |
Nine Months Ended
September 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||||||||||||||||||||||||||||
Net Sales – Prior Year
|
| | | $ | 1,961.8 | | | | | | | | | | | $ | 2,623.9 | | | | | | | | | | | $ | 2,688.1 | | | | | | | | | | | $ | 2,551.5 | | | | | | | | |
Organic change
(non-U.S. GAAP) |
| | | | (86.5) | | | | | | (4.4)% | | | | | | 48.1 | | | | | | 1.8% | | | | | | 52.2 | | | | | | 1.9% | | | | | | 125.0 | | | | | | 4.9% | | |
SCJ(3) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (22.6) | | | | | | (0.9)% | | |
Unilever(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6.8) | | | | | | (0.3)% | | | | | | (16.3) | | | | | | (0.6)% | | |
Acquisition
|
| | | | 14.1 | | | | | | 0.7% | | | | | | 4.9 | | | | | | 0.2% | | | | | | 25.5 | | | | | | 0.9% | | | | | | 79.8 | | | | | | 3.1% | | |
Constant dollar change
(non-U.S. GAAP) |
| | | | (72.4) | | | | | | (3.7)% | | | | | | 53.0 | | | | | | 2.0% | | | | | | 70.9 | | | | | | 2.6% | | | | | | 165.9 | | | | | | 6.5% | | |
Foreign currency translation
|
| | | | 57.1 | | | | | | 2.9% | | | | | | (47.7) | | | | | | (1.8)% | | | | | | (135.1) | | | | | | (5.0)% | | | | | | (29.3) | | | | | | (1.1)% | | |
Total change (U.S. GAAP)
|
| | | | (15.3) | | | | | | (0.8)% | | | | | | 5.3 | | | | | | 0.2% | | | | | | (64.2) | | | | | | (2.4)% | | | | | | 136.6 | | | | | | 5.4% | | |
Net Sales – Current Year
|
| | | $ | 1,946.5 | | | | | | | | | | | $ | 2,629.2 | | | | | | | | | | | $ | 2,623.9 | | | | | | | | | | | $ | 2,688.1 | | | | | | | | |
(in millions, except percentages)
|
| |
Successor (consolidated)
|
| |
Predecessor
(combined) |
| ||||||||||||||||||||||||||||||||||||
|
Nine Months
Ended September 30, |
| |
Nine Months
Ended September 30, |
| |
Years Ended December 31,
|
| |
For the period
March 15 – December 31, |
| |
For the period
January 1 – September 5 |
| |||||||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2017
|
| |||||||||||||||||||||||
Income (loss) before income tax provision (benefit)
|
| | | $ | (132.1) | | | | | $ | 57.2 | | | | | $ | (29.3) | | | | | $ | (76.3) | | | | | $ | (224.7) | | | | | $ | (214.6) | | | | | $ | 19.3 | | |
Interest expense
|
| | | | 97.4 | | | | | | 94.8 | | | | | | 127.7 | | | | | | 141.0 | | | | | | 135.2 | | | | | | 42.7 | | | | | | 9.0 | | |
Interest income
|
| | | | (2.9) | | | | | | (4.6) | | | | | | (5.9) | | | | | | (7.5) | | | | | | (5.8) | | | | | | (1.4) | | | | | | (3.3) | | |
Amortization expense of intangible assets acquired
|
| | | | 72.6 | | | | | | 74.0 | | | | | | 98.2 | | | | | | 93.7 | | | | | | 91.2 | | | | | | 19.4 | | | | | | 40.6 | | |
Depreciation expense included in cost
of sales |
| | | | 62.0 | | | | | | 64.4 | | | | | | 89.5 | | | | | | 84.4 | | | | | | 73.4 | | | | | | 21.5 | | | | | | 41.1 | | |
Depreciation expense included in selling, general and administrative expenses
|
| | | | 6.9 | | | | | | 6.2 | | | | | | 7.9 | | | | | | 7.4 | | | | | | 7.6 | | | | | | 1.0 | | | | | | 10.2 | | |
EBITDA
|
| | | | 103.9 | | | | | | 292.0 | | | | | | 288.1 | | | | | | 242.7 | | | | | | 76.9 | | | | | | (131.4) | | | | | | 116.9 | | |
Impairment of goodwill(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 68.5 | | | | | | — | | | | | | — | | |
Transition and transformation costs and non-recurring
costs(2) |
| | | | 33.1 | | | | | | 20.0 | | | | | | 42.5 | | | | | | 52.8 | | | | | | 120.6 | | | | | | 63.3 | | | | | | — | | |
Restructuring and exit costs(3)
|
| | | | 22.4 | | | | | | 5.3 | | | | | | 25.6 | | | | | | 19.8 | | | | | | 24.9 | | | | | | — | | | | | | 0.1 | | |
Foreign currency (gain) loss related to Argentina subsidiaries(4)
|
| | | | (2.7) | | | | | | 0.3 | | | | | | 1.6 | | | | | | 11.4 | | | | | | 3.4 | | | | | | — | | | | | | — | | |
Loss on foreign currency forward
contract(5) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 121.3 | | | | | | — | | |
Adjustment of tax indemnification asset(6)
|
| | | | 1.4 | | | | | | 1.4 | | | | | | 2.8 | | | | | | 7.1 | | | | | | 31.0 | | | | | | (3.9) | | | | | | — | | |
Merger and acquisition-related cost(7)
|
| | | | — | | | | | | 0.9 | | | | | | 1.0 | | | | | | 0.3 | | | | | | 7.3 | | | | | | 38.0 | | | | | | — | | |
Acquisition accounting adjustments(8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1.9 | | | | | | 5.3 | | | | | | 16.0 | | | | | | — | | |
(in millions, except percentages)
|
| |
Successor (consolidated)
|
| |
Predecessor
(combined) |
| ||||||||||||||||||||||||||||||||||||
|
Nine Months
Ended September 30, |
| |
Nine Months
Ended September 30, |
| |
Years Ended December 31,
|
| |
For the period
March 15 – December 31, |
| |
For the period
January 1 – September 5 |
| |||||||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2017
|
| |||||||||||||||||||||||
Bain Capital management fee(9)
|
| | | | 19.4 | | | | | | 5.6 | | | | | | 7.5 | | | | | | 7.5 | | | | | | 7.5 | | | | | | 2.4 | | | | | | — | | |
Non-cash pension and other post-employment benefit plan(10)
|
| | | | (12.0) | | | | | | (9.7) | | | | | | (12.9) | | | | | | (8.8) | | | | | | (10.5) | | | | | | (2.9) | | | | | | (5.9) | | |
Foreign currency loss (gain)(11)
|
| | | | 5.2 | | | | | | (17.6) | | | | | | (25.1) | | | | | | 10.8 | | | | | | (16.3) | | | | | | 0.8 | | | | | | 0.1 | | |
Factoring and securitization fees(12)
|
| | | | 3.6 | | | | | | 3.2 | | | | | | 4.3 | | | | | | 3.4 | | | | | | 0.6 | | | | | | — | | | | | | — | | |
Share-based incentive compensation(13)
|
| | | | 99.3 | | | | | | 1.2 | | | | | | 67.5 | | | | | | 3.0 | | | | | | — | | | | | | — | | | | | | 12.3 | | |
Charges related to sale of Diversey(14)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23.1 | | |
Bridge commitment fees(15)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7.5 | | | | | | — | | |
Stand-alone adjustment(16)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 40.3 | | |
Gain on sale of business and investments(17)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (13.0) | | | | | | — | | | | | | — | | | | | | — | | |
Non-cash items
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.8 | | | | | | 4.2 | | |
Tax receivable agreement adjustments
|
| | | | 4.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loss on extinguishment of
debt(18) |
| | | | 15.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Realized foreign currency exchange
loss on debt refinancing(19) |
| | | | 4.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other items
|
| | | | 2.8 | | | | | | 2.3 | | | | | | (1.7) | | | | | | 0.9 | | | | | | 2.4 | | | | | | 0.9 | | | | | | 4.9 | | |
Non-GAAP consolidated Adjusted EBITDA
|
| | | $ | 300.6 | | | | | $ | 304.9 | | | | | $ | 401.2 | | | | | $ | 339.8 | | | | | $ | 321.6 | | | | | $ | 113.8 | | | | | $ | 196.0 | | |
Changes in net working capital(20)
|
| | | | (147.7) | | | | | | (136.4) | | | | | | (86.9) | | | | | | (70.3) | | | | | | 9.6 | | | | | | | | | | | | | | |
Collection of deferred factored receivables
|
| | | | 40.1 | | | | | | 54.5 | | | | | | 66.9 | | | | | | 80.8 | | | | | | 12.5 | | | | | | | | | | | | | | |
Dosing and dispensing
equipment, net |
| | | | (47.8) | | | | | | (32.5) | | | | | | (45.6) | | | | | | (93.4) | | | | | | (83.2) | | | | | | | | | | | | | | |
Capital expenditures
|
| | | | (22.2) | | | | | | (24.4) | | | | | | (41.4) | | | | | | (29.0) | | | | | | (44.2) | | | | | | | | | | | | | | |
Unlevered Cash Flow(21)
|
| | | | 123.0 | | | | | | 166.1 | | | | | | 294.2 | | | | | | 227.9 | | | | | | 216.3 | | | | | | | | | | | | | | |
Unlevered Cash Flow
Conversion(22) |
| | | | 41% | | | | | | 54% | | | | | | 73% | | | | | | 67% | | | | | | 67% | | | | | | | | | | | | | | |
| | |
As of September 30, 2021
|
| |||||||||
(in millions)
|
| |
Actual
|
| |
Pro Forma
|
| ||||||
Cash and cash equivalents
|
| | | $ | 68.8 | | | | | $ | 282.4 | | |
Total debt: | | | | | | | | | | | | | |
Senior Secured Credit Facilities:
|
| | | | | | | | | | | | |
2021 US Dollar Term Loan
|
| | | | 1,500.0 | | | | | | 1,500.0 | | |
Revolving Credit Facility
|
| | | | — | | | | | | — | | |
2021 Senior Notes
|
| | | | 500.0 | | | | | | 500.0 | | |
Short-term borrowings
|
| | | | 16.5 | | | | | | 16.5 | | |
Finance lease obligations
|
| | | | 3.9 | | | | | | 3.9 | | |
Financing obligations
|
| | | | 23.5 | | | | | | 23.5 | | |
Unamortized deferred financing costs
|
| | | | (40.6) | | | | | | (40.6) | | |
Unamortized original issue discount
|
| | | | (9.0) | | | | | | (9.0) | | |
Total debt
|
| | | $ | 1,994.3 | | | | | $ | 1,994.3 | | |
Shareholders’ Equity: | | | | | | | | | | | | | |
Ordinary shares, $0.0001 par value per share; 1,000,000,000 shares
authorized and 302,431,140 shares outstanding, actual; 1,000,000,000 shares authorized and 317,431,140 shares outstanding, pro forma |
| | | | — | | | | | | — | | |
Preferred shares, $0.0001 par value per share; no shares authorized or outstanding, actual; 200,000,000 shares authorized and no shares outstanding, pro forma
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | $ | 1,433.7 | | | | | $ | 1,647.3 | | |
Accumulated deficit
|
| | | | (684.4) | | | | | | (684.4) | | |
Accumulated other comprehensive loss
|
| | | | (180.4) | | | | | | (180.4) | | |
Total shareholders’ equity
|
| | | $ | 568.9 | | | | | $ | 782.5 | | |
|
Public offering price per share of ordinary shares
|
| |
|
| | | $ | 15.00 | | |
|
Net tangible book deficit per share before offering
|
| | | | | | | 6.89 | | |
|
Decrease in net tangible book deficit per share attributable to the
investors in this offering |
| | | | | | | 1.00 | | |
|
Pro forma net tangible book deficit per share after giving effect to
this offering |
| | | | | | | 5.89 | | |
|
Dilution in net tangible book deficit per share to the investors in
this offering |
| | | | | | $ | 20.89 | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average
Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||||||||
Existing Shareholders
|
| | | | 302,431,140 | | | | | | 95.3% | | | | | $ | 1,682,159,898 | | | | | | 88.2% | | | | | $ | 5.56 | | |
New Investors
|
| | | | 15,000,000 | | | | | | 4.7% | | | | | | 225,000,000 | | | | | | 11.8% | | | | | $ | 15.00 | | |
Total
|
| | | | 317,431,140 | | | | | | 100.0% | | | | | $ | 1,907,159,898 | | | | | | 100.0% | | | | | $ | 6.01 | | |
(in millions, except per share amounts)
|
| |
Three Months
Ended September 30, 2021 |
| |
Three Months
Ended September 30, 2020 |
| |
Nine Months
Ended September 30, 2021 |
| |
Nine Months
Ended September 30, 2020 |
| |
Year Ended
December 31, 2020 |
| |
Year Ended
December 31, 2019 |
| |
Year Ended
December 31, 2018 |
| |||||||||||||||||||||
Net sales
|
| | | $ | 664.9 | | | | | $ | 681.1 | | | | | $ | 1,946.5 | | | | | $ | 1,961.8 | | | | | $ | 2,629.2 | | | | | $ | 2,623.9 | | | | | $ | 2,688.1 | | |
Cost of sales
|
| | | | 403.9 | | | | | | 410.9 | | | | | | 1,173.5 | | | | | | 1,150.0 | | | | | | 1,559.4 | | | | | | 1,522.1 | | | | | | 1,570.6 | | |
Gross profit
|
| | | | 261.0 | | | | | | 270.2 | | | | | | 773.0 | | | | | | 811.8 | | | | | | 1,069.8 | | | | | | 1,101.8 | | | | | | 1,117.5 | | |
Selling, general and administrative
expenses |
| | | | 193.2 | | | | | | 189.0 | | | | | | 642.5 | | | | | | 582.9 | | | | | | 835.7 | | | | | | 858.6 | | | | | | 883.8 | | |
Transition and transformation costs
|
| | | | 7.5 | | | | | | 11.2 | | | | | | 33.1 | | | | | | 20.0 | | | | | | 42.5 | | | | | | 52.8 | | | | | | 120.6 | | |
Management fee
|
| | | | — | | | | | | 1.8 | | | | | | 19.4 | | | | | | 5.6 | | | | | | 7.5 | | | | | | 7.5 | | | | | | 7.5 | | |
Amortization of intangible assets
|
| | | | 24.2 | | | | | | 24.8 | | | | | | 72.6 | | | | | | 74.0 | | | | | | 98.2 | | | | | | 93.7 | | | | | | 91.2 | | |
Impairment of goodwill
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 68.5 | | |
Restructuring and exit costs
|
| | | | 19.8 | | | | | | 2.0 | | | | | | 22.4 | | | | | | 5.3 | | | | | | 25.6 | | | | | | 19.8 | | | | | |