Segment Information | Segment Information We report our segment information in the same way management internally organizes the business to assess performance and make decisions regarding allocation of resources in accordance with ASC 280-10 - Segment Reporting . Management reviews net revenues and Adjusted EBITDA from continuing operations to evaluate segment performance and allocate resources. We define Adjusted EBITDA from continuing operations as income (loss) from continuing operations, net of tax, adjusted for the following items: income tax expense (benefit); depreciation and amortization; interest expense (income), net; and certain special items consisting of non-recurring net legal and professional expenses and settlements; goodwill impairment; restructuring and asset-related charges; M&A related costs; net (gain) loss on sale of business, property, and equipment; loss on extinguishment and refinancing of debt; share-based compensation expense; non-cash foreign exchange transaction/translation (gain) loss; and other special items. We have two reportable segments, organized and managed principally in geographic regions: North America and Europe. We report all other business activities in Corporate and unallocated costs. Factors considered in determining the two reportable segments include the nature of business activities, the management structure accountable directly to the CODM, the discrete financial information regularly reviewed by the CODM, and information presented to the Board of Directors and investors. No operating segments have been aggregated for our presentation of reportable segments. The following tables set forth certain information relating to our segments’ operations: (amounts in thousands) North Europe Corporate Total Three Months Ended September 28, 2024 Total net revenues $ 677,992 $ 259,384 $ — $ 937,376 Intersegment net revenues (47) (2,613) — (2,660) Net revenues from external customers $ 677,945 $ 256,771 $ — $ 934,716 Three Months Ended September 30, 2023 Total net revenues $ 790,327 $ 289,692 $ — $ 1,080,019 Intersegment net revenues (42) (2,997) — (3,039) Net revenues from external customers $ 790,285 $ 286,695 $ — $ 1,076,980 (amounts in thousands) North Europe Corporate Total Nine Months Ended September 28, 2024 Total net revenues $ 2,068,645 $ 816,263 $ — $ 2,884,908 Intersegment net revenues (107) (4,943) — (5,050) Net revenues from external customers $ 2,068,538 $ 811,320 $ — $ 2,879,858 Nine Months Ended September 30, 2023 Total net revenues $ 2,375,633 $ 911,875 $ — $ 3,287,508 Intersegment net revenues (203) (4,036) — (4,239) Net revenues from external customers $ 2,375,430 $ 907,839 $ — $ 3,283,269 Three Months Ended September 28, 2024 (amounts in thousands) North America Europe Corporate and Unallocated Costs Total Consolidated Income (loss) from continuing operations, net of tax $ 35,781 $ (66,662) $ (42,081) $ (72,962) Income tax expense (benefit) 6,455 2,626 (1,830) 7,251 Depreciation and amortization 18,142 7,884 1,848 27,874 Interest expense (income), net 819 (14) 15,514 16,319 Special items: Net legal and professional expenses and settlements 619 995 10,662 12,276 Goodwill impairment — 63,445 — 63,445 Restructuring and asset-related charges 17,124 7,786 630 25,540 M&A related costs — — 3,045 3,045 Net (gain) loss on sale of business, property, and equipment (5,288) 33 (166) (5,421) Loss on extinguishment and refinancing of debt — — 459 459 Share-based compensation expense 349 346 1,764 2,459 Non-cash foreign exchange transaction/translation loss (gain) 53 (475) 59 (363) Other special items 734 291 696 1,721 Adjusted EBITDA from continuing operations $ 74,788 $ 16,255 $ (9,400) $ 81,643 Three Months Ended September 30, 2023 (amounts in thousands) North America Europe Corporate and Unallocated Costs Total Consolidated Income (loss) from continuing operations, net of tax $ 40,469 $ 10,672 $ (34,233) $ 16,908 Income tax expense (benefit) 27,412 5,974 (15,987) 17,399 Depreciation and amortization (1) 17,128 7,482 6,341 30,951 Interest expense, net 604 147 15,986 16,737 Special items: Net legal and professional expenses and settlements 802 1,264 5,335 7,401 Restructuring and asset-related charges 11,890 838 (30) 12,698 M&A related costs 84 — 1,118 1,202 Net loss (gain) on sale property and equipment 748 (4,791) 3 (4,040) Loss on extinguishment and refinancing of debt — — 6,487 6,487 Share-based compensation expense 914 455 2,013 3,382 Non-cash foreign exchange transaction/translation loss (gain) 131 2,343 (2,203) 271 Other special items (220) 67 (3,502) (3,655) Adjusted EBITDA from continuing operations $ 99,962 $ 24,451 $ (18,672) $ 105,741 (1) Corporate and unallocated depreciation and amortization expense includes software accelerated amortization of $3.5 million for an ERP that we are no longer utilizing after we completed our related obligations under the JW Australia Transition Services Agreement during the first quarter of 2024. To conform with current period presentation, certain amounts in prior period information have been reclassified. Nine Months Ended September 28, 2024 (amounts in thousands) North America Europe Corporate and Unallocated Costs Total Consolidated Income (loss) from continuing operations, net of tax $ 82,783 $ (71,665) $ (130,301) $ (119,183) Income tax expense (benefit) 26,800 15,784 (29,201) 13,383 Depreciation and amortization (1) 55,033 22,940 19,579 97,552 Interest expense, net 2,137 917 45,521 48,575 Special items: Net legal and professional expenses and settlements 2,336 2,367 45,109 49,812 Goodwill impairment — 63,445 — 63,445 Restructuring and asset-related charges 40,249 18,411 1,386 60,046 M&A related costs — — 9,223 9,223 Net gain on sale of business, property, and equipment (7,839) (153) (184) (8,176) Loss on extinguishment and refinancing of debt — — 1,908 1,908 Share-based compensation expense 2,610 994 8,988 12,592 Non-cash foreign exchange transaction/translation loss (gain) 315 (3,771) 355 (3,101) Other special items 7,199 1,911 4 9,114 Adjusted EBITDA from continuing operations $ 211,623 $ 51,180 $ (27,613) $ 235,190 (1) Corporate and unallocated depreciation and amortization expense includes software accelerated amortization of $14.1 million for an ERP that we are no longer utilizing after we completed our related obligations under the JW Australia Transition Services Agreement during the first quarter of 2024. Nine Months Ended September 30, 2023 (amounts in thousands) North America Europe Corporate and Unallocated Costs Total Consolidated Income (loss) from continuing operations, net of tax $ 126,987 $ 28,627 $ (107,739) $ 47,875 Income tax expense (benefit) 63,072 10,469 (41,903) 31,638 Depreciation and amortization (1) 62,625 22,414 12,469 97,508 Interest expense, net 4,188 692 54,203 59,083 Special items: Net legal and professional expenses and settlements 804 3,720 9,085 13,609 Restructuring and asset-related charges 25,360 2,620 796 28,776 M&A related costs 651 — 4,520 5,171 Net loss (gain) on sale of property and equipment 1,132 (5,088) 3 (3,953) Loss on extinguishment and refinancing of debt — — 6,487 6,487 Share-based compensation expense 3,366 1,438 7,451 12,255 Non-cash foreign exchange transaction/translation (gain) loss (168) 1,192 (1,921) (897) Other special items (39) (134) (3,450) (3,623) Adjusted EBITDA from continuing operations $ 287,978 $ 65,950 $ (59,999) $ 293,929 (1) Corporate and unallocated depreciation and amortization expense includes software accelerated amortization of $3.5 million for an ERP that we are no longer utilizing after we completed our related obligations under the JW Australia Transition Services Agreement during the first quarter of 2024. North America depreciation and amortization expense includes accelerated depreciation of $9.1 million from reviews of equipment capacity optimization. To conform with current period presentation, certain amounts in prior period information have been reclassified. Reconciliations of income from continuing operations, net of tax to Adjusted EBITDA from continuing operations are as follows: Three Months Ended Nine Months Ended (amounts in thousands) September 28, 2024 September 30, 2023 September 28, 2024 September 30, 2023 (Loss) income from continuing operations, net of tax $ (72,962) $ 16,908 (119,183) 47,875 Income tax expense 7,251 17,399 13,383 31,638 Depreciation and amortization (1) 27,874 30,951 97,552 97,508 Interest expense, net 16,319 16,737 48,575 59,083 Special items: Net legal and professional expenses and settlements (2) 12,276 7,401 49,812 13,609 Goodwill impairment (3) 63,445 — 63,445 — Restructuring and asset-related charges (4)(5) 25,540 12,698 60,046 28,776 M&A related costs (6) 3,045 1,202 9,223 5,171 Net gain on sale of business, property, and equipment (7) (5,421) (4,040) (8,176) (3,953) Loss on extinguishment and refinancing of debt (8) 459 6,487 1,908 6,487 Share-based compensation expense (9) 2,459 3,382 12,592 12,255 Non-cash foreign exchange transaction/translation (gain) loss (10) (363) 271 (3,101) (897) Other special items (11) 1,721 (3,655) 9,114 (3,623) Adjusted EBITDA from continuing operations $ 81,643 $ 105,741 $ 235,190 $ 293,929 (1) Depreciation and amortization expense includes accelerated amortization of $14.1 million in the nine months ended September 28, 2024 and $3.5 million in the three and nine months ended September 30, 2023 in Corporate and unallocated costs for an ERP that we are no longer utilizing after we completed our related obligations under the JW Australia Transition Services Agreement during the first quarter of 2024. In addition, depreciation and amortization expense in the nine months ended September 30, 2023 includes accelerated depreciation of $9.1 million in North America from reviews of equipment capacity optimization. (2) Net legal and professional expenses and settlements include non-recurring transformation journey expenses of $12.0 million and $46.6 million in the three and nine months ended September 28, 2024, respectively, and $7.1 million and $12.0 million in the three and nine months ended September 30, 2023, respectively. These expenses primarily relate to the engagement of one transformation consultant for a period spanning from the third quarter of 2023 through the fourth quarter of 2024, for which we incurred $7.0 million and $35.4 million in the three and nine months ended September 28, 2024, respectively, and $5.8 million and $6.2 million in the three and nine months ended September 30, 2023, respectively. Additionally, net legal and professional expenses and settlements include amounts relating to litigation of historic legal matters of $0.2 million and $2.8 million in the three and nine months ended September 28, 2024, respectively, and of $0.2 million and $1.6 million and in the three and nine months ended September 30, 2023, respectively. (3) Goodwill impairment consists of goodwill impairment charges associated with our Europe reporting unit. (4) Represents severance, accelerated depreciation and amortization, equipment relocation and other expenses directly incurred as a result of restructuring events. The restructuring charges primarily relate to charges incurred to change the operating structure, eliminate certain roles, and close certain manufacturing facilities in our North America and Europe segments. (5) For the three and nine months ended September 28, 2024, $1.4 million and $7.8 million, respectively, of product and inventory-related charges related to announced facility closures were detrimental to Adjusted EBITDA. (6) M&A related costs consists primarily of legal and professional expenses related to the potential disposition of Towanda. (7) Net gain on sale of business, property, and equipment in the three months ended September 28, 2024 primarily relates to the sale of our St. Kitts business. Net gain on sale of business, property, and equipment in the nine months ended September 28, 2024 primarily relates to the sale of our business in St. Kitts and property in Chile. Net gain on sale of business, property and equipment in the three and nine months ended September 30, 2023 primarily relates to the sale of a building in Melton, UK. (8) Loss on extinguishment and refinancing of debt of $0.5 million in the three months ended September 28, 2024 is related to the redemption of the remaining $200.0 million of our 4.63% Senior Notes. Loss on extinguishment and refinancing of debt of $1.9 million in the nine months ended September 28, 2024 associated with an amendment of our Term Loan Facility and redemption of the remaining $200.0 million of our 4.63% Senior Notes. Loss on extinguishment and refinancing of debt of $6.5 million in the three and nine months ended September 30, 2023 is related to the redemption of $250.0 million of our 6.25% Senior Secured Notes and $200.0 million of our 4.63% Senior Notes. (9) Represents non-cash equity-based compensation expense related to the issuance of share-based awards. (10) Non-cash foreign exchange transaction/translation gain primarily associated with fair value adjustments of foreign currency derivatives and revaluation of balances denominated in foreign currencies. (11) Other special items not core to ongoing business activity include: (i) in the three months ended September 30, 2023, ($3.1) million in income from short-term investments and forward contracts related to the JW Australia divestiture; (ii) in the nine months ended September 28, 2024, a loss of $4.3 million of cumulative foreign currency translation adjustments related to the substantial liquidation of a foreign subsidiary in Chile in our North America segment, a one-time realized foreign currency loss of $1.6 million in our Europe segment related to a cash repatriation event, and ($1.5) million of cash received on an impaired note in Corporate and unallocated costs; and (iii) in the nine months ended September 30, 2023, ($3.1) million in income from short-term investments and forward contracts related to the JW Australia divestiture. To conform with current period presentation, certain amounts in prior period information have been reclassified. |