THE BRINK’S COMPANY |
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Item 2.02 | Results of Operations and Financial Condition. |
Item 7.01 | Regulation FD Disclosure. |
Item 8.01 | Other Events. |
Item 9.01 | Financial Statements and Exhibits | ||
(d) | Exhibits | ||
99.1 | Press Release, dated February 6, 2020, issued by The Brink's Company | ||
99.2 | Slide presentation of The Brink's Company | ||
99.3 | Press Release, dated February 6, 2020, issued by The Brink's Company | ||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) | ||
THE BRINK’S COMPANY (Registrant) | ||
Date: February 6, 2020 | By: | /s/ Ronald J. Domanico |
Ronald J. Domanico | ||
Executive Vice President and Chief Financial Officer |
EXHIBIT | DESCRIPTION |
99.1 | |
99.2 | |
99.3 | |
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
Exhibit 99.1 |
Contact: Investor Relations | |
804.289.9709 | FOR IMMEDIATE RELEASE |
• | Full-Year EPS: GAAP $.55 vs ($.65); Non-GAAP $3.89 vs $3.46 |
• | Fourth Quarter EPS: GAAP ($.08) vs $.68; Non-GAAP $1.18 vs $1.05 |
• | Segment Operating Profit Rose 22% in Fourth Quarter, up 17% in Full Year |
• | Results Include Cash Repatriation Expense ($5M or $.06 per share) and Charge Related to Equity Investment in MoneyGram ($3M or $.05 per share), not in prior guidance |
• | Strategic Plan Ending 2019 Yielded 3-year Operating Profit CAGR of 9% GAAP and 22% Non-GAAP |
• | New 3-Year Strategic Plan to be Announced at June Investor Day |
• | New $250M Share Repurchase Program |
(In millions, except for per share amounts) | Fourth-Quarter 2019 | ||||||||||||
GAAP | Change | Non-GAAP | Change | Constant Currency Change(b) | |||||||||
Revenue | $ | 936 | 3% | $ | 936 | 3% | 8% | ||||||
Operating Profit | $ | 73 | (10%) | $ | 116 | 11% | 34% | ||||||
Operating Margin | 7.8 | % | (110) bps | 12.4 | % | 100 bps | 270 bps | ||||||
Net Income / Adjusted EBITDA(a) | $ | (3 | ) | NM | $ | 153 | 4% | 21% | |||||
EPS | $ | (0.08 | ) | NM | $ | 1.18 | 12% | 42% |
(In millions, except for per share amounts) | Full Year 2019 | ||||||||||||
GAAP | Change | Non-GAAP | Change | Constant Currency Change(b) | |||||||||
Revenue | $ | 3,683 | 6% | $ | 3,680 | 7% | 15% | ||||||
Operating Profit | $ | 237 | (14%) | $ | 392 | 13% | 36% | ||||||
Operating Margin | 6.4 | % | (150 bps) | 10.6 | % | 50 bps | 190 bps | ||||||
Net Income / Adjusted EBITDA(a) | $ | 29 | NM | $ | 564 | 10% | 27% | ||||||
EPS | $ | 0.55 | NM | $ | 3.89 | 12% | 44% |
(a) | The non-GAAP financial metric, adjusted EBITDA, is presented with its corresponding GAAP metric, net income attributable to Brink's. |
(b) | Constant currency represents 2019 results at 2018 exchange rates. |
• | Revenue: $3.775 billion, up ~3%, organic growth ~5% |
• | Operating profit: $420 million to $440 million, up ~10% |
• | Margin rate: 11.4%, up ~80 basis points |
• | Adjusted EBITDA: $600 million to $620 million, up ~8% |
• | EPS: $4.30 to $4.50, up ~13% |
• | Free cash flow before dividends: $230 million, up ~36% |
• | Currency rates as of 12/31/19, except for Argentina |
• | Argentina negative profit impact vs 2019: |
▪ | $10 million based on an average peso of 76 per USD |
▪ | $5 million form expenses related to to cash repatriation |
• | $20 million of operating expenses for Strategy 2.0 development, pilots and commercial start-up |
• | Estimated tax rate: 32.0% |
• | No impact from potential acquisitions included in guidance |
2019 GAAP | 2019 Non-GAAP(a) | 2020 GAAP Outlook(b) | Reconciling Items(a) | 2020 Non-GAAP Outlook(a) | |||||||||||
Revenues | $ | 3,683 | 3,680 | 3,775 | — | 3,775 | |||||||||
Operating profit | 237 | 392 | 365 – 385 | 55 | 420 – 440 | ||||||||||
Nonoperating expense | (143 | ) | (95 | ) | (129) – (133) | 44 | (85) – (89) | ||||||||
Provision for income taxes | (61 | ) | (93 | ) | (94) – (101) | ~ (12) | (107) – (112) | ||||||||
Noncontrolling interests | (4 | ) | (4 | ) | (6 | ) | — | (6 | ) | ||||||
Income from continuing operations attributable to Brink's | 28 | 199 | 136 – 145 | ~ 87 | 222 – 233 | ||||||||||
EPS from continuing operations attributable to Brink's | $ | 0.55 | 3.89 | 2.61 – 2.81 | 1.69 | 4.30 – 4.50 | |||||||||
Operating profit margin | 6.4 | % | 10.6 | % | 9.7% – 10.2% | ~ 1.5% | 11.1% – 11.7% | ||||||||
Effective income tax rate | 65.2 | % | 31.4 | % | 40.0 | % | (8.0 | )% | 32.0 | % | |||||
Free cash flow before dividends | 169 | 230 | |||||||||||||
Adjusted EBITDA | 564 | 600 – 620 |
Changes from 2019 | Revenue Change | Operating Profit Change | EPS Change | |||||||||||||||||
2020 GAAP Outlook(b) | % Change vs. 2019 | 2020 Non-GAAP Outlook(a) | % Change vs. 2019 | 2020 GAAP Outlook(b) | 2020 Non-GAAP Outlook(a) | 2020 Non-GAAP Outlook(a) | ||||||||||||||
Organic | 186 | 5 | 189 | 5 | 141 – 161 | 80 – 100 | 1.09 – 1.29 | |||||||||||||
Acquisitions / Dispositions(c) | 16 | — | 16 | — | 42 | 3 | 0.04 | |||||||||||||
Currency | (110 | ) | (3 | ) | (110 | ) | (3 | ) | (55 | ) | (55 | ) | (0.72 | ) | ||||||
Total | 92 | 2 | 95 | 3 | 128 – 148 | 28 – 48 | 0.41 – 0.61 |
(a) | The 2019 Non-GAAP amounts are reconciled to the corresponding GAAP items on pages 10-13. The 2020 Non-GAAP outlook amounts exclude certain forecasted Non-GAAP adjusting items, such as intangible asset amortization and U.S. retirement plan costs. We have not forecasted the impact of highly inflationary accounting on our Argentina operations in 2020 or other potential Non-GAAP adjusting items for which the timing and amounts are currently under review, such as future restructuring actions. The 2020 Non-GAAP outlook amounts for operating profit, nonoperating expense, provision for income taxes, income from continuing operations, EPS from continuing operations, effective income tax rate, free cash flow before dividends and Adjusted EBITDA cannot be reconciled to GAAP without unreasonable effort. We cannot reconcile these amounts to GAAP because we are unable to accurately forecast the impact of highly inflationary accounting on our Argentina operations in 2020 or other potential Non-GAAP adjusting items for which the timing and amounts are currently under review, such as future restructuring actions. |
(b) | The 2020 GAAP outlook excludes any forecasted impact from highly inflationary accounting on our Argentina operations as well as other potential Non-GAAP adjusting items for which the timing and amounts are currently under review, such as future restructuring actions. |
(c) | Non-GAAP amounts include the impact of prior year comparable period results for acquired and disposed businesses. GAAP results also include the impact of acquisition-related intangible amortization, restructuring and other charges, and disposition related gains/losses. |
GAAP | Organic | Acquisitions / | % Change | ||||||||||||||||||
4Q'18 | Change | Dispositions(a) | Currency(b) | 4Q'19 | Total | Organic | |||||||||||||||
Revenues: | |||||||||||||||||||||
North America | $ | 439 | 12 | 5 | 3 | 459 | 5 | 3 | |||||||||||||
South America | 223 | 37 | 20 | (48 | ) | 232 | 4 | 16 | |||||||||||||
Rest of World | 246 | 2 | — | (3 | ) | 245 | — | 1 | |||||||||||||
Segment revenues(g) | $ | 908 | 51 | 25 | (48 | ) | 936 | 3 | 6 | ||||||||||||
Other items not allocated to segments(d) | — | — | — | — | — | — | — | ||||||||||||||
Revenues - GAAP | $ | 908 | 51 | 25 | (48 | ) | 936 | 3 | 6 | ||||||||||||
Operating profit: | |||||||||||||||||||||
North America | $ | 50 | 6 | 1 | 1 | 57 | 16 | 13 | |||||||||||||
South America | 51 | 33 | 5 | (19 | ) | 70 | 37 | 65 | |||||||||||||
Rest of World | 32 | 2 | — | — | 34 | 6 | 6 | ||||||||||||||
Segment operating profit | 132 | 41 | 6 | (19 | ) | 161 | 22 | 31 | |||||||||||||
Corporate(c) | (28 | ) | (12 | ) | — | (5 | ) | (45 | ) | 60 | 43 | ||||||||||
Operating profit - non-GAAP | $ | 104 | 29 | 6 | (23 | ) | 116 | 11 | 28 | ||||||||||||
Other items not allocated to segments(d) | (23 | ) | (12 | ) | (6 | ) | (2 | ) | (42 | ) | 86 | 53 | |||||||||
Operating profit (loss) - GAAP | $ | 81 | 17 | — | (25 | ) | 73 | (10 | ) | 21 | |||||||||||
GAAP interest expense | (19 | ) | (22 | ) | 16 | ||||||||||||||||
GAAP interest and other income (expense) | (10 | ) | (31 | ) | unfav | ||||||||||||||||
GAAP provision for income taxes | 17 | 24 | 41 | ||||||||||||||||||
GAAP noncontrolling interests | 1 | 1 | (33 | ) | |||||||||||||||||
GAAP income (loss) from continuing operations(f) | 35 | (4 | ) | unfav | |||||||||||||||||
GAAP EPS(f) | $ | 0.68 | (0.08 | ) | unfav | ||||||||||||||||
GAAP weighted-average diluted shares | 51.4 | 50.4 | (2 | ) | |||||||||||||||||
Non-GAAP(e) | Organic | Acquisitions / | % Change | ||||||||||||||||||
4Q'18 | Change | Dispositions(a) | Currency(b) | 4Q'19 | Total | Organic | |||||||||||||||
Segment revenues - GAAP/non-GAAP | $ | 908 | 51 | 25 | (48 | ) | 936 | 3 | 6 | ||||||||||||
Non-GAAP operating profit | 104 | 29 | 6 | (23 | ) | 116 | 11 | 28 | |||||||||||||
Non-GAAP interest expense | (18 | ) | (21 | ) | 13 | ||||||||||||||||
Non-GAAP interest and other income (expense) | (2 | ) | (6 | ) | unfav | ||||||||||||||||
Non-GAAP provision for income taxes | 29 | 28 | (2 | ) | |||||||||||||||||
Non-GAAP noncontrolling interests | 1 | 1 | (22 | ) | |||||||||||||||||
Non-GAAP income from continuing operations(f) | 54 | 61 | 12 | ||||||||||||||||||
Non-GAAP EPS(f) | $ | 1.05 | 1.18 | 12 | |||||||||||||||||
Non-GAAP weighted-average diluted shares | 51.4 | 51.4 | — | ||||||||||||||||||
(a) | Non-GAAP amounts include the impact of prior year comparable period results for acquired and disposed businesses. GAAP results also include the impact of acquisition-related intangible amortization, restructuring and other charges, and disposition related gains/losses. |
(b) | The amounts in the “Currency” column consist of the effects of Venezuela devaluations, prior to deconsolidation, the effects of Argentina devaluations under highly inflationary accounting and the sum of monthly currency changes. Monthly currency changes represent the accumulation throughout the year of the impact on current period results from changes in foreign currency rates from the prior year period. |
(c) | Corporate expenses are not allocated to segment results. Corporate expenses include salaries and other costs to manage the global business and to perform activities required of public companies. |
(d) | See pages 8-9 for more information. |
(e) | Non-GAAP results are reconciled to applicable GAAP results on pages 10-13. |
(f) | Attributable to Brink's. |
(g) | Segment revenues equal our total reported non-GAAP revenues. |
GAAP | Organic | Acquisitions / | % Change | |||||||||||||||||||
2018 | Change | Dispositions(a) | Currency(b) | 2019 | Total | Organic | ||||||||||||||||
Revenues: | ||||||||||||||||||||||
North America | $ | 1,466 | 67 | 253 | (4 | ) | 1,783 | 22 | 5 | |||||||||||||
South America | 927 | 144 | 70 | (224 | ) | 917 | (1 | ) | 16 | |||||||||||||
Rest of World | 1,044 | 10 | (35 | ) | (40 | ) | 980 | (6 | ) | 1 | ||||||||||||
Segment revenues(g) | $ | 3,438 | 222 | 288 | (268 | ) | 3,680 | 7 | 6 | |||||||||||||
Other items not allocated to segments(d) | 51 | (47 | ) | (1 | ) | — | 4 | (93 | ) | (92 | ) | |||||||||||
Revenues - GAAP | $ | 3,489 | 174 | 288 | (268 | ) | 3,683 | 6 | 5 | |||||||||||||
Operating profit: | ||||||||||||||||||||||
North America | $ | 130 | 39 | 17 | — | 186 | 44 | 30 | ||||||||||||||
South America | 199 | 78 | 16 | (76 | ) | 217 | 9 | 39 | ||||||||||||||
Rest of World | 114 | 3 | 1 | (3 | ) | 116 | 1 | 3 | ||||||||||||||
Segment operating profit | 443 | 121 | 35 | (79 | ) | 519 | 17 | 27 | ||||||||||||||
Corporate(c) | (96 | ) | (29 | ) | — | (3 | ) | (128 | ) | 33 | 30 | |||||||||||
Operating profit - non-GAAP | $ | 347 | 91 | 35 | (81 | ) | 392 | 13 | 26 | |||||||||||||
Other items not allocated to segments(d) | (72 | ) | (44 | ) | (48 | ) | 9 | (155 | ) | unfav | 61 | |||||||||||
Operating profit - GAAP | $ | 275 | 48 | (13 | ) | (73 | ) | 237 | (14 | ) | 17 | |||||||||||
GAAP interest expense | (67 | ) | (91 | ) | 36 | |||||||||||||||||
GAAP loss on deconsolidation of Venezuela operations | (127 | ) | — | fav | ||||||||||||||||||
GAAP interest and other income (expense) | (39 | ) | (53 | ) | 36 | |||||||||||||||||
GAAP provision for income taxes | 70 | 61 | (13 | ) | ||||||||||||||||||
GAAP noncontrolling interests | 6 | 4 | (28 | ) | ||||||||||||||||||
GAAP income (loss) from continuing operations(f) | (33 | ) | 28 | fav | ||||||||||||||||||
GAAP EPS(f) | $ | (0.65 | ) | 0.55 | fav | |||||||||||||||||
GAAP weighted-average diluted shares | 50.9 | 51.1 | — | |||||||||||||||||||
Non-GAAP(e) | Organic | Acquisitions / | % Change | ||||||||||||||||||
2018 | Change | Dispositions(a) | Currency(b) | 2019 | Total | Organic | |||||||||||||||
Segment revenues - GAAP/non-GAAP | $ | 3,438 | 222 | 288 | (268 | ) | 3,680 | 7 | 6 | ||||||||||||
Non-GAAP operating profit | 347 | 91 | 35 | (81 | ) | 392 | 13 | 26 | |||||||||||||
Non-GAAP interest expense | (66 | ) | (85 | ) | 29 | ||||||||||||||||
Non-GAAP loss on deconsolidation of Venezuela operations | — | — | — | ||||||||||||||||||
Non-GAAP interest and other income (expense) | 2 | (10 | ) | unfav | |||||||||||||||||
Non-GAAP provision for income taxes | 97 | 93 | (4 | ) | |||||||||||||||||
Non-GAAP noncontrolling interests | 7 | 4 | (37 | ) | |||||||||||||||||
Non-GAAP income from continuing operations(f) | 179 | 199 | 11 | ||||||||||||||||||
Non-GAAP EPS(f) | $ | 3.46 | 3.89 | 12 | |||||||||||||||||
Non-GAAP weighted-average diluted shares | 51.9 | 51.1 | (2 | ) | |||||||||||||||||
December 31, 2018 | December 31, 2019 | |||||
Assets | ||||||
Cash and cash equivalents | $ | 343.4 | 311.0 | |||
Restricted cash | 136.1 | 158.0 | ||||
Accounts receivable, net | 599.5 | 635.6 | ||||
Right-of-use assets, net | — | 270.3 | ||||
Property and equipment, net | 699.4 | 763.3 | ||||
Goodwill and intangibles | 907.5 | 1,057.1 | ||||
Deferred income taxes | 236.5 | 273.5 | ||||
Other | 313.6 | 295.0 | ||||
Total assets | $ | 3,236.0 | 3,763.8 | |||
Liabilities and Equity | ||||||
Accounts payable | 174.6 | 184.5 | ||||
Debt | 1,554.0 | 1,643.6 | ||||
Retirement benefits | 563.0 | 576.7 | ||||
Accrued liabilities | 502.1 | 628.4 | ||||
Lease liabilities | — | 218.4 | ||||
Other | 275.7 | 304.6 | ||||
Total liabilities | 3,069.4 | 3,556.2 | ||||
Equity | 166.6 | 207.6 | ||||
Total liabilities and equity | $ | 3,236.0 | 3,763.8 |
Twelve Months Ended December 31, | ||||||
2018 | 2019 | |||||
Net cash provided by operating activities | 364.1 | 368.6 | ||||
Net cash used by investing activities | (672.7 | ) | (333.0 | ) | ||
Net cash provided (used) by financing activities | 93.4 | (38.0 | ) | |||
Effect of exchange rate changes on cash | (32.2 | ) | (8.1 | ) | ||
Cash, cash equivalents and restricted cash: | ||||||
Increase (decrease) | (247.4 | ) | (10.5 | ) | ||
Balance at beginning of period | 726.9 | 479.5 | ||||
Balance at end of period | $ | 479.5 | 469.0 | |||
Supplemental Cash Flow Information | ||||||
Capital expenditures | $ | (155.1 | ) | (164.8 | ) | |
Acquisitions | (520.9 | ) | (183.9 | ) | ||
Payment of acquisition-related obligation | (17.6 | ) | (20.3 | ) | ||
Depreciation and amortization | 162.3 | 185.0 | ||||
Cash paid for income taxes, net | (90.6 | ) | (23.9 | ) |
Revenues | |||||||||||||||||||||||||||||||
2018 | 2019 | ||||||||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | Full Year | 1Q | 2Q | 3Q | 4Q | Full Year | ||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||
North America | $ | 320.1 | 324.0 | 383.4 | 438.8 | 1,466.3 | $ | 434.5 | 442.5 | 446.7 | 459.1 | 1,782.8 | |||||||||||||||||||
South America | 254.8 | 233.3 | 215.5 | 223.3 | 926.9 | 230.3 | 225.2 | 229.0 | 232.0 | 916.5 | |||||||||||||||||||||
Rest of World | 278.4 | 266.8 | 253.5 | 245.6 | 1,044.3 | 240.2 | 246.6 | 248.9 | 244.7 | 980.4 | |||||||||||||||||||||
Segment revenues - GAAP and Non-GAAP | 853.3 | 824.1 | 852.4 | 907.7 | 3,437.5 | 905.0 | 914.3 | 924.6 | 935.8 | 3,679.7 | |||||||||||||||||||||
Other items not allocated to segments(a) | |||||||||||||||||||||||||||||||
Venezuela operations | 25.8 | 25.6 | — | — | 51.4 | — | — | — | — | — | |||||||||||||||||||||
Acquisitions and dispositions | — | — | — | — | — | — | (0.3 | ) | (0.2 | ) | — | (0.5 | ) | ||||||||||||||||||
Internal loss | — | — | — | — | — | — | — | 4.0 | — | 4.0 | |||||||||||||||||||||
GAAP | $ | 879.1 | 849.7 | 852.4 | 907.7 | 3,488.9 | $ | 905.0 | 914.0 | 928.4 | 935.8 | 3,683.2 | |||||||||||||||||||
Operating Profit | |||||||||||||||||||||||||||||||
2018 | 2019 | ||||||||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | Full Year | 1Q | 2Q | 3Q | 4Q | Full Year | ||||||||||||||||||||||
Operating profit: | |||||||||||||||||||||||||||||||
North America | $ | 20.6 | 26.1 | 33.6 | 49.5 | 129.8 | $ | 44.0 | 46.4 | 38.7 | 57.3 | 186.4 | |||||||||||||||||||
South America | 55.6 | 46.1 | 46.3 | 50.7 | 198.7 | 43.0 | 45.0 | 59.4 | 69.7 | 217.1 | |||||||||||||||||||||
Rest of World | 25.6 | 26.2 | 30.8 | 31.8 | 114.4 | 23.8 | 26.2 | 32.2 | 33.6 | 115.8 | |||||||||||||||||||||
Corporate | (30.3 | ) | (22.2 | ) | (15.4 | ) | (28.1 | ) | (96.0 | ) | (26.0 | ) | (28.8 | ) | (27.9 | ) | (45.0 | ) | (127.7 | ) | |||||||||||
Non-GAAP | 71.5 | 76.2 | 95.3 | 103.9 | 346.9 | 84.8 | 88.8 | 102.4 | 115.6 | 391.6 | |||||||||||||||||||||
Other items not allocated to segments(a) | |||||||||||||||||||||||||||||||
Venezuela operations | 3.5 | (1.2 | ) | — | — | 2.3 | — | — | — | — | — | ||||||||||||||||||||
Reorganization and Restructuring | (3.7 | ) | (4.5 | ) | (7.3 | ) | (5.1 | ) | (20.6 | ) | (3.5 | ) | (10.6 | ) | (6.4 | ) | (8.3 | ) | (28.8 | ) | |||||||||||
Acquisitions and dispositions | (6.5 | ) | (7.4 | ) | (10.7 | ) | (16.8 | ) | (41.4 | ) | (17.2 | ) | (22.6 | ) | (24.0 | ) | (24.7 | ) | (88.5 | ) | |||||||||||
Argentina highly inflationary impact | — | — | (8.3 | ) | 0.3 | (8.0 | ) | (4.3 | ) | (0.1 | ) | (7.9 | ) | (2.2 | ) | (14.5 | ) | ||||||||||||||
Internal loss | — | — | — | — | — | — | (2.6 | ) | (11.3 | ) | (7.0 | ) | (20.9 | ) | |||||||||||||||||
Reporting compliance | — | (1.4 | ) | (2.0 | ) | (1.1 | ) | (4.5 | ) | (1.4 | ) | (0.3 | ) | (0.3 | ) | (0.1 | ) | (2.1 | ) | ||||||||||||
GAAP | $ | 64.8 | 61.7 | 67.0 | 81.2 | 274.7 | $ | 58.4 | 52.6 | 52.5 | 73.3 | 236.8 | |||||||||||||||||||
Margin | |||||||||||||||||||||||||||||||
2018 | 2019 | ||||||||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | Full Year | 1Q | 2Q | 3Q | 4Q | Full Year | ||||||||||||||||||||||
Margin: | |||||||||||||||||||||||||||||||
North America | 6.4 | % | 8.1 | 8.8 | 11.3 | 8.9 | 10.1 | % | 10.5 | 8.7 | 12.5 | 10.5 | |||||||||||||||||||
South America | 21.8 | 19.8 | 21.5 | 22.7 | 21.4 | 18.7 | 20.0 | 25.9 | 30.0 | 23.7 | |||||||||||||||||||||
Rest of World | 9.2 | 9.8 | 12.1 | 12.9 | 11.0 | 9.9 | 10.6 | 12.9 | 13.7 | 11.8 | |||||||||||||||||||||
Non-GAAP | 8.4 | 9.2 | 11.2 | 11.4 | 10.1 | 9.4 | 9.7 | 11.1 | 12.4 | 10.6 | |||||||||||||||||||||
Other items not allocated to segments(a) | (1.0 | ) | (1.9 | ) | (3.3 | ) | (2.5 | ) | (2.2 | ) | (2.9 | ) | (3.9 | ) | (5.4 | ) | (4.6 | ) | (4.2 | ) | |||||||||||
GAAP | 7.4 | % | 7.3 | 7.9 | 8.9 | 7.9 | 6.5 | % | 5.8 | 5.7 | 7.8 | 6.4 |
(a) | See explanation of items on page 9. |
• | We incurred $43.1 million in integration costs related to Dunbar, Rodoban, COMEF and TVS in 2019. |
• | Amortization expense for acquisition-related intangible assets was $27.8 million in 2019. |
• | Restructuring costs related to acquisitions, primarily Rodoban and Dunbar, were $5.6 million in 2019. |
• | Transaction costs related to business acquisitions were $7.9 million in 2019. |
• | Compensation expense related to the retention of key Dunbar employees was $1.5 million in 2019. |
• | In 2019, we recognized $2.2 million in net charges, primarily asset impairment and severance costs, related to the exit from our top-up prepaid mobile phone business in Brazil. |
• | Amortization expense for acquisition-related intangible assets was $17.7 million in 2018. |
• | Integration costs in 2018 related to acquisitions in France and the U.S. were $8.1 million. |
• | 2018 transaction costs related to business acquisitions were $6.7 million. |
• | We incurred 2018 severance charges related to our acquisitions in Argentina, France, U.S. and Brazil of $5.0 million. |
• | Compensation expense related to the retention of key Dunbar employees was $4.1 million in 2018. |
• | We recognized a net gain in 2018 ($2.6 million, net of statutory employee benefit) on the sale of real estate in Mexico. |
2018 | 2019 | ||||||||||||||||||
Pre-tax | Tax | Effective tax rate | Pre-tax | Tax | Effective tax rate | ||||||||||||||
Effective Income Tax Rate | |||||||||||||||||||
GAAP | $ | 42.5 | 70.0 | 164.7 | % | $ | 93.5 | 61.0 | 65.2 | % | |||||||||
Retirement plans(c) | 33.2 | 7.9 | 47.3 | 11.1 | |||||||||||||||
Venezuela operations(a)(j) | 1.2 | (3.9 | ) | 0.9 | — | ||||||||||||||
Reorganization and Restructuring(a) | 20.6 | 6.7 | 28.8 | 7.1 | |||||||||||||||
Acquisitions and dispositions(a) | 47.0 | 13.8 | 93.6 | 5.1 | |||||||||||||||
Tax reform(d) | — | 2.1 | — | — | |||||||||||||||
Tax on accelerated income(e) | — | — | — | 7.3 | |||||||||||||||
Argentina highly inflationary impact(a) | 7.3 | — | 14.5 | (1.4 | ) | ||||||||||||||
Internal loss(a) | — | — | 20.9 | 4.0 | |||||||||||||||
Reporting compliance(a) | 4.5 | 0.1 | 2.1 | 0.1 | |||||||||||||||
Gain on lease termination(k) | — | — | (5.2 | ) | (1.2 | ) | |||||||||||||
Loss on deconsolidation of Venezuela operations(f) | 126.7 | 0.1 | — | — | |||||||||||||||
Non-GAAP | $ | 283.0 | 96.8 | 34.2 | % | $ | 296.4 | 93.1 | 31.4 | % |
(a) | See “Other Items Not Allocated To Segments” on pages 8-9 for details. We do not consider these items to be reflective of our core operating performance due to the variability of such items from period-to-period in terms of size, nature and significance. |
(b) | Non-GAAP income from continuing operations and non-GAAP EPS have been adjusted to reflect an effective income tax rate in each interim period equal to the full-year non-GAAP effective income tax rate. The full-year non-GAAP effective tax rate was 31.4% for 2019 and 34.2% for 2018. |
(c) | Our U.S. retirement plans are frozen and costs related to these plans are excluded from non-GAAP results. Certain non-U.S. operations also have retirement plans. Settlement charges related to these non-U.S. plans are also excluded from non-GAAP results. |
(d) | Represents the estimated impact of tax legislation enacted into law in the fourth quarter of 2017. This primarily relates to the U.S. Tax Reform expense from the remeasurement of our net deferred tax assets. The 2018 amount represents a benefit associated with reversing a portion of the 2017 estimated impact as a result of guidance issued by U.S. authorities. |
(e) | The non-GAAP tax rate excludes the 2019 foreign tax benefits that resulted from a transaction that accelerated U.S. tax in 2015. |
(f) | Effective June 30, 2018, we deconsolidated our investment in Venezuelan subsidiaries and recognized a pretax charge of $126.7 million. |
(g) | Due to reorganization and restructuring activities, there was a $7.7 million non-GAAP adjustment to share-based compensation in 2019 and $0.1 million in the fourth quarter and full-year of 2018. There is no difference between GAAP and non-GAAP share-based compensation amounts for the other periods presented. |
(h) | Adjusted EBITDA is defined as non-GAAP income from continuing operations excluding the impact of non-GAAP interest expense, non-GAAP income tax provision, non-GAAP depreciation and amortization and non-GAAP share-based compensation. |
(i) | Because we reported a loss from continuing operations on a GAAP basis in the second quarter of 2018, full year 2018 and the fourth quarter of 2019, GAAP EPS was calculated using basic shares. However, as we reported income from continuing operations on a non-GAAP basis in the second quarter of 2018, full year 2018 and fourth quarter of 2019, non-GAAP EPS was calculated using diluted shares. |
(j) | Post-deconsolidation funding of ongoing costs related to our Venezuelan operations was $0.9 million in 2019 ($0.6 million in the second half of 2018) and was expensed as incurred and reported in interest and other nonoperating income (expense). We do not expect any future funding of the Venezuela business, as long as current U.S. sanctions remain in effect. |
(k) | Gain on termination of a mining lease obligation related to former coal operations. We have no remaining mining leases. |
2018 | 2019 | ||||||||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | Full Year | 1Q | 2Q | 3Q | 4Q | Full Year | ||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||
GAAP | $ | 879.1 | 849.7 | 852.4 | 907.7 | 3,488.9 | $ | 905.0 | 914.0 | 928.4 | 935.8 | 3,683.2 | |||||||||||||||||||
Venezuela operations(a) | (25.8 | ) | (25.6 | ) | — | — | (51.4 | ) | — | — | — | — | — | ||||||||||||||||||
Acquisitions and dispositions(a) | — | — | — | — | — | — | 0.3 | 0.2 | — | 0.5 | |||||||||||||||||||||
Internal loss(a) | — | — | — | — | — | — | — | (4.0 | ) | — | (4.0 | ) | |||||||||||||||||||
Non-GAAP | $ | 853.3 | 824.1 | 852.4 | 907.7 | 3,437.5 | $ | 905.0 | 914.3 | 924.6 | 935.8 | 3,679.7 | |||||||||||||||||||
Operating profit (loss): | |||||||||||||||||||||||||||||||
GAAP | $ | 64.8 | 61.7 | 67.0 | 81.2 | 274.7 | $ | 58.4 | 52.6 | 52.5 | 73.3 | 236.8 | |||||||||||||||||||
Venezuela operations(a) | (3.5 | ) | 1.2 | — | — | (2.3 | ) | — | — | — | — | — | |||||||||||||||||||
Reorganization and Restructuring(a) | 3.7 | 4.5 | 7.3 | 5.1 | 20.6 | 3.5 | 10.6 | 6.4 | 8.3 | 28.8 | |||||||||||||||||||||
Acquisitions and dispositions(a) | 6.5 | 7.4 | 10.7 | 16.8 | 41.4 | 17.2 | 22.6 | 24.0 | 24.7 | 88.5 | |||||||||||||||||||||
Argentina highly inflationary impact(a) | — | — | 8.3 | (0.3 | ) | 8.0 | 4.3 | 0.1 | 7.9 | 2.2 | 14.5 | ||||||||||||||||||||
Internal loss(a) | — | — | — | — | — | — | 2.6 | 11.3 | 7.0 | 20.9 | |||||||||||||||||||||
Reporting compliance(a) | — | 1.4 | 2.0 | 1.1 | 4.5 | 1.4 | 0.3 | 0.3 | 0.1 | 2.1 | |||||||||||||||||||||
Non-GAAP | $ | 71.5 | 76.2 | 95.3 | 103.9 | 346.9 | $ | 84.8 | 88.8 | 102.4 | 115.6 | 391.6 | |||||||||||||||||||
Operating margin: | |||||||||||||||||||||||||||||||
GAAP margin | 7.4 | % | 7.3 | % | 7.9 | % | 8.9 | % | 7.9 | % | 6.5 | % | 5.8 | % | 5.7 | % | 7.8 | % | 6.4 | % | |||||||||||
Non-GAAP margin | 8.4 | % | 9.2 | % | 11.2 | % | 11.4 | % | 10.1 | % | 9.4 | % | 9.7 | % | 11.1 | % | 12.4 | % | 10.6 | % | |||||||||||
Interest expense: | |||||||||||||||||||||||||||||||
GAAP | $ | (15.0 | ) | (15.8 | ) | (17.0 | ) | (18.9 | ) | (66.7 | ) | $ | (23.0 | ) | (22.7 | ) | (22.9 | ) | (22.0 | ) | (90.6 | ) | |||||||||
Venezuela operations(a) | — | 0.1 | — | — | 0.1 | — | — | — | — | — | |||||||||||||||||||||
Acquisitions and dispositions(a) | 0.2 | 0.2 | 0.1 | 0.7 | 1.2 | 1.5 | 1.5 | 1.5 | 1.3 | 5.8 | |||||||||||||||||||||
Argentina highly inflationary impact(a) | — | — | — | (0.2 | ) | (0.2 | ) | — | — | — | — | — | |||||||||||||||||||
Non-GAAP | $ | (14.8 | ) | (15.5 | ) | (16.9 | ) | (18.4 | ) | (65.6 | ) | $ | (21.5 | ) | (21.2 | ) | (21.4 | ) | (20.7 | ) | (84.8 | ) | |||||||||
Loss on deconsolidation of Venezuela operations: | |||||||||||||||||||||||||||||||
GAAP | $ | — | (126.7 | ) | — | — | (126.7 | ) | $ | — | — | — | — | — | |||||||||||||||||
Loss on deconsolidation of Venezuela operations(f) | — | 126.7 | — | — | 126.7 | — | — | — | — | — | |||||||||||||||||||||
Non-GAAP | $ | — | — | — | — | — | $ | — | — | — | — | — | |||||||||||||||||||
Interest and other income (expense): | |||||||||||||||||||||||||||||||
GAAP | $ | (13.1 | ) | (8.1 | ) | (8.1 | ) | (9.5 | ) | (38.8 | ) | $ | (11.2 | ) | (3.1 | ) | (7.8 | ) | (30.6 | ) | (52.7 | ) | |||||||||
Retirement plans(c) | 8.8 | 8.1 | 8.1 | 8.2 | 33.2 | 8.4 | 6.5 | 6.6 | 25.8 | 47.3 | |||||||||||||||||||||
Venezuela operations(a)(j) | 1.9 | 0.9 | 0.3 | 0.3 | 3.4 | 0.5 | 0.4 | — | — | 0.9 | |||||||||||||||||||||
Acquisitions and dispositions(a) | 2.9 | 2.4 | 0.2 | (1.1 | ) | 4.4 | — | — | 0.2 | (0.9 | ) | (0.7 | ) | ||||||||||||||||||
Argentina highly inflationary impact(a) | — | — | (0.5 | ) | — | (0.5 | ) | — | — | — | — | — | |||||||||||||||||||
Gain on lease termination(k) | — | — | — | — | — | — | (5.2 | ) | — | — | (5.2 | ) | |||||||||||||||||||
Non-GAAP | $ | 0.5 | 3.3 | — | (2.1 | ) | 1.7 | $ | (2.3 | ) | (1.4 | ) | (1.0 | ) | (5.7 | ) | (10.4 | ) |
2018 | 2019 | ||||||||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | Full Year | 1Q | 2Q | 3Q | 4Q | Full Year | ||||||||||||||||||||||
Taxes: | |||||||||||||||||||||||||||||||
GAAP | $ | 11.4 | 18.6 | 23.0 | 17.0 | 70.0 | $ | 9.7 | 12.7 | 14.7 | 23.9 | 61.0 | |||||||||||||||||||
Retirement plans(c) | 1.9 | 2.0 | 2.0 | 2.0 | 7.9 | 1.9 | 1.6 | 1.6 | 6.0 | 11.1 | |||||||||||||||||||||
Venezuela operations(a) | (1.5 | ) | (2.4 | ) | — | — | (3.9 | ) | — | — | — | — | — | ||||||||||||||||||
Reorganization and Restructuring(a) | 1.2 | 1.5 | 2.4 | 1.6 | 6.7 | 1.0 | 2.6 | 2.0 | 1.5 | 7.1 | |||||||||||||||||||||
Acquisitions and dispositions(a) | 3.1 | 6.2 | 2.8 | 1.7 | 13.8 | 1.7 | 1.1 | 0.9 | 1.4 | 5.1 | |||||||||||||||||||||
Tax reform(d) | — | — | — | 2.1 | 2.1 | — | — | — | — | — | |||||||||||||||||||||
Tax on accelerated income(e) | 0.5 | (0.2 | ) | — | (0.3 | ) | — | — | — | — | 7.3 | 7.3 | |||||||||||||||||||
Argentina highly inflationary impact(a) | — | — | 0.6 | (0.6 | ) | — | — | — | (1.4 | ) | — | (1.4 | ) | ||||||||||||||||||
Internal loss(a) | — | — | — | — | — | — | 0.1 | 2.4 | 1.5 | 4.0 | |||||||||||||||||||||
Reporting compliance(a) | — | 0.3 | 0.5 | (0.7 | ) | 0.1 | — | — | — | 0.1 | 0.1 | ||||||||||||||||||||
Gain on lease termination(k) | — | — | — | — | — | — | — | (1.2 | ) | — | (1.2 | ) | |||||||||||||||||||
Loss on deconsolidation of Venezuela operations(f) | — | — | 0.1 | — | 0.1 | — | — | — | — | — | |||||||||||||||||||||
Income tax rate adjustment(b) | 3.0 | (4.1 | ) | (4.6 | ) | 5.7 | — | 4.9 | 2.7 | 6.1 | (13.7 | ) | — | ||||||||||||||||||
Non-GAAP | $ | 19.6 | 21.9 | 26.8 | 28.5 | 96.8 | $ | 19.2 | 20.8 | 25.1 | 28.0 | 93.1 | |||||||||||||||||||
Noncontrolling interests: | |||||||||||||||||||||||||||||||
GAAP | $ | 3.2 | 0.3 | 1.4 | 0.9 | 5.8 | $ | 0.8 | 1.5 | 1.3 | 0.6 | 4.2 | |||||||||||||||||||
Venezuela operations(a) | (0.6 | ) | 1.6 | — | — | 1.0 | — | — | — | — | — | ||||||||||||||||||||
Reorganization and Restructuring(a) | — | (0.1 | ) | — | 0.1 | — | — | — | — | — | — | ||||||||||||||||||||
Acquisitions and dispositions(a) | — | — | — | — | — | — | — | — | 0.1 | 0.1 | |||||||||||||||||||||
Income tax rate adjustment(b) | (0.4 | ) | (0.1 | ) | 0.6 | (0.1 | ) | — | — | — | — | — | — | ||||||||||||||||||
Non-GAAP | $ | 2.2 | 1.7 | 2.0 | 0.9 | 6.8 | $ | 0.8 | 1.5 | 1.3 | 0.7 | 4.3 | |||||||||||||||||||
Income (loss) from continuing operations attributable to Brink's: | |||||||||||||||||||||||||||||||
GAAP | $ | 22.1 | (107.8 | ) | 17.5 | 34.9 | (33.3 | ) | $ | 13.7 | 12.6 | 5.8 | (3.8 | ) | 28.3 | ||||||||||||||||
Retirement plans(c) | 6.9 | 6.1 | 6.1 | 6.2 | 25.3 | 6.5 | 4.9 | 5.0 | 19.8 | 36.2 | |||||||||||||||||||||
Venezuela operations(a)(j) | 0.5 | 3.0 | 0.3 | 0.3 | 4.1 | 0.5 | 0.4 | — | — | 0.9 | |||||||||||||||||||||
Reorganization and Restructuring(a) | 2.5 | 3.1 | 4.9 | 3.4 | 13.9 | 2.5 | 8.0 | 4.4 | 6.8 | 21.7 | |||||||||||||||||||||
Acquisitions and dispositions(a) | 6.5 | 3.8 | 8.2 | 14.7 | 33.2 | 17.0 | 23.0 | 24.8 | 23.6 | 88.4 | |||||||||||||||||||||
Tax reform(d) | — | — | — | (2.1 | ) | (2.1 | ) | — | — | — | — | — | |||||||||||||||||||
Tax on accelerated income(e) | (0.5 | ) | 0.2 | — | 0.3 | — | — | — | — | (7.3 | ) | (7.3 | ) | ||||||||||||||||||
Argentina highly inflationary impact(a) | — | — | 7.2 | 0.1 | 7.3 | 4.3 | 0.1 | 9.3 | 2.2 | 15.9 | |||||||||||||||||||||
Internal loss(a) | — | — | — | — | — | — | 2.5 | 8.9 | 5.5 | 16.9 | |||||||||||||||||||||
Reporting compliance(a) | — | 1.1 | 1.5 | 1.8 | 4.4 | 1.4 | 0.3 | 0.3 | — | 2.0 | |||||||||||||||||||||
Gain on lease termination(k) | — | — | — | — | — | — | (5.2 | ) | 1.2 | — | (4.0 | ) | |||||||||||||||||||
Loss on deconsolidation of Venezuela operations(f) | — | 126.7 | (0.1 | ) | — | 126.6 | — | — | — | — | — | ||||||||||||||||||||
Income tax rate adjustment(b) | (2.6 | ) | 4.2 | 4.0 | (5.6 | ) | — | (4.9 | ) | (2.7 | ) | (6.1 | ) | 13.7 | — | ||||||||||||||||
Non-GAAP | $ | 35.4 | 40.4 | 49.6 | 54.0 | 179.4 | $ | 41.0 | 43.9 | 53.6 | 60.5 | 199.0 |
2018 | 2019 | ||||||||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | Full Year | 1Q | 2Q | 3Q | 4Q | Full Year | ||||||||||||||||||||||
Adjusted EBITDA(h): | |||||||||||||||||||||||||||||||
Net income (loss) attributable to Brink's - GAAP | $ | 22.3 | (107.9 | ) | 17.4 | 34.9 | (33.3 | ) | $ | 13.7 | 12.5 | 5.4 | (2.6 | ) | 29.0 | ||||||||||||||||
Interest expense - GAAP | 15.0 | 15.8 | 17.0 | 18.9 | 66.7 | 23.0 | 22.7 | 22.9 | 22.0 | 90.6 | |||||||||||||||||||||
Income tax provision - GAAP | 11.4 | 18.6 | 23.0 | 17.0 | 70.0 | 9.7 | 12.7 | 14.7 | 23.9 | 61.0 | |||||||||||||||||||||
Depreciation and amortization - GAAP | 38.8 | 39.1 | 41.6 | 42.8 | 162.3 | 47.9 | 48.7 | 42.9 | 45.5 | 185.0 | |||||||||||||||||||||
EBITDA | $ | 87.5 | (34.4 | ) | 99.0 | 113.6 | 265.7 | $ | 94.3 | 96.6 | 85.9 | 88.8 | 365.6 | ||||||||||||||||||
Discontinued operations - GAAP | (0.2 | ) | 0.1 | 0.1 | — | — | — | 0.1 | 0.4 | (1.2 | ) | (0.7 | ) | ||||||||||||||||||
Retirement plans(c) | 8.8 | 8.1 | 8.1 | 8.2 | 33.2 | 8.4 | 6.5 | 6.6 | 25.8 | 47.3 | |||||||||||||||||||||
Venezuela operations(a)(j) | (1.5 | ) | (0.1 | ) | 0.3 | 0.3 | (1.0 | ) | 0.5 | 0.4 | — | — | 0.9 | ||||||||||||||||||
Reorganization and Restructuring(a) | 2.5 | 4.4 | 6.9 | 4.9 | 18.7 | 3.4 | 10.6 | 6.4 | 8.2 | 28.6 | |||||||||||||||||||||
Acquisitions and dispositions(a) | 5.6 | 6.4 | 6.4 | 9.7 | 28.1 | 10.8 | 12.2 | 17.2 | 16.6 | 56.8 | |||||||||||||||||||||
Argentina highly inflationary impact(a) | — | — | 7.8 | (0.3 | ) | 7.5 | 4.1 | (0.2 | ) | 7.6 | 1.2 | 12.7 | |||||||||||||||||||
Internal loss(a) | — | — | — | — | — | — | 2.6 | 11.3 | 7.0 | 20.9 | |||||||||||||||||||||
Reporting compliance(a) | — | 1.4 | 2.0 | 1.1 | 4.5 | 1.4 | 0.3 | 0.3 | 0.1 | 2.1 | |||||||||||||||||||||
Gain on lease termination(k) | — | — | — | — | — | — | (5.2 | ) | — | — | (5.2 | ) | |||||||||||||||||||
Loss on deconsolidation of Venezuela operations(f) | — | 126.7 | — | — | 126.7 | — | — | — | — | — | |||||||||||||||||||||
Income tax rate adjustment(b) | 0.4 | 0.1 | (0.6 | ) | 0.1 | — | — | — | — | — | — | ||||||||||||||||||||
Share-based compensation(g) | 6.8 | 5.7 | 6.3 | 9.5 | 28.3 | 8.9 | 9.7 | 9.5 | 6.9 | 35.0 | |||||||||||||||||||||
Adjusted EBITDA | $ | 109.9 | 118.4 | 136.3 | 147.1 | 511.7 | $ | 131.8 | 133.6 | 145.2 | 153.4 | 564.0 | |||||||||||||||||||
EPS: | |||||||||||||||||||||||||||||||
GAAP | $ | 0.42 | (2.11 | ) | 0.34 | 0.68 | (0.65 | ) | $ | 0.27 | 0.25 | 0.11 | (0.08 | ) | 0.55 | ||||||||||||||||
Retirement plans(c) | 0.13 | 0.12 | 0.12 | 0.12 | 0.49 | 0.13 | 0.10 | 0.10 | 0.39 | 0.71 | |||||||||||||||||||||
Venezuela operations(a)(j) | 0.01 | 0.06 | 0.01 | 0.01 | 0.08 | 0.01 | 0.01 | — | — | 0.02 | |||||||||||||||||||||
Reorganization and Restructuring costs(a) | 0.05 | 0.06 | 0.09 | 0.07 | 0.27 | 0.05 | 0.16 | 0.09 | 0.13 | 0.43 | |||||||||||||||||||||
Acquisitions and dispositions(a) | 0.12 | 0.07 | 0.16 | 0.29 | 0.64 | 0.33 | 0.45 | 0.49 | 0.46 | 1.73 | |||||||||||||||||||||
Tax reform(d) | — | — | — | (0.04 | ) | (0.04 | ) | — | — | — | — | — | |||||||||||||||||||
Tax on accelerated income(e) | (0.01 | ) | — | — | 0.01 | — | — | — | — | (0.14 | ) | (0.14 | ) | ||||||||||||||||||
Argentina highly inflationary impact(a) | — | — | 0.14 | — | 0.14 | 0.09 | — | 0.18 | 0.04 | 0.31 | |||||||||||||||||||||
Internal loss(a) | — | — | — | — | — | — | 0.05 | 0.17 | 0.11 | 0.33 | |||||||||||||||||||||
Reporting compliance(a) | — | 0.02 | 0.03 | 0.04 | 0.09 | 0.03 | 0.01 | 0.01 | — | 0.04 | |||||||||||||||||||||
Gain on lease termination(k) | — | — | — | — | — | — | (0.10 | ) | 0.02 | — | (0.08 | ) | |||||||||||||||||||
Loss on deconsolidation of Venezuela operations(f) | — | 2.43 | — | — | 2.44 | — | — | — | — | — | |||||||||||||||||||||
Income tax rate adjustment(b) | (0.05 | ) | 0.08 | 0.08 | (0.11 | ) | — | (0.10 | ) | (0.05 | ) | (0.12 | ) | 0.27 | — | ||||||||||||||||
Share adjustment(i) | — | 0.04 | — | — | 0.01 | — | — | — | — | — | |||||||||||||||||||||
Non-GAAP | $ | 0.68 | 0.78 | 0.95 | 1.05 | 3.46 | $ | 0.81 | 0.86 | 1.05 | 1.18 | 3.89 | |||||||||||||||||||
Depreciation and Amortization: | |||||||||||||||||||||||||||||||
GAAP | $ | 38.8 | 39.1 | 41.6 | 42.8 | 162.3 | $ | 47.9 | 48.7 | 42.9 | 45.5 | 185.0 | |||||||||||||||||||
Venezuela operations(a) | (0.5 | ) | (0.6 | ) | — | — | (1.1 | ) | — | — | — | — | — | ||||||||||||||||||
Reorganization and Restructuring(a) | (1.2 | ) | (0.2 | ) | (0.4 | ) | (0.1 | ) | (1.9 | ) | (0.1 | ) | — | — | (0.1 | ) | (0.2 | ) | |||||||||||||
Acquisitions and dispositions(a) | (3.8 | ) | (3.4 | ) | (4.5 | ) | (6.0 | ) | (17.7 | ) | (6.4 | ) | (10.4 | ) | (7.0 | ) | (7.1 | ) | (30.9 | ) | |||||||||||
Argentina highly inflationary impact(a) | — | — | — | — | — | (0.2 | ) | (0.3 | ) | (0.3 | ) | (1.0 | ) | (1.8 | ) | ||||||||||||||||
Non-GAAP | $ | 33.3 | 34.9 | 36.7 | 36.7 | 141.6 | $ | 41.2 | 38.0 | 35.6 | 37.3 | 152.1 |