XML 65 R54.htm IDEA: XBRL DOCUMENT v3.23.1
Segment Reporting - ADJ EBITDA Reconciliations (Details) - USD ($)
$ in Millions
 3 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Net Income (Loss) Available to Common Stockholders, Basic $ 182.7 $ 166.8
Net (loss) income attributable to noncontrolling interest 0.1 0.4
Preferred Stock Dividends, Income Statement Impact 14.4 14.4
Provision for income taxes 44.1 37.7
Interest expense, net 95.0 63.6
Depreciation and amortization 44.4 47.0
Other expense, net 10.1 1.1
StockBasedCompensationExpenseEBITDA 10.4 7.5
MergerRelatedAndIntegrationCosts 19.5 25.6
Adjusted EBITDA 420.7 364.1
Stock-based compensation expense 11.7 8.9
Merger Related Stock Based Compensation Expense 1.3 1.4
EES    
Net Income (Loss) Available to Common Stockholders, Basic 171.3 178.7
Net (loss) income attributable to noncontrolling interest (0.1) 0.2
Preferred Stock Dividends, Income Statement Impact 0.0 0.0
Provision for income taxes 0.0 0.0
Interest expense, net 0.0 0.0
Depreciation and amortization 9.9 12.0
Other expense, net 0.5 (0.1)
StockBasedCompensationExpenseEBITDA 1.4 1.6
MergerRelatedAndIntegrationCosts 0.0 0.0
Adjusted EBITDA $ 183.0 $ 192.4
Adjusted EBITDA Margin % 8.60% 9.20%
CSS    
Net Income (Loss) Available to Common Stockholders, Basic $ 135.4 $ 103.7
Net (loss) income attributable to noncontrolling interest 0.2 0.0
Preferred Stock Dividends, Income Statement Impact 0.0 0.0
Provision for income taxes 0.0 0.0
Interest expense, net 0.0 0.0
Depreciation and amortization 18.0 18.1
Other expense, net 0.8 0.3
StockBasedCompensationExpenseEBITDA 1.1 0.9
MergerRelatedAndIntegrationCosts 0.0 0.0
Adjusted EBITDA $ 155.5 $ 123.0
Adjusted EBITDA Margin % 9.00% 8.60%
UBS    
Net Income (Loss) Available to Common Stockholders, Basic $ 180.3 $ 129.9
Net (loss) income attributable to noncontrolling interest 0.0 0.0
Preferred Stock Dividends, Income Statement Impact 0.0 0.0
Provision for income taxes 0.0 0.0
Interest expense, net 0.0 0.0
Depreciation and amortization 6.0 5.8
Other expense, net 0.6 0.0
StockBasedCompensationExpenseEBITDA 0.8 0.6
MergerRelatedAndIntegrationCosts 0.0 0.0
Adjusted EBITDA $ 187.7 $ 136.3
Adjusted EBITDA Margin % 11.30% 9.70%
Corporate Segment    
Net Income (Loss) Available to Common Stockholders, Basic $ (304.3) $ (245.5)
Net (loss) income attributable to noncontrolling interest 0.0 0.2
Preferred Stock Dividends, Income Statement Impact 14.4 14.4
Provision for income taxes 44.1 37.7
Interest expense, net 95.0 63.6
Depreciation and amortization 10.5 11.1
Other expense, net 8.2 0.9
StockBasedCompensationExpenseEBITDA 7.1 4.4
MergerRelatedAndIntegrationCosts 19.5 25.6
Adjusted EBITDA $ (105.5) $ (87.6)