XML 63 R53.htm IDEA: XBRL DOCUMENT v3.23.3
Segment Reporting - ADJ EBITDA Reconciliations (Details) - USD ($)
$ in Millions
 3 Months Ended 9 Months Ended
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Sep. 30, 2023
Sep. 30, 2022
Net Income (Loss) Available to Common Stockholders, Basic $ 219.0     $ 225.2     $ 580.5 $ 598.5
Net (loss) income attributable to noncontrolling interest 0.6 $ (0.7) $ 0.1 0.6 $ 0.4 $ 0.4 0.0 1.4
Preferred Stock Dividends, Income Statement Impact 14.4     14.4     43.1 43.1
Provision for income taxes 44.3     85.6     160.2 203.2
Interest Income (Expense), Nonoperating, Net (98.5)     (75.1)     (292.3) (207.1)
Depreciation and amortization 45.1     42.7     136.4 135.6
Other Nonoperating Income (Expense) (3.7)     (0.7)     (14.6) (3.0)
StockBasedCompensationExpenseEBITDA 10.8     8.4     32.1 30.4
MergerRelatedAndIntegrationCosts 15.0     13.2     45.4 52.2
Restructuring Costs 5.6           15.4  
Adjusted EBITDA 457.0     465.9     1,320.0 1,274.5
Stock-based compensation expense $ 10.8     9.7     34.7 34.4
Adjusted EBITDA Margin % 11.70%              
Merger Related Stock Based Compensation Expense       1.3     2.6 4.1
EES                
Net Income (Loss) Available to Common Stockholders, Basic $ 177.9     214.1     516.2 615.5
Net (loss) income attributable to noncontrolling interest 0.0     0.2     (0.8) 0.6
Preferred Stock Dividends, Income Statement Impact 0.0     0.0     0.0 0.0
Provision for income taxes 0.0     0.0     0.0 0.0
Interest Income (Expense), Nonoperating, Net 0.0     0.0     0.0 0.0
Depreciation and amortization 10.9     9.6     32.3 32.8
Other Nonoperating Income (Expense) 1.7     1.1     12.0 (2.6)
StockBasedCompensationExpenseEBITDA 1.0     3.0     3.8 7.3
MergerRelatedAndIntegrationCosts 0.0     0.0     0.0 0.0
Restructuring Costs 0.0           0.0  
Adjusted EBITDA $ 191.5     $ 225.8     $ 563.5 $ 653.6
Adjusted EBITDA Margin % 8.70%     10.10%     8.60% 9.80%
CSS                
Net Income (Loss) Available to Common Stockholders, Basic $ 146.0     $ 138.7     $ 413.6 $ 373.1
Net (loss) income attributable to noncontrolling interest 0.7     0.0     1.0 0.0
Preferred Stock Dividends, Income Statement Impact 0.0     0.0     0.0 0.0
Provision for income taxes 0.0     0.0     0.0 0.0
Interest Income (Expense), Nonoperating, Net 0.0     0.0     0.0 0.0
Depreciation and amortization 18.0     15.9     53.9 51.9
Other Nonoperating Income (Expense) 9.7     (0.3)     38.2 0.7
StockBasedCompensationExpenseEBITDA 1.1     1.5     3.8 3.8
MergerRelatedAndIntegrationCosts 0.0     0.0     0.0 0.0
Restructuring Costs 0.0           0.0  
Adjusted EBITDA $ 175.5     $ 156.4     $ 510.5 $ 429.5
Adjusted EBITDA Margin % 9.90%     9.80%     9.50% 9.30%
UBS                
Net Income (Loss) Available to Common Stockholders, Basic $ 188.7     $ 180.4     $ 552.1 $ 472.1
Net (loss) income attributable to noncontrolling interest 0.0     0.0     0.0 0.0
Preferred Stock Dividends, Income Statement Impact 0.0     0.0     0.0 0.0
Provision for income taxes 0.0     0.0     0.0 0.0
Interest Income (Expense), Nonoperating, Net 0.0     0.0     0.0 0.0
Depreciation and amortization 6.3     5.9     18.7 17.4
Other Nonoperating Income (Expense) 0.6     1.1     (0.5) (0.5)
StockBasedCompensationExpenseEBITDA 0.8     1.1     2.4 2.7
MergerRelatedAndIntegrationCosts 0.0     0.0     0.0 0.0
Restructuring Costs 0.0           0.0  
Adjusted EBITDA $ 196.4     $ 186.3     $ 572.7 $ 491.7
Adjusted EBITDA Margin % 11.70%     11.60%     11.40% 10.80%
Corporate Segment                
Net Income (Loss) Available to Common Stockholders, Basic $ (293.6)     $ (308.0)     $ (901.4) $ (862.2)
Net (loss) income attributable to noncontrolling interest (0.1)     0.4     (0.2) 0.8
Preferred Stock Dividends, Income Statement Impact 14.4     14.4     43.1 43.1
Provision for income taxes 44.3     85.6     160.2 203.2
Interest Income (Expense), Nonoperating, Net 98.5     (75.1)     292.3 207.1
Depreciation and amortization 9.9     11.3     31.5 33.5
Other Nonoperating Income (Expense) (8.3)     (2.6)     (35.1) 5.4
StockBasedCompensationExpenseEBITDA 7.9     2.8     22.1 16.6
MergerRelatedAndIntegrationCosts 15.0     13.2     45.4 52.2
Restructuring Costs 5.6           15.4  
Adjusted EBITDA $ (106.4)     $ (102.6)     $ (326.7) $ (300.3)