XML 40 R29.htm IDEA: XBRL DOCUMENT v3.24.2.u1

Segment Reporting (Tables)

6 Months Ended

Jun. 30, 2024

Segment Reporting [Abstract]

Schedule of Segment Reporting Information, by Segment

The following table sets forth net sales by reportable segment for the periods presented:

			Three Months Ended June 30												Six Months Ended June 30
(In millions)			2024						2023						2024						2023
EES			$	2,172.9					$	2,200.3					$	4,271.9					$	4,335.4
CSS			1,865.9						1,850.9						3,536.0						3,582.9
UBS			1,440.9						1,694.3						3,021.8						3,349.1
Total			$	5,479.7					$	5,745.5					$	10,829.7					$	11,267.4

The following table sets forth adjusted EBITDA and adjusted EBITDA margin % by reportable segment for the periods presented:

			Three Months Ended June 30												Six Months Ended June 30
(In millions)			2024						2023						2024						2023
EES			$	194.9					$	189.0					$	360.7					$	372.0
Adjusted EBITDA Margin			9.0		%				8.6		%				8.4		%				8.6		%
CSS			$	150.8					$	179.5					$	278.0					$	335.0
Adjusted EBITDA Margin			8.1		%				9.7		%				7.9		%				9.3		%
UBS			$	173.5					$	188.6					$	342.9					$	376.3
Adjusted EBITDA Margin			12.0		%				11.1		%				11.3		%				11.2		%

The following table sets forth depreciation and amortization by reportable segment for the periods presented:

			Three Months Ended June 30												Six Months Ended June 30
(In millions)			2024						2023						2024						2023
EES			$	11.4					$	11.5					$	22.7					$	21.4
CSS			18.2						17.9						36.2						35.9
UBS			7.4						6.4						14.4						12.4
Corporate			9.1						11.1						18.3						21.6
Total			$	46.1					$	46.9					$	91.6					$	91.3

The following table sets forth other (income) expense, net by reportable segment for the periods presented, which primarily consists of net foreign currency exchange (gains) losses:

			Three Months Ended June 30												Six Months Ended June 30
(In millions)			2024						2023						2024						2023
EES			$	3.0					$	9.8					$	8.7					$	10.3
CSS			16.0						27.7						34.8						28.5
UBS(1)			(103.2)						(1.7)						(102.4)						(1.1)
Corporate			(11.7)						(35.0)						(15.4)						(26.8)
Total			$	(95.9)					$	0.8					$	(74.3)					$	10.9

(1)    Other income for the three and six months ended June 30, 2024 also includes the gain on the divestiture of the WIS business as disclosed in Note 4, “Acquisitions and Divestitures”.

The following table sets forth total assets by reportable segment for the periods presented:

			As of
(In millions)			June 30, 2024						December 31, 2023
EES			$	4,629.2					$	4,553.6
CSS			5,659.8						5,626.6
UBS			3,684.9						3,908.5
Corporate(1)			1,134.6						972.2
Total			$	15,108.5					$	15,060.9

(1)    Total assets for Corporate primarily consist of cash and cash equivalents, deferred income taxes, property, buildings and equipment, capitalized cloud computing arrangement costs, operating lease assets, and pension assets.

The following tables reconcile adjusted EBITDA by segment to income before income taxes, for the periods presented:

			Three Months Ended June 30,
(In millions)			2024						2023
Adjusted EBITDA by segment
EES			$	194.9					$	189.0
CSS			150.8						179.5
UBS			173.5						188.6
Total segment adjusted EBITDA			519.2						557.1
Less:
Corporate expenses not allocated to segments			146.1						142.6
Interest expense, net			98.8						98.8
Depreciation and amortization			46.1						46.9
Other (income) expense, net			(95.9)						0.8
Stock-based compensation expense allocated to segments			3.5						3.8
Income before income taxes			$	320.6					$	264.2

			Six Months Ended June 30,
(In millions)			2024						2023
Adjusted EBITDA by segment
EES			$	360.7					$	372.0
CSS			278.0						335.0
UBS			342.9						376.3
Total segment adjusted EBITDA			981.6						1,083.3
Less:
Corporate expenses not allocated to segments			296.5						274.7
Interest expense, net			193.2						193.8
Depreciation and amortization			91.6						91.3
Other (income) expense, net			(74.3)						10.9
Stock-based compensation expense allocated to segments			7.0						7.1
Income before income taxes			$	467.6					$	505.5

X

- Definition

Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 25
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-25

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 22
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-22

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 30
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-30

+ Details

Name:	us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- References

No definition available.

+ Details

Name:	us-gaap_SegmentReportingAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration