Investor Presentation December 2019
EBITDA Adjustments
Adjustments are Ramping Down
BREAKDOWN OF EBITDA ADJUSTMENTS
($M | FYE 12/31)
Cost for operational initiatives
Cost for Digital Project
Sub-total
2017A
2018A
2019E
2020E
$83
$100
$65
$15
7
76
41
17
$90
$175
$106
$32
Strategic consultants
21
24
Tax and accounting stand-up 1
5
16
5
Project Buckeye
5
Marketing and rebranding
20
9
M&A transaction costs
19
9
LO
5
Platinum Equity management fees
5
5
10
5
Non-cash purchase accounting
32
6
2
2
IT infrastructure stand-up costs
40
Stock compensation (non-cash)
10
Other
9
18
2
LO
5
Sub-total
$151
$92
$19
$23
Total Adjustments
$241
$267
$125
$55
Adjusted EBITDA MarginĀ²
12.8%
11.7%
12.2%
13.0%
Source: Company filings and Management estimates
1 Includes SOX implementation costs in 2019 and 2020. 2 Based on Adjusted Net Revenue.
VERTIV
COMMENTARY
Add-backs are forecasted to decline from $125 mm in 2019 to $55 mm in 2020.
The Company anticipates further declines in add-backs in 2021 as current operational initiatives
and the Digital Project are completed.
While operational initiatives could continue, the current forecast assumes Vertiv absorbs all
related spending in its reported results after 2020 and so does not contemplate add-backs in
2021, except for those related to Stock Compensation.
38View entire presentation