Investor Presentaiton
Reg. G Adjusted EBITDA - Continuing Operations (1)(2)
EBITDA and Adjusted EBITDA Reconciliation
2017
% margin
2018
% margin
Revenue
$6,607.0
$6,909.0
% margin 2020E
% margin
2019
$7,183.2
$8,000.0
Income (loss) from continuing operations before non-
controlling interests
Interest expense, net
$ 348.9
5.3%
$ 259.2
3.8%
$ 394.1
5.5%
$ 397
5.0%
61.0 0.9%
82.6
1.2%
77.0 1.1%
75
0.9%
Provision for income taxes
Depreciation and amortization
EBITDA - Continuing Operations
22.9 0.3%
106.1
1.5%
116.8 1.6%
126
1.6%
$ 620.9
188.0 2.8%
9.4%
212.9
3.1%
235.5 3.3%
281
3.5%
Non-cash stock-based compensation expense
15.7
0.2%
$ 660.8
13.5 0.2%
9.6%
823.4 11.5%
880
11.0%
16.4 0.2%
20 0.3%
Goodwill and intangible asset impairment
47.7
0.7%
3.3 0.0%
Acquisition integration & restructuring costs
0.6
0.0%
Project results from non-controlled joint venture
7.9
0.1%
(1.0) 0.0%
Charges from multiemployer pension plans
Adjusted EBITDA - Continuing Operations
$ 645.6
0.7 0.0%
9.8%
$ 721.0 10.4%
843.2 11.7%
900
11.3%
(1) Differences due to rounding, $ in millions
(2) Additional non-GAAP reconciliations are included in Company's SEC filings and press releases
(3) Guidance as of February 27, 2020
Notes:
34
=4View entire presentation