XML 28 R18.htm IDEA: XBRL DOCUMENT v3.22.2.2
Segment Reporting
9 Months Ended
Sep. 30, 2022
Segment Reporting [Abstract]  
Segment Reporting Disclosure
12. BUSINESS SEGMENTS
The Company has operating segments comprising three strategic business units consisting of EES, CSS and UBS. These operating segments are equivalent to the Company's reportable segments. The Company's chief operating decision maker evaluates the performance of its operating segments based primarily on net sales, adjusted earnings before interest, taxes, depreciation and amortization ("EBITDA"), and adjusted EBITDA margin percentage.
The Company incurs corporate costs primarily related to treasury, tax, information technology, legal and other centralized functions. The Company also has various corporate assets. Segment assets may not include jointly used assets, but segment results include depreciation expense or other allocations related to those assets. Interest expense and other non-operating items are either not allocated to the segments or reviewed on a segment basis. Corporate expenses and assets not directly identifiable with a reportable segment are reported in the tables below to reconcile the reportable segments to the consolidated financial statements.
(In thousands)Three Months Ended September 30, 2022
EESCSSUBSCorporateTotal
Net sales$2,234,771 $1,602,459 $1,608,686 $— $5,445,916 
Adjusted EBITDA225,764 156,370 186,257 (102,495)465,896 
Adjusted EBITDA Margin %10.1 %9.8 %11.6 %8.6 %
Three Months Ended September 30, 2021
(In thousands)EESCSSUBSCorporateTotal
Net sales$1,982,485 $1,488,689 $1,257,151 $— $4,728,325 
Adjusted EBITDA173,898 133,701 114,674 (92,013)330,260 
Adjusted EBITDA Margin %8.8 %9.0 %9.1 %7.0 %
(In thousands)Nine Months Ended September 30, 2022
EESCSSUBSCorporateTotal
Net sales$6,654,883 $4,638,631 $4,568,108 $— $15,861,622 
Adjusted EBITDA653,630 429,452 491,652 (300,256)1,274,478 
Adjusted EBITDA Margin %9.8 %9.3 %10.8 %8.0 %
Nine Months Ended September 30, 2021
(In thousands)EESCSSUBSCorporateTotal
Net sales$5,626,309 $4,200,424 $3,538,859 $— $13,365,592 
Adjusted EBITDA453,894 355,521 299,030 (252,391)856,054 
Adjusted EBITDA Margin %8.1 %8.5 %8.4 %6.4 %
The following table sets forth total assets by reportable segment for the periods presented:
As of
September 30, 2022
(In thousands)EESCSSUBS
Corporate(1)
Total
Total assets$4,541,553 $4,988,009 $3,817,459 $733,543 $14,080,564 
As of
December 31, 2021
(In thousands)EESCSSUBS
Corporate(1)
Total
Total assets$4,098,335 $4,601,132 $3,266,231 $652,001 $12,617,699 
(1)    Total assets for Corporate primarily consist of cash and cash equivalents, deferred income taxes, fixed assets and right-of-use assets associated with operating leases.
The following tables reconcile net income attributable to common stockholders to adjusted EBITDA and adjusted EBITDA margin % by segment, which are non-GAAP financial measures, for the periods presented:
Three Months Ended September 30, 2022
(In thousands)EESCSSUBSCorporateTotal
Net income attributable to common stockholders$214,054$138,747$180,354$(307,905)$225,250
Net income attributable to noncontrolling interests200408608
Preferred stock dividends14,35214,352
Provision for income taxes85,63785,637
Interest expense, net75,05775,057
Depreciation and amortization9,59615,9295,85911,33942,723
Other (income) expense, net(1,069)266(1,063)2,554688
Stock-based compensation expense(1)
2,9831,4281,1072,8538,371
Merger-related and integration costs13,21013,210
Adjusted EBITDA$225,764$156,370$186,257$(102,495)$465,896
Adjusted EBITDA margin %10.1 %9.8 %11.6 %8.6 %
(1) Stock-based compensation expense in the calculation of adjusted EBITDA for the three months ended September 30, 2022 excludes $1.3 million as such amount is included in merger-related and integration costs.
Three Months Ended September 30, 2021
(In thousands)EESCSSUBSCorporateTotal
Net income attributable to common stockholders$155,627$107,898$108,150$(266,431)$105,244
Net income attributable to noncontrolling interests309291600
Preferred stock dividends14,35214,352
Provision for income taxes44,87044,870
Interest expense, net69,72069,720
Depreciation and amortization16,84024,7235,8699,30056,732
Other (income) expense, net(726)32822(4,944)(5,320)
Stock-based compensation expense(1)
1,8487526335,0798,312
Merger-related and integration costs35,75035,750
Adjusted EBITDA$173,898$133,701$114,674$(92,013)$330,260
Adjusted EBITDA margin %8.8 %9.0 %9.1 %7.0 %
(1) Stock-based compensation expense in the calculation of adjusted EBITDA for the three months ended September 30, 2021 excludes $1.3 million as such amount is included in merger-related and integration costs.
Nine Months Ended September 30, 2022
(In thousands)EESCSSUBSCorporateTotal
Net income attributable to common stockholders$615,547$373,073$472,119$(862,244)$598,495
Net income attributable to noncontrolling interests5618781,439
Preferred stock dividends43,05643,056
Provision for income taxes203,178203,178
Interest expense, net207,155207,155
Depreciation and amortization32,81851,91617,31533,520135,569
Other (income) expense, net(2,646)716(452)5,3893,007
Stock-based compensation expense(1)
7,3503,7472,67016,61230,379
Merger-related and integration costs52,20052,200
Adjusted EBITDA$653,630$429,452$491,652$(300,256)$1,274,478
Adjusted EBITDA margin %9.8 %9.3 %10.8 %8.0 %
(1) Stock-based compensation expense in the calculation of adjusted EBITDA for the nine months ended September 30, 2022 excludes $4.1 million as such amount is included in merger-related and integration costs.
Nine Months Ended September 30, 2021
(In thousands)EESCSSUBSCorporateTotal
Net income attributable to common stockholders$410,233$292,537$289,851$(737,708)$254,913
Net income attributable to noncontrolling interests158507665
Preferred stock dividends43,05643,056
Provision for income taxes84,20184,201
Interest expense, net207,683207,683
Depreciation and amortization40,18460,25716,54527,659144,645
Other (income) expense, net(1,329)90944(8,553)(8,929)
Stock-based compensation expense(1)
4,6481,8181,51710,97218,955
Merger-related and integration costs119,792119,792
Net gain on divestitures(8,927)(8,927)
Adjusted EBITDA$453,894$355,521$299,030$(252,391)$856,054
Adjusted EBITDA margin %8.1 %8.5 %8.4 %6.4 %
(1) Stock-based compensation expense in the calculation of adjusted EBITDA for the nine months ended September 30, 2021 excludes $3.8 million as such amount is included in merger-related and integration costs.
Note: Adjusted EBITDA and Adjusted EBITDA margin % are non-GAAP financial measures that provide indicators of the Company's performance and its ability to meet debt service requirements. Adjusted EBITDA is defined as EBITDA before other non-operating expenses (income), non-cash stock-based compensation expense, merger-related and integration costs, and net gain on the divestiture of Wesco's legacy utility and data communications businesses in Canada. Adjusted EBITDA margin % is calculated by dividing Adjusted EBITDA by net sales.