XML 42 R32.htm IDEA: XBRL DOCUMENT v3.20.2
Selected Financial Information - Level 4 Tag
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2020
USD ($)
Jun. 30, 2019
USD ($)
Jun. 30, 2020
USD ($)
segment
Segment
Jun. 30, 2019
USD ($)
Segment Reporting Information [Line Items]        
Revenue $ (634.4) $ (661.9) $ (1,322.0) $ (1,281.2)
Number of Reportable Segments | Segment     3  
Number of Corporate Units | segment     1  
Net loss/(gain) on investments in affiliated companies and assets-held-for sale     $ 0.5 (22.6)
Business Combination, Acquisition Related Costs 1.2   3.3  
Loss Contingency, Loss in Period     30.5  
Reimbursement   (0.2) (0.1) (0.2)
Write off of Deferred Debt Issuance Cost     (0.5)  
Currency remeasurement (2.0) (0.1) (2.9) (0.2)
Loan Related Fees 0.4 0.6 0.8 1.0
Loan Related Fees - Hedge Fees     0.2  
EBITDA [Abstract]        
Segments Adjusted EBITDA 270.4 294.1 559.5 561.3
EBITDA Adjustment - Corporate Expense (27.7) (30.4) (53.5) (58.7)
EBITDA Adjustment - Net Interest Expense (32.3) (43.4) (68.1) (86.9)
EBITDA Adjustment - Depreciation and Amortization (90.8) (89.2) (181.2) (182.7)
EBITDA Adjustment - Acquisition Related Revenue Adjustment 0.0 (1.7) 0.0 (5.9)
EBITDA Adjustment - Stockbased Compensation (19.4) (8.2) (21.7) (20.9)
EBITDA Adjustment - Mergers and Acquisition (7.1) (23.9) (11.5) (12.6)
EBITDA Adjustment - Accelerated Technology (3.3) 0.0 (5.8) 0.0
EBITDA Adjustment - Other (1.8) (1.3) (33.8) (1.9)
Less: net income from continuing operations attributable to noncontrolling interests (1.5) (2.5) (5.6) (4.9)
EBITDA Adjustment - Total (177.4) (147.8) (369.9) (339.4)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 93.0 146.3 189.6 221.8
Other Nonoperating Expense 0.1   0.1  
Write off of Deferred Debt Issuance Cost   0.8   0.8
Income (Loss) from Equity Method Investments 2.1 3.3 4.6 7.1
Acquisition-related Costs [Member]        
Segment Reporting Information [Line Items]        
Business Combination, Acquisition Related Costs   0.8   1.6
Fair Value, Inputs, Level 3 [Member]        
Segment Reporting Information [Line Items]        
Fair Value, Assets and Liabilities Measured on Recurring Basis, Gain (Loss) Included in Earnings   (0.9) 0.3  
UNITED KINGDOM        
Segment Reporting Information [Line Items]        
Net loss/(gain) on investments in affiliated companies and assets-held-for sale     (1.8)  
U.S. Markets        
Segment Reporting Information [Line Items]        
Revenue (405.5) (405.9) (827.3) (774.7)
EBITDA [Abstract]        
Segments Adjusted EBITDA 171.2 175.4 342.7 317.5
Income (Loss) from Equity Method Investments 0.6 0.6 1.3 1.3
U.S. Markets | Financial Services [Member]        
Segment Reporting Information [Line Items]        
Revenue (222.2) (213.0) (452.6) (402.1)
U.S. Markets | Emerging Verticals [Member]        
Segment Reporting Information [Line Items]        
Revenue (183.2) (192.9) (374.7) (372.6)
International        
Segment Reporting Information [Line Items]        
Revenue (119.7) (151.1) (277.4) (297.1)
EBITDA [Abstract]        
Segments Adjusted EBITDA 37.5 59.6 97.7 124.5
Income (Loss) from Equity Method Investments 1.4 2.7 3.3 5.8
International | CANADA        
Segment Reporting Information [Line Items]        
Revenue (24.1) (25.4) (50.6) (48.4)
International | Latin America [Member]        
Segment Reporting Information [Line Items]        
Revenue (17.2) (26.2) (41.5) (51.5)
International | UNITED KINGDOM        
Segment Reporting Information [Line Items]        
Revenue (39.2) (46.6) (88.0) (88.8)
International | Africa [Member]        
Segment Reporting Information [Line Items]        
Revenue (9.0) (14.0) (23.3) (29.0)
International | INDIA        
Segment Reporting Information [Line Items]        
Revenue (17.6) (24.9) (48.4) (52.6)
International | Asia Pacific [Member]        
Segment Reporting Information [Line Items]        
Revenue (12.5) (14.0) (25.6) (26.8)
Consumer Interactive        
Segment Reporting Information [Line Items]        
Revenue (128.4) (123.6) (255.1) (246.9)
EBITDA [Abstract]        
Segments Adjusted EBITDA 61.7 59.1 119.1 119.3
Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Revenue (653.5) (680.5) (1,359.9) (1,318.7)
Intersegment Eliminations [Member]        
Segment Reporting Information [Line Items]        
Revenue (19.1) (18.6) (37.8) (37.5)
Intersegment Eliminations [Member] | U.S. Markets        
Segment Reporting Information [Line Items]        
Revenue (17.4) (17.2) (34.5) (34.7)
Intersegment Eliminations [Member] | International        
Segment Reporting Information [Line Items]        
Revenue (1.2) (1.3) (2.5) (2.5)
Intersegment Eliminations [Member] | Consumer Interactive        
Segment Reporting Information [Line Items]        
Revenue (0.4) (0.2) (0.8) (0.4)
Callcredit [Member] | Acquisition-related Costs [Member]        
Segment Reporting Information [Line Items]        
Business Combination, Integration Related Costs 3.6 $ 4.4 7.5 $ 8.5
Fraudulent Incident [Member]        
EBITDA [Abstract]        
Other Income 0.3   0.2  
Other Income $ 0.3   $ 0.2