Schedule of Error Corrections and Prior Period Adjustments |
As discussed in Note 1 - Basis of Financial Statement Presentation the Company identified errors in the consolidated and combined financial statements of prior periods. A summary of the corrections to the impacted financial statement line items in the previously issued Consolidated Balance Sheet as of December 31, 2023, and the Consolidated and Combined Statements of Operations, Comprehensive Income, Changes in Stockholders’ Equity, and Cash Flows as of and for the years ended December 31, 2023 and 2022, included in the previously filed Annual Report on Form 10-K, is provided below. A summary of the corrections to the impacted financial statement line items in the Company’s previously issued Condensed Consolidated and Combined Statements of Operations, Comprehensive Income, Changes in Stockholders’ Equity, and Cash Flows for the quarterly periods ended March 31, June 30 and September 30 of 2023, which were previously filed in 2023, are also provided below. CONSOLIDATED BALANCE SHEET | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | As of December 31, 2023 | | As Previously Reported | | Adjustments | | As Restated | | Discontinued Operations Reclassifications | | | | As Restated and Reclassified | ASSETS | | | | | | | | | | | | Current assets: | | | | | | | | | | | | Cash and cash equivalents | $ | 108.6 | | | $ | — | | | $ | 108.6 | | | $ | — | | | | | $ | 108.6 | | Accounts receivable and unbilled services, net | 1,052.1 | | | (3.2) | | | 1,048.9 | | | (60.4) | | | | | 988.5 | | Prepaid expenses and other | 92.4 | | | 0.9 | | | 93.3 | | | (8.7) | | | | | 84.6 | | Current assets held for sale from discontinued operations | — | | | — | | | — | | | 69.1 | | | | | 69.1 | | Total current assets | 1,253.1 | | | (2.3) | | | 1,250.8 | | | — | | | | | 1,250.8 | | Property, plant and equipment, net | 220.9 | | | (7.7) | | | 213.2 | | | (40.6) | | | | | 172.6 | | Goodwill, net | 2,029.3 | | | (13.4) | | | 2,015.9 | | | (276.5) | | | | | 1,739.4 | | Intangible assets, net | 771.2 | | | — | | | 771.2 | | | (43.1) | | | | | 728.1 | | Deferred income taxes | 3.2 | | | — | | | 3.2 | | | — | | | | | 3.2 | | Other assets, net | 79.5 | | | (1.2) | | | 78.3 | | | (8.6) | | | | | 69.7 | | Long-term assets held for sale from discontinued operations | — | | | — | | | — | | | 368.8 | | | | | 368.8 | | Total assets | $ | 4,357.2 | | | $ | (24.6) | | | $ | 4,332.6 | | | $ | — | | | | | $ | 4,332.6 | | LIABILITIES AND EQUITY | | | | | | | | | | | | Current liabilities: | | | | | | | | | | | | Accounts payable | $ | 132.8 | | | $ | 4.6 | | | $ | 137.4 | | | $ | (4.5) | | | | | $ | 132.9 | | Accrued expenses and other current liabilities | 356.1 | | | (3.3) | | | 352.8 | | | (17.3) | | | | | 335.5 | | Unearned revenue | 241.4 | | | 1.2 | | | 242.6 | | | (28.4) | | | | | 214.2 | | Current portion of long-term debt | 26.1 | | | — | | | 26.1 | | | — | | | | | 26.1 | | Short-term operating lease liabilities | 19.5 | | | — | | | 19.5 | | | (2.3) | | | | | 17.2 | | Current liabilities held for sale from discontinued operations | — | | | — | | | — | | | 52.5 | | | | | 52.5 | | Total current liabilities | 775.9 | | | 2.5 | | | 778.4 | | | — | | | | | 778.4 | | Long-term debt, less current portion | 1,565.9 | | | — | | | 1,565.9 | | | — | | | | | 1,565.9 | | Operating lease liabilities | 66.5 | | | — | | | 66.5 | | | (3.7) | | | | | 62.8 | | Deferred income taxes and other tax liabilities | 148.8 | | | (1.1) | | | 147.7 | | | — | | | | | 147.7 | | Other liabilities | 61.3 | | | (1.3) | | | 60.0 | | | (27.9) | | | | | 32.1 | | Long-term liabilities held for sale from discontinued operations | — | | | — | | | — | | | 31.6 | | | | | 31.6 | | Total liabilities | $ | 2,618.4 | | | $ | 0.1 | | | $ | 2,618.5 | | | $ | — | | | | | $ | 2,618.5 | | Commitments and contingent liabilities | | | | | | | | | | | | Equity | | | | | | | | | | | | Former parent investment | — | | | — | | | — | | | — | | | | | — | | Common stock | 0.1 | | | — | | | 0.1 | | | — | | | | | 0.1 | | Additional paid-in capital | 2,006.2 | | | (8.2) | | | 1,998.0 | | | — | | | | | 1,998.0 | | Accumulated deficit | (49.1) | | | (19.4) | | | (68.5) | | | — | | | | | (68.5) | | Accumulated other comprehensive loss | (218.4) | | | 2.9 | | | (215.5) | | | — | | | | | (215.5) | | Total equity | $ | 1,738.8 | | | $ | (24.7) | | | $ | 1,714.1 | | | $ | — | | | | | $ | 1,714.1 | | Total liabilities and equity | $ | 4,357.2 | | | $ | (24.6) | | | $ | 4,332.6 | | | $ | — | | | | | $ | 4,332.6 | |
CONDENSED COMBINED STATEMENT OF OPERATIONS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, 2023 | | As Previously Reported | | Adjustments | | As Restated | | Discontinued Operations Reclassifications | | Change in Basis of Presentation | | As Restated and Reclassified | Revenues | $ | 764.2 | | | $ | (0.5) | | | $ | 763.7 | | | $ | (69.8) | | | $ | — | | | $ | 693.9 | | Costs and expenses: | | | | | | | | | | | | Direct costs, exclusive of depreciation and amortization | 636.2 | | | — | | | 636.2 | | | (46.1) | | | (48.6) | | | 541.5 | | Selling, general and administrative expenses, exclusive of depreciation and amortization | 78.0 | | | 5.2 | | | 83.2 | | | (15.0) | | | 48.6 | | | 116.8 | | Depreciation and amortization | 22.8 | | | 0.3 | | | 23.1 | | | (2.2) | | | — | | | 20.9 | | | | | | | | | | | | | | Restructuring and other charges | 1.2 | | | — | | | 1.2 | | | (0.6) | | | — | | | 0.6 | | Total costs and expenses | 738.2 | | | 5.5 | | | 743.7 | | | (63.9) | | | — | | | 679.8 | | Operating income (loss) | 26.0 | | | (6.0) | | | 20.0 | | | (5.9) | | | — | | | 14.1 | | Other income (expense): | | | | | | | | | | | | Interest income | — | | | — | | | — | | | — | | | 0.1 | | | 0.1 | | Foreign exchange gain (loss) | (5.5) | | | — | | | (5.5) | | | 0.3 | | | — | | | (5.2) | | Other, net | 0.6 | | | — | | | 0.6 | | | — | | | (0.1) | | | 0.5 | | Income (loss) before income taxes | 21.1 | | | (6.0) | | | 15.1 | | | (5.6) | | | — | | | 9.5 | | Provision for (benefit from) income taxes | 3.7 | | | (1.1) | | | 2.6 | | | (1.1) | | | — | | | 1.5 | | Net income | $ | 17.4 | | | $ | (4.9) | | | $ | 12.5 | | | $ | (4.5) | | | $ | — | | | $ | 8.0 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Earnings per common share | | | | | | | | | | | | Basic - continuing operations | $ | 0.20 | | | | | $ | 0.14 | | | | | | | $ | 0.09 | | Basic - discontinued operations | $ | — | | | | | $ | — | | | | | | | $ | 0.05 | | Basic | $ | 0.20 | | | | | $ | 0.14 | | | | | | | $ | 0.14 | | | | | | | | | | | | | | Diluted - continuing operations | $ | 0.20 | | | | | $ | 0.14 | | | | | | | $ | 0.09 | | Diluted - discontinued operations | $ | — | | | | | $ | — | | | | | | | $ | 0.05 | | Diluted | $ | 0.20 | | | | | $ | 0.14 | | | | | | | $ | 0.14 | |
CONDENSED CONSOLIDATED AND COMBINED STATEMENT OF OPERATIONS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2023 | | As Previously Reported | | Adjustments | | As Restated | | Discontinued Operations Reclassifications | | Change in Basis of Presentation | | As Restated and Reclassified | Revenues | $ | 793.0 | | | $ | (3.1) | | | $ | 789.9 | | | $ | (64.8) | | | $ | — | | | $ | 725.1 | | Costs and expenses: | | | | | | | | | | | | Direct costs, exclusive of depreciation and amortization | 649.4 | | | (1.2) | | | 648.2 | | | (44.3) | | | (35.2) | | | 568.7 | | Selling, general and administrative expenses, exclusive of depreciation and amortization | 80.8 | | | (5.4) | | | 75.4 | | | (12.8) | | | 35.2 | | | 97.8 | | Depreciation and amortization | 25.1 | | | 0.4 | | | 25.5 | | | (2.1) | | | — | | | 23.4 | | | | | | | | | | | | | | Restructuring and other charges | 3.9 | | | — | | | 3.9 | | | (0.3) | | | — | | | 3.6 | | Total costs and expenses | 759.2 | | | (6.2) | | | 753.0 | | | (59.5) | | | — | | | 693.5 | | Operating income (loss) | 33.8 | | | 3.1 | | | 36.9 | | | (5.3) | | | — | | | 31.6 | | Other income (expense): | | | | | | | | | | | | Interest expense | (0.7) | | | — | | | (0.7) | | | — | | | — | | | (0.7) | | Foreign exchange gain (loss) | 5.4 | | | (0.2) | | | 5.2 | | | — | | | — | | | 5.2 | | Other, net | 0.4 | | | — | | | 0.4 | | | 0.1 | | | — | | | 0.5 | | Income (loss) before income taxes | 38.9 | | | 2.9 | | | 41.8 | | | (5.2) | | | — | | | 36.6 | | Provision for (benefit from) income taxes | 10.6 | | | 0.4 | | | 11.0 | | | 0.6 | | | — | | | 11.6 | | Net income | $ | 28.3 | | | $ | 2.5 | | | $ | 30.8 | | | $ | (5.8) | | | $ | — | | | $ | 25.0 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Earnings per common share: | | | | | | | | | | | | Basic - continuing operations | $ | 0.32 | | | | | $ | 0.35 | | | | | | | $ | 0.28 | | Basic - discontinued operations | $ | — | | | | | $ | — | | | | | | | $ | 0.07 | | Basic | $ | 0.32 | | | | | $ | 0.35 | | | | | | | $ | 0.35 | | | | | | | | | | | | | | Diluted - continuing operations | $ | 0.32 | | | | | $ | 0.35 | | | | | | | $ | 0.28 | | Diluted - discontinued operations | $ | — | | | | | $ | — | | | | | | | $ | 0.07 | | Diluted | $ | 0.32 | | | | | $ | 0.35 | | | | | | | $ | 0.35 | |
CONDENSED CONSOLIDATED AND COMBINED STATEMENT OF OPERATIONS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2023 | | As Previously Reported | | Adjustments | | As Restated | | Discontinued Operations Reclassifications | | Change in Basis of Presentation | | As Restated and Reclassified | Revenues | $ | 1,557.2 | | | $ | (3.6) | | | $ | 1,553.6 | | | $ | (134.6) | | | $ | — | | | $ | 1,419.0 | | Costs and expenses: | | | | | | | | | | | | Direct costs, exclusive of depreciation and amortization | 1,285.6 | | | (1.2) | | | 1,284.4 | | | (90.4) | | | (83.8) | | | 1,110.2 | | Selling, general and administrative expenses, exclusive of depreciation and amortization | 158.8 | | | (0.2) | | | 158.6 | | | (27.8) | | | 83.8 | | | 214.6 | | Depreciation and amortization | 47.9 | | | 0.7 | | | 48.6 | | | (4.3) | | | — | | | 44.3 | | | | | | | | | | | | | | Restructuring and other charges | 5.1 | | | — | | | 5.1 | | | (0.9) | | | — | | | 4.2 | | Total costs and expenses | 1,497.4 | | | (0.7) | | | 1,496.7 | | | (123.4) | | | — | | | 1,373.3 | | Operating income (loss) | 59.8 | | | (2.9) | | | 56.9 | | | (11.2) | | | — | | | 45.7 | | Other income (expense): | | | | | | | | | | | | Interest expense | (0.7) | | | — | | | (0.7) | | | — | | | 0.1 | | | (0.6) | | Foreign exchange gain (loss) | (0.1) | | | (0.2) | | | (0.3) | | | 0.3 | | | — | | | — | | Other, net | 1.0 | | | — | | | 1.0 | | | 0.1 | | | (0.1) | | | 1.0 | | Income (loss) before income taxes | 60.0 | | | (3.1) | | | 56.9 | | | (10.8) | | | — | | | 46.1 | | Provision for (benefit from) income taxes | 14.3 | | | (0.7) | | | 13.6 | | | (0.5) | | | — | | | 13.1 | | Net income | $ | 45.7 | | | $ | (2.4) | | | $ | 43.3 | | | $ | (10.3) | | | $ | — | | | $ | 33.0 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Earnings per common share: | | | | | | | | | | | | Basic - continuing operations | $ | 0.51 | | | | | $ | 0.49 | | | | | | | $ | 0.37 | | Basic - discontinued operations | $ | — | | | | | $ | — | | | | | | | $ | 0.12 | | Basic | $ | 0.51 | | | | | $ | 0.49 | | | | | | | $ | 0.49 | | | | | | | | | | | | | | Diluted - continuing operations | $ | 0.51 | | | | | $ | 0.49 | | | | | | | $ | 0.37 | | Diluted - discontinued operations | $ | — | | | | | $ | — | | | | | | | $ | 0.12 | | Diluted | $ | 0.51 | | | | | $ | 0.49 | | | | | | | $ | 0.49 | |
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, 2023 | | As Previously Reported | | Adjustments | | As Restated | | Discontinued Operations Reclassifications | | Change in Basis of Presentation | | As Restated and Reclassified | Revenues | $ | 776.4 | | | $ | 0.8 | | | $ | 777.2 | | | $ | (63.4) | | | $ | — | | | $ | 713.8 | | Costs and expenses: | | | | | | | | | | | | Direct costs, exclusive of depreciation and amortization | 647.3 | | | 1.4 | | | 648.7 | | | (44.8) | | | (40.1) | | | 563.8 | | Selling, general and administrative expenses, exclusive of depreciation and amortization | 78.9 | | | (0.1) | | | 78.8 | | | (12.1) | | | 40.1 | | | 106.8 | | Depreciation and amortization | 24.6 | | | 0.4 | | | 25.0 | | | (2.2) | | | — | | | 22.8 | | | | | | | | | | | | | | Restructuring and other charges | 11.6 | | | — | | | 11.6 | | | (1.5) | | | — | | | 10.1 | | Total costs and expenses | 762.4 | | | 1.7 | | | 764.1 | | | (60.6) | | | — | | | 703.5 | | Operating income (loss) | 14.0 | | | (0.9) | | | 13.1 | | | (2.8) | | | — | | | 10.3 | | Other income (expense): | | | | | | | | | | | | Interest expense | (34.6) | | | — | | | (34.6) | | | — | | | — | | | (34.6) | | Foreign exchange gain (loss) | (0.9) | | | (0.2) | | | (1.1) | | | (0.1) | | | — | | | (1.2) | | Other, net | 3.6 | | | — | | | 3.6 | | | — | | | — | | | 3.6 | | Income (loss) before income taxes | (17.9) | | | (1.1) | | | (19.0) | | | (2.9) | | | — | | | (21.9) | | Provision for (benefit from) income taxes | (4.8) | | | (0.2) | | | (5.0) | | | (0.8) | | | — | | | (5.8) | | Net loss | $ | (13.1) | | | $ | (0.9) | | | $ | (14.0) | | | $ | (2.1) | | | $ | — | | | $ | (16.1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Earnings (loss) per common share: | | | | | | | | | | | | Basic - continuing operations | $ | (0.15) | | | | | $ | (0.16) | | | | | | | $ | (0.18) | | Basic - discontinued operations | $ | — | | | | | $ | — | | | | | | | $ | 0.02 | | Basic | $ | (0.15) | | | | | $ | (0.16) | | | | | | | $ | (0.16) | | | | | | | | | | | | | | Diluted - continuing operations | $ | (0.15) | | | | | $ | (0.16) | | | | | | | $ | (0.18) | | Diluted - discontinued operations | $ | — | | | | | $ | — | | | | | | | $ | 0.02 | | Diluted | $ | (0.15) | | | | | $ | (0.16) | | | | | | | $ | (0.16) | |
CONDENSED CONSOLIDATED AND COMBINED STATEMENT OF OPERATIONS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Nine Months Ended September 30, 2023 | | As Previously Reported | | Adjustments | | As Restated | | Discontinued Operations Reclassifications | | Change in Basis of Presentation | | As Restated and Reclassified | Revenues | $ | 2,333.6 | | | $ | (2.8) | | | $ | 2,330.8 | | | $ | (198.0) | | | $ | — | | | $ | 2,132.8 | | Costs and expenses: | | | | | | | | | | | | Direct costs, exclusive of depreciation and amortization | 1,932.9 | | | 0.2 | | | 1,933.1 | | | (135.2) | | | (123.9) | | | 1,674.0 | | Selling, general and administrative expenses, exclusive of depreciation and amortization | 237.7 | | | (0.3) | | | 237.4 | | | (39.9) | | | 123.9 | | | 321.4 | | Depreciation and amortization | 72.5 | | | 1.1 | | | 73.6 | | | (6.5) | | | — | | | 67.1 | | | | | | | | | | | | | | Restructuring and other charges | 16.7 | | | — | | | 16.7 | | | (2.4) | | | — | | | 14.3 | | Total costs and expenses | 2,259.8 | | | 1.0 | | | 2,260.8 | | | (184.0) | | | — | | | 2,076.8 | | Operating income (loss) | 73.8 | | | (3.8) | | | 70.0 | | | (14.0) | | | — | | | 56.0 | | Other income (expense): | | | | | | | | | | | | Interest expense | (35.3) | | | — | | | (35.3) | | | — | | | 0.1 | | | (35.2) | | Foreign exchange gain (loss) | (1.0) | | | (0.4) | | | (1.4) | | | 0.2 | | | — | | | (1.2) | | Other, net | 4.6 | | | — | | | 4.6 | | | 0.1 | | | (0.1) | | | 4.6 | | Income (loss) before income taxes | 42.1 | | | (4.2) | | | 37.9 | | | (13.7) | | | — | | | 24.2 | | Provision for (benefit from) income taxes | 9.5 | | | (0.9) | | | 8.6 | | | (1.3) | | | — | | | 7.3 | | Net income | $ | 32.6 | | | $ | (3.3) | | | $ | 29.3 | | | $ | (12.4) | | | $ | — | | | $ | 16.9 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Earnings per common share: | | | | | | | | | | | | Basic - continuing operations | $ | 0.37 | | | | | $ | 0.33 | | | | | | | $ | 0.19 | | Basic - discontinued operations | $ | — | | | | | $ | — | | | | | | | $ | 0.14 | | Basic | $ | 0.37 | | | | | $ | 0.33 | | | | | | | $ | 0.33 | | | | | | | | | | | | | | Diluted - continuing operations | $ | 0.37 | | | | | $ | 0.33 | | | | | | | $ | 0.19 | | Diluted - discontinued operations | $ | — | | | | | $ | — | | | | | | | $ | 0.14 | | Diluted | $ | 0.37 | | | | | $ | 0.33 | | | | | | | $ | 0.33 | |
CONSOLIDATED AND COMBINED STATEMENT OF OPERATIONS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, 2023 | | As Previously Reported | | Adjustments | | As Restated | | Discontinued Operations Reclassifications | | Change in Basis of Presentation | | As Restated and Reclassified | Revenues | $ | 3,109.0 | | | $ | (3.2) | | | $ | 3,105.8 | | | $ | (263.3) | | | $ | — | | | $ | 2,842.5 | | Costs and expenses: | | | | | | | | | | | | Direct costs, exclusive of depreciation and amortization | 2,588.6 | | | 0.9 | | | 2,589.5 | | | (176.8) | | | (160.8) | | | 2,251.9 | | Selling, general and administrative expenses, exclusive of depreciation and amortization | 336.6 | | | 3.6 | | | 340.2 | | | (52.9) | | | 160.8 | | | 448.1 | | Depreciation and amortization | 96.4 | | | 1.6 | | | 98.0 | | | (8.7) | | | — | | | 89.3 | | Long-lived and goodwill asset impairments | — | | | 13.4 | | | 13.4 | | | (13.4) | | | — | | | — | | Restructuring and other charges | 24.3 | | | — | | | 24.3 | | | (3.1) | | | — | | | 21.2 | | Total costs and expenses | 3,045.9 | | | 19.5 | | | 3,065.4 | | | (254.9) | | | — | | | 2,810.5 | | Operating income (loss) | 63.1 | | | (22.7) | | | 40.4 | | | (8.4) | | | — | | | 32.0 | | Other income (expense): | | | | | | | | | | | | Interest expense | (69.8) | | | — | | | (69.8) | | | — | | | 0.1 | | | (69.7) | | Foreign exchange gain (loss) | 0.9 | | | (0.8) | | | 0.1 | | | 0.2 | | | — | | | 0.3 | | Other, net | 6.9 | | | — | | | 6.9 | | | 0.1 | | | (0.1) | | | 6.9 | | Income (loss) before income taxes | 1.1 | | | (23.5) | | | (22.4) | | | (8.1) | | | — | | | (30.5) | | Provision for (benefit from) income taxes | 4.5 | | | (1.7) | | | 2.8 | | | (1.6) | | | — | | | 1.2 | | Net loss | $ | (3.4) | | | $ | (21.8) | | | $ | (25.2) | | | $ | (6.5) | | | $ | — | | | $ | (31.7) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Earnings (loss) per common share: | | | | | | | | | | | | Basic - continuing operations | $ | (0.04) | | | | | $ | (0.29) | | | | | | | $ | (0.36) | | Basic - discontinued operations | $ | — | | | | | $ | — | | | | | | | $ | 0.07 | | Basic | $ | (0.04) | | | | | $ | (0.29) | | | | | | | $ | (0.29) | | | | | | | | | | | | | | Diluted - continuing operations | $ | (0.04) | | | | | $ | (0.29) | | | | | | | $ | (0.36) | | Diluted - discontinued operations | $ | — | | | | | $ | — | | | | | | | $ | 0.07 | | Diluted | $ | (0.04) | | | | | $ | (0.29) | | | | | | | $ | (0.29) | |
COMBINED STATEMENT OF OPERATIONS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Year-Ended December 31, 2022 | | As Previously Reported | | Adjustments | | As Restated | | Discontinued Operations Reclassifications | | Change in Basis of Presentation | | As Restated and Reclassified | Revenues | $ | 3,096.1 | | | $ | — | | | $ | 3,096.1 | | | $ | (259.1) | | | $ | — | | | $ | 2,837.0 | | Costs and expenses: | | | | | | | | | | | | Direct costs, exclusive of depreciation and amortization | 2,447.4 | | | 5.0 | | | 2,452.4 | | | (155.5) | | | (184.3) | | | 2,112.6 | Selling, general and administrative expenses, exclusive of depreciation and amortization | 279.8 | | | 2.2 | | | 282.0 | | | (50.2) | | | 184.3 | | | 416.1 | Depreciation and amortization | 92.7 | | | 0.9 | | | 93.6 | | | (8.1) | | | — | | | 85.5 | Long-lived and goodwill asset impairments | 9.8 | | | — | | | 9.8 | | | — | | | — | | | 9.8 | Restructuring and other charges | 30.5 | | | — | | | 30.5 | | | (4.6) | | | — | | | 25.9 | Total costs and expenses | 2,860.2 | | | 8.1 | | | 2,868.3 | | | (218.4) | | | — | | | 2,649.9 | Operating income (loss) | 235.9 | | | (8.1) | | | 227.8 | | | (40.7) | | | — | | | 187.1 | Other income (expense): | | | | | | | | | | | | Interest expense | (0.2) | | | — | | | (0.2) | | | — | | | — | | | (0.2) | | Foreign exchange gain (loss) | (0.9) | | | (0.7) | | | (1.6) | | | (0.4) | | | — | | | (2.0) | | Other, net | 2.2 | | | — | | | 2.2 | | | (0.1) | | | — | | | 2.1 | Income (loss) before income taxes | 237.0 | | | (8.8) | | | 228.2 | | | (41.2) | | | — | | | 187.0 | Provision for (benefit from) income taxes | 44.1 | | | (2.1) | | | 42.0 | | | (0.9) | | | — | | | 41.1 | Net income | $ | 192.9 | | | $ | (6.7) | | | $ | 186.2 | | | $ | (40.3) | | | $ | — | | | $ | 145.9 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Earnings per common share | | | | | | | | | | | | Basic - continuing operations | $ | 2.17 | | | | | $ | 2.09 | | | | | | | $ | 1.64 | | Basic - discontinued operations | $ | — | | | | | $ | — | | | | | | | $ | 0.45 | | Basic | $ | 2.17 | | | | | $ | 2.09 | | | | | | | $ | 2.09 | | | | | | | | | | | | | | Diluted - continuing operations | $ | 2.17 | | | | | $ | 2.09 | | | | | | | $ | 1.64 | | Diluted - discontinued operations | $ | — | | | | | $ | — | | | | | | | $ | 0.45 | | Diluted | $ | 2.17 | | | | | $ | 2.09 | | | | | | | $ | 2.09 | |
CONDENSED COMBINED STATEMENT OF COMPREHENSIVE INCOME (LOSS) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, 2023 | | | | As Previously Reported | | Adjustments | | As Restated | | | | | | | | | | | Net income | $ | 17.4 | | | $ | (4.9) | | | $ | 12.5 | | | | | | | | | | | | Foreign currency translation adjustments | 18.9 | | | 0.2 | | | 19.1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Other comprehensive income (loss) before tax | 18.9 | | | 0.2 | | | 19.1 | | | | | | | | | | | | Provision for income tax related to items of comprehensive income | — | | | — | | | — | | | | | | | | | | | | Other comprehensive income, net of tax | 18.9 | | | 0.2 | | | 19.1 | | | | | | | | | | | | Comprehensive income | $ | 36.3 | | | $ | (4.7) | | | $ | 31.6 | | | | | | | | | | | |
CONDENSED CONSOLIDATED AND COMBINED STATEMENT OF COMPREHENSIVE INCOME (LOSS) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2023 | | | | As Previously Reported | | Adjustments | | As Restated | | | | | | | | | | | Net income | $ | 28.3 | | | $ | 2.5 | | | $ | 30.8 | | | | | | | | | | | | Foreign currency translation adjustments | 29.5 | | | 0.4 | | | 29.9 | | | | | | | | | | | | Net benefit plan adjustments | 2.1 | | | — | | | 2.1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | Other comprehensive income, before tax | 31.6 | | | 0.4 | | | 32.0 | | | | | | | | | | | | Provision for income tax related to items of comprehensive income | — | | | — | | | — | | | | | | | | | | | | Other comprehensive income, net of tax | 31.6 | | | 0.4 | | | 32.0 | | | | | | | | | | | | Comprehensive income | $ | 59.9 | | | $ | 2.9 | | | $ | 62.8 | | | | | | | | | | | |
CONDENSED CONSOLIDATED AND COMBINED STATEMENT OF COMPREHENSIVE INCOME (LOSS) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2023 | | | | As Previously Reported | | Adjustments | | As Restated | | | | | | | | | | | Net income | $ | 45.7 | | | $ | (2.4) | | | $ | 43.3 | | | | | | | | | | | | Foreign currency translation adjustments | 48.4 | | | 0.6 | | | 49.0 | | | | | | | | | | | | Net benefit plan adjustments | 2.1 | | | — | | | 2.1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | Other comprehensive income, before tax | 50.5 | | | 0.6 | | | 51.1 | | | | | | | | | | | | Provision for income tax related to items of comprehensive income | — | | | — | | | — | | | | | | | | | | | | Other comprehensive income, net of tax | 50.5 | | | 0.6 | | | 51.1 | | | | | | | | | | | | Comprehensive income | $ | 96.2 | | | $ | (1.8) | | | $ | 94.4 | | | | | | | | | | | |
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (LOSS) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, 2023 | | | | As Previously Reported | | Adjustments | | As Restated | | | | | | | | | | | Net loss | $ | (13.1) | | | $ | (0.9) | | | $ | (14.0) | | | | | | | | | | | | Foreign currency translation adjustments | (56.0) | | | 0.4 | | | (55.6) | | | | | | | | | | | | | | | | | | | | | | | | | | | | Unrealized gain on derivative instruments | 1.6 | | | — | | | 1.6 | | | | | | | | | | | | Other comprehensive loss, before tax | (54.4) | | | 0.4 | | | (54.0) | | | | | | | | | | | | Provision for income tax related to items of comprehensive loss | (0.4) | | | — | | | (0.4) | | | | | | | | | | | | Other comprehensive loss, net of tax | (54.8) | | | 0.4 | | | (54.4) | | | | | | | | | | | | Comprehensive loss | $ | (67.9) | | | $ | (0.5) | | | $ | (68.4) | | | | | | | | | | | |
CONDENSED CONSOLIDATED AND COMBINED STATEMENT OF COMPREHENSIVE INCOME (LOSS) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Nine Months Ended September 30, 2023 | | | | As Previously Reported | | Adjustments | | As Restated | | | | | | | | | | | Net income | $ | 32.6 | | | $ | (3.3) | | | $ | 29.3 | | | | | | | | | | | | Foreign currency translation adjustments | (7.6) | | | 1.0 | | | (6.6) | | | | | | | | | | | | Net benefit plan adjustments | 2.1 | | | — | | | 2.1 | | | | | | | | | | | | Unrealized gain on derivative instruments | 1.6 | | | — | | | 1.6 | | | | | | | | | | | | Other comprehensive loss, before tax | (3.9) | | | 1.0 | | | (2.9) | | | | | | | | | | | | Provision for income tax related to items of comprehensive loss | (0.4) | | | — | | | (0.4) | | | | | | | | | | | | Other comprehensive loss, net of tax | (4.3) | | | 1.0 | | | (3.3) | | | | | | | | | | | | Comprehensive income | $ | 28.3 | | | $ | (2.3) | | | $ | 26.0 | | | | | | | | | | | |
CONSOLIDATED AND COMBINED STATEMENT OF COMPREHENSIVE INCOME (LOSS) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, 2023 | | | | As Previously Reported | | Adjustments | | As Restated | | | | | | | | | | | Net loss | $ | (3.4) | | | $ | (21.8) | | | $ | (25.2) | | | | | | | | | | | | Foreign currency translation adjustments | 57.6 | | | 1.7 | | | 59.3 | | | | | | | | | | | | Net benefit plan adjustments | 1.2 | | | — | | | 1.2 | | | | | | | | | | | | Unrealized gain on derivative instruments | (1.9) | | | — | | | (1.9) | | | | | | | | | | | | Other comprehensive income, before tax | 56.9 | | | 1.7 | | | 58.6 | | | | | | | | | | | | Provision (benefit) for income tax related to items of comprehensive income | 0.7 | | | — | | | 0.7 | | | | | | | | | | | | Other comprehensive income, net of tax | 57.6 | | | 1.7 | | | 59.3 | | | | | | | | | | | | Comprehensive income | $ | 54.2 | | | $ | (20.1) | | | $ | 34.1 | | | | | | | | | | | |
COMBINED STATEMENT OF COMPREHENSIVE INCOME (LOSS) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, 2022 | | | | As Previously Reported | | Adjustments | | As Restated | | | | | | | | | | | Net income | $ | 192.9 | | | $ | (6.7) | | | $ | 186.2 | | | | | | | | | | | | Foreign currency translation adjustments | (127.0) | | | 0.9 | | | (126.1) | | | | | | | | | | | | Net benefit plan adjustments | (0.6) | | | — | | | (0.6) | | | | | | | | | | | | | | | | | | | | | | | | | | | | Other comprehensive loss, before tax | (127.6) | | | 0.9 | | | (126.7) | | | | | | | | | | | | Provision for income tax related to items of comprehensive loss | — | | | — | | | — | | | | | | | | | | | | Other comprehensive loss, net of tax | (127.6) | | | 0.9 | | | (126.7) | | | | | | | | | | | | Comprehensive income | $ | 65.3 | | | (5.8) | | | 59.5 | | | | | | | | | | | |
CONDENSED CONSOLIDATED AND COMBINED STATEMENT OF CHANGES IN EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Common Stock | | | | | | | | | | | | Shares | Amounts | | Additional Paid-in Capital | | Former Parent Investment | | Accumulated Deficit | | Accumulated Other Comprehensive Loss | | Total Equity | Previously reported | | | | | | | | | | | | | Balance at December 31, 2022 | — | | $ | — | | | $ | — | | | $ | 3,618.6 | | | $ | — | | | $ | (276.0) | | | $ | 3,342.6 | | Net income | — | | — | | | — | | | 17.4 | | | — | | | — | | | 17.4 | | Other comprehensive income, net of tax | — | | — | | | — | | | — | | | — | | | 18.9 | | | 18.9 | | Net transfers from Former Parent | — | | — | | | — | | | 26.6 | | | — | | | — | | | 26.6 | | Balance at March 31, 2023 | — | | — | | | — | | | 3,662.6 | | | — | | | (257.1) | | | 3,405.5 | | Net income | — | | — | | | — | | | 28.3 | | | — | | | — | | | 28.3 | | Other comprehensive income, net of tax | — | | — | | | — | | | — | | | — | | | 31.6 | | | 31.6 | | Special payment to Former Parent | — | | — | | | — | | | (1,595.0) | | | — | | | — | | | (1,595.0) | | Net transfers to Former Parent | — | | — | | | — | | | (119.4) | | | — | | | — | | | (119.4) | | Reclassification of Former Parent investment to additional paid-in capital | — | | — | | | 1,976.5 | | | (1,976.5) | | | — | | | — | | | — | | Issuance of common stock | 88.8 | | 0.1 | | | — | | | — | | | — | | | — | | | 0.1 | | Balance at June 30, 2023 | 88.8 | | 0.1 | | | 1,976.5 | | | — | | | — | | | (225.5) | | | 1,751.1 | | Net loss | — | | — | | | — | | | — | | | (13.1) | | | — | | | (13.1) | | Other comprehensive loss, net of tax | — | | — | | | — | | | — | | | — | | | (54.8) | | | (54.8) | | Stock compensation | — | | — | | | 11.1 | | | — | | | — | | | — | | | 11.1 | | Balance at September 30, 2023 | 88.8 | | $ | 0.1 | | | $ | 1,987.6 | | | $ | — | | | $ | (13.1) | | | $ | (280.3) | | | $ | 1,694.3 | | Adjustments | | | | | | | | | | | | | Balance at December 31, 2022 | — | | $ | — | | | $ | — | | | $ | (3.8) | | | $ | — | | | $ | 1.2 | | | $ | (2.6) | | Net income | — | | — | | | — | | | (4.9) | | | — | | | — | | | (4.9) | | Other comprehensive income, net of tax | — | | — | | | — | | | — | | | — | | | 0.2 | | | 0.2 | | Net transfers from Former Parent | — | | — | | | — | | | 4.6 | | | — | | | — | | | 4.6 | | Balance at March 31, 2023 | — | | — | | | — | | | (4.1) | | | — | | | 1.4 | | | (2.7) | | Net income | — | | — | | | — | | | 2.5 | | | — | | | — | | | 2.5 | | Other comprehensive income, net of tax | — | | — | | | — | | | — | | | — | | | 0.4 | | | 0.4 | | | | | | | | | | | | | | | Net transfers to Former Parent | — | | — | | | — | | | (3.5) | | | — | | | — | | | (3.5) | | Reclassification of Former Parent investment to additional paid-in capital | — | | — | | | (5.1) | | | 5.1 | | | — | | | — | | | — | | | | | | | | | | | | | | | Balance at June 30, 2023 | — | | — | | | (5.1) | | | — | | | — | | | 1.8 | | | (3.3) | | Net loss | — | | — | | | — | | | — | | | (0.9) | | | — | | | (0.9) | | Other comprehensive loss, net of tax | — | | — | | | — | | | — | | | — | | | 0.4 | | | 0.4 | | | | | | | | | | | | | | | Balance at September 30, 2023 | — | | $ | — | | | $ | (5.1) | | | $ | — | | | $ | (0.9) | | | $ | 2.2 | | | $ | (3.8) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Common Stock | | | | | | | | | | | | Shares | Amounts | | Additional Paid-in Capital | | Former Parent Investment | | Accumulated Deficit | | Accumulated Other Comprehensive Loss | | Total Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | As Restated | | | | | | | | | | | | | Balance at December 31, 2022 | — | | $ | — | | | $ | — | | | $ | 3,614.8 | | | $ | — | | | $ | (274.8) | | | $ | 3,340.0 | | Net income | — | | — | | | — | | | 12.5 | | | — | | | — | | | 12.5 | | Other comprehensive income, net of tax | — | | — | | | — | | | — | | | — | | | 19.1 | | | 19.1 | | Net transfers from Former Parent | — | | — | | | — | | | 31.2 | | | — | | | — | | | 31.2 | | Balance at March 31, 2023 | — | | — | | | — | | | 3,658.5 | | | — | | | (255.7) | | | 3,402.8 | | Net income | — | | — | | | — | | | 30.8 | | | — | | | — | | | 30.8 | | Other comprehensive income, net of tax | — | | — | | | — | | | — | | | — | | | 32.0 | | | 32.0 | | Special payment to Former Parent | — | | — | | | — | | | (1,595.0) | | | — | | | — | | | (1,595.0) | | Net transfers to Former Parent | — | | — | | | — | | | (122.9) | | | — | | | — | | | (122.9) | | Reclassification of Former Parent investment to additional paid-in capital | — | | — | | | 1,971.4 | | | (1,971.4) | | | — | | | — | | | — | | Issuance of common stock | 88.8 | | 0.1 | | | — | | | — | | | — | | | — | | | 0.1 | | Balance at June 30, 2023 | 88.8 | | 0.1 | | | 1,971.4 | | | — | | | — | | | (223.7) | | | 1,747.8 | | Net loss | — | | — | | | — | | | — | | | (14.0) | | | — | | | (14.0) | | Other comprehensive loss, net of tax | — | | — | | | — | | | — | | | — | | | (54.4) | | | (54.4) | | Stock compensation | — | | — | | | 11.1 | | | — | | | — | | | — | | | 11.1 | | Balance at September 30, 2023 | 88.8 | | $ | 0.1 | | | $ | 1,982.5 | | | $ | — | | | $ | (14.0) | | | $ | (278.1) | | | $ | 1,690.5 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CONSOLIDATED AND COMBINED STATEMENT OF CHANGES IN EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Common Stock | | | | | | | | | | | | Shares | Amounts | | Additional Paid-in Capital | | Former Parent Investment | | Accumulated Deficit | | Accumulated Other Comprehensive Loss | | Total Equity | Previously reported | | | | | | | | | | | | | Balance at December 31, 2022 | — | | $ | — | | | $ | — | | | $ | 3,618.6 | | | $ | — | | | $ | (276.0) | | | $ | 3,342.6 | | Net loss | — | | — | | | — | | | 45.7 | | | (49.1) | | | — | | | (3.4) | | Other comprehensive income, net of tax | — | | — | | | — | | | — | | | — | | | 57.6 | | | 57.6 | | Special payment to Former Parent | — | | — | | | — | | | (1,595.0) | | | — | | | — | | | (1,595.0) | | Net transfers to Former Parent | — | | — | | | — | | | (89.7) | | | — | | | — | | | (89.7) | | Reclassification of Former Parent investment to additional paid-in capital | — | | — | | | 1,979.6 | | | (1,979.6) | | | — | | | — | | | — | | Issuance of common stock | 88.8 | | 0.1 | | | — | | | — | | | — | | | — | | | 0.1 | | Stock compensation | — | | — | | | 26.6 | | | — | | | — | | | — | | | 26.6 | | Balance at December 31, 2023 | 88.8 | | $ | 0.1 | | | $ | 2,006.2 | | | $ | — | | | $ | (49.1) | | | $ | (218.4) | | | $ | 1,738.8 | | Adjustments | | | | | | | | | | | | | Balance at December 31, 2022 | — | | — | | | — | | | (3.8) | | | — | | | 1.2 | | | (2.6) | | Net loss | — | | — | | | — | | | (2.4) | | | (19.4) | | | — | | | (21.8) | | Other comprehensive income, net of tax | — | | — | | | — | | | — | | | — | | | 1.7 | | | 1.7 | | | | | | | | | | | | | | | Net transfers to Former Parent | — | | — | | | — | | | (2.0) | | | — | | | — | | | (2.0) | | Reclassification of Former Parent investment to additional paid-in capital | — | | — | | | (8.2) | | | 8.2 | | | — | | | — | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | Balance at December 31, 2023 | — | | $ | — | | | $ | (8.2) | | | $ | — | | | $ | (19.4) | | | $ | 2.9 | | | $ | (24.7) | | As Restated | | | | | | | | | | | | | Balance at December 31, 2022 | — | | — | | | — | | | 3,614.8 | | | — | | | (274.8) | | | 3,340.0 | | Net loss | — | | — | | | — | | | 43.3 | | | (68.5) | | | — | | | (25.2) | | Other comprehensive income, net of tax | — | | — | | | — | | | — | | | — | | | 59.3 | | | 59.3 | | Special payment to Former Parent | — | | — | | | — | | | (1,595.0) | | | — | | | — | | | (1,595.0) | | Net transfers to Former Parent | — | | — | | | — | | | (91.7) | | | — | | | — | | | (91.7) | | Reclassification of Former Parent investment to additional paid-in capital | — | | — | | | 1,971.4 | | | (1,971.4) | | | — | | | — | | | — | | Issuance of common stock | 88.8 | | 0.1 | | | — | | | — | | | — | | | — | | | 0.1 | | Stock compensation | — | | — | | | 26.6 | | | — | | | — | | | — | | | 26.6 | | Balance at December 31, 2023 | 88.8 | | $ | 0.1 | | | $ | 1,998.0 | | | $ | — | | | $ | (68.5) | | | $ | (215.5) | | | $ | 1,714.1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
COMBINED STATEMENT OF CHANGES IN EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Common Stock | | | | | | | | | | | | Shares | Amounts | | Additional Paid-in Capital | | Former Parent Investment | | Accumulated Deficit | | Accumulated Other Comprehensive Loss | | Total Equity | Previously reported | | | | | | | | | | | | | Balance at December 31, 2021 | — | | $ | — | | | $ | — | | | $ | 3,409.0 | | | $ | — | | | $ | (148.4) | | | $ | 3,260.6 | | Net income | — | | — | | | — | | | 192.9 | | | — | | | — | | | 192.9 | | Other comprehensive loss, net of tax | — | | — | | | — | | | — | | | — | | | (127.6) | | | (127.6) | | | | | | | | | | | | | | | Net transfers to Former Parent | — | | — | | | — | | | 16.7 | | | — | | | — | | | 16.7 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Balance at December 31, 2022 | — | | — | | | — | | | 3,618.6 | | | — | | | (276.0) | | | 3,342.6 | | Adjustments | | | | | | | | | | | | | Balance at December 31, 2021 | — | | — | | | — | | | 0.5 | | | — | | | 0.3 | | | 0.8 | | Net income | — | | — | | | — | | | (6.7) | | | — | | | — | | | (6.7) | | Other comprehensive loss, net of tax | — | | — | | | — | | | — | | | — | | | 0.9 | | | 0.9 | | | | | | | | | | | | | | | Net transfers to Former Parent | — | | — | | | — | | | 2.4 | | | — | | | — | | | 2.4 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Balance at December 31, 2022 | — | | — | | | — | | | (3.8) | | | — | | | 1.2 | | | (2.6) | | As Restated | | | | | | | | | | | | | Balance at December 31, 2021 | — | | — | | | — | | | 3,409.5 | | | — | | | (148.1) | | | 3,261.4 | | Net income | — | | — | | | — | | | 186.2 | | | — | | | — | | | 186.2 | | Other comprehensive loss, net of tax | — | | — | | | — | | | — | | | — | | | (126.7) | | | (126.7) | | | | | | | | | | | | | | | Net transfers to Former Parent | — | | — | | | — | | | 19.1 | | | — | | | — | | | 19.1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Balance at December 31, 2022 | — | | $ | — | | | $ | — | | | $ | 3,614.8 | | | $ | — | | | $ | (274.8) | | | $ | 3,340.0 | |
CONDENSED COMBINED STATEMENT OF CASH FLOWS | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, 2023 | | | As Previously Reported | | Adjustments | | As Restated | | | | | CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | Net income | | $ | 17.4 | | | $ | (4.9) | | | $ | 12.5 | | | | | | Adjustments to reconcile net earnings to net cash provided by operating activities: | | | | | | | | | | | Depreciation and amortization | | 22.8 | | | 0.3 | | | 23.1 | | | | | | Stock compensation | | 6.7 | | | — | | | 6.7 | | | | | | Operating lease right-of-use asset expense | | 7.8 | | | — | | | 7.8 | | | | | | Goodwill and other asset impairments | | — | | | — | | | — | | | | | | Deferred income taxes | | (3.7) | | | 0.1 | | | (3.6) | | | | | | Other, net | | 0.8 | | | 0.1 | | | 0.9 | | | | | | Change in assets and liabilities (net of effects of acquisitions): | | | | | | | | | | | Decrease in accounts receivable and unbilled services, net | | 26.8 | | | 0.5 | | | 27.3 | | | | | | Increase in prepaid expenses and other | | (18.6) | | | (0.5) | | | (19.1) | | | | | | Increase in accounts payable | | 20.9 | | | (0.5) | | | 20.4 | | | | | | Decrease in deferred revenue | | (13.9) | | | 1.0 | | | (12.9) | | | | | | Decrease in accrued expenses and other | | (63.6) | | | (1.5) | | | (65.1) | | | | | | Net cash provided by (used for) operating activities | | 3.4 | | | (5.4) | | | (2.0) | | | | | | CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | Capital expenditures | | (16.2) | | | — | | | (16.2) | | | | | | Proceeds from sale of assets | | — | | | — | | | — | | | | | | Net cash used for investing activities | | (16.2) | | | — | | | (16.2) | | | | | | CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Net transfers from Parent | | 19.9 | | | 4.6 | | | 24.5 | | | | | | Net cash provided by financing activities | | 19.9 | | | 4.6 | | | 24.5 | | | | | | Effect of exchange rate changes on cash and cash equivalents | | 1.1 | | | 0.4 | | | 1.5 | | | | | | Net change in cash and cash equivalents | | 8.2 | | | (0.4) | | | 7.8 | | | | | | Cash and cash equivalents at beginning of period | | 112.0 | | | (1.6) | | | 110.4 | | | | | | Cash and cash equivalents at end of period | | $ | 120.2 | | | $ | (2.0) | | | $ | 118.2 | | | | | |
The cash flows related to discontinued operations have not been segregated and are included in the adjusted and restated statements of cash flows included above. CONDENSED CONSOLIDATED AND COMBINED STATEMENT OF CASH FLOWS | | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2023 | | | As Previously Reported | | Adjustments | | As Restated | | | | | CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | Net income | | $ | 45.7 | | | $ | (2.4) | | | $ | 43.3 | | | | | | Adjustments to reconcile net earnings to net cash provided by operating activities: | | | | | | | | | | | Depreciation and amortization | | 47.9 | | | 0.7 | | | 48.6 | | | | | | Stock compensation | | 16.1 | | | — | | | 16.1 | | | | | | Operating lease right-of-use asset expense | | 14.3 | | | — | | | 14.3 | | | | | | | | | | | | | | | | | Deferred income taxes | | (3.9) | | | (0.6) | | | (4.5) | | | | | | Other, net | | 6.5 | | | — | | | 6.5 | | | | | | Change in assets and liabilities (net of effects of acquisitions): | | | | | | | | | | | Decrease in accounts receivable and unbilled services, net | | 7.8 | | | 3.6 | | | 11.4 | | | | | | Increase in prepaid expenses and other | | (16.0) | | | (1.2) | | | (17.2) | | | | | | Increase in accounts payable | | 23.7 | | | (3.8) | | | 19.9 | | | | | | Decrease in deferred revenue | | (7.7) | | | 2.2 | | | (5.5) | | | | | | Increase in accrued expenses and other | | 19.8 | | | (4.6) | | | 15.2 | | | | | | Net cash provided by operating activities | | 154.2 | | | (6.1) | | | 148.1 | | | | | | CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | Capital expenditures | | (25.8) | | | — | | | (25.8) | | | | | | Proceeds from sale of assets | | 0.3 | | | — | | | 0.3 | | | | | | Net cash used for investing activities | | (25.5) | | | — | | | (25.5) | | | | | | CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | Proceeds from revolving credit facilities | | — | | | — | | | — | | | | | | Payments on revolving credit facilities | | — | | | — | | | — | | | | | | Proceeds from term loans | | 1,061.4 | | | — | | | 1,061.4 | | | | | | Proceeds from issuance of senior notes | | 570.0 | | | — | | | 570.0 | | | | | | Debt issuance costs | | (26.4) | | | — | | | (26.4) | | | | | | Principal payments of long-term debt | | — | | | — | | | — | | | | | | Special payment to Former Parent | | (1,595.0) | | | — | | | (1,595.0) | | | | | | Net transfers from Parent | | (136.7) | | | 1.3 | | | (135.4) | | | | | | Net cash used for financing activities | | (126.7) | | | 1.3 | | | (125.4) | | | | | | Effect of exchange rate changes on cash and cash equivalents | | 0.3 | | | 1.0 | | | 1.3 | | | | | | Net change in cash and cash equivalents | | 2.3 | | | (3.8) | | | (1.5) | | | | | | Cash and cash equivalents at beginning of period | | 112.0 | | | (1.6) | | | 110.4 | | | | | | Cash and cash equivalents at end of period | | $ | 114.3 | | | $ | (5.4) | | | $ | 108.9 | | | | | |
The cash flows related to discontinued operations have not been segregated and are included in the adjusted and restated statements of cash flows included above. CONDENSED CONSOLIDATED AND COMBINED STATEMENT OF CASH FLOWS | | | | | | | | | | | | | | | | | | | | | | | | | | | Nine Months Ended September 30, 2023 | | | As Previously Reported | | Adjustments | | As Restated | | | | | CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | Net income | | $ | 32.6 | | | $ | (3.3) | | | $ | 29.3 | | | | | | Adjustments to reconcile net earnings to net cash provided by operating activities: | | | | | | | | | | | Depreciation and amortization | | 72.5 | | | 1.1 | | | 73.6 | | | | | | Stock compensation | | 27.2 | | | — | | | 27.2 | | | | | | Operating lease right-of-use asset expense | | 20.9 | | | — | | | 20.9 | | | | | | Goodwill and other asset impairments | | — | | | — | | | — | | | | | | Deferred income taxes | | (12.7) | | | (0.6) | | | (13.3) | | | | | | Other, net | | 3.5 | | | — | | | 3.5 | | | | | | Change in assets and liabilities (net of effects of acquisitions): | | | | | | | | | | | Increase in accounts receivable and unbilled services, net | | (26.6) | | | 3.5 | | | (23.1) | | | | | | Increase in prepaid expenses and other | | (3.1) | | | 3.7 | | | 0.6 | | | | | | Increase in accounts payable | | 47.3 | | | (1.4) | | | 45.9 | | | | | | Decrease in deferred revenue | | (6.5) | | | 0.5 | | | (6.0) | | | | | | Decrease in accrued expenses and other | | (0.1) | | | (8.5) | | | (8.6) | | | | | | Net cash provided by operating activities | | 155.0 | | | (5.0) | | | 150.0 | | | | | | CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | Capital expenditures | | (30.9) | | | — | | | (30.9) | | | | | | Proceeds from sale of assets | | 8.1 | | | — | | | 8.1 | | | | | | Net cash used for investing activities | | (22.8) | | | — | | | (22.8) | | | | | | CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | Proceeds from revolving credit facilities | | 24.0 | | | — | | | 24.0 | | | | | | Payments on revolving credit facilities | | (24.0) | | | — | | | (24.0) | | | | | | Proceeds from term loans | | 1,061.4 | | | — | | | 1,061.4 | | | | | | Proceeds from issuance of senior notes | | 570.0 | | | — | | | 570.0 | | | | | | Debt issuance costs | | (26.4) | | | — | | | (26.4) | | | | | | Principal payments of long-term debt | | (7.7) | | | — | | | (7.7) | | | | | | Special payment to Former Parent | | (1,595.0) | | | — | | | (1,595.0) | | | | | | Net transfers from Parent | | (136.7) | | | 1.3 | | | (135.4) | | | | | | Net cash used for financing activities | | (134.4) | | | 1.3 | | | (133.1) | | | | | | Effect of exchange rate changes on cash and cash equivalents | | (2.3) | | | 1.6 | | | (0.7) | | | | | | Net change in cash and cash equivalents | | (4.5) | | | (2.1) | | | (6.6) | | | | | | Cash and cash equivalents at beginning of period | | 112.0 | | | (1.6) | | | 110.4 | | | | | | Cash and cash equivalents at end of period | | $ | 107.5 | | | $ | (3.7) | | | $ | 103.8 | | | | | |
The cash flows related to discontinued operations have not been segregated and are included in the adjusted and restated statements of cash flows included above. CONSOLIDATED AND COMBINED STATEMENT OF CASH FLOWS | | | | | | | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, 2023 | | | As Previously Reported | | Adjustments | | As Restated | | | | | CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | Net loss | | $ | (3.4) | | | $ | (21.8) | | | $ | (25.2) | | | | | | Adjustments to reconcile net earnings to net cash provided by operating activities: | | | | | | | | | | | Depreciation and amortization | | 96.4 | | | 1.6 | | | 98.0 | | | | | | Stock compensation | | 42.7 | | | — | | | 42.7 | | | | | | Operating lease right-of-use asset expense | | 27.4 | | | — | | | 27.4 | | | | | | Goodwill and other asset impairments | | — | | | 13.4 | | | 13.4 | | | | | | Deferred income taxes | | (40.5) | | | (1.1) | | | (41.6) | | | | | | Other, net | | (1.0) | | | — | | | (1.0) | | | | | | Change in assets and liabilities (net of effects of acquisitions): | | | | | | | | | | | Increase in accounts receivable and unbilled services, net | | (28.8) | | | 3.2 | | | (25.6) | | | | | | Increase in prepaid expenses and other | | (2.0) | | | (1.4) | | | (3.4) | | | | | | Increase in accounts payable | | 51.1 | | | 4.2 | | | 55.3 | | | | | | Decrease in deferred revenue | | (3.4) | | | 1.2 | | | (2.2) | | | | | | Increase in accrued expenses and other | | 28.9 | | | 1.7 | | | 30.6 | | | | | | Net cash provided by operating activities | | 167.4 | | | 1.0 | | | 168.4 | | | | | | CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | Capital expenditures | | (40.3) | | | — | | | (40.3) | | | | | | Proceeds from sale of assets | | 8.5 | | | — | | | 8.5 | | | | | | Net cash used for investing activities | | (31.8) | | | — | | | (31.8) | | | | | | CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | Proceeds from revolving credit facilities | | 164.0 | | | — | | | 164.0 | | | | | | Payments on revolving credit facilities | | (164.0) | | | — | | | (164.0) | | | | | | Proceeds from term loans | | 1,061.4 | | | — | | | 1,061.4 | | | | | | Proceeds from issuance of senior notes | | 570.0 | | | — | | | 570.0 | | | | | | Debt issuance costs | | (26.4) | | | — | | | (26.4) | | | | | | Principal payments of long-term debt | | (15.4) | | | — | | | (15.4) | | | | | | Special payment to Former Parent | | (1,595.0) | | | — | | | (1,595.0) | | | | | | Net transfers from Parent | | (133.6) | | | (1.8) | | | (135.4) | | | | | | Net cash used for financing activities | | (139.0) | | | (1.8) | | | (140.8) | | | | | | Effect of exchange rate changes on cash and cash equivalents | | — | | | 2.4 | | | 2.4 | | | | | | Net change in cash and cash equivalents | | (3.4) | | | 1.6 | | | (1.8) | | | | | | Cash and cash equivalents at beginning of period | | 112.0 | | | (1.6) | | | 110.4 | | | | | | Cash and cash equivalents at end of period | | $ | 108.6 | | | $ | — | | | $ | 108.6 | | | | | |
The cash flows related to discontinued operations have not been segregated and are included in the adjusted and restated statements of cash flows included above. COMBINED STATEMENT OF CASH FLOWS | | | | | | | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, 2022 | | | As Previously Reported | | Adjustments | | As Restated | | | | | CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | Net income | | $ | 192.9 | | | $ | (6.7) | | | $ | 186.2 | | | | | | Adjustments to reconcile net earnings to net cash provided by operating activities: | | | | | | | | | | | Depreciation and amortization | | 92.7 | | | 0.9 | | | 93.6 | | | | | | Stock compensation | | 25.4 | | | — | | | 25.4 | | | | | | Operating lease right-of-use asset expense | | 24.9 | | | — | | | 24.9 | | | | | | Goodwill and other asset impairments | | 9.8 | | | — | | | 9.8 | | | | | | Deferred income taxes | | (16.5) | | | — | | | (16.5) | | | | | | Other, net | | 4.1 | | | — | | | 4.1 | | | | | | Change in assets and liabilities (net of effects of acquisitions): | | | | | | | | | | | Increase in accounts receivable and unbilled services, net | | (105.0) | | | — | | | (105.0) | | | | | | (Increase) decrease in prepaid expenses and other | | (12.2) | | | 3.1 | | | (9.1) | | | | | | Increase (decrease) in accounts payable | | 22.4 | | | 2.4 | | | 24.8 | | | | | | Increase (decrease) in deferred revenue | | (32.5) | | | 2.4 | | | (30.1) | | | | | | Increase (decrease) in accrued expenses and other | | (118.5) | | | (6.9) | | | (125.4) | | | | | | Net cash (used for) provided by operating activities | | 87.5 | | | (4.8) | | | 82.7 | | | | | | CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | Capital expenditures | | (54.4) | | | — | | | (54.4) | | | | | | Proceeds from sale of assets | | 0.4 | | | — | | | 0.4 | | | | | | Net cash used for investing activities | | (54.0) | | | — | | | (54.0) | | | | | | CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Net transfers to Former Parent | | (8.7) | | | 2.4 | | | (6.3) | | | | | | Net cash used for financing activities | | (8.7) | | | 2.4 | | | (6.3) | | | | | | Effect of exchange rate changes on cash and cash equivalents | | (7.4) | | | 0.8 | | | (6.6) | | | | | | Net change in cash and cash equivalents | | 17.4 | | | (1.6) | | | 15.8 | | | | | | Cash and cash equivalents at beginning of period | | 94.6 | | | — | | | 94.6 | | | | | | Cash and cash equivalents at end of period | | $ | 112.0 | | | $ | (1.6) | | | $ | 110.4 | | | | | |
The cash flows related to discontinued operations have not been segregated and are included in the adjusted and restated statements of cash flows included above.
|