XML 51 R38.htm IDEA: XBRL DOCUMENT v3.22.0.1
Financial Instruments and Risk Management (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Disclosures [Abstract]  
Summary of Financial Instruments Recognized at Fair Value
We elected to apply fair value option accounting to the Tax receivable agreement. A summary of the Company's financial instruments recognized at fair value, and the fair value measurements used, follows:
Balance Sheet LocationTotalQuoted prices in active markets for identical assets (Level 1)Other observable inputs (Level 2)Unobservable inputs (Level 3)
December 31, 2021
Assets:
Interest rate swapsOther noncurrent assets$16.1 $— $16.1 $— 
Total assets$16.1 $— $16.1 $— 
Liabilities:
Interest rate swapsAccrued expenses and other liabilities$7.4 $— $7.4 $— 
Contingent considerationAccrued expenses and other liabilities3.7 — — 3.7 
Private warrantsWarrant liabilities149.6 — 149.6 — 
Total liabilities$160.7 $— $157.0 $3.7 
Balance Sheet LocationTotalQuoted prices in active markets for identical assets (Level 1)Other observable inputs (Level 2)Unobservable inputs (Level 3)
December 31, 2020
Liabilities:
Tax Receivable AgreementOther long-term liabilities$155.6 $— $— $155.6 
Interest rate swapsAccrued expenses and other liabilities10.3 — 10.3 — 
Interest rate swapsOther long-term liabilities22.5 — 22.5 — 
Public warrantsCurrent portion of warrant liabilities68.5 68.5 — — 
Private warrantsWarrant liabilities87.7 — 87.7 — 
Total liabilities$344.6 $68.5 $120.5 $155.6 
Summary of the Change in Value for the Tax Receivable Agreement
Details of the changes in fair value for the Tax receivable agreement are as follows:
20212020
Beginning fair value liability balance, January 1,$155.6 $— 
Tax receivable agreement, initially recorded— 133.4 
Change in fair value7.7 22.2 
Gain on Tax Receivable Agreement(59.2)— 
Amounts previously recorded in accumulated other comprehensive income (loss)(4.1)— 
Reclassification to accrued expenses and other liabilities(100.0)— 
Ending fair value liability balance, December 31,$— $155.6 
Fair Value Measurement Inputs and Valuation Techniques The significant assumptions which the Company used in the model are:
Private Placement Warrant valuation inputsDecember 31, 2021December 31, 2020
Stock price$24.97 $18.67 
Strike price$11.50 $11.50 
Remaining life3.104.10
Volatility34.2 %30.6 %
Interest rate (1)
0.98 %0.27 %
Dividend yield (2)
0.04 %0.05 %
(1)    Interest rate determined from a constant maturity treasury yield
(2)    December 31, 2021 and 2020 dividend yield assumes $0.01 per share per annum.
Schedule of Carrying Values and Estimated Fair Values of Debt Instruments The following table presents the estimated fair value and carrying value of long-term debt, including the current portion of long-term debt as of December 31, 2021 and 2020.
 December 31, 2021December 31, 2020
 Fair Value
Par Value (1)
Fair Value
Par Value (1)
Term Loan due 2027$2,148.2 $2,161.7 $2,169.9 $2,183.5 
Senior Secured Notes due 2028853.2 850.0 — — 
(1)See "Note 6 — Debt" for additional information