XML 24 R5.htm IDEA: XBRL DOCUMENT v3.19.3
Unaudited Condensed Consolidated Statements of Changes in Shareholders' Equity - USD ($)
$ in Millions
Total
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Treasury Stock
Accumulated Other Comprehensive Income (Loss)
Ordinary Class A
Common Stock
Ordinary Class B
Common Stock
Common Class A
Common Class A
Common Stock
Common Class C
Common Class C
Common Stock
Shares subject to a $15.00 earn-out
Shares subject to a $15.00 earn-out
Additional Paid-In Capital
Shares subject to a $15.00 earn-out
Common Class A
Shares subject to a $15.00 earn-out
Common Class A
Common Stock
Shares subject to a $15.00 earn-out
Common Class C
Shares subject to a $12.50 earn-out
Shares subject to a $12.50 earn-out
Additional Paid-In Capital
Shares subject to a $12.50 earn-out
Common Class A
Shares subject to a $12.50 earn-out
Common Class A
Common Stock
Shares subject to a $12.50 earn-out
Common Class C
Shares subject to a $12.50 earn-out
Common Class C
Common Stock
Shares subject to a $12.25 earn-out
Shares subject to a $12.25 earn-out
Additional Paid-In Capital
Shares subject to a $12.25 earn-out
Common Class A
Shares subject to a $12.25 earn-out
Common Class A
Common Stock
Shares subject to a $12.25 earn-out
Common Class C
Beginning Balance (shares) at Dec. 31, 2017   995                                                    
Beginning Balance at Dec. 31, 2017 $ 212.3 $ 0.0 $ 291.4 $ (61.3) $ (1.5) $ (16.3)                                            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                        
Foreign currency translation 4.5         4.5                                            
Net loss (6.8)     (6.8)                                                
Ending Balance (shares) at Mar. 31, 2018   995                                                    
Ending Balance at Mar. 31, 2018 210.0 $ 0.0 291.4 (68.1) (1.5) (11.8)                                            
Beginning Balance (shares) at Dec. 31, 2017   995                                                    
Beginning Balance at Dec. 31, 2017 212.3 $ 0.0 291.4 (61.3) (1.5) (16.3)                                            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                        
Net loss (4.6)                                                      
Ending Balance (shares) at Sep. 30, 2018   995                                                    
Ending Balance at Sep. 30, 2018 202.3 $ 0.0 291.4 (65.9) (1.5) (21.7)                                            
Beginning Balance (shares) at Mar. 31, 2018   995                                                    
Beginning Balance at Mar. 31, 2018 210.0 $ 0.0 291.4 (68.1) (1.5) (11.8)                                            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                        
Foreign currency translation (8.8)         (8.8)                                            
Net loss 1.9                                                      
Ending Balance (shares) at Jun. 30, 2018   995                                                    
Ending Balance at Jun. 30, 2018 203.1 $ 0.0 291.4 (66.2) (1.5) (20.6)                                            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                        
Foreign currency translation (1.1)         (1.1)                                            
Net loss 0.3                                                      
Ending Balance (shares) at Sep. 30, 2018   995                                                    
Ending Balance at Sep. 30, 2018 $ 202.3 $ 0.0 291.4 (65.9) (1.5) (21.7)                                            
Beginning Balance (shares) at Dec. 31, 2018 995 995                     0         0           0        
Beginning Balance at Dec. 31, 2018 $ 196.4 $ 0.0 291.4 (69.9) (1.5) (23.6)                                            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                        
Foreign currency translation (3.4)         (3.4)                                            
Net loss (3.2)     (3.2)                                                
Ending Balance (shares) at Mar. 31, 2019   995                                                    
Ending Balance at Mar. 31, 2019 $ 189.8 $ 0.0 291.4 (73.1) (1.5) (27.0)                                            
Beginning Balance (shares) at Dec. 31, 2018 995 995                     0         0           0        
Beginning Balance at Dec. 31, 2018 $ 196.4 $ 0.0 291.4 (69.9) (1.5) (23.6)                                            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                        
Net loss (19.0)                                                      
Ending Balance (shares) at Jun. 02, 2019   0                                                    
Ending Balance at Jun. 02, 2019 0.0 $ 0.0 0.0 0.0 0.0 0.0                                            
Beginning Balance (shares) at Mar. 31, 2019   995                                                    
Beginning Balance at Mar. 31, 2019 189.8 $ 0.0 291.4 (73.1) (1.5) (27.0)                                            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                        
Foreign currency translation 74.1         74.1                                            
Net loss (15.8)                                                      
Purchase of Ranpak Corp. (shares)   (995)                                                    
Purchase of Ranpak Corp. (248.1)   (291.4) 88.9 1.5 (47.1)                                            
Ending Balance (shares) at Jun. 02, 2019   0                                                    
Ending Balance at Jun. 02, 2019 0.0 $ 0.0 0.0 0.0 $ 0.0 0.0                                            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                        
Net loss $ (12.0)                                                      
Ending Balance (shares) at Sep. 30, 2019 53,872,645           0 0 47,361,352 47,361,352 6,511,293 6,511,293 2,940,336   2,940,336   0 3,750,000   3,018,617   731,383   157,500   157,500   0
Ending Balance at Sep. 30, 2019 $ 399.6   429.8 (23.9)   (6.3) $ 0.0 $ 0.0   $ 0.0   $ 0.0                                
Beginning Balance (shares) at Jun. 03, 2019             2,770,967 11,250,000   0   0                                
Beginning Balance at Jun. 03, 2019 5.0   16.9 (11.9)   0.0 $ 0.0 $ 0.0   $ 0.0   $ 0.0                                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                        
Forward Purchase Shares (shares)             15,000,000                                          
Forward Purchase Shares 0.0           $ 0.0                                          
Additional Shares Purchased (shares)             16,149,317                                          
Additional Shares Purchased 0.0           $ 0.0                                          
Conversion of Forward Purchase & Additional Shares (shares)             (31,149,317)     25,454,282   5,695,035                                
Conversion of Forward Purchase & Additional Shares 256.0   256.0       $ 0.0     $ 0.0   $ 0.0                                
Shares Canceled (shares)               (3,854,664)                                        
Shares Canceled (31.7)   (31.7)         $ 0.0                                        
Convert Class B (shares)               (7,395,336)   547,500   0                                
Convert Class B 4.5   4.5         $ 0.0   $ 0.0   $ 0.0                                
Convert Public Shares (shares)                   14,581,346                                    
Convert Public Shares 119.9   119.9             $ 0.0                                    
Convert Private Placement Warrants (shares)                   658,051   84,875                                
Convert Private Placement Warrants 6.1   6.1             $ 0.0   $ 0.0                                
Shares subject to earnout (shares)                               2,940,336         3,018,617   731,383       157,500  
Shares subject to earnout                         $ 24.2 $ 24.2   $ 0.0   $ 30.8 $ 30.8   $ 0.0   $ 0.0 $ 1.3 $ 1.3   $ 0.0  
Public Shares Redeemed (shares)             (2,770,967)                                          
Public Shares Redeemed 0.0           $ 0.0                                          
Issue restricted stock units 0.2   0.2                                                  
Foreign currency translation 4.8         4.8                                            
Net loss $ (10.4)     (10.4)                                                
Ending Balance (shares) at Sep. 30, 2019 53,872,645           0 0 47,361,352 47,361,352 6,511,293 6,511,293 2,940,336   2,940,336   0 3,750,000   3,018,617   731,383   157,500   157,500   0
Ending Balance at Sep. 30, 2019 $ 399.6   429.8 (23.9)   (6.3) $ 0.0 $ 0.0   $ 0.0   $ 0.0                                
Beginning Balance (shares) at Jun. 30, 2019             0 0   47,357,632   6,511,293                                
Beginning Balance at Jun. 30, 2019 410.7   428.2 (22.3)   4.8 $ 0.0 $ 0.0   $ 0.0   $ 0.0                                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                        
Issue restricted stock units 1.6   1.6                                                  
Issue Director Shares (shares)                   3,720                                    
Foreign currency translation (11.1)         (11.1)                                            
Net loss $ (1.6)     (1.6)                                                
Ending Balance (shares) at Sep. 30, 2019 53,872,645           0 0 47,361,352 47,361,352 6,511,293 6,511,293 2,940,336   2,940,336   0 3,750,000   3,018,617   731,383   157,500   157,500   0
Ending Balance at Sep. 30, 2019 $ 399.6   $ 429.8 $ (23.9)   $ (6.3) $ 0.0 $ 0.0   $ 0.0   $ 0.0