XML 50 R38.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value Measurement (Tables)
9 Months Ended
Sep. 30, 2021
Fair Value Disclosures [Abstract]  
Schedule of Financial Assets and Liabilities Measured at Fair Value on Recurring Basis

The Company’s financial assets and liabilities measured at fair value on a recurring basis are as follows (in millions):

 

 

Successor

 

 

 

September 30, 2021

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

 

$

 

 

 

$

 

5

 

 

$

 

 

 

$

 

5

 

Total assets recorded at fair value

 

$

 

 

 

$

 

5

 

 

$

 

 

 

$

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

 

$

 

 

 

$

 

13

 

 

$

 

 

 

$

 

13

 

Contingent consideration liability

 

 

 

 

 

 

 

 

 

 

 

29

 

 

 

 

29

 

Seller Earnouts liability

 

 

 

 

 

 

 

 

 

 

 

144

 

 

 

 

144

 

Warrant liability

 

 

 

182

 

 

 

 

 

 

 

 

 

 

 

 

182

 

Tax receivable agreement liability

 

 

 

 

 

 

 

 

 

 

 

605

 

 

 

 

605

 

Total liabilities recorded at fair value

 

$

 

182

 

 

$

 

13

 

 

$

 

778

 

 

$

 

973

 

 

 

 

Predecessor

 

 

 

December 31, 2020

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

 

$

 

 

 

$

 

47

 

 

$

 

 

 

$

 

47

 

Foreign currency hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration liability

 

 

 

 

 

 

 

 

 

 

 

26

 

 

 

 

26

 

Total liabilities recorded at fair value

 

$

 

 

 

$

 

47

 

 

$

 

26

 

 

$

 

73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of Changes in Deferred Contingent Consideration Liabilities The following table summarizes the changes in deferred contingent consideration liabilities (in millions):

 

 

Successor

 

 

 

Predecessor

 

 

 

Three Months Ended

 

 

 

Six Months Ended

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

 

June 30,

 

 

September 30,

 

 

September 30,

 

 

 

2021

 

 

 

2021

 

 

2020

 

 

2020

 

Beginning balance

 

$

 

29

 

 

 

$

 

26

 

 

$

 

22

 

 

$

 

22

 

Acquisitions

 

 

 

 

 

 

 

 

2

 

 

 

 

3

 

 

 

 

3

 

Accretion of contingent consideration

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

Ending Balance

 

$

 

29

 

 

 

$

 

29

 

 

$

 

25

 

 

$

 

25

 

 

 

Reconciliation of TRA Liability and Seller Earnout Liability The following table provides a reconciliation of the TRA liability and Seller Earnout liability for the Successor three months ended September 30, 2021

 

 

Successor

 

 

 

TRA

 

 

Seller Earnouts

 

 

 

Liability

 

 

Liability

 

Balance at July 1, 2021

 

$

 

578

 

 

$

 

109

 

Loss from change in fair value of TRA

 

 

 

27

 

 

 

 

 

Loss from change in fair value of Seller Earnouts

 

 

 

 

 

 

 

35

 

Balance at September 30, 2021

 

$

 

605

 

 

$

 

144

 

 

Schedule of Financial Liabilities Not Measured at Fair Value on Recurring Basis

The Company’s financial liabilities not measured at fair value on a recurring basis are as follows (in millions):

 

 

Successor

 

 

 

Predecessor

 

 

 

September 30, 2021

 

 

 

December 31, 2020

 

 

 

Carrying Value

 

 

Fair Value

 

 

 

Carrying Value

 

 

Fair Value

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of long term debt, net

 

$

 

43

 

 

$

 

43

 

 

 

$

 

37

 

 

$

 

37

 

Long term debt, net

 

 

 

2,839

 

 

 

 

2,848

 

 

 

 

 

4,041

 

 

 

 

4,090

 

Total

 

$

 

2,882

 

 

$

 

2,891

 

 

 

$

 

4,078

 

 

$

 

4,127