XML 25 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY / PARTNERS' CAPITAL (DEFICIT) - USD ($)
$ in Millions
Limited Partner Units
General Partner
Common Stock
Additional Paid-in Capital
Warrants
Accumulated Deficit
Accumulated Other Comprehensive Loss
Total
Partner's capital at the beginning (in units) at Dec. 31, 2021 78,676,262              
Partner's capital at the beginning at Dec. 31, 2021 $ (378.8) $ 3.8            
Beginning balance at Dec. 31, 2021             $ (10.1) $ (385.1)
Increase (Decrease) in Partners' Capital                
Other comprehensive income             1.8 1.8
Net income (loss) (169.8) (3.5)           (173.3)
Settlement of tax withholdings on equity-based incentive compensation (4.1)             (4.1)
Settlement of phantom units $ 8.2             8.2
Settlement of phantom units (in units) 513,321              
Modification of phantom units $ 13.5             13.5
Amortization of phantom units $ 5.7             5.7
Partner's capital at the end (in units) at Dec. 31, 2022 79,189,583              
Partner's capital at the end at Dec. 31, 2022 $ (525.3) 0.3            
Ending balance at Dec. 31, 2022             (8.3) (533.3)
Increase (Decrease) in Partners' Capital                
Other comprehensive income             1.1 1.1
Net income (loss) 47.1 1.0           48.1
Settlement of tax withholdings on equity-based incentive compensation (9.7)             (9.7)
Settlement of phantom units $ 2.8             2.8
Settlement of phantom units (in units) 777,780              
Amortization of phantom units $ 0.7             0.7
Partner's capital at the end (in units) at Dec. 31, 2023 79,967,363              
Partner's capital at the end at Dec. 31, 2023 $ (484.4) 1.3            
Ending balance at Dec. 31, 2023             (7.2) (490.3)
Increase (Decrease) in Partners' Capital                
C-Corp Conversion [1] $ 479.9 $ (1.3) $ 0.8 $ 837.6   $ (1,317.0)    
C-Corp Conversion (in shares) [1] (80,388,555)   80,388,555          
Other comprehensive income             0.2 0.2
Net income (loss)           (222.0)   (222.0)
Issuance of common shares     $ 0.1 (5.5)       (5.4)
Issuance of common shares (in shares)     5,500,000          
Issuance of warrants       (7.8) $ 7.8      
Settlement of tax withholdings on equity-based incentive compensation $ (5.2)     (0.2)       (0.2)
Settlement of phantom units $ 9.7             9.7
Settlement of phantom units (in units) 421,192              
Settlement of restricted stock units       1.3       1.3
Settlement of restricted stock units (in shares)     61,938          
Ending balance at Dec. 31, 2024     $ 0.9 $ 825.4 $ 7.8 $ (1,539.0) $ (7.0) $ (711.9)
Ending balance (in shares) at Dec. 31, 2024     85,950,493          
[1] Refer to Note 2 — “Summary of Significant Accounting Policies” for additional information.