XML 52 R41.htm IDEA: XBRL DOCUMENT v3.24.0.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2023
Income Tax Disclosure [Abstract]  
Schedule of Components of Income (Loss) before Income Taxes

The components of income (loss) before income taxes for the years ended December 31, 2023, 2022 and 2021 (in millions):

 

 

2023

 

 

2022

 

 

2021

 

Domestic

 

$

(42.1

)

 

$

14.2

 

 

$

35.9

 

Foreign

 

 

23.7

 

 

 

17.5

 

 

 

18.0

 

Income (loss) before income taxes

 

$

(18.4

)

 

$

31.7

 

 

$

53.9

 

Income Tax Expense (Benefit) from Continuing Operations

The income tax expense (benefit) from continuing operations for the years ended December 31, 2023, 2022 and 2021 (in millions):

 

 

2023

 

 

2022

 

 

2021

 

Current

 

 

 

 

 

 

 

 

 

Federal

 

$

0.4

 

 

$

8.6

 

 

$

1.8

 

State

 

 

0.5

 

 

 

1.4

 

 

 

1.9

 

Foreign

 

 

8.2

 

 

 

5.3

 

 

 

7.4

 

 

$

9.1

 

 

$

15.3

 

 

$

11.1

 

Deferred

 

 

 

 

 

 

 

 

 

Federal

 

$

(5.6

)

 

$

(1.6

)

 

$

9.6

 

State

 

 

(2.0

)

 

 

0.2

 

 

 

0.4

 

Foreign

 

 

(4.3

)

 

 

(2.3

)

 

 

(2.4

)

 

 

(11.9

)

 

 

(3.7

)

 

 

7.6

 

Income tax expense (benefit)

 

$

(2.8

)

 

$

11.6

 

 

$

18.7

 

 

Schedule of Effective Income Tax Rate

The income tax expense (benefit) differs from the amount of income tax expense (benefit) determined by applying the Company’s federal corporate income tax rate of 21% to pre-tax income for the years ended December 31, 2023, 2022 and 2021 due to the following (in millions):

 

 

 

2023

 

 

2022

 

 

2021

 

Computed “expected” income tax expense (benefit)

 

$

(3.9

)

 

$

6.7

 

 

$

11.3

 

Change in income tax resulting from:

 

 

 

 

 

 

 

 

 

State taxes, net of federal benefit

 

 

(1.3

)

 

 

1.2

 

 

 

1.9

 

Change in fair value of earnout

 

 

(1.0

)

 

 

3.3

 

 

 

2.7

 

Non-deductible executive compensation

 

 

1.9

 

 

 

2.1

 

 

 

1.2

 

Non-deductible expenses

 

 

0.3

 

 

 

0.5

 

 

 

0.2

 

Foreign GILTI income

 

 

0.4

 

 

 

1.6

 

 

 

4.1

 

Foreign Permanent Differences including U.S. GAAP to Statutory Differences

 

 

2.0

 

 

 

(1.6

)

 

 

2.8

 

Foreign Non-Territorial Income

 

 

(5.9

)

 

 

(4.5

)

 

 

(6.9

)

Foreign rate differential

 

 

0.9

 

 

 

0.7

 

 

 

 

Foreign Withholdings

 

 

0.5

 

 

 

 

 

 

 

Transaction costs

 

 

0.2

 

 

 

0.1

 

 

 

0.2

 

Change in valuation allowance

 

 

1.3

 

 

 

2.9

 

 

 

0.2

 

Change in tax rate

 

 

(1.0

)

 

 

(0.4

)

 

 

(0.1

)

Disposal of subsidiary tax benefit

 

 

(0.7

)

 

 

 

 

 

 

Stock compensation

 

 

1.4

 

 

 

0.5

 

 

 

(0.8

)

Change in unrecognized tax benefits

 

 

(0.1

)

 

 

(2.3

)

 

 

(0.3

)

Other

 

 

2.2

 

 

 

0.8

 

 

 

2.2

 

 

$

(2.8

)

 

$

11.6

 

 

$

18.7

 

Components of Deferred Tax Assets and Liabilities

The components of the deferred tax assets and liabilities at December 31, 2023 and 2022 consist of the following (in millions):

 

 

 

 

2023

 

 

 

2022

 

Deferred tax assets:

 

 

 

 

 

 

Accrued expenses

 

$

1.6

 

 

$

1.3

 

Accounts receivable

 

 

1.6

 

 

 

2.6

 

Net operating loss carryforward

 

 

6.7

 

 

 

6.4

 

Stock-based compensation

 

 

2.7

 

 

 

2.1

 

Interest expense carryforward

 

 

1.4

 

 

 

 

Lease obligations

 

 

13.0

 

 

 

11.7

 

Other comprehensive income

 

 

 

 

 

0.3

 

Other

 

 

2.8

 

 

 

0.7

 

Total deferred tax assets

 

 

29.8

 

 

 

25.1

 

Valuation allowance

 

 

(5.3

)

 

 

(4.9

)

Net deferred tax assets

 

$

24.5

 

 

$

20.2

 

Deferred tax liabilities:

 

 

 

 

 

 

Intangible assets

 

$

(64.1

)

 

$

(69.5

)

Property and equipment

 

 

(2.6

)

 

 

(3.7

)

Lease assets

 

 

(10.7

)

 

 

(10.8

)

Other

 

 

(1.5

)

 

 

(1.2

)

Total deferred tax liabilities

 

 

(78.9

)

 

 

(85.2

)

Net deferred tax liabilities

 

$

(54.4

)

 

$

(65.0

)

 

 

 

 

 

 

 

Reported as:

 

 

 

 

 

 

Deferred tax assets

 

$

5.0

 

 

$

2.6

 

Deferred tax liabilities

 

 

(59.4

)

 

 

(67.6

)

Net Deferred tax liabilities

 

$

(54.4

)

 

$

(65.0

)

Unrecognized Tax Benefits

The following table summarizes the activity related to the Company’s unrecognized tax benefits (in millions):

 

Amount

Balance at December 31, 2021

 

$

3.2

 

Decrease in balances related to prior year tax positions

 

(2.1

)

Interest accrued

 

 

0.6

 

Increase in balances related to prior year tax positions

 

 

1.2

 

Balance at December 31, 2022

 

$

2.9

 

Decrease in balances related to prior year tax positions

 

 

(0.3

)

Interest accrued

 

 

0.2

 

Balance at December 31, 2023

 

$

2.8