XML 130 R65.htm IDEA: XBRL DOCUMENT v3.22.0.1
Debt - Adjusted Financial Statements to Apply Adopted Guidance (Details) - USD ($)
$ / shares in Units, $ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2021
Sep. 30, 2021
Jun. 30, 2021
Mar. 31, 2021
Dec. 31, 2020
Sep. 30, 2020
Jun. 30, 2020
Mar. 31, 2020
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Jun. 15, 2021
Dec. 31, 2018
Statement of operations                          
Total before tax                 $ 23.9 $ (22.0) [1] $ 57.8    
Income tax expense/(benefit) $ 9.5 $ 15.4 $ (2.5) $ 0.9 $ (0.3) $ (3.1) $ (2.0) $ (0.3) 23.3 (5.7) [1] 7.6    
Net income/(loss) 7.5 $ (12.6) $ 6.5 (0.8) (3.7) $ (10.5) $ (0.2) (1.9) 0.6 (16.3) [2] 50.2    
Adjustments to reconcile net (loss)/income to cash provided by operating activities:                          
Deferred income taxes                 12.5 (6.3) [3] (0.9)    
Deferred financing fee amortization                 0.3 0.7 [3] 0.0    
Cash provided by operating activities                 26.4 6.3 [3] 58.1    
Net increase in cash and cash equivalents                 101.4 (5.2) [3] (11.5)    
Cash and cash equivalents, beginning of period       $ 11.6 [3]       $ 16.8 [3] 11.6 [3] 16.8 [3] 28.3    
Cash and cash equivalents, end of period $ 113.0       $ 11.6 [3]       113.0 $ 11.6 [3] $ 16.8 [3]    
Net income per weighted average share - basic (in dollars per share) $ 0.05 $ (80,000.00) $ 40,000.00 $ (10,000.00) $ (30,000.00) $ (70,000.00) $ 0 $ (10,000.00)   $ (0.11) [1] $ 0.34    
Net income per weighted average share - diluted (in dollars per share) $ 0.04 $ (80,000.00) $ 30,000.00 $ (10,000.00) $ (30,000.00) $ (70,000.00) $ 0 $ (10,000.00)   $ (0.11) [1] 0.34    
Balance Sheet                          
Deferred income taxes $ 12.7       $ 5.6 [4]       12.7 $ 5.6 [4]      
Long-term debt 240.4       274.6 [4]       240.4 274.6 [4]      
Total current and long-term liabilities $ 407.1       $ 400.6 [4]       $ 407.1 $ 400.6 [4]      
Common stock, par value (in dollars per share) $ 0.001       $ 0.001       $ 0.001 $ 0.001 $ 0.001 $ 0.001  
Common stock; $0.001 par value; 2 billion shares authorized; 161,791,602 and 146,461,249 shares issued; 161,689,984 and 146,361,981 outstanding at December 31, 2021 and 2020, respectively [4]         $ 0.1         $ 0.1      
Capital in excess of par value of common stock [4]         520.9         520.9      
Retained earnings [4]         60.3         60.3      
Accumulated other comprehensive loss [4]         (44.4)         (44.4)      
Treasury stock, common; 101,131 and 99,268 shares at September 30, 2021 and December 31, 2020, respectively [4]         (0.7)         (0.7)      
Total equity $ 795.4       536.2 [4]       $ 795.4 536.2 [4] $ 544.0   $ 489.6
Total liabilities and equity 1,202.5       936.8 [4]       1,202.5 936.8 [4]      
Statement of cash flows                          
Net (loss)/income 7.5 $ (12.6) $ 6.5 $ (0.8) (3.7) $ (10.5) $ (0.2) $ (1.9) 0.6 (16.3) [2] 50.2    
Accounting Standards Update 2020-06                          
Statement of operations                          
Interest expense, net                 0.3 0.3      
Total before tax                 23.9 (22.0)      
Income tax expense/(benefit)                 23.3 (5.7)      
Net income/(loss)                 0.6 (16.3)      
Adjustments to reconcile net (loss)/income to cash provided by operating activities:                          
Deferred income taxes                 12.5 (6.3)      
Deferred financing fee amortization                 0.3 0.7      
Cash provided by operating activities                 $ 13.4 $ (21.9)      
Net income per weighted average share - basic (in dollars per share)                 $ 0 $ (0.11)      
Net income per weighted average share - diluted (in dollars per share)                 $ 0 $ (0.11)      
Balance Sheet                          
Deferred income taxes 12.7       5.6       $ 12.7 $ 5.6      
Long-term debt         274.6         274.6      
Total current and long-term liabilities 253.1       280.2       253.1 280.2      
Common stock; $0.001 par value; 2 billion shares authorized; 161,791,602 and 146,461,249 shares issued; 161,689,984 and 146,361,981 outstanding at December 31, 2021 and 2020, respectively 0.1       0.1       0.1 0.1      
Capital in excess of par value of common stock 778.1       520.9       778.1 520.9      
Retained earnings 60.9       60.3       60.9 60.3      
Accumulated other comprehensive loss (42.9)       (44.4)       (42.9) (44.4)      
Treasury stock, common; 101,131 and 99,268 shares at September 30, 2021 and December 31, 2020, respectively (0.8)       (0.7)       (0.8) (0.7)      
Total equity 795.4       536.2       795.4 536.2      
Total liabilities and equity 1,048.5       816.4       1,048.5 816.4      
Statement of cash flows                          
Net (loss)/income                 0.6 (16.3)      
As computed under ASC 470-20                          
Statement of operations                          
Interest expense, net                 7.3 3.7      
Total before tax                 16.9 (25.4)      
Income tax expense/(benefit)                 21.7 (6.5)      
Net income/(loss)                 (4.8) (18.9)      
Adjustments to reconcile net (loss)/income to cash provided by operating activities:                          
Deferred income taxes                 10.9 (7.1)      
Deferred financing fee amortization                 7.3 4.1      
Cash provided by operating activities                 13.4 (21.9)      
Net increase in cash and cash equivalents                 101.4 (5.2)      
Cash and cash equivalents, beginning of period       11.6       16.8 11.6 16.8      
Cash and cash equivalents, end of period 113.0       11.6       $ 113.0 $ 11.6 16.8    
Net income per weighted average share - basic (in dollars per share)                 $ (0.03) $ (0.13)      
Net income per weighted average share - diluted (in dollars per share)                 $ (0.03) $ (0.13)      
Balance Sheet                          
Deferred income taxes 19.3       13.9       $ 19.3 $ 13.9      
Long-term debt 209.6       236.7       209.6 236.7      
Total current and long-term liabilities 228.9       250.6       228.9 250.6      
Common stock; $0.001 par value; 2 billion shares authorized; 161,791,602 and 146,461,249 shares issued; 161,689,984 and 146,361,981 outstanding at December 31, 2021 and 2020, respectively 0.1       0.1       0.1 0.1      
Capital in excess of par value of common stock 810.3       553.1       810.3 553.1      
Retained earnings 52.9       57.7       52.9 57.7      
Accumulated other comprehensive loss (42.9)       (44.4)       (42.9) (44.4)      
Treasury stock, common; 101,131 and 99,268 shares at September 30, 2021 and December 31, 2020, respectively (0.8)       (0.7)       (0.8) (0.7)      
Total equity 819.6       565.8       819.6 565.8      
Total liabilities and equity 1,048.5       816.4       1,048.5 816.4      
Statement of cash flows                          
Net (loss)/income                 (4.8) (18.9)      
Effect of change | Accounting Standards Update 2020-06                          
Statement of operations                          
Interest expense, net                 (7.0) (3.4)      
Total before tax                 7.0 3.4      
Income tax expense/(benefit)                 1.6 0.8      
Net income/(loss)                 5.4 2.6      
Adjustments to reconcile net (loss)/income to cash provided by operating activities:                          
Deferred income taxes                 1.6 0.8      
Deferred financing fee amortization                 (7.0) (3.4)      
Cash provided by operating activities                 0.0 0.0      
Net increase in cash and cash equivalents                 0.0 0.0      
Cash and cash equivalents, beginning of period       $ 0.0       $ 0.0 0.0 0.0      
Cash and cash equivalents, end of period 0.0       0.0       $ 0.0 $ 0.0 $ 0.0    
Net income per weighted average share - basic (in dollars per share)                 $ 0.03 $ 0.02      
Net income per weighted average share - diluted (in dollars per share)                 $ 0.03 $ 0.02      
Balance Sheet                          
Deferred income taxes (6.6)       (8.3)       $ (6.6) $ (8.3)      
Long-term debt 30.8       37.9       30.8 37.9      
Total current and long-term liabilities 24.2       29.6       24.2 29.6      
Common stock; $0.001 par value; 2 billion shares authorized; 161,791,602 and 146,461,249 shares issued; 161,689,984 and 146,361,981 outstanding at December 31, 2021 and 2020, respectively 0.0       0.0       0.0 0.0      
Capital in excess of par value of common stock (32.2)       (32.2)       (32.2) (32.2)      
Retained earnings 8.0       2.6       8.0 2.6      
Accumulated other comprehensive loss 0.0       0.0       0.0 0.0      
Treasury stock, common; 101,131 and 99,268 shares at September 30, 2021 and December 31, 2020, respectively 0.0       0.0       0.0 0.0      
Total equity (24.2)       (29.6)       (24.2) (29.6)      
Total liabilities and equity $ 0.0       $ 0.0       0.0 0.0      
Statement of cash flows                          
Net (loss)/income                 $ 5.4 $ 2.6      
[1] As adjusted for the adoption of ASU 2020-06 using the full retrospective method.
[2] As adjusted for the adoption of ASU 2020-06 using the full retrospective method.
[3] As adjusted for the adoption of ASU 2020-06 using the full retrospective method.
[4] As adjusted for the adoption of ASU 2020-06 using the full retrospective method.