XML 76 R57.htm IDEA: XBRL DOCUMENT v3.24.0.1
Financial Instruments and Contingent Consideration (Tables)
12 Months Ended
Dec. 31, 2023
Fair Value Disclosures [Abstract]  
Estimated Fair Value of Financial Instruments The estimated fair values of our financial instruments and contingent consideration are as follows:

 

 

 

December 31, 2023

 

 

December 31, 2022

 

 

 

Carrying
amount

 

 

Estimated
fair value

 

 

Carrying
amount

 

 

Estimated
fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets (liabilities), net:

 

 

 

 

 

 

 

 

 

 

 

 

Total long-term debt, including current portion

 

$

(586.8

)

 

$

(586.8

)

 

$

(651.1

)

 

$

(645.3

)

Interest rate swap contracts

 

 

(0.4

)

 

 

(0.4

)

 

 

11.4

 

 

 

11.4

 

Acquisition-related contingent consideration

 

 

(1.6

)

 

 

(1.6

)

 

 

(15.2

)

 

 

(15.2

)

Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis

The fair value measurement of assets and liabilities measured at fair value on a recurring basis and reported on the Consolidated Balance Sheets is summarized below:

 

 

 

December 31, 2023

 

 

December 31, 2022

 

 

 

Fair value based on

 

 

Fair value based on

 

 

 

Other
observable
inputs

 

 

Other
unobservable
inputs

 

 

Other
observable
inputs

 

 

 

Level 2

 

 

Level 3

 

 

Level 2

 

Assets (liabilities), net:

 

 

 

 

 

 

 

 

 

Interest rate swap contracts

 

$

(0.4

)

 

$

-

 

 

$

11.4

 

Acquisition-related contingent consideration

 

 

-

 

 

 

(1.6

)

 

 

-

 

Schedule of Weighted-average Of Significant Unobservable Inputs

The following table summarizes the weighted-average of the significant unobservable inputs as of December 31, 2023:

 

 

 

BOK

 

 

Insolcorp

 

Unobservable input

 

 

 

 

 

 

Volatility

 

 

24.3

%

 

 

20.0

%

Discount rates

 

 

4.5

%

 

 

4.8

%

Schedule of Changes in Fair Value of the Acquisition-related Contingent Consideration Liability

The changes in fair value of the acquisition-related contingent consideration liabilities for the years ended December 31, 2023, 2022 and 2021 were as follows:

 

 

 

Fair Value of Contingent Consideration

 

Balance as of December 31, 2020

 

$

16.9

 

(Gain) related to change in fair value of contingent consideration

 

 

(4.1

)

Balance as of December 31, 2021

 

$

12.8

 

Cash consideration paid

 

 

(8.6

)

Loss related to change in fair value of contingent consideration

 

 

11.0

 

Balance as of December 31, 2022

 

$

15.2

 

Cash consideration paid

 

 

(15.2

)

Acquisition date fair value of BOK contingent consideration

 

 

0.8

 

Acquisition date fair value of Insolcorp contingent consideration

 

 

0.7

 

Loss related to change in fair value of contingent consideration

 

 

0.1

 

Balance as of December 31, 2023

 

$

1.6