XML 72 R23.htm IDEA: XBRL DOCUMENT v3.22.4

Organization and Significant Accounting Policies (Tables)

12 Months Ended

Dec. 31, 2022

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Schedule of Percentage of Total Revenues and Accounts Receivable by Customer

The following table sets forth the percentages of total revenue or gross accounts receivable for customers that represent 10% or more of the respective amounts for the periods shown:

			Revenue**																		Gross Accounts Receivable
			Twelve Months Ended December 31,																		As of December 31,
			2022						2021						2020						2022						2021
Customer A			32		%				28		%				23		%				19		%				16		%
Customer B			11		%				12		%				11		%				10		%				11		%
Customer C			26		%				21		%				18		%				17		%				13		%
Customer D			29		%				18		%				11		%				22		%				13		%
Customer E			10		%				*						*						*						*

* Less than 10%

** Total revenue for each customer is net of fees, cash discounts, and rebates directly allocable to that customer. Rebates paid to other entities are excluded; therefore, the combined value may exceed 100%.

Schedule of Error Corrections and Prior Period Adjustments

Below is a summary of the changes in our consolidated balance sheets we originally reported as of December 31, 2020 and 2021 under the ASC 470-20 legacy guidance compared to our adjusted consolidated balance sheets under the new ASU 2020-06 guidance we adopted and reflective of our four-for-one forward stock split:

Consolidated Balance Sheet			As of December 31, 2020
(In millions)			As Previously Reported						ASU 2020-06 Adjustment						Stock Split Adjustment						As Adjusted
Deferred tax assets			$	216.4					$	91.3					$	—					$	307.7
Long-term senior convertible notes			1,667.2						365.9						—						2,033.1
Common stock			0.1						—						0.3						0.4
Additional paid-in-capital			2,125.3						(398.5)						(0.3)						1,726.5
Accumulated deficit			$	(202.1)					$	123.9					$	—					$	(78.2)

Consolidated Balance Sheet			As of December 31, 2021
(In millions)			As Previously Reported						ASU 2020-06 Adjustment						Stock Split Adjustment						As Adjusted
Deferred tax assets			$	220.8					$	69.7					$	—					$	290.5
Long-term senior convertible notes			1,702.7						279.1						—						1,981.8
Common stock			0.1						—						0.3						0.4
Additional paid-in-capital			2,504.5						(395.5)						(0.3)						2,108.7
Retained earnings (accumulated deficit)			$	(47.4)					$	186.1					$	—					$	138.7

Below is a summary of the changes in our consolidated statements of operations for the twelve months ended December 31, 2020 and December 31, 2021 we originally reported at December 31, 2021 under the ASC 470-20 legacy guidance compared to our adjusted balance sheets under the new ASU 2020-06 guidance we adopted and reflective of our four-for-one forward stock split:

Consolidated Statement of Operations			Twelve Months Ended December 31, 2020
(In millions, except per share data)			As Previously Reported						ASU 2020-06 Adjustment						As Adjusted
Loss on extinguishment of debt			$	(5.9)					$	5.9					$	—
Interest expense			(84.7)						67.0						(17.7)
Income before income taxes			225.0						72.9						297.9
Income tax expense (benefit)			(268.6)						16.8						(251.8)
Net income			493.6						56.1						549.7
Basic net income per share			1.31						0.15						1.46
Diluted net income per share (1)			$	1.27					$	0.06					$	1.33
Shares used to compute diluted net income per share			389.8						30.6						420.4

(1) Dilutive net income used for diluted net income per share under ASU 2020-06 includes $11.1 million add back of interest expense, net of tax, attributable to assumed conversion of senior convertible notes.

Consolidated Statement of Operations			Twelve Months Ended December 31, 2021
(In millions, except per share data)			As Previously Reported						ASU 2020-06 Adjustment						As Adjusted
Loss on extinguishment of debt			$	(1.5)					$	1.4					$	(0.1)
Interest expense			(100.3)						81.5						(18.8)
Income before income taxes			173.9						82.9						256.8
Income tax expense			19.2						20.7						39.9
Net income			154.7						62.2						216.9
Basic net income per share			0.40						0.16						0.56
Diluted net income per share (1)			$	0.39					$	0.14					$	0.53
Shares used to compute diluted net income per share			400.4						28.4						428.8

(1) Dilutive net income used for diluted net income per share under ASU 2020-06 includes $11.4 million add back of interest expense, net of tax, attributable to assumed conversion of senior convertible notes.

Below is a summary of our consolidated balance sheet as of December 31, 2022 and consolidated statement of operations for the twelve months ended December 31, 2022 under the ASC 470-20 legacy guidance compared to the new ASU 2020-06 guidance we adopted.

Consolidated Balance Sheet			As of December 31, 2022
(In millions)			As computed under ASC 470-20						ASU 2020-06 Adjustment						As reported under ASU 2020-06
Prepaid and other current assets			$	191.5					$	1.1					$	192.6
Deferred tax assets			293.1						48.1						341.2
Current portion of long-term senior convertible notes			740.9						31.7						772.6
Long-term senior convertible notes			1,034.9						162.8						1,197.7
Additional paid-in-capital			2,652.2						(394.1)						2,258.1
Retained earnings			$	231.1					$	248.8					$	479.9

Consolidated Statement of Operations			Twelve Months Ended December 31, 2022
(In millions, except per share data)			As computed under ASC 470-20						ASU 2020-06 Adjustment						As reported under ASU 2020-06
Loss on extinguishment of debt			$	(0.4)					$	0.4					$	—
Interest expense			(101.9)						83.3						(18.6)
Income before income taxes			307.1						83.7						390.8
Income tax expense			28.6						21.0						49.6
Net income			278.5						62.7						341.2
Basic net income per share			0.72						0.16						0.88
Diluted net income per share (1)			$	0.70					$	0.12					$	0.82
Shares used to compute diluted net income per share			400.5						27.0						427.5

(1) Dilutive net income used for diluted net income per share under ASU 2020-06 includes $11.0 million add back of interest expense, net of tax, attributable to assumed conversion of senior convertible notes.

Schedule of Basic and Diluted Net Income (Loss) Per Share

The following table sets forth the computation of basic and diluted net income per share for the periods shown:

						Twelve Months Ended December 31,
						2022						2021						2020
(In millions, except per share data)												As Adjusted						As Adjusted
Net income						$	341.2					$	216.9					$	549.7
Add back interest expense, net of tax attributable to assumed conversion of senior convertible notes						11.0						11.4						11.1
Net income - diluted						$	352.2					$	228.3					$	560.8
Net income per common share
Basic						$	0.88					$	0.56					$	1.46
Diluted						$	0.82					$	0.53					$	1.33
Basic weighted average shares outstanding						389.4						386.9						377.5
Dilutive potential common stock outstanding:
Restricted stock units and performance stock units						1.0						2.1						4.0
Warrants						10.2						11.5						8.4
Senior convertible notes						26.9						28.3						30.5
Diluted weighted average shares outstanding						427.5						428.8						420.4

Schedule of Outstanding Anti-Dilutive Securities Excluded in Diluted Net Income per Share

Outstanding anti-dilutive securities not included in the diluted net income per share attributable to common stockholders calculations were as follows:

			Twelve Months Ended December 31,
			2022						2021						2020
(In millions)									As Adjusted						As Adjusted
Restricted stock units			0.4						—						0.1

X

- References

No definition available.

+ Details

Name:	us-gaap_OrganizationConsolidationAndPresentationOfFinancialStatementsAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of securities (including those issuable pursuant to contingent stock agreements) that could potentially dilute basic earnings per share (EPS) in the future that were not included in the computation of diluted EPS because to do so would increase EPS amounts or decrease loss per share amounts for the period presented, by antidilutive securities.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 260
-SubTopic 10
-Section 50
-Paragraph 1
-Subparagraph (c)
-URI https://asc.fasb.org/extlink&oid=124432515&loc=d3e3550-109257

+ Details

Name:	us-gaap_ScheduleOfAntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of an entity's basic and diluted earnings per share calculations, including a reconciliation of numerators and denominators of the basic and diluted per-share computations for income from continuing operations.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 260
-SubTopic 10
-Section 50
-Paragraph 1
-Subparagraph (a)
-URI https://asc.fasb.org/extlink&oid=124432515&loc=d3e3550-109257

+ Details

Name:	us-gaap_ScheduleOfEarningsPerShareBasicAndDilutedTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of prior period adjustments to previously issued financial statements including (1) the effect of the correction on each financial statement line item and any per-share amounts affected for each prior period presented (2) the cumulative effect of the change on retained earnings or other appropriate components of equity or net assets in the statement of financial position, as of the beginning of the earliest period presented, and (3) the effect of the prior period adjustments (both gross and net of applicable income tax) on the net income of each prior period presented in the entity's annual report for the year in which the adjustments are made.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 250
-SubTopic 10
-Section 50
-Paragraph 9
-URI https://asc.fasb.org/extlink&oid=124431687&loc=d3e22663-107794

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 250
-SubTopic 10
-Section 50
-Paragraph 7
-URI https://asc.fasb.org/extlink&oid=124431687&loc=d3e22644-107794

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 250
-SubTopic 10
-Section 50
-Paragraph 8
-URI https://asc.fasb.org/extlink&oid=124431687&loc=d3e22658-107794

+ Details

Name:	us-gaap_ScheduleOfErrorCorrectionsAndPriorPeriodAdjustmentsTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the nature of a concentration, a benchmark to which it is compared, and the percentage that the risk is to the benchmark.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 825
-SubTopic 10
-Section 50
-Paragraph 21
-URI https://asc.fasb.org/extlink&oid=123594938&loc=d3e13537-108611

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 825
-SubTopic 10
-Section 50
-Paragraph 20
-URI https://asc.fasb.org/extlink&oid=123594938&loc=d3e13531-108611

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 275
-SubTopic 10
-Section 50
-Paragraph 20
-URI https://asc.fasb.org/extlink&oid=99393423&loc=d3e6404-108592

Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 275
-SubTopic 10
-Section 50
-Paragraph 16
-URI https://asc.fasb.org/extlink&oid=99393423&loc=d3e6327-108592

Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 275
-SubTopic 10
-Section 50
-Paragraph 18
-URI https://asc.fasb.org/extlink&oid=99393423&loc=d3e6351-108592

Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 275
-SubTopic 10
-Section 50
-Paragraph 21
-URI https://asc.fasb.org/extlink&oid=99393423&loc=d3e6442-108592

+ Details

Name:	us-gaap_SchedulesOfConcentrationOfRiskByRiskFactorTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration