XML 32 R18.htm IDEA: XBRL DOCUMENT
v3.25.1

Acquisitions (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2025
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract] |
Schedule of Allocations of Purchase Price | Assets acquired and liabilities assumed as of the acquisition date are presented in the following table:
| January 26, 2024 Opening Balance Sheet as Reported at March 31, 2024 |  | Adjustments |  | January 26, 2024 Opening Balance Sheet as Reported at December 31, 2024
Consideration Transferred |  |  |  |  |
Cash consideration paid | $ | 100,499 |  |  | $ | — |  |  | $ | 100,499 |
Liabilities under tax receivable agreement | 13,270 |  |  | — |  |  | 13,270 |
Common shares | 32,795 |  |  | (1,967) |  |  | 30,828 |
Series B preferred shares | 207,880 |  |  | (12,473) |  |  | 195,407 |
Series C preferred shares | 56,713 |  |  | (3,403) |  |  | 53,310 |
Opco C-2 preferred units | 359,493 |  |  | (21,570) |  |  | 337,923 |
Extinguishment of Omni's indebtedness | 1,543,003 |  |  | — |  |  | 1,543,003 |
Total purchase price (fair value of consideration) | 2,313,653 |  |  | (39,413) |  |  | 2,274,240 |
Fair Value of Assets Acquired and Liabilities Assumed |  |  |  |  |
Cash and cash equivalents acquired | 78,260 |  |  | (10,977) |  |  | 67,283 |
Accounts receivable | 181,570 |  |  | 10,441 |  |  | 192,011 |
Property and equipment | 75,292 |  |  | 14,082 |  |  | 89,374 |
Other assets | 35,639 |  |  | (3,084) |  |  | 32,555 |
Operating lease right-of-use assets | 234,025 |  |  | 13,665 |  |  | 247,690 |
Customer relationships | 1,062,729 |  |  | (158,929) |  |  | 903,800 |
Non-compete agreements | 42,509 |  |  | (19,109) |  |  | 23,400 |
Trademarks and other | 42,510 |  |  | (19,410) |  |  | 23,100 |
Total assets acquired | 1,752,534 |  |  | (173,321) |  |  | 1,579,213 |
Current liabilities | 156,408 |  |  | (368) |  |  | 156,040 |
Finance lease obligations | 14,606 |  |  | 2,977 |  |  | 17,583 |
Operating lease liabilities | 234,025 |  |  | 13,844 |  |  | 247,869 |
Other liabilities | 643 |  |  | (559) |  |  | 84 |
Deferred income taxes | 133,673 |  |  | 22,127 |  |  | 155,800 |
Total liabilities assumed | 539,355 |  |  | 38,021 |  |  | 577,376 |
Goodwill | $ | 1,100,474 |  |  | $ | 171,929 |  |  | $ | 1,272,403 |
Schedule of Acquired Finite-Lived Intangible Assets | The weighted average useful life of acquired intangible assets as of the acquisition date are summarized in the following table:
(weighted average years) |  |  | Omni |
Customer relationships |  |  | 14 years |
Non-compete agreements |  |  | 4 years |
Trademarks and other |  |  | 5 years |
Schedule of Pro Forma Information | The following table represents the pro forma financial information as if Omni had been included in the consolidated results of the Company since January 1, 2024 (unaudited and in thousands):
|  | March 31, 2024
Pro forma revenue |  | $ | 623,813 |
Pro forma net loss |  | (154,345) |

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(2) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(3) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationAndAssetAcquisitionAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the characteristics, including initial carrying value, residual amount, weighted average useful life, of finite-lived intangible assets acquired during the period by major class. A major class is composed of intangible assets that can be grouped together because they are similar, either by nature or by their use in the operations of the company. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482665/350-30-50-1 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482665/350-30-50-1 + Details
Name: | us-gaap_ScheduleOfAcquiredFiniteLivedIntangibleAssetsByMajorClassTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-3 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration