XML 38 R25.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value (Tables)
3 Months Ended
Mar. 31, 2023
Summary of Carrying Amounts and Estimated Fair Values of Assets and Liabilities Measured at Fair Value

The following table summarizes, by level within the fair value hierarchy, estimated fair values of the Company’s assets and liabilities measured at fair value on a recurring or nonrecurring basis or disclosed, but not carried, at fair value in the Condensed Consolidated Balance Sheets as of the dates presented. There were no transfers into, out of, or between levels within the fair value hierarchy during any of the periods presented.

 

 

 

March 31, 2023

 

($ in thousands)

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Other assets

 

$

 

 

$

2,500

 

 

$

 

 

$

2,500

 

Total assets

 

$

 

 

$

2,500

 

 

$

 

 

$

2,500

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration

 

$

 

 

$

 

 

$

 

 

$

 

Borrowings

 

 

 

 

 

330,748

 

 

 

 

 

 

330,748

 

Tax receivable agreement

 

 

 

 

 

 

 

 

183,696

 

 

 

183,696

 

Total liabilities

 

$

 

 

$

330,748

 

 

$

183,696

 

 

$

514,444

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2022

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Other assets

 

$

 

 

$

2,500

 

 

$

 

 

$

2,500

 

Total assets

 

$

 

 

$

2,500

 

 

$

 

 

$

2,500

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration

 

$

 

 

$

 

 

$

1,000

 

 

$

1,000

 

Borrowings

 

 

 

 

 

344,280

 

 

 

 

 

 

344,280

 

Tax receivable agreement

 

 

 

 

 

 

 

 

179,127

 

 

 

179,127

 

Total liabilities

 

$

 

 

$

344,280

 

 

$

180,127

 

 

$

524,407

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of Contingent Consideration Related to Previous Business Acquisitions

The following table provides a rollforward of the contingent consideration related to previous business acquisitions.

 

Three Months Ended March 31,

 

($ in thousands)

 

2023

 

 

2022

 

Balance at beginning of period

 

$

1,000

 

 

$

17,047

 

Purchases

 

 

 

 

 

 

Payments

 

 

(1,000

)

 

 

 

Valuation adjustment

 

 

 

 

 

(2,900

)

Balance at end of period

 

$

 

 

$

14,147

 

 

Schedule of Carrying Value and Estimated Fair Value of Borrowings

The following table provides the carrying value and estimated fair value of borrowings. See Note 9. Borrowings for further discussion on borrowings.

 

 

March 31, 2023

 

 

December 31, 2022

 

($ in thousands)

 

Carrying value

 

 

Fair value

 

 

Carrying value

 

 

Fair value

 

Revolving credit facility

 

$

 

 

$

 

 

$

18,177

 

 

$

20,000

 

2026 Notes

 

 

432,031

 

 

 

330,748

 

 

 

433,142

 

 

 

324,280

 

Total

 

$

432,031

 

 

$

330,748

 

 

$

451,319

 

 

$

344,280

 

Tax Receivable Agreement  
Schedule of Contingent Consideration Related to Previous Business Acquisitions

The following table provides a rollforward of the TRA related to the acquisition and exchanges of Post-Merger Repay Units. See Note 13. Taxation for further discussion on the TRA.

 

 

Three Months Ended March 31,

 

($ in thousands)

 

2023

 

 

2022

 

Balance at beginning of period

 

$

179,127

 

 

$

245,828

 

Purchases

 

 

31

 

 

 

 

Accretion expense

 

 

 

 

 

961

 

Valuation adjustment

 

 

4,538

 

 

 

(25,580

)

Balance at end of period

 

$

183,696

 

 

$

221,209