XML 98 R84.htm IDEA: XBRL DOCUMENT v3.23.3
Adjustments to quarterly financial data - Statement of Cash Flow (Details) - USD ($)
$ in Millions
 3 Months Ended 9 Months Ended
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Sep. 30, 2023
Sep. 30, 2022
Dec. 31, 2022
Operating Activities                  
Net loss $ (263.4) $ (261.4) $ (186.2) $ (87.1) $ (52.9) $ (4.6) $ (711.0) $ (144.6)  
Adjustments to reconcile net loss to net cash used in operating activities:                  
Stock-based compensation expense             19.1 33.4  
Depreciation and amortization             95.5 107.6  
Change in fair value of contingent obligations, net             (0.4) 2.4  
Amortization of deferred financing costs             15.6 3.1  
Deferred income taxes             (3.7) 25.5  
Other             8.9 13.0  
Changes in operating assets and liabilities:                  
Accounts receivable             (58.5) 82.5  
Inventories             (25.0) (102.8)  
Prepaid expenses and other assets             (18.3) (34.3)  
Accounts payable             17.7 (11.8)  
Accrued expenses and other liabilities             (30.2) (48.4)  
Accrued compensation             (0.8) (5.7)  
Income taxes receivable and payable, net             (3.5) (51.0)  
Contract liabilities             1.8 4.2  
Net cash used in operating activities             (238.4) (126.9)  
Investing Activities                  
Purchases of property, plant and equipment             (40.2) (92.2)  
Asset acquisitions             0.0 (243.7)  
Net cash provided by (used in) investing activities             223.7 (335.9)  
Financing Activities                  
Purchases of treasury stock             0.0 (81.9)  
Proceeds from revolving credit facility             0.0 238.0  
Principal payments on term loan facility             (160.7) (25.3)  
Proceeds from stock-based compensation activity             1.3 3.0  
Taxes paid for stock-based compensation activity             (2.4) (5.7)  
Net cash provided by (used in) financing activities:             (540.4) 128.1  
Effect of exchange rate changes on cash, cash equivalents and restricted cash             0.3 (0.6)  
Net change in cash, cash equivalents and restricted cash             (554.8) (335.3)  
Cash, cash equivalents and restricted cash, beginning of period     642.6     576.3 642.6 576.3  
Cash, cash equivalents and restricted cash, end of period 87.8     241.0     87.8 241.0  
Supplemental disclosure of cash flow information:                  
Cash paid for interest             56.5 26.7  
Cash paid for income taxes             38.3 23.9  
Supplemental information on non-cash investing and financing activities:                  
Purchases of property, plant and equipment unpaid at period end             9.2 10.0  
Reconciliation of cash and cash equivalents and restricted cash:                  
Cash and cash equivalents 87.8     240.9     87.8 240.9 $ 642.6
Restricted cash       0.1       0.1 0.0
Total $ 87.8     241.0     $ 87.8 241.0 642.6
Previously Reported                  
Operating Activities                  
Net loss   (261.3) (183.0) (75.7) (56.4) (3.7)   (135.8)  
Adjustments to reconcile net loss to net cash used in operating activities:                  
Stock-based compensation expense               33.4  
Depreciation and amortization               107.7  
Change in fair value of contingent obligations, net               2.4  
Amortization of deferred financing costs               3.1  
Deferred income taxes               23.0  
Other               13.0  
Changes in operating assets and liabilities:                  
Accounts receivable               76.2  
Inventories               (112.2)  
Prepaid expenses and other assets               (29.2)  
Accounts payable               (9.0)  
Accrued expenses and other liabilities               (47.8)  
Accrued compensation               (5.7)  
Income taxes receivable and payable, net               (50.2)  
Contract liabilities               4.2  
Net cash used in operating activities               (126.9)  
Investing Activities                  
Purchases of property, plant and equipment               (92.2)  
Asset acquisitions               (243.7)  
Net cash provided by (used in) investing activities               (335.9)  
Financing Activities                  
Purchases of treasury stock               (81.9)  
Proceeds from revolving credit facility               238.0  
Principal payments on term loan facility               (25.3)  
Proceeds from stock-based compensation activity               3.0  
Taxes paid for stock-based compensation activity               (5.7)  
Net cash provided by (used in) financing activities:               128.1  
Effect of exchange rate changes on cash, cash equivalents and restricted cash               (0.6)  
Net change in cash, cash equivalents and restricted cash               (335.3)  
Cash, cash equivalents and restricted cash, beginning of period           576.3   576.3  
Cash, cash equivalents and restricted cash, end of period       241.0       241.0  
Supplemental disclosure of cash flow information:                  
Cash paid for interest               26.7  
Cash paid for income taxes               23.9  
Supplemental information on non-cash investing and financing activities:                  
Purchases of property, plant and equipment unpaid at period end               10.0  
Reconciliation of cash and cash equivalents and restricted cash:                  
Cash and cash equivalents       240.9       240.9 642.6
Restricted cash       0.1       0.1 $ 0.0
Total       241.0       241.0  
Tax Adjustments                  
Operating Activities                  
Net loss   $ (0.1) (3.7) (8.1) 7.8 (1.4)   (1.7)  
Adjustments to reconcile net loss to net cash used in operating activities:                  
Deferred income taxes               2.5  
Changes in operating assets and liabilities:                  
Income taxes receivable and payable, net               (0.8)  
Other Adjustments                  
Operating Activities                  
Net loss     $ 0.5 $ (3.3) $ (4.3) $ 0.5   (7.1)  
Adjustments to reconcile net loss to net cash used in operating activities:                  
Depreciation and amortization               (0.1)  
Deferred income taxes               0.0  
Changes in operating assets and liabilities:                  
Accounts receivable               6.3  
Inventories               9.4  
Prepaid expenses and other assets               (5.1)  
Accounts payable               (2.8)  
Accrued expenses and other liabilities               $ (0.6)