Summary of Segment Information |
Information related to net sales, Adjusted EBITDA, depreciation and amortization, assets and capital expenditures of the Company’s operations are summarized below (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
Predecessor |
|
For the Period
November 9, 2021
Through
December 31, 2021
|
|
|
For the Period January 1, 2021 Through November 8, 2021 |
|
Year Ended December 31, |
|
|
|
|
2020 |
|
|
2019 |
Net sales: |
|
|
|
|
|
|
|
|
|
Fire safety |
$ |
7,913 |
|
|
|
$ |
253,267 |
|
|
$ |
244,968 |
|
|
|
$ |
151,161 |
|
Oil additives |
13,110 |
|
|
|
88,048 |
|
|
94,609 |
|
|
|
88,149 |
|
Total |
$ |
21,023 |
|
|
|
$ |
341,315 |
|
|
$ |
339,577 |
|
|
|
$ |
239,310 |
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
Fire safety |
$ |
(3,696) |
|
|
|
$ |
121,589 |
|
|
$ |
112,034 |
|
|
|
$ |
44,748 |
|
Oil additives |
1,838 |
|
|
|
21,703 |
|
|
23,977 |
|
|
|
16,841 |
|
Total segment Adjusted EBITDA |
(1,858) |
|
|
|
143,292 |
|
|
136,011 |
|
|
|
61,589 |
|
Income tax benefit (expense) |
4,675 |
|
|
|
(14,136) |
|
|
(10,483) |
|
|
|
17,674 |
|
Depreciation and amortization |
9,379 |
|
|
|
52,000 |
|
|
58,117 |
|
|
|
58,025 |
|
Interest and financing expense |
6,352 |
|
|
|
39,087 |
|
|
42,017 |
|
|
|
51,655 |
|
Founders advisory fees - related party |
652,990 |
|
|
|
— |
|
|
— |
|
|
|
— |
|
Transaction expenses |
5,580 |
|
|
|
4,845 |
|
|
2,379 |
|
|
|
3,821 |
|
Share-based compensation expense |
4,821 |
|
|
|
156 |
|
|
— |
|
|
|
— |
|
Non-cash purchase accounting impact |
2,948 |
|
|
|
— |
|
|
— |
|
|
|
— |
|
Loss on contingent earn-out |
198 |
|
|
|
2,965 |
|
|
— |
|
|
|
— |
|
Management fees |
— |
|
|
|
1,073 |
|
|
1,281 |
|
|
|
1,366 |
|
Contingent future payments |
— |
|
|
|
4,375 |
|
|
3,125 |
|
|
|
3,749 |
|
Unrealized foreign currency loss (gain) |
1,006 |
|
|
|
4,026 |
|
|
(5,640) |
|
|
|
2,684 |
|
Net (loss) income |
$ |
(680,457) |
|
|
|
$ |
20,629 |
|
|
$ |
24,249 |
|
|
|
$ |
(42,037) |
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization: |
|
|
|
|
|
|
|
|
|
Fire safety |
$ |
7,418 |
|
|
|
$ |
36,994 |
|
|
$ |
41,271 |
|
|
|
$ |
40,761 |
|
Oil additives |
1,961 |
|
|
|
15,006 |
|
|
16,846 |
|
|
|
17,264 |
|
Total |
$ |
9,379 |
|
|
|
$ |
52,000 |
|
|
$ |
58,117 |
|
|
|
$ |
58,025 |
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures: |
|
|
|
|
|
|
|
|
|
Fire safety |
$ |
529 |
|
|
|
$ |
4,122 |
|
|
$ |
1,288 |
|
|
|
$ |
3,287 |
|
Oil additives |
939 |
|
|
|
4,160 |
|
|
6,209 |
|
|
|
5,572 |
|
Total |
$ |
1,468 |
|
|
|
$ |
8,282 |
|
|
$ |
7,497 |
|
|
|
$ |
8,859 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
Predecessor |
|
|
|
|
|
|
December 31, 2021 |
|
|
December 31, 2020 |
Assets: |
|
|
|
|
|
|
|
|
|
Fire safety |
|
|
|
|
|
$ |
2,114,812 |
|
|
|
$ |
793,040 |
|
Oil additives |
|
|
|
|
|
466,748 |
|
|
|
345,166 |
|
Total |
|
|
|
|
|
$ |
2,581,560 |
|
|
|
$ |
1,138,206 |
|
|
Summary of Property, Plant and Equipment |
Depreciation is computed using the straight-line method over the estimated useful lives of the assets as follows:
|
|
|
|
|
|
|
Years |
Buildings |
30–40 years |
Furniture and fixtures |
1–8 Years |
Machinery and equipment |
1–26 Years |
Vehicles |
1–8 Years |
Leasehold improvements |
Shorter of remaining lease term or estimated useful life |
Property, plant and equipment, net by geographical area consisted of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
Predecessor |
|
December 31, 2021 |
|
|
December 31, 2020 |
United States |
$ |
37,159 |
|
|
|
$ |
29,155 |
|
Canada |
3,512 |
|
|
|
3,403 |
|
Germany |
17,199 |
|
|
|
13,487 |
|
Other foreign jurisdictions |
4,377 |
|
|
|
2,190 |
|
Total property, plant and equipment, net |
$ |
62,247 |
|
|
|
$ |
48,235 |
|
|