| Schedule of Segment Information |
Information related to net sales, Adjusted EBITDA, depreciation and amortization capital expenditures and assets and of the Company’s operations are summarized below (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
Predecessor |
|
Year Ended December 31, 2022 |
|
November 9, 2021
Through
December 31, 2021
|
|
|
January 1, 2021
Through
November 8, 2021
|
|
Year Ended December 31, 2020 |
|
|
|
|
|
| Net sales: |
|
|
|
|
|
|
|
|
| Fire safety |
$ |
226,583 |
|
|
$ |
7,913 |
|
|
|
$ |
253,267 |
|
|
$ |
244,968 |
|
| Specialty products |
133,922 |
|
|
13,110 |
|
|
|
88,048 |
|
|
94,609 |
|
| Total |
$ |
360,505 |
|
|
$ |
21,023 |
|
|
|
$ |
341,315 |
|
|
$ |
339,577 |
|
|
|
|
|
|
|
|
|
|
| Adjusted EBITDA: |
|
|
|
|
|
|
|
|
| Fire safety |
$ |
77,365 |
|
|
$ |
(3,696) |
|
|
|
$ |
121,589 |
|
|
$ |
112,034 |
|
| Specialty products |
48,026 |
|
|
1,838 |
|
|
|
21,703 |
|
|
23,977 |
|
| Total segment Adjusted EBITDA |
125,391 |
|
|
(1,858) |
|
|
|
143,292 |
|
|
136,011 |
|
| Less: |
|
|
|
|
|
|
|
|
| Depreciation and amortization |
65,795 |
|
|
9,379 |
|
|
|
52,000 |
|
|
58,117 |
|
| Interest and financing expense |
42,585 |
|
|
6,352 |
|
|
|
39,087 |
|
|
42,017 |
|
| Founders advisory fees - related party |
(117,302) |
|
|
652,990 |
|
|
|
— |
|
|
— |
|
| Non-recurring expenses |
6,885 |
|
|
5,580 |
|
|
|
4,845 |
|
|
2,379 |
|
| Share-based compensation expense |
14,649 |
|
|
4,821 |
|
|
|
156 |
|
|
— |
|
| Non-cash purchase accounting impact |
24,796 |
|
|
6,125 |
|
|
|
— |
|
|
— |
|
| (Gain) loss on contingent earn-out |
(12,706) |
|
|
198 |
|
|
|
2,965 |
|
|
— |
|
| Management fees |
— |
|
|
— |
|
|
|
1,073 |
|
|
1,281 |
|
| Contingent future payments |
— |
|
|
— |
|
|
|
4,375 |
|
|
3,125 |
|
| Unrealized foreign currency loss (gain) |
3,462 |
|
|
1,006 |
|
|
|
4,026 |
|
|
(5,640) |
|
| Income (loss) before income taxes |
$ |
97,227 |
|
|
$ |
(688,309) |
|
|
|
$ |
34,765 |
|
|
$ |
34,732 |
|
|
|
|
|
|
|
|
|
|
| Depreciation and amortization: |
|
|
|
|
|
|
|
|
| Fire safety |
$ |
51,299 |
|
|
$ |
7,418 |
|
|
|
$ |
36,994 |
|
|
$ |
41,271 |
|
| Specialty products |
14,496 |
|
|
1,961 |
|
|
|
15,006 |
|
|
16,846 |
|
| Total |
$ |
65,795 |
|
|
$ |
9,379 |
|
|
|
$ |
52,000 |
|
|
$ |
58,117 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2022 |
|
December 31, 2021 |
| Assets: |
|
|
|
|
|
|
|
|
| Fire safety |
|
|
|
|
|
$ |
1,958,633 |
|
|
$ |
2,111,635 |
|
| Specialty products |
|
|
|
|
|
497,983 |
|
|
466,748 |
|
| Total |
|
|
|
|
|
$ |
2,456,616 |
|
|
$ |
2,578,383 |
|
|
| Schedule 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):
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2022 |
|
December 31, 2021 |
| United States |
$ |
37,390 |
|
|
$ |
37,159 |
|
| Canada |
2,594 |
|
|
3,512 |
|
| Germany |
14,802 |
|
|
17,199 |
|
| Other foreign jurisdictions |
4,060 |
|
|
4,377 |
|
| Total property, plant and equipment, net |
$ |
58,846 |
|
|
$ |
62,247 |
|
|