10-Q Filing

HERBALIFE LTD. CIK: 1180262 Q2 2022

Filing Information

Form Type	10-Q
Accession Number	`0000950170-22-013876`
Period End Date	20220630
Filing Date	20220802
Fiscal Year	2022
Fiscal Period	Q2
XBRL Instance	hlf-20220630_htm.xml

Filing Contents

This filing contains the following financial statements:

Balance Sheet 68 Income Statement 64 Cash Flow Statement 68 Comprehensive Income 28

Balance Sheet 68 line items

Line Item	Tag	Value	Unit	Period
Common shares, par value	`CommonStockParOrStatedValuePerShare`	$0.00	USD	Point-in-time
Common shares, par value	`CommonStockParOrStatedValuePerShare`	$0.00	USD	Point-in-time
Common shares, shares authorized	`CommonStockSharesAuthorized`	2.00B	shares	Point-in-time
Common shares, shares authorized	`CommonStockSharesAuthorized`	2.00B	shares	Point-in-time
Cash and cash equivalents	`CashAndCashEquivalentsAtCarryingValue`	$601.50M	USD	Point-in-time
Common shares, shares outstanding	`CommonStockSharesOutstanding`	97.80M	shares	Point-in-time
Common shares, shares outstanding	`CommonStockSharesOutstanding`	100.80M	shares	Point-in-time
Cash and cash equivalents	`CashAndCashEquivalentsAtCarryingValue`	$581.40M	USD	Point-in-time
Treasury stock shares, at cost	`TreasuryStockCommonShares`	10.00M	shares	Point-in-time
Receivables, net of allowance for doubtful accounts	`ReceivablesNetCurrent`	$83.40M	USD	Point-in-time
Treasury stock shares, at cost	`TreasuryStockCommonShares`	10.00M	shares	Point-in-time
Receivables, net of allowance for doubtful accounts	`ReceivablesNetCurrent`	$66.90M	USD	Point-in-time
Inventories	`InventoryNet`	$554.30M	USD	Point-in-time
Inventories	`InventoryNet`	$575.70M	USD	Point-in-time
Prepaid expenses and other current assets	`PrepaidExpenseAndOtherAssetsCurrent`	$210.90M	USD	Point-in-time
Prepaid expenses and other current assets	`PrepaidExpenseAndOtherAssetsCurrent`	$187.70M	USD	Point-in-time
Total current assets	`AssetsCurrent`	$1.43B	USD	Point-in-time
Total current assets	`AssetsCurrent`	$1.43B	USD	Point-in-time
Property, plant, and equipment, at cost, net of accumulated depreciation and amortization	`PropertyPlantAndEquipmentNet`	$442.10M	USD	Point-in-time
Property, plant, and equipment, at cost, net of accumulated depreciation and amortization	`PropertyPlantAndEquipmentNet`	$465.70M	USD	Point-in-time
Operating lease right-of-use assets	`OperatingLeaseRightOfUseAsset`	$220.00M	USD	Point-in-time
Operating lease right-of-use assets	`OperatingLeaseRightOfUseAsset`	$212.40M	USD	Point-in-time
Marketing-related intangibles and other intangible assets, net	`IntangibleAssetsNetExcludingGoodwill`	$316.50M	USD	Point-in-time
Marketing-related intangibles and other intangible assets, net	`IntangibleAssetsNetExcludingGoodwill`	$317.30M	USD	Point-in-time
Goodwill	`Goodwill`	$95.40M	USD	Point-in-time
Goodwill	`Goodwill`	$91.90M	USD	Point-in-time
Other assets	`OtherAssetsNoncurrent`	$313.20M	USD	Point-in-time
Other assets	`OtherAssetsNoncurrent`	$286.00M	USD	Point-in-time
Total assets	`Assets`	$2.82B	USD	Point-in-time
Total assets	`Assets`	$2.80B	USD	Point-in-time
Accounts payable	`AccountsPayableCurrent`	$100.80M	USD	Point-in-time
Accounts payable	`AccountsPayableCurrent`	$92.00M	USD	Point-in-time
Royalty overrides	`AccruedRoyaltyOverrides`	$348.00M	USD	Point-in-time
Royalty overrides	`AccruedRoyaltyOverrides`	$363.20M	USD	Point-in-time
Current portion of long-term debt	`LongTermDebtCurrent`	$29.40M	USD	Point-in-time
Current portion of long-term debt	`LongTermDebtCurrent`	$29.40M	USD	Point-in-time
Other current liabilities	`OtherLiabilitiesCurrent`	$576.10M	USD	Point-in-time
Other current liabilities	`OtherLiabilitiesCurrent`	$595.80M	USD	Point-in-time
Total current liabilities	`LiabilitiesCurrent`	$1.08B	USD	Point-in-time
Total current liabilities	`LiabilitiesCurrent`	$1.05B	USD	Point-in-time
Long-term debt, net of current portion	`LongTermDebtNoncurrent`	$2.78B	USD	Point-in-time
Long-term debt, net of current portion	`LongTermDebtNoncurrent`	$2.73B	USD	Point-in-time
Non-current operating lease liabilities	`OperatingLeaseLiabilityNoncurrent`	$201.20M	USD	Point-in-time
Non-current operating lease liabilities	`OperatingLeaseLiabilityNoncurrent`	$196.20M	USD	Point-in-time
Other non-current liabilities	`OtherLiabilitiesNoncurrent`	$186.60M	USD	Point-in-time
Other non-current liabilities	`OtherLiabilitiesNoncurrent`	$196.50M	USD	Point-in-time
Total liabilities	`Liabilities`	$4.21B	USD	Point-in-time
Total liabilities	`Liabilities`	$4.22B	USD	Point-in-time
Commitments and contingencies	`CommitmentsAndContingencies`	-	USD	Point-in-time
Commitments and contingencies	`CommitmentsAndContingencies`	-	USD	Point-in-time
Common shares, $0.0005 par value; 2.0 billion shares authorized; 97.8 million (2022) and 100.8 million (2021) shares outstanding	`CommonStockValue`	$100.00K	USD	Point-in-time
Common shares, $0.0005 par value; 2.0 billion shares authorized; 97.8 million (2022) and 100.8 million (2021) shares outstanding	`CommonStockValue`	$100.00K	USD	Point-in-time
Paid-in capital in excess of par value	`AdditionalPaidInCapitalCommonStock`	$318.10M	USD	Point-in-time
Paid-in capital in excess of par value	`AdditionalPaidInCapitalCommonStock`	$185.80M	USD	Point-in-time
Accumulated other comprehensive loss	`AccumulatedOtherComprehensiveIncomeLossNetOfTax`	$-243.10M	USD	Point-in-time
Accumulated other comprehensive loss	`AccumulatedOtherComprehensiveIncomeLossNetOfTax`	$-211.80M	USD	Point-in-time
Accumulated deficit	`RetainedEarningsAccumulatedDeficit`	$-1.17B	USD	Point-in-time
Accumulated deficit	`RetainedEarningsAccumulatedDeficit`	$-1.03B	USD	Point-in-time
Treasury stock, at cost, 10.0 million (2022) and 10.0 million (2021) shares	`TreasuryStockValue`	$328.90M	USD	Point-in-time
Treasury stock, at cost, 10.0 million (2022) and 10.0 million (2021) shares	`TreasuryStockValue`	$328.90M	USD	Point-in-time
Total shareholders' deficit	`StockholdersEquity`	$-1.45B	USD	Point-in-time
Total shareholders' deficit	`StockholdersEquity`	$-856.10M	USD	Point-in-time
Total shareholders' deficit	`StockholdersEquity`	$-1.36B	USD	Point-in-time
Total shareholders' deficit	`StockholdersEquity`	$-1.39B	USD	Point-in-time
Total shareholders' deficit	`StockholdersEquity`	$-1.42B	USD	Point-in-time
Total shareholders' deficit	`StockholdersEquity`	$-1.29B	USD	Point-in-time
Total liabilities and shareholders' deficit	`LiabilitiesAndStockholdersEquity`	$2.80B	USD	Point-in-time
Total liabilities and shareholders' deficit	`LiabilitiesAndStockholdersEquity`	$2.82B	USD	Point-in-time

Income Statement 64 line items

Line Item	Tag	Value	Unit	Period
Net sales	`RevenueFromContractWithCustomerExcludingAssessedTax`	$1.55B	USD	1 Quarter
Net sales	`RevenueFromContractWithCustomerExcludingAssessedTax`	$3.05B	USD	2 Qtrs
Net sales	`RevenueFromContractWithCustomerExcludingAssessedTax`	$2.73B	USD	2 Qtrs
Net sales	`RevenueFromContractWithCustomerExcludingAssessedTax`	$1.39B	USD	1 Quarter
Cost of sales	`CostOfGoodsAndServicesSold`	$622.90M	USD	2 Qtrs
Cost of sales	`CostOfGoodsAndServicesSold`	$323.20M	USD	1 Quarter
Cost of sales	`CostOfGoodsAndServicesSold`	$315.80M	USD	1 Quarter
Cost of sales	`CostOfGoodsAndServicesSold`	$637.50M	USD	2 Qtrs
Gross profit	`GrossProfit`	$1.08B	USD	1 Quarter
Gross profit	`GrossProfit`	$2.42B	USD	2 Qtrs
Gross profit	`GrossProfit`	$2.11B	USD	2 Qtrs
Gross profit	`GrossProfit`	$1.23B	USD	1 Quarter
Royalty overrides	`RoyaltyOverrides`	$452.90M	USD	1 Quarter
Royalty overrides	`RoyaltyOverrides`	$485.80M	USD	1 Quarter
Royalty overrides	`RoyaltyOverrides`	$886.70M	USD	2 Qtrs
Royalty overrides	`RoyaltyOverrides`	$959.80M	USD	2 Qtrs
Selling, general, and administrative expenses	`SellingGeneralAndAdministrativeExpense`	$924.90M	USD	2 Qtrs
Selling, general, and administrative expenses	`SellingGeneralAndAdministrativeExpense`	$505.90M	USD	1 Quarter
Selling, general, and administrative expenses	`SellingGeneralAndAdministrativeExpense`	$470.00M	USD	1 Quarter
Selling, general, and administrative expenses	`SellingGeneralAndAdministrativeExpense`	$1.01B	USD	2 Qtrs
Other operating income	`OtherOperatingIncomeExpenseNet`	$14.90M	USD	2 Qtrs
Other operating income	`OtherOperatingIncomeExpenseNet`	$500.00K	USD	1 Quarter
Other operating income	`OtherOperatingIncomeExpenseNet`	$1.80M	USD	1 Quarter
Other operating income	`OtherOperatingIncomeExpenseNet`	$16.40M	USD	2 Qtrs
Operating income	`OperatingIncomeLoss`	$308.90M	USD	2 Qtrs
Operating income	`OperatingIncomeLoss`	$460.40M	USD	2 Qtrs
Operating income	`OperatingIncomeLoss`	$237.90M	USD	1 Quarter
Operating income	`OperatingIncomeLoss`	$155.80M	USD	1 Quarter
Interest expense, net	`InterestExpense`	$36.80M	USD	1 Quarter
Interest expense, net	`InterestExpense`	$61.40M	USD	2 Qtrs
Interest expense, net	`InterestExpense`	$31.70M	USD	1 Quarter
Interest expense, net	`InterestExpense`	$74.30M	USD	2 Qtrs
Other expense, net	`OtherNonoperatingIncomeExpense`	$24.60M	USD	2 Qtrs
Other expense, net	`OtherNonoperatingIncomeExpense`	-	USD	2 Qtrs
Other expense, net	`OtherNonoperatingIncomeExpense`	$24.60M	USD	1 Quarter
Other expense, net	`OtherNonoperatingIncomeExpense`	-	USD	1 Quarter
Income before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$124.10M	USD	1 Quarter
Income before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$176.50M	USD	1 Quarter
Income before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$361.50M	USD	2 Qtrs
Income before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$247.50M	USD	2 Qtrs
Income taxes	`IncomeTaxExpenseBenefit`	$32.30M	USD	1 Quarter
Income taxes	`IncomeTaxExpenseBenefit`	$62.80M	USD	2 Qtrs
Income taxes	`IncomeTaxExpenseBenefit`	$69.90M	USD	2 Qtrs
Income taxes	`IncomeTaxExpenseBenefit`	$37.60M	USD	1 Quarter
Net income	`NetIncomeLoss`	$291.60M	USD	2 Qtrs
Net income	`NetIncomeLoss`	$86.50M	USD	1 Quarter
Net income	`NetIncomeLoss`	$184.70M	USD	2 Qtrs
Net income	`NetIncomeLoss`	$144.20M	USD	1 Quarter
Basic	`EarningsPerShareBasic`	$2.70	USD	2 Qtrs
Basic	`EarningsPerShareBasic`	$1.33	USD	1 Quarter
Basic	`EarningsPerShareBasic`	$0.88	USD	1 Quarter
Basic	`EarningsPerShareBasic`	$1.86	USD	2 Qtrs
Diluted	`EarningsPerShareDiluted`	$0.88	USD	1 Quarter
Diluted	`EarningsPerShareDiluted`	$1.31	USD	1 Quarter
Diluted	`EarningsPerShareDiluted`	$1.84	USD	2 Qtrs
Diluted	`EarningsPerShareDiluted`	$2.63	USD	2 Qtrs
Basic	`WeightedAverageNumberOfSharesOutstandingBasic`	98.20M	shares	1 Quarter
Basic	`WeightedAverageNumberOfSharesOutstandingBasic`	108.20M	shares	2 Qtrs
Basic	`WeightedAverageNumberOfSharesOutstandingBasic`	108.00M	shares	1 Quarter
Basic	`WeightedAverageNumberOfSharesOutstandingBasic`	99.10M	shares	2 Qtrs
Diluted	`WeightedAverageNumberOfDilutedSharesOutstanding`	98.70M	shares	1 Quarter
Diluted	`WeightedAverageNumberOfDilutedSharesOutstanding`	110.70M	shares	2 Qtrs
Diluted	`WeightedAverageNumberOfDilutedSharesOutstanding`	100.20M	shares	2 Qtrs
Diluted	`WeightedAverageNumberOfDilutedSharesOutstanding`	110.20M	shares	1 Quarter

Cash Flow Statement 68 line items

Line Item	Tag	Value	Unit	Period
Net income	`ProfitLoss`	$291.60M	USD	2 Qtrs
Net income	`ProfitLoss`	$184.70M	USD	2 Qtrs
Depreciation and amortization	`DepreciationAndAmortization`	$58.60M	USD	2 Qtrs
Depreciation and amortization	`DepreciationAndAmortization`	$53.50M	USD	2 Qtrs
Share-based compensation expenses	`ShareBasedCompensation`	$27.90M	USD	2 Qtrs
Share-based compensation expenses	`ShareBasedCompensation`	$26.10M	USD	2 Qtrs
Non-cash interest expense	`AmortizationOfFinancingCostsAndDiscounts`	$14.40M	USD	2 Qtrs
Non-cash interest expense	`AmortizationOfFinancingCostsAndDiscounts`	$3.30M	USD	2 Qtrs
Deferred income taxes	`DeferredIncomeTaxExpenseBenefit`	$7.60M	USD	2 Qtrs
Deferred income taxes	`DeferredIncomeTaxExpenseBenefit`	$7.30M	USD	2 Qtrs
Inventory write-downs	`InventoryWriteDown`	$16.60M	USD	2 Qtrs
Inventory write-downs	`InventoryWriteDown`	$13.20M	USD	2 Qtrs
Foreign exchange transaction (gain) loss	`ForeignExchangeTransactionGainLoss`	$700.00K	USD	2 Qtrs
Foreign exchange transaction (gain) loss	`ForeignExchangeTransactionGainLoss`	$-9.40M	USD	2 Qtrs
Loss on extinguishment of debt	`GainsLossesOnExtinguishmentOfDebt`	-	USD	2 Qtrs
Loss on extinguishment of debt	`GainsLossesOnExtinguishmentOfDebt`	$-24.60M	USD	2 Qtrs
Other	`OtherNoncashIncomeExpense`	$8.70M	USD	2 Qtrs
Other	`OtherNoncashIncomeExpense`	$200.00K	USD	2 Qtrs
Receivables	`IncreaseDecreaseInReceivables`	$25.50M	USD	2 Qtrs
Receivables	`IncreaseDecreaseInReceivables`	$19.30M	USD	2 Qtrs
Inventories	`IncreaseDecreaseInInventories`	$15.30M	USD	2 Qtrs
Inventories	`IncreaseDecreaseInInventories`	$57.00M	USD	2 Qtrs
Prepaid expenses and other current assets	`IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets`	$23.00M	USD	2 Qtrs
Prepaid expenses and other current assets	`IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets`	$29.60M	USD	2 Qtrs
Accounts payable	`IncreaseDecreaseInAccountsPayable`	$10.20M	USD	2 Qtrs
Accounts payable	`IncreaseDecreaseInAccountsPayable`	$16.80M	USD	2 Qtrs
Royalty overrides	`RoyaltyOverridesIncreaseDecrease`	$-9.50M	USD	2 Qtrs
Royalty overrides	`RoyaltyOverridesIncreaseDecrease`	$-7.00M	USD	2 Qtrs
Other current liabilities	`IncreaseDecreaseInOtherCurrentLiabilities`	$-13.40M	USD	2 Qtrs
Other current liabilities	`IncreaseDecreaseInOtherCurrentLiabilities`	$-53.80M	USD	2 Qtrs
Other	`IncreaseDecreaseInOtherOperatingCapitalNet`	$-12.10M	USD	2 Qtrs
Other	`IncreaseDecreaseInOtherOperatingCapitalNet`	$-1.30M	USD	2 Qtrs
Net cash provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$229.30M	USD	2 Qtrs
Net cash provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$286.90M	USD	2 Qtrs
Purchases of property, plant, and equipment	`PaymentsToAcquirePropertyPlantAndEquipment`	$75.90M	USD	2 Qtrs
Purchases of property, plant, and equipment	`PaymentsToAcquirePropertyPlantAndEquipment`	$68.40M	USD	2 Qtrs
Other	`PaymentsForProceedsFromOtherInvestingActivities`	$-100.00K	USD	2 Qtrs
Other	`PaymentsForProceedsFromOtherInvestingActivities`	-	USD	2 Qtrs
Net cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-68.40M	USD	2 Qtrs
Net cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-75.80M	USD	2 Qtrs
Borrowings from senior secured credit facility, net of discount	`ProceedsFromIssuanceOfSeniorLongTermDebt`	$159.00M	USD	2 Qtrs
Borrowings from senior secured credit facility, net of discount	`ProceedsFromIssuanceOfSeniorLongTermDebt`	$345.00M	USD	2 Qtrs
Principal payments on senior secured credit facility and other debt	`RepaymentsOfSeniorDebt`	$173.70M	USD	2 Qtrs
Principal payments on senior secured credit facility and other debt	`RepaymentsOfSeniorDebt`	$205.50M	USD	2 Qtrs
Proceeds from senior notes	`ProceedsFromIssuanceOfUnsecuredDebt`	$600.00M	USD	2 Qtrs
Proceeds from senior notes	`ProceedsFromIssuanceOfUnsecuredDebt`	-	USD	2 Qtrs
Repayment of senior notes	`RepaymentsOfUnsecuredDebt`	-	USD	2 Qtrs
Repayment of senior notes	`RepaymentsOfUnsecuredDebt`	$420.70M	USD	2 Qtrs
Debt issuance costs	`PaymentsOfDebtIssuanceCosts`	-	USD	2 Qtrs
Debt issuance costs	`PaymentsOfDebtIssuanceCosts`	$7.40M	USD	2 Qtrs
Share repurchases	`PaymentsForRepurchaseOfCommonStock`	$146.50M	USD	2 Qtrs
Share repurchases	`PaymentsForRepurchaseOfCommonStock`	$733.20M	USD	2 Qtrs
Other	`ProceedsFromPaymentsForOtherFinancingActivities`	$2.20M	USD	2 Qtrs
Other	`ProceedsFromPaymentsForOtherFinancingActivities`	$2.00M	USD	2 Qtrs
Net cash used in financing activities	`NetCashProvidedByUsedInFinancingActivities`	$-419.80M	USD	2 Qtrs
Net cash used in financing activities	`NetCashProvidedByUsedInFinancingActivities`	$-159.00M	USD	2 Qtrs
Effect of exchange rate changes on cash, cash equivalents, and restricted cash	`EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$-15.00M	USD	2 Qtrs
Effect of exchange rate changes on cash, cash equivalents, and restricted cash	`EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$-6.40M	USD	2 Qtrs
Net change in cash, cash equivalents, and restricted cash	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect`	$-207.70M	USD	2 Qtrs
Net change in cash, cash equivalents, and restricted cash	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect`	$-20.50M	USD	2 Qtrs
Cash, cash equivalents, and restricted cash, beginning of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$846.30M	USD	Point-in-time
Cash, cash equivalents, and restricted cash, beginning of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$589.90M	USD	Point-in-time
Cash, cash equivalents, and restricted cash, beginning of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$610.40M	USD	Point-in-time
Cash, cash equivalents, and restricted cash, beginning of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$1.05B	USD	Point-in-time
Cash, cash equivalents, and restricted cash, end of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$846.30M	USD	Point-in-time
Cash, cash equivalents, and restricted cash, end of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$589.90M	USD	Point-in-time
Cash, cash equivalents, and restricted cash, end of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$610.40M	USD	Point-in-time
Cash, cash equivalents, and restricted cash, end of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$1.05B	USD	Point-in-time

Comprehensive Income 28 line items

Line Item	Tag	Value	Unit	Period
Foreign currency translation adjustment, tax	`OtherComprehensiveIncomeForeignCurrencyTranslationAdjustmentTaxPortionAttributableToParent`	$1.50M	USD	2 Qtrs
Foreign currency translation adjustment, tax	`OtherComprehensiveIncomeForeignCurrencyTranslationAdjustmentTaxPortionAttributableToParent`	$-400.00K	USD	1 Quarter
Net income	`NetIncomeLoss`	$291.60M	USD	2 Qtrs
Foreign currency translation adjustment, tax	`OtherComprehensiveIncomeForeignCurrencyTranslationAdjustmentTaxPortionAttributableToParent`	-	USD	1 Quarter
Foreign currency translation adjustment, tax	`OtherComprehensiveIncomeForeignCurrencyTranslationAdjustmentTaxPortionAttributableToParent`	$-400.00K	USD	2 Qtrs
Net income	`NetIncomeLoss`	$86.50M	USD	1 Quarter
Net income	`NetIncomeLoss`	$184.70M	USD	2 Qtrs
Net income	`NetIncomeLoss`	$144.20M	USD	1 Quarter
Unrealized gain/loss on derivatives, tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTax`	-	USD	2 Qtrs
Unrealized gain/loss on derivatives, tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTax`	-	USD	2 Qtrs
Unrealized gain/loss on derivatives, tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTax`	-	USD	1 Quarter
Unrealized gain/loss on derivatives, tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTax`	-	USD	1 Quarter
Foreign currency translation adjustment, net of income taxes of $(0.4) and $-- for the three months ended June 30, 2022 and 2021, respectively, and $(0.4) and $1.5 for the six months ended June 30, 2022 and 2021, respectively	`OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent`	$-31.90M	USD	1 Quarter
Foreign currency translation adjustment, net of income taxes of $(0.4) and $-- for the three months ended June 30, 2022 and 2021, respectively, and $(0.4) and $1.5 for the six months ended June 30, 2022 and 2021, respectively	`OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent`	$-11.30M	USD	2 Qtrs
Foreign currency translation adjustment, net of income taxes of $(0.4) and $-- for the three months ended June 30, 2022 and 2021, respectively, and $(0.4) and $1.5 for the six months ended June 30, 2022 and 2021, respectively	`OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent`	$-27.50M	USD	2 Qtrs
Foreign currency translation adjustment, net of income taxes of $(0.4) and $-- for the three months ended June 30, 2022 and 2021, respectively, and $(0.4) and $1.5 for the six months ended June 30, 2022 and 2021, respectively	`OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent`	$12.40M	USD	1 Quarter
Unrealized (loss) gain on derivatives, net of income taxes of $-- for both the three months ended June 30, 2022 and 2021, and $-- for both the six months ended June 30, 2022 and 2021	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$300.00K	USD	1 Quarter
Unrealized (loss) gain on derivatives, net of income taxes of $-- for both the three months ended June 30, 2022 and 2021, and $-- for both the six months ended June 30, 2022 and 2021	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$-1.20M	USD	1 Quarter
Unrealized (loss) gain on derivatives, net of income taxes of $-- for both the three months ended June 30, 2022 and 2021, and $-- for both the six months ended June 30, 2022 and 2021	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$-3.80M	USD	2 Qtrs
Unrealized (loss) gain on derivatives, net of income taxes of $-- for both the three months ended June 30, 2022 and 2021, and $-- for both the six months ended June 30, 2022 and 2021	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$1.20M	USD	2 Qtrs
Total other comprehensive (loss) income	`OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent`	$-31.30M	USD	2 Qtrs
Total other comprehensive (loss) income	`OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent`	$-33.10M	USD	1 Quarter
Total other comprehensive (loss) income	`OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent`	$12.70M	USD	1 Quarter
Total other comprehensive (loss) income	`OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent`	$-10.10M	USD	2 Qtrs
Total comprehensive income	`ComprehensiveIncomeNetOfTax`	$156.90M	USD	1 Quarter
Total comprehensive income	`ComprehensiveIncomeNetOfTax`	$281.50M	USD	2 Qtrs
Total comprehensive income	`ComprehensiveIncomeNetOfTax`	$153.40M	USD	2 Qtrs
Total comprehensive income	`ComprehensiveIncomeNetOfTax`	$53.40M	USD	1 Quarter

Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.