Unaudited Condensed Consolidated Statements of Equity (Deficit) - USD ($) $ in Millions | Total | Share Capital | Share CapitalPreviously Reported | Share CapitalRestatement Adjustment | Additional Paid in Capital | Accumulated Deficit | Accumulated Other Comprehensive Income (Loss) |
Beginning balance (in shares) at Dec. 31, 2019 | | | 118,261,955 | [1] | 1,000,000 | 117,261,955 | | | | |
Beginning balance at Dec. 31, 2019 | [1] | $ (704.8) | $ 0 | | | | $ 277.7 | | $ (1,000.6) | $ 18.1 |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | | | | |
Tax Receivable Agreement | | (133.4) | | | | | (133.4) | | | |
Net income (loss) | | (208.3) | | | | | | | (208.3) | |
Stock issuance (in shares) | | | 123,900,000 | | | | | | | |
Stock issuance | | 1,195.1 | | | | | 1,195.1 | | | |
Merger recapitalization (in shares) | [2] | | 86,249,750 | | | | | | | |
Merger recapitalization | [2] | 179.5 | | | | | 179.5 | | | |
Stock-based compensation | | 0.7 | | | | | 0.7 | | | |
Other comprehensive income (loss), net of tax | | (52.6) | | | | | | | | (52.6) |
Ending balance (in shares) at Mar. 31, 2020 | | | 328,411,705 | | | | | | | |
Ending balance at Mar. 31, 2020 | | 276.2 | $ 0 | | | | 1,519.6 | | (1,208.9) | (34.5) |
Beginning balance (in shares) at Dec. 31, 2019 | | | 118,261,955 | [1] | 1,000,000 | 117,261,955 | | | | |
Beginning balance at Dec. 31, 2019 | [1] | (704.8) | $ 0 | | | | 277.7 | | (1,000.6) | 18.1 |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | | | | |
Net income (loss) | | (264.3) | | | | | | | | |
Ending balance (in shares) at Jun. 30, 2020 | | | 328,411,705 | | | | | | | |
Ending balance at Jun. 30, 2020 | | 213 | $ 0 | | | | 1,521.7 | | (1,264.9) | (43.8) |
Beginning balance (in shares) at Dec. 31, 2019 | | | 118,261,955 | [1] | 1,000,000 | 117,261,955 | | | | |
Beginning balance at Dec. 31, 2019 | [1] | $ (704.8) | $ 0 | | | | 277.7 | | (1,000.6) | 18.1 |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | | | | |
Tax Receivable Agreement | | | | | | | (133.4) | | | |
Ending balance (in shares) at Dec. 31, 2020 | | 342,024,612 | 342,024,612 | | | | | | | |
Ending balance at Dec. 31, 2020 | | $ 512.1 | $ 0 | | | | 1,791.8 | | (1,331.2) | 51.5 |
Beginning balance (in shares) at Mar. 31, 2020 | | | 328,411,705 | | | | | | | |
Beginning balance at Mar. 31, 2020 | | 276.2 | $ 0 | | | | 1,519.6 | | (1,208.9) | (34.5) |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | | | | |
Net income (loss) | | (56) | | | | | | | (56) | |
Stock-based compensation | | 2.5 | | | | | 2.5 | | | |
Other merger adjustment | | (0.4) | | | | | (0.4) | | | |
Other comprehensive income (loss), net of tax | | (9.3) | | | | | | | | (9.3) |
Ending balance (in shares) at Jun. 30, 2020 | | | 328,411,705 | | | | | | | |
Ending balance at Jun. 30, 2020 | | $ 213 | $ 0 | | | | 1,521.7 | | (1,264.9) | (43.8) |
Beginning balance (in shares) at Dec. 31, 2020 | | 342,024,612 | 342,024,612 | | | | | | | |
Beginning balance at Dec. 31, 2020 | | $ 512.1 | $ 0 | | | | 1,791.8 | | (1,331.2) | 51.5 |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | | | | |
Net income (loss) | | $ 31.7 | | | | | | | 31.7 | |
Exercise of employee stock options (in shares) | | 76,047 | | | | | | | | |
Exercise of employee stock options | | $ 0.9 | | | | | 0.9 | | | |
Employee 401K match with Vertiv stock (in shares) | | 69,309 | | | | | | | | |
Employee 401K match with Vertiv stock | | $ 1.3 | | | | | | | | |
Exercise of warrants (in shares) | [3] | | 9,346,822 | | | | | | | |
Exercise of warrants | [3] | 176 | | | | | 176 | | | |
Stock-based compensation | | 5.6 | | | | | 5.6 | | | |
Other comprehensive income (loss), net of tax | | 1.1 | | | | | | | | 1.1 |
Ending balance (in shares) at Mar. 31, 2021 | | | 351,516,790 | | | | | | | |
Ending balance at Mar. 31, 2021 | | $ 728.7 | $ 0 | | | | 1,975.6 | | (1,299.5) | 52.6 |
Beginning balance (in shares) at Dec. 31, 2020 | | 342,024,612 | 342,024,612 | | | | | | | |
Beginning balance at Dec. 31, 2020 | | $ 512.1 | $ 0 | | | | 1,791.8 | | (1,331.2) | 51.5 |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | | | | |
Net income (loss) | | $ 41.4 | | | | | | | | |
Ending balance (in shares) at Jun. 30, 2021 | | 352,331,540 | 352,331,540 | | | | | | | |
Ending balance at Jun. 30, 2021 | | $ 743.7 | $ 0 | | | | 1,978.5 | | (1,289.8) | 55 |
Beginning balance (in shares) at Mar. 31, 2021 | | | 351,516,790 | | | | | | | |
Beginning balance at Mar. 31, 2021 | | 728.7 | $ 0 | | | | 1,975.6 | | (1,299.5) | 52.6 |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | | | | |
Net income (loss) | | $ 9.7 | | | | | | | 9.7 | |
Exercise of employee stock options (in shares) | | 120,721 | | | | | | | | |
Exercise of employee stock options | | $ 1.4 | | | | | 1.4 | | | |
Stock comp activity, net of withholdings for tax (in shares) | [4] | 586,139 | | | | | | | | |
Stock comp activity, net of withholdings for tax | | $ (0.8) | | | | | (0.8) | [4] | | |
Employee 401K match with Vertiv stock (in shares) | | 107,890 | | | | | | | | |
Employee 401K match with Vertiv stock | | $ 2.3 | | | | | | | | |
Other comprehensive income (loss), net of tax | | $ 2.4 | | | | | | | | 2.4 |
Ending balance (in shares) at Jun. 30, 2021 | | 352,331,540 | 352,331,540 | | | | | | | |
Ending balance at Jun. 30, 2021 | | $ 743.7 | $ 0 | | | | $ 1,978.5 | | $ (1,289.8) | $ 55 |
| |
[1] | The shares and earnings per share available to holders of the Company’s capital stock, prior to the business combination, have been recasted as shares reflecting the exchange ratio established in the business combination (1.0 Vertiv Holdings share to 118.261955 Vertiv Holdings Co shares). | |
[2] | The merger recapitalization includes the fair value of $116.3 of Public Warrants and Private Placement Warrants as of February 7, 2020. | |
[3] | The exercise of warrants includes $107.5 of cash received during the three months ended March 31, 2021 for the exercise of Public Warrants. | |
[4] | Net stock compensation activity includes 906,197 vested shares valued at $6.2 offset by 320,058 shares withheld for taxes valued at $7.0. | |