UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (DEFICIT) - USD ($) $ in Millions | Total | Common Share Capital | Treasury Share Capital | Additional Paid in Capital | Accumulated Deficit | Accumulated Other Comprehensive Income (Loss) |
Beginning balance (in shares) at Dec. 31, 2022 | | | 377,368,837 | | | | |
Beginning balance at Dec. 31, 2022 | | $ 1,441.9 | $ 0 | | $ 2,630.7 | $ (1,142.6) | $ (46.2) |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | |
Net income (loss) | | 50.3 | | | | 50.3 | |
Exercise of employee stock options (in shares) | | | 246,653 | | | | |
Exercise of employee stock options | | 2.2 | | | 2.2 | | |
Stock-based compensation, net of withholding for tax (in shares) | [1] | | 14,730 | | | | |
Stock-based compensation, net of withholding for tax | [1] | 5.4 | | | 5.4 | | |
Employee 401K match with Vertiv stock (in shares) | | | 135,245 | | | | |
Employee 401K match with Vertiv stock | | 2.1 | | | 2.1 | | |
Exercise of warrants (in shares) | [2] | | 1,368,194 | | | | |
Exercise of warrants | [2] | 21.6 | | | 21.6 | | |
Other comprehensive income (loss), net of tax | | 27.3 | | | | | 27.3 |
Ending balance (in shares) at Mar. 31, 2023 | | | 379,133,659 | | | | |
Ending balance at Mar. 31, 2023 | | 1,550.8 | $ 0 | | 2,662 | (1,092.3) | (18.9) |
Beginning balance (in shares) at Dec. 31, 2022 | | | 377,368,837 | | | | |
Beginning balance at Dec. 31, 2022 | | 1,441.9 | $ 0 | | 2,630.7 | (1,142.6) | (46.2) |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | |
Net income (loss) | | 227.6 | | | | | |
Ending balance (in shares) at Sep. 30, 2023 | | | 381,349,156 | | | | |
Ending balance at Sep. 30, 2023 | | 1,713.9 | $ 0 | | 2,698.3 | (915) | (69.4) |
Beginning balance (in shares) at Mar. 31, 2023 | | | 379,133,659 | | | | |
Beginning balance at Mar. 31, 2023 | | 1,550.8 | $ 0 | | 2,662 | (1,092.3) | (18.9) |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | |
Net income (loss) | | 83.2 | | | | 83.2 | |
Exercise of employee stock options (in shares) | | | 649,884 | | | | |
Exercise of employee stock options | | 7.8 | | | 7.8 | | |
Stock-based compensation, net of withholding for tax (in shares) | [3] | | 365,055 | | | | |
Stock-based compensation, net of withholding for tax | [3] | 4.4 | | | 4.4 | | |
Employee 401K match with Vertiv stock (in shares) | | | 217,041 | | | | |
Employee 401K match with Vertiv stock | | 2.8 | | | 2.8 | | |
Other comprehensive income (loss), net of tax | | 9.1 | | | | | 9.1 |
Ending balance (in shares) at Jun. 30, 2023 | | | 380,365,639 | | | | |
Ending balance at Jun. 30, 2023 | | 1,658.1 | $ 0 | | 2,677 | (1,009.1) | (9.8) |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | |
Net income (loss) | | 94.1 | | | | 94.1 | |
Exercise of employee stock options (in shares) | | | 892,030 | | | | |
Exercise of employee stock options | | 12.9 | | | 12.9 | | |
Stock-based compensation, net of withholding for tax (in shares) | [4] | | 6,465 | | | | |
Stock-based compensation, net of withholding for tax | [4] | 6.2 | | | 6.2 | | |
Employee 401K match with Vertiv stock (in shares) | | | 85,022 | | | | |
Employee 401K match with Vertiv stock | | 2.2 | | | 2.2 | | |
Other comprehensive income (loss), net of tax | | (59.6) | | | | | (59.6) |
Ending balance (in shares) at Sep. 30, 2023 | | | 381,349,156 | | | | |
Ending balance at Sep. 30, 2023 | | $ 1,713.9 | $ 0 | | 2,698.3 | (915) | (69.4) |
Beginning balance (in shares) at Dec. 31, 2023 | | 381,788,876 | 381,788,876 | 0 | | | |
Beginning balance at Dec. 31, 2023 | | $ 2,014.9 | $ 0 | $ 0 | 2,711.3 | (691.9) | (4.5) |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | |
Net income (loss) | | (5.9) | | | | (5.9) | |
Exercise of employee stock options (in shares) | | | 1,109,113 | | | | |
Exercise of employee stock options | | 14.4 | | | 14.4 | | |
Stock-based compensation, net of withholding for tax (in shares) | [5] | | 102,833 | | | | |
Stock-based compensation, net of withholding for tax | [5] | 17.3 | | | 17.3 | | |
Employee 401K match with Vertiv stock (in shares) | | | 44,968 | | | | |
Employee 401K match with Vertiv stock | | 2.2 | | | 2.2 | | |
Dividend | | (9.3) | | | | (9.3) | |
Repurchase of common stock (in shares) | | | (9,076,444) | (9,076,444) | | | |
Repurchase of common stock | | (605.9) | | $ (605.9) | | | |
Other comprehensive income (loss), net of tax | | (34.3) | | | | | (34.3) |
Ending balance (in shares) at Mar. 31, 2024 | | | 373,969,346 | 9,076,444 | | | |
Ending balance at Mar. 31, 2024 | | $ 1,393.4 | $ 0 | $ (605.9) | 2,745.2 | (707.1) | (38.8) |
Beginning balance (in shares) at Dec. 31, 2023 | | 381,788,876 | 381,788,876 | 0 | | | |
Beginning balance at Dec. 31, 2023 | | $ 2,014.9 | $ 0 | $ 0 | 2,711.3 | (691.9) | (4.5) |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | |
Net income (loss) | | $ 348.8 | | | | | |
Ending balance (in shares) at Sep. 30, 2024 | | 375,249,753 | 375,249,753 | 0 | | | |
Ending balance at Sep. 30, 2024 | | $ 1,813.7 | $ 0 | $ 0 | 2,151.8 | (371.2) | 33.1 |
Beginning balance (in shares) at Mar. 31, 2024 | | | 373,969,346 | 9,076,444 | | | |
Beginning balance at Mar. 31, 2024 | | 1,393.4 | $ 0 | $ (605.9) | 2,745.2 | (707.1) | (38.8) |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | |
Net income (loss) | | 178.1 | | | | 178.1 | |
Exercise of employee stock options (in shares) | | | 693,261 | | | | |
Exercise of employee stock options | | 9.2 | | | 9.2 | | |
Stock-based compensation, net of withholding for tax (in shares) | [6] | | 412,459 | | | | |
Stock-based compensation, net of withholding for tax | [6] | (10.7) | | | (10.7) | | |
Employee 401K match with Vertiv stock (in shares) | | | 38,061 | | | | |
Employee 401K match with Vertiv stock | | 3.2 | | | 3.2 | | |
Dividend | | (9.4) | | | | (9.4) | |
Retirement of treasury stock (in shares) | | | | (9,076,444) | | | |
Retirement of treasury stock | | 0 | | $ 605.9 | (605.9) | | |
Other comprehensive income (loss), net of tax | | (26.3) | | | | | (26.3) |
Ending balance (in shares) at Jun. 30, 2024 | | | 375,113,127 | 0 | | | |
Ending balance at Jun. 30, 2024 | | 1,537.5 | $ 0 | $ 0 | 2,141 | (538.4) | (65.1) |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | |
Net income (loss) | | 176.6 | | | | 176.6 | |
Exercise of employee stock options (in shares) | | | 100,303 | | | | |
Exercise of employee stock options | | 1.4 | | | 1.4 | | |
Stock-based compensation, net of withholding for tax (in shares) | [7] | | 10,299 | | | | |
Stock-based compensation, net of withholding for tax | [7] | 7 | | | 7 | | |
Employee 401K match with Vertiv stock (in shares) | | | 26,024 | | | | |
Employee 401K match with Vertiv stock | | 2.4 | | | 2.4 | | |
Dividend | | (9.4) | | | | (9.4) | |
Other comprehensive income (loss), net of tax | | $ 98.2 | | | | | 98.2 |
Ending balance (in shares) at Sep. 30, 2024 | | 375,249,753 | 375,249,753 | 0 | | | |
Ending balance at Sep. 30, 2024 | | $ 1,813.7 | $ 0 | $ 0 | $ 2,151.8 | $ (371.2) | $ 33.1 |
| |
[1] Net stock compensation activity includes 14,730 shares withheld for taxes valued at $0.1 and stock-based compensation of $5.5. On February 24, 2023, GS Sponsor LLC elected to exercise 5,266,666 warrants on a cashless basis pursuant to the agreement governing the warrants, in exchange for which the Company issued 1,368,194 shares of Class A common stock. Net stock compensation activity includes 562,320 vested shares offset by 197,265 shares withheld for taxes valued at $2.4 and stock-based compensation of $6.8. Net stock compensation activity includes 10,707 vested shares offset by 4,242 shares withheld for taxes valued at $0.3 and stock-based compensation of $6.5. Net stock compensation activity includes 146,095 vested shares offset by 43,262 shares withheld for taxes valued at $3.0 and stock-based compensation of $9.2. Net stock compensation activity includes 606,060 vested shares offset by 193,601 shares withheld for taxes valued at $18.1 and stock-based compensation of $8.5. Net stock compensation activity includes 15,583 vested shares offset by 5,284 shares withheld for taxes valued at $0.4 and stock-based compensation of $8.1. | |