| | | | | | | | | | | | |
| | | |
| | | | | | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | |
| | $ | (175,070 | | | | (19,756 | | | | (1,151,223 | |
Adjustments to reconcile net loss to net cash provided by operating activities | | | | | | | | | | | | |
| | | 15,550 | | | | 18,980 | | | | 19,120 | |
Extinguishment costs related to repayment of First and Second Lien Credit Agreements | | | 11,275 | | | | | | | | | |
Impairment of goodwill and long-lived assets | | | | | | | | | | | 1,232,000 | |
| | | | | | | | | | | 79,165 | |
Depreciation and amortization | | | 238,598 | | | | 232,573 | | | | 225,233 | |
Changes in fair value of warrant liability | | | 13,363 | | | | | | | | | |
Fair value adjustments related to contingent consideration | | | 16,091 | | | | 6,064 | | | | (45,662 | |
| | | (14,357 | | | | (68,063 | | | | (213,615 | |
Equity-based compensation | | | 89,774 | | | | 1,313 | | | | (7,877 | |
Equity in earnings of unconsolidated affiliates | | | (5,138 | | | | (4,850 | | | | (4,784 | |
Distribution received from unconsolidated affiliates | | | 968 | | | | 707 | | | | 2,058 | |
Loss on disposal of property and equipment | | | 21,091 | | | | | | | | | |
| | | | | | | 1,033 | | | | | |
Changes in operating assets and liabilities, net of effects from purchases of businesses: | | | | | | | | | | | | |
| | | 116,105 | | | | (33,290 | | | | 73,693 | |
Prepaid expense and other assets | | | 24,687 | | | | 19,114 | | | | (2,101 | |
| | | 10,880 | | | | 21,635 | | | | (14,364 | |
Accrued compensation and benefits | | | 4,514 | | | | 19,417 | | | | (2,930 | |
| | | 4,535 | | | | 2,207 | | | | 12,688 | |
Other accrued expenses and other liabilities | | | (27,136 | | | | (45,741 | | | | (75,053 | |
Net cash provided by operating activities | | | 345,730 | | | | 151,343 | | | | 126,348 | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | |
Purchase of businesses, net of cash acquired | | | (68,057 | | | | (10,582 | | | | (186,014 | |
Purchase of investment in unconsolidated affiliates | | | | | | | (1,881 | | | | (269 | |
Purchase of property and equipment | | | (30,946 | | | | (52,419 | | | | (47,162 | |
Proceeds from divestiture | | | | | | | 1,750 | | | | 2,000 | |
Return on investments from unconsolidated affiliates | | | | | | | 1,324 | | | | | |
Net cash used in investing activities | | | (99,003 | | | | (61,808 | | | | (231,445 | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | |
Borrowings under lines of credit | | | 213,927 | | | | 20,070 | | | | 30,000 | |
Payments on lines of credit | | | (164,828 | | | | (19,697 | | | | (30,000 | |
Proceeds from accounts receivable securitization facility | | | 120,000 | | | | | | | | | |
Payment under accounts receivable securitization facility | | | (120,000 | | | | | | | | | |
Proceeds from issuance of long-term debt | | | | | | | | | | | 350,368 | |
Proceeds from government loans for COVID-19 relief | | | 4,822 | | | | | | | | | |
Proceeds from new borrowings under the New Senior Secured Credit Facilities | | | 2,100,000 | | | | | | | | | |
Principal payments on long-term debt | | | (3,229,848 | | | | (25,810 | | | | (27,070 | |
Proceeds from recapitalization, net of fees | | | 925,216 | | | | | | | | | |
Settlement of Daymon credit agreement | | | | | | | | | | | (205,128 | |
Contingent consideration payments | | | (18,314 | | | | (21,172 | | | | (26,811 | |
| | | (58,391 | | | | | | | | (17,071 | |
| | | (2,736 | | | | (1,224 | | | | (845 | |
Contribution from noncontrolling interest | | | | | | | 10,257 | | | | | |
Redemption of noncontrolling interest | | | | | | | (632 | | | | (3,303 | |
Net cash (used in) provided by financing activities | | | (230,152 | | | | (38,208 | | | | 70,140 | |
Net effect of foreign currency fluctuations on cash | | | 4,366 | | | | 3,179 | | | | (9,146 | |
Net change in cash, cash equivalents and restricted cash | | | 20,941 | | | | 54,506 | | | | (44,103 | |
Cash, cash equivalents and restricted cash, beginning of period | | | 199,025 | | | | 144,519 | | | | 188,622 | |
Cash, cash equivalents and restricted cash, end of period | | $ | 219,966 | | | | 199,025 | | | | 144,519 | |
SUPPLEMENTAL CASH FLOW INFORMATION | | | | | | | | | | | | |
Cash payments for interest | | $ | 151,030 | | | | 210,209 | | | | 228,230 | |
Cash payments for income taxes | | $ | 18,263 | | | | 59,465 | | | | 70,248 | |
Non-cash proceeds from divestitures | | $ | | | | | | | | | 6,750 | |
Purchase of property and equipment recorded in accounts payable and accrued expenses | | $ | 508 | | | | 250 | | | | 2,690 | |
Deferred taxes related to transaction costs in connection with recapitalization | | $ | 3,968 | | | | | | | | | |
Fair value of liability for private placement warrants acquired at Closing | | $ | 7,871 | | | | | | | | | |
Note payable related to settlement of contingent consideration | | $ | 4,048 | | | | | | | | | |