v3.25.2
STOCKHOLDERS' DEFICIT (Tables)
6 Months Ended
Jun. 30, 2025
STOCKHOLDERS' DEFICIT  
Schedule of Stockholder's Deficit

(In millions)

June 30, 2025

Shares issued through at-the-market offering

17.1

At-the-market offering gross proceeds

$

63.0

Sales agent fees paid

$

0.6

Other third-party issuance costs incurred

$

0.3

Other third-party issuance costs paid

$

1.5

(In millions)

June 30, 2024

Shares issued through at-the-market offering

72.5

At-the-market offering gross proceeds

$

250.0

Sales agent fees paid

$

6.3

Other third-party issuance costs incurred

$

0.6

Other third-party issuance costs paid

$

0.7

Accumulated

Class A Voting

Additional

Other

Total

Common Stock

Paid-in

Comprehensive

Accumulated

Stockholders’

(In millions, except share data)

    

Shares

    

Amount

Capital

Loss

    

Deficit

    

Deficit

Balances December 31, 2024

414,417,797

$

4.1

$

6,714.2

$

(132.0)

$

(8,346.8)

$

(1,760.5)

Net loss

(202.1)

(202.1)

Other comprehensive income

52.7

52.7

Taxes paid for restricted unit withholdings

(4.4)

(4.4)

Share issuances

17,052,756

0.2

170.6

170.8

Stock-based compensation (1)

1,673,008

5.7

5.7

Balances March 31, 2025

433,143,561

$

4.3

$

6,886.1

$

(79.3)

$

(8,548.9)

$

(1,737.8)

Net loss

(4.7)

(4.7)

Other comprehensive income

11.1

11.1

Stock-based compensation

6.0

6.0

Balances June 30, 2025

433,143,561

$

4.3

$

6,892.1

$

(68.2)

$

(8,553.6)

$

(1,725.4)

(1)Includes 370,586 Common Stock shares awarded to the Board of Directors, and 1,302,422 vested Common Stock RSUs and PSUs.

Accumulated

Class A

Additional

Other

Total

Common Stock

Paid-in

Comprehensive

Accumulated

Stockholders’

(In millions, except share data)

    

Shares

    

Amount

Capital

Loss

    

Deficit

    

Deficit

Balances December 31, 2023

260,574,392

$

2.6

$

6,221.9

$

(78.2)

$

(7,994.2)

$

(1,847.9)

Net loss

(163.5)

(163.5)

Other comprehensive loss

(35.4)

(35.4)

Debt for equity exchange

2,541,250

14.2

14.2

Taxes paid for restricted unit withholdings

(2.2)

(2.2)

Share issuance costs

(0.5)

(0.5)

Stock-based compensation (1)

489,342

4.3

4.3

Balances March 31, 2024

263,604,984

$

2.6

$

6,237.7

$

(113.6)

$

(8,157.7)

$

(2,031.0)

Net loss

(32.8)

(32.8)

Other comprehensive income

2.8

2.8

Debt for equity exchange

25,004,075

0.3

116.1

116.4

Share issuance

72,549,972

0.7

242.9

243.6

Stock-based compensation (1)

195,924

4.4

4.4

Balances June 30, 2024

361,354,955

$

3.6

$

6,601.1

$

(110.8)

$

(8,190.5)

$

(1,696.6)

(1)Includes 195,924 Common Stock shares awarded to the Board of Directors and 489,342 vested Common Stock RSUs and PSUs.

Summary of stock based compensation

Three Months Ended

Six Months Ended

June 30,

June 30,

June 30,

June 30,

(In millions)

2025

2024

2025

2024

Special awards expense

$

$

$

1.0

$

2.1

Board of director stock award expense

1.0

1.3

1.0

Restricted stock unit expense

3.6

2.7

6.2

4.8

Performance stock unit expense

2.4

0.7

3.2

0.8

Total equity classified awards:

6.0

4.4

11.7

8.7

Liability classified awards:

Restricted and performance stock unit expense

0.1

0.1

Total liability classified awards:

0.1

0.1

Total stock-based compensation expense

$

6.0

$

4.5

$

11.7

$

8.8

Schedule of Nonvested RSU, PSU and SPSU Activity

Weighted

Average

Common Stock

Grant Date

RSUs and PSUs

Fair Value

Nonvested at January 1, 2025

3,876,114

$

7.92

Granted (1)

5,422,243

3.57

Granted - Special Award

265,912

3.57

Vested

(1,161,440)

8.33

Vested - Special Award

(140,982)

3.57

Forfeited

(322,900)

5.83

Cancelled (2)

(1,052,237)

8.62

Cancelled - Special Award (2)

(124,930)

3.57

Nonvested at June 30, 2025

6,761,780

4.35

Tranche Years 2026 and 2027 awarded under the 2025 PSU award and Tranche Year 2026 awarded under the 2024 PSU award with grant date fair values to be determined in year 2026 and 2027, respectively

3,000,921

Total nonvested at June 30, 2025

9,762,701

(1)The number of PSU shares granted under the Tranche Year 2025 assumes the Company will attain a performance target at 100% for the Adjusted EBITDA target, 100% for the free cash flow target, and 200% for the strategic initiatives. The number of PSU shares granted under the Tranche Year 2026 assumes the Company will attain a performance target at 100% for the strategic initiatives.
(2)Represents vested RSUs and PSUs surrendered in lieu of taxes. As a result, the Company paid taxes for restricted unit withholdings of approximately $4.4 million during the six months ended June 30, 2025.