Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis |
The following tables present the fair values of the Company’s assets and liabilities that are remeasured at fair value as of June 30, 2025 and December 31, 2024. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Fair Value Measurements as of June 30, 2025 Using | | Balance Sheet Classification | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | | Total | | | | | | | | | | | Foreign currency forward contracts: | | (U.S. Dollars in thousands) | | Other receivables, net | | $ | — | | | $ | 1,012 | | | $ | — | | | $ | 1,012 | | | Accrued liabilities | | — | | | (24,094) | | | — | | | (24,094) | | Bunker fuel hedges: | Accrued liabilities | | — | | | (248) | | | — | | | (248) | | Interest rate swap contracts: | | | | | | | | | | | | | | | | | | | | | Other assets | | — | | | 13,679 | | | — | | | 13,679 | | | Other long-term liabilities | | — | | | (663) | | | — | | | (663) | | Rabbi Trust investments: | | | | | | | | | | | Short-term investments | | — | | | — | | | 6,216 | | | 6,216 | | | Long-term investments | | — | | | — | | | 14,294 | | | 14,294 | | Contingent consideration: | | | | | | | | | | | Contingent consideration | | — | | | — | | | (4,745) | | | (4,745) | | | Contingent consideration, less current portion | | — | | | — | | | (1,195) | | | (1,195) | | Total | | $ | — | | | $ | (10,314) | | | $ | 14,570 | | | $ | 4,256 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Fair Value Measurements as of December 31, 2024 Using | | Balance Sheet Classification | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | | Total | | | | | | | | | | | Foreign currency forward contracts: | | (U.S. Dollars in thousands) | | Other receivables, net | | $ | — | | | $ | 7,553 | | | $ | — | | | $ | 7,553 | | | Accrued liabilities | | — | | | (2,181) | | | — | | | (2,181) | | Bunker fuel hedges: | Accrued liabilities | | — | | | (7) | | | — | | | (7) | | Interest rate swap contracts: | | | | | | | | | | | Other receivables, net | | — | | | 278 | | | — | | | 278 | | | Other assets | | — | | | 24,036 | | | — | | | 24,036 | | Rabbi Trust investments: | | | | | | | | | | | Short-term investments | | — | | | — | | | 6,019 | | | 6,019 | | | Long-term investments | | — | | | — | | | 14,630 | | | 14,630 | | Contingent consideration: | | | | | | | | | | | Contingent consideration | | — | | | — | | | (3,399) | | | (3,399) | | | Contingent consideration, less current portion | | — | | | — | | | (4,007) | | | (4,007) | | Total | | $ | — | | | $ | 29,679 | | | $ | 13,243 | | | $ | 42,922 | |
|
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation |
The table below sets forth a summary of changes in the fair value of the Level 3 Rabbi Trust investments for the six months ended June 30, 2025: | | | | | | | Fair Value Measurements Using Significant Unobservable Inputs (Level 3) | | (U.S. Dollars in thousands) | Balance as of December 31, 2024 | $ | 20,649 | | Net realized and unrealized gains recognized in earnings* | 960 | | Plan contributions | 1 | | Plan distributions | (1,100) | | Balance as of June 30, 2025 | $ | 20,510 | |
*Net amount comprised of realized and unrealized gains of $0.1 million and $0.9 million, respectively, recorded in other (expense) income, net, in the condensed consolidated statements of operations.
|
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation |
The table below sets forth a summary of changes in the fair value of the Level 3 contingent consideration for the six months ended June 30, 2025: | | | | | | | Fair Value Measurements Using Significant Unobservable Inputs (Level 3) | | (U.S. Dollars in thousands) | Balance as of December 31, 2024 | $ | (7,406) | | Payments | 919 | | Remeasurement gain | 1,255 | | Foreign exchange impact | (708) | | Balance as of June 30, 2025 | $ | (5,940) | |
|
Fair Value, Liabilities Measured on Recurring Basis |
The carrying value of the Company’s Term Loan Facilities, net of debt issuance costs, and gross estimated fair value of these term loans based on Level 2 inputs in the fair value hierarchy are summarized below: | | | | | | | | | | | | | June 30, 2025 | | December 31, 2024 | | | | | | (U.S. Dollars in thousands) | Carrying value, net of unamortized debt issuance costs | $ | 592,325 | | | $ | 694,362 | | Unamortized debt issuance costs | 7,675 | | | 9,338 | | Gross carrying value | $ | 600,000 | | | $ | 703,700 | | | | | | Estimated fair value | $ | 596,000 | | | $ | 702,820 | |
|