XML 74 R63.htm IDEA: XBRL DOCUMENT v3.24.3
Business Segments (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 29, 2024
Oct. 01, 2023
Sep. 29, 2024
Oct. 01, 2023
Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Abstract]        
Sales $ 1,051.2 $ 1,025.6 $ 3,189.4 $ 3,109.7
Segment EBITDA 196.8 178.7 567.5 527.8
Corporate expenses (13.4) (12.5) (49.9) (47.1)
Closed operations and other income (expense) 2.3 (3.6) 1.7 (6.8)
Depreciation & amortization (38.5) (35.6) (112.4) (106.6)
Interest expense, net (28.0) (23.8) (83.0) (65.0)
Restructuring and other charges (4.3) (4.2) (12.8) (14.6)
Loss on asset sales and sales of businesses, net 0.0 0.0 0.0  
Income before income taxes 114.9 99.0 311.1 287.1
Segment Reporting Information [Line Items]        
Sales 1,051.2 1,025.6 3,189.4 3,109.7
Segment EBITDA 196.8 178.7 567.5 527.8
Corporate expenses (13.4) (12.5) (49.9) (47.1)
Closed operations and other income (expense) 2.3 (3.6) 1.7 (6.8)
Depreciation & amortization (38.5) (35.6) (112.4) (106.6)
Interest expense, net (28.0) (23.8) (83.0) (65.0)
Restructuring and other charges (4.3) (4.2) (12.8) (14.6)
Loss on asset sales and sales of businesses, net 0.0 0.0 0.0  
Income before income taxes 114.9 99.0 311.1 287.1
Northbrook, IL Operations        
Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Abstract]        
Loss on asset sales and sales of businesses, net       (0.6)
Segment Reporting Information [Line Items]        
Loss on asset sales and sales of businesses, net       (0.6)
Houston, PA facility        
Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Abstract]        
Loss on asset sales and sales of businesses, net     2.3  
Net proceeds on disposition of assets     3.5  
Segment Reporting Information [Line Items]        
Loss on asset sales and sales of businesses, net     2.3  
Net proceeds on disposition of assets     3.5  
Operating Segments        
Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Abstract]        
Sales 1,201.3 1,129.9 3,582.3 3,461.5
Depreciation & amortization (38.5) (35.6) (112.4) (106.6)
Segment Reporting Information [Line Items]        
Sales 1,201.3 1,129.9 3,582.3 3,461.5
Depreciation & amortization (38.5) (35.6) (112.4) (106.6)
Operating Segments | High Performance Materials & Components        
Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Abstract]        
Sales 612.9 578.1 1,828.6 1,670.5
Segment EBITDA 123.2 117.2 334.6 308.5
Depreciation & amortization (18.6) (16.5) (52.8) (51.8)
Segment Reporting Information [Line Items]        
Sales 612.9 578.1 1,828.6 1,670.5
Segment EBITDA 123.2 117.2 334.6 308.5
Depreciation & amortization (18.6) (16.5) (52.8) (51.8)
Operating Segments | Advanced Alloys & Solutions        
Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Abstract]        
Sales 588.4 551.8 1,753.7 1,791.0
Segment EBITDA 73.6 61.5 232.9 219.3
Depreciation & amortization (18.2) (17.3) (54.5) (49.6)
Segment Reporting Information [Line Items]        
Sales 588.4 551.8 1,753.7 1,791.0
Segment EBITDA 73.6 61.5 232.9 219.3
Depreciation & amortization (18.2) (17.3) (54.5) (49.6)
Operating Segments | Corporate Segment        
Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Abstract]        
Depreciation & amortization (1.7) (1.8) (5.1) (5.2)
Segment Reporting Information [Line Items]        
Depreciation & amortization (1.7) (1.8) (5.1) (5.2)
Internal Customers | Operating Segments        
Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Abstract]        
Sales 150.1 104.3 392.9 351.8
Segment Reporting Information [Line Items]        
Sales 150.1 104.3 392.9 351.8
Internal Customers | Operating Segments | High Performance Materials & Components        
Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Abstract]        
Sales 60.5 38.6 184.3 132.8
Segment Reporting Information [Line Items]        
Sales 60.5 38.6 184.3 132.8
Internal Customers | Operating Segments | Advanced Alloys & Solutions        
Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Abstract]        
Sales 89.6 65.7 208.6 219.0
Segment Reporting Information [Line Items]        
Sales 89.6 65.7 208.6 219.0
External Customers | Operating Segments        
Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Abstract]        
Sales 1,051.2 1,025.6 3,189.4 3,109.7
Segment Reporting Information [Line Items]        
Sales 1,051.2 1,025.6 3,189.4 3,109.7
External Customers | Operating Segments | High Performance Materials & Components        
Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Abstract]        
Sales 552.4 539.5 1,644.3 1,537.7
Segment Reporting Information [Line Items]        
Sales 552.4 539.5 1,644.3 1,537.7
External Customers | Operating Segments | Advanced Alloys & Solutions        
Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Abstract]        
Sales 498.8 486.1 1,545.1 1,572.0
Segment Reporting Information [Line Items]        
Sales $ 498.8 $ 486.1 $ 1,545.1 $ 1,572.0