XML 75 R61.htm IDEA: XBRL DOCUMENT v3.25.3
Business Segments (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 28, 2025
Sep. 29, 2024
Sep. 28, 2025
Sep. 29, 2024
Segment Reporting Information [Line Items]        
Sales $ 1,125.5 $ 1,051.2 $ 3,410.3 $ 3,189.4
Segment EBITDA 236.2 196.8 671.3 567.5
Corporate expenses (15.6) (13.4) (48.4) (49.9)
Closed operations and other income 4.5 2.3 4.5 1.7
Depreciation & amortization (42.6) (38.5) (125.0) (112.4)
Interest expense, net (26.1) (28.0) (74.5) (83.0)
Restructuring and other charges (12.9) (4.3) (25.9) (12.8)
Gain on sales of businesses 1.1 0.0 (2.6) 0.0
Income before taxes 144.6 114.9 399.4 311.1
Operating Segments        
Segment Reporting Information [Line Items]        
Sales 1,231.6 1,201.3 3,733.9 3,582.3
Depreciation & amortization (42.6) (38.5) (125.0) (112.4)
Operating Segments | HPMC        
Segment Reporting Information [Line Items]        
Sales 661.5 612.9 1,967.6 1,828.6
Allocated corporate overhead 14.3 17.9 48.6 50.4
Other segment items 501.4 471.8 1,498.2 1,443.6
Segment EBITDA 145.8 123.2 420.8 334.6
Depreciation & amortization (21.2) (18.6) (61.8) (52.8)
Operating Segments | AA&S        
Segment Reporting Information [Line Items]        
Sales 570.1 588.4 1,766.3 1,753.7
Allocated corporate overhead 14.2 18.4 50.2 50.8
Other segment items 465.5 496.4 1,465.6 1,470.0
Segment EBITDA 90.4 73.6 250.5 232.9
Depreciation & amortization (19.7) (18.2) (58.3) (54.5)
Sales to external customers | Operating Segments        
Segment Reporting Information [Line Items]        
Sales 1,125.5 1,051.2 3,410.3 3,189.4
Sales to external customers | Operating Segments | HPMC        
Segment Reporting Information [Line Items]        
Sales 602.9 552.4 1,795.8 1,644.3
Sales to external customers | Operating Segments | AA&S        
Segment Reporting Information [Line Items]        
Sales 522.6 498.8 1,614.5 1,545.1
Intersegment sales | Operating Segments        
Segment Reporting Information [Line Items]        
Sales 106.1 150.1 323.6 392.9
Intersegment sales | Operating Segments | HPMC        
Segment Reporting Information [Line Items]        
Sales 58.6 60.5 171.8 184.3
Intersegment sales | Operating Segments | AA&S        
Segment Reporting Information [Line Items]        
Sales $ 47.5 $ 89.6 $ 151.8 $ 208.6