XML 61 R50.htm IDEA: XBRL DOCUMENT v3.25.0.1
Retirement Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2024
Components of Net Pension Expense

The components of net pension expense for our defined benefit retirement plans were as follows (in millions):

 

 

For the Years Ended December 31,

 

 

 

U.S. and Puerto Rico

 

 

Foreign

 

 

 

2024

 

 

2023

 

 

2022

 

 

2024

 

 

2023

 

 

2022

 

Service cost

 

$

0.3

 

 

$

0.4

 

 

$

0.7

 

 

$

18.1

 

 

$

15.5

 

 

$

22.7

 

Interest cost

 

 

18.3

 

 

 

18.7

 

 

 

11.7

 

 

 

14.2

 

 

 

15.7

 

 

 

5.4

 

Expected return on plan assets

 

 

(30.7

)

 

 

(30.1

)

 

 

(30.8

)

 

 

(24.4

)

 

 

(22.5

)

 

 

(14.3

)

Settlements

 

 

-

 

 

 

0.1

 

 

 

-

 

 

 

(2.2

)

 

 

(2.6

)

 

 

(5.0

)

Amortization of prior service cost

 

 

0.1

 

 

 

0.2

 

 

 

0.3

 

 

 

(3.1

)

 

 

(4.4

)

 

 

(4.1

)

Amortization of unrecognized actuarial loss

 

 

3.5

 

 

 

2.8

 

 

 

7.8

 

 

 

0.6

 

 

 

(2.2

)

 

 

0.8

 

Net periodic (income) benefit expense

 

$

(8.5

)

 

$

(7.9

)

 

$

(10.3

)

 

$

3.2

 

 

$

(0.5

)

 

$

5.5

 

Weighted Average Actuarial Assumptions Used to Determine Net Pension Expense for Our Defined Benefit Retirement Plans

The weighted average actuarial assumptions used to determine net pension expense for our defined benefit retirement plans were as follows:

 

 

For the Years Ended December 31,

 

 

 

U.S. and Puerto Rico

 

 

Foreign

 

 

 

2024

 

 

2023

 

 

2022

 

 

2024

 

 

2023

 

 

2022

 

Discount rate

 

 

4.97

%

 

 

5.25

%

 

 

2.86

%

 

 

2.18

%

 

 

2.60

%

 

 

0.67

%

Rate of compensation increase

 

-

 

 

-

 

 

-

 

 

 

2.49

%

 

 

2.33

%

 

 

2.27

%

Expected long-term rate of return on
   plan assets

 

 

6.75

%

 

 

6.75

%

 

 

6.75

%

 

 

3.30

%

 

 

3.17

%

 

 

1.83

%

Changes in Projected Benefit Obligations

Changes in projected benefit obligations and plan assets were (in millions):

 

 

For the Years Ended December 31,

 

 

 

U.S. and Puerto Rico

 

 

Foreign

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Projected benefit obligation - beginning of year

 

$

380.6

 

 

$

366.8

 

 

$

654.4

 

 

$

567.9

 

Service cost

 

 

0.3

 

 

 

0.4

 

 

 

18.1

 

 

 

15.5

 

Interest cost

 

 

18.3

 

 

 

18.7

 

 

 

14.2

 

 

 

15.7

 

Plan Amendments

 

 

-

 

 

 

-

 

 

 

7.6

 

 

 

-

 

Employee contributions

 

 

-

 

 

 

-

 

 

 

21.7

 

 

 

24.1

 

Benefits paid

 

 

(22.0

)

 

 

(20.1

)

 

 

(67.3

)

 

 

(48.1

)

Actuarial loss (gain)

 

 

(21.0

)

 

 

15.1

 

 

 

53.2

 

 

 

31.1

 

Settlements

 

 

-

 

 

 

(0.3

)

 

 

(2.3

)

 

 

-

 

Translation loss (gain)

 

 

-

 

 

 

-

 

 

 

(43.2

)

 

 

48.2

 

Projected benefit obligation - end of year

 

$

356.2

 

 

$

380.6

 

 

$

656.4

 

 

$

654.4

 

Changes in Fair Value of Plan Assets

 

 

For the Years Ended December 31,

 

 

 

U.S. and Puerto Rico

 

 

Foreign

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Plan assets at fair market value - beginning of year

 

$

433.8

 

 

$

396.2

 

 

$

751.7

 

 

$

667.2

 

Actual return on plan assets

 

 

32.0

 

 

 

57.6

 

 

 

46.0

 

 

 

31.9

 

Employer contributions

 

 

0.1

 

 

 

0.4

 

 

 

17.5

 

 

 

19.9

 

Employee contributions

 

 

-

 

 

 

-

 

 

 

21.7

 

 

 

24.1

 

Settlements

 

 

-

 

 

 

(0.3

)

 

 

(2.3

)

 

 

-

 

Benefits paid

 

 

(22.0

)

 

 

(20.1

)

 

 

(67.3

)

 

 

(48.1

)

Translation gain (loss)

 

 

-

 

 

 

-

 

 

 

(48.9

)

 

 

56.7

 

Plan assets at fair market value - end of year

 

$

444.0

 

 

$

433.8

 

 

$

718.4

 

 

$

751.7

 

Funded status

 

$

87.8

 

 

$

53.2

 

 

$

62.0

 

 

$

97.3

 

Summary of Amounts Recognized in Balance Sheet

 

 

For the Years Ended December 31,

 

 

 

U.S. and Puerto Rico

 

 

Foreign

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Amounts recognized in consolidated balance sheet:

 

 

 

 

 

 

 

 

 

 

 

 

Prepaid pension

 

$

89.0

 

 

$

54.5

 

 

$

82.5

 

 

$

117.8

 

Short-term accrued benefit liability

 

 

(0.1

)

 

 

(0.1

)

 

 

(1.3

)

 

 

(1.4

)

Long-term accrued benefit liability

 

 

(1.1

)

 

 

(1.2

)

 

 

(19.2

)

 

 

(19.1

)

Net amount recognized

 

$

87.8

 

 

$

53.2

 

 

$

62.0

 

 

$

97.3

 

Weighted Average Actuarial Assumptions Used to Determine Projected Benefit Obligation for Defined Benefit Retirement Plans

The weighted average actuarial assumptions used to determine the projected benefit obligation for our defined benefit retirement plans were as follows:

 

 

For the Years Ended December 31,

 

 

 

U.S. and Puerto Rico

 

 

Foreign

 

 

 

2024

 

 

2023

 

 

2022

 

 

2024

 

 

2023

 

 

2022

 

Discount rate

 

 

5.05

%

 

 

5.38

%

 

 

5.37

%

 

 

1.76

%

 

 

2.21

%

 

 

2.65

%

Rate of compensation increase

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2.50

%

 

 

2.34

%

 

 

2.25

%

Plans with Benefit Obligations in Excess of Plan Assets

Plans with projected benefit obligations in excess of plan assets were as follows (in millions):

 

 

As of December 31,

 

 

 

U.S. and Puerto Rico

 

 

Foreign

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Projected benefit obligation

 

$

1.2

 

 

$

1.3

 

 

$

26.9

 

 

$

27.2

 

Plan assets at fair market value

 

 

-

 

 

 

-

 

 

 

8.0

 

 

 

8.6

 

 

Total Accumulated Benefit Obligations and Plans with Accumulated Benefit Obligations in Excess of Plan Assets

Total accumulated benefit obligations and plans with accumulated benefit obligations in excess of plan assets were as follows (in millions):

 

 

 

As of December 31,

 

 

 

U.S. and Puerto Rico

 

 

Foreign

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Total accumulated benefit obligations

 

$

356.2

 

 

$

380.6

 

 

$

641.0

 

 

$

640.3

 

Plans with accumulated benefit obligations in excess
   of plan assets:

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated benefit obligation

 

 

1.2

 

 

 

1.3

 

 

 

24.8

 

 

 

24.9

 

Plan assets at fair market value

 

 

-

 

 

 

-

 

 

 

8.0

 

 

 

8.6

 

Summary of Benefits Expected to be Paid Out

The benefits expected to be paid out in each of the next five years and for the five years combined thereafter are as follows (in millions):

For the Years Ending December 31,

 

U.S. and
Puerto Rico

 

 

Foreign

 

2025

 

$

25.4

 

 

$

40.2

 

2026

 

 

25.7

 

 

 

36.3

 

2027

 

 

26.1

 

 

 

35.9

 

2028

 

 

26.5

 

 

 

35.6

 

2029

 

 

28.2

 

 

 

34.8

 

2030-2034

 

 

130.8

 

 

 

172.7

 

Reconciliation of Beginning and Ending Balances of Foreign Pension Plan Assets Measured at Fair Value

The following table provides a reconciliation of the beginning and ending balances of our foreign pension plan assets measured at fair value that used significant unobservable inputs (Level 3) (in millions):

 

 

December 31, 2024

 

Beginning Balance

 

$

195.7

 

Change in fair value of assets

 

 

8.6

 

Net purchases and sales

 

 

(7.4

)

Translation gain

 

 

(13.9

)

Ending Balance

 

$

183.0

 

U.S. and Puerto Rico [Member]  
Fair Value of Pension Plan Assets

The fair value of our U.S. and Puerto Rico pension plan assets by asset category was as follows (in millions):

 

 

As of December 31, 2024

 

 

 

 

 

 

Fair Value Measurements at
Reporting Date Using:

 

Asset Category

 

Total

 

 

Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)

 

 

Significant
Other
Observable
Inputs
(Level 2)

 

 

Significant
Unobservable
Inputs
(Level 3)

 

Cash and cash equivalents

 

$

7.8

 

 

$

7.8

 

 

$

-

 

 

$

-

 

Equity securities

 

 

225.8

 

 

 

-

 

 

 

225.8

 

 

 

-

 

Intermediate fixed income securities

 

 

210.4

 

 

 

-

 

 

 

210.4

 

 

 

-

 

Total

 

$

444.0

 

 

$

7.8

 

 

$

436.2

 

 

$

-

 

 

 

As of December 31, 2023

 

 

 

 

 

 

Fair Value Measurements at
Reporting Date Using:

 

Asset Category

 

Total

 

 

Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)

 

 

Significant
Other
Observable
Inputs
(Level 2)

 

 

Significant
Unobservable
Inputs
(Level 3)

 

Cash and cash equivalents

 

$

2.5

 

 

$

2.5

 

 

$

-

 

 

$

-

 

Equity securities

 

 

296.2

 

 

 

-

 

 

 

296.2

 

 

 

-

 

Intermediate fixed income securities

 

 

135.1

 

 

 

-

 

 

 

135.1

 

 

 

-

 

Total

 

$

433.8

 

 

$

2.5

 

 

$

431.3

 

 

$

-

 

Foreign [Member]  
Fair Value of Pension Plan Assets

The fair value of our foreign pension plan assets was as follows (in millions):

 

 

As of December 31, 2024

 

 

 

 

 

 

Fair Value Measurements at
Reporting Date Using:

 

Asset Category

 

Total

 

 

Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)

 

 

Significant
Other
Observable
Inputs
(Level 2)

 

 

Significant
Unobservable
Inputs
(Level 3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

29.3

 

 

$

29.3

 

 

$

-

 

 

$

-

 

Equity securities

 

 

165.7

 

 

 

150.6

 

 

 

15.1

 

 

 

-

 

Fixed income securities

 

 

177.6

 

 

 

-

 

 

 

177.6

 

 

 

-

 

Other types of investments

 

 

162.8

 

 

 

-

 

 

 

162.8

 

 

 

-

 

Real estate

 

 

183.0

 

 

 

-

 

 

 

-

 

 

 

183.0

 

Total

 

$

718.4

 

 

$

179.9

 

 

$

355.5

 

 

$

183.0

 

 

 

 

As of December 31, 2023

 

 

 

 

 

 

Fair Value Measurements at
Reporting Date Using:

 

Asset Category

 

Total

 

 

Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)

 

 

Significant
Other
Observable
Inputs
(Level 2)

 

 

Significant
Unobservable
Inputs
(Level 3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

28.5

 

 

$

28.5

 

 

$

-

 

 

$

-

 

Equity securities

 

 

160.9

 

 

 

148.2

 

 

 

12.7

 

 

 

-

 

Fixed income securities

 

 

181.3

 

 

 

-

 

 

 

181.3

 

 

 

-

 

Other types of investments

 

 

185.3

 

 

 

-

 

 

 

185.3

 

 

 

-

 

Real estate

 

 

195.7

 

 

 

-

 

 

 

-

 

 

 

195.7

 

Total

 

$

751.7

 

 

$

176.7

 

 

$

379.3

 

 

$

195.7