XML 519 R86.htm IDEA: XBRL DOCUMENT v3.26.3
Segment Information - Segment Results (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2026
Sep. 30, 2025
Sep. 30, 2026
Sep. 30, 2025
Segment Reporting, Entity-Wide Information Not Provided as Part of Reportable Segment, Product and Service, Revenue [Line Items]        
Net Sales $ 1,126.7 $ 898.4 $ 3,041.7 $ 2,408.4
Segment selling, general and administrative expenses [1] (149.2) (135.0) (452.8) (382.9)
Central and other costs (7.9) (4.9) (20.9) (7.2)
Allocated Madison Industries costs 0.0 (4.0) (10.7) (12.3)
Segment EBITDA add-backs (excluding depreciation and purchase accounting adjustments) 0.1 (5.9) 0.1 (16.7)
Depreciation (12.6) (12.3) (38.6) (34.9)
Intangible asset amortization (39.9) (40.8) (121.5) (100.7)
Restructuring expenses (1.8) (0.8) (4.7) (3.5)
Equity appreciation rights expense (11.3) (5.3) (38.0) (32.6)
Transaction related expenses (17.1) (0.7) (21.5) (12.5)
Interest and financing expenses, net (36.9) (100.1) (212.4) (255.0)
Other income (expense) (50.4) 3.1 (50.2) 12.6
Income (loss) from continuing operations before income taxes 127.6 84.4 299.0 193.6
Litigation settlement, gain       3.9
Loss on extinguishment of debt     27.7 0.0
Commercial        
Segment Reporting, Entity-Wide Information Not Provided as Part of Reportable Segment, Product and Service, Revenue [Line Items]        
Net Sales 771.8 554.2 2,040.4 1,580.1
Residential        
Segment Reporting, Entity-Wide Information Not Provided as Part of Reportable Segment, Product and Service, Revenue [Line Items]        
Net Sales 354.9 344.2 1,001.3 828.3
Operating Segments        
Segment Reporting, Entity-Wide Information Not Provided as Part of Reportable Segment, Product and Service, Revenue [Line Items]        
Total segment adjusted EBITDA 305.4 256.1 817.4 656.4
Loss on extinguishment of debt     27.7  
Operating Segments | Not Designated as Hedging Instrument        
Segment Reporting, Entity-Wide Information Not Provided as Part of Reportable Segment, Product and Service, Revenue [Line Items]        
Unrealized loss on derivatives 52.2   52.2  
Operating Segments | Commercial        
Segment Reporting, Entity-Wide Information Not Provided as Part of Reportable Segment, Product and Service, Revenue [Line Items]        
Net Sales 771.9 554.2 2,040.6 1,580.2
Segment cost of goods sold (499.4) (328.5) (1,296.2) (952.0)
Segment selling, general and administrative expenses (78.5) (71.4) (229.4) (207.3)
Segment EBITDA add-backs 6.5 7.9 19.6 25.7
Total segment adjusted EBITDA 200.5 162.2 534.6 446.6
Depreciation (6.3) (6.4) (19.5) (19.0)
Segment EBITDA add-backs adjustments   1.4   3.1
Operating Segments | Residential        
Segment Reporting, Entity-Wide Information Not Provided as Part of Reportable Segment, Product and Service, Revenue [Line Items]        
Net Sales 355.5 344.5 1,004.9 829.3
Segment cost of goods sold (206.5) (212.0) (590.6) (523.0)
Segment selling, general and administrative expenses (50.4) (48.8) (150.6) (122.4)
Segment EBITDA add-backs 6.3 10.2 19.1 25.9
Total segment adjusted EBITDA 104.9 93.9 282.8 209.8
Depreciation (6.3) (5.9) (19.1) (15.9)
Segment EBITDA add-backs adjustments   4.4   9.7
Intersegment Eliminations | Commercial        
Segment Reporting, Entity-Wide Information Not Provided as Part of Reportable Segment, Product and Service, Revenue [Line Items]        
Net Sales (0.1) 0.0 (0.2) (0.1)
Intersegment Eliminations | Residential        
Segment Reporting, Entity-Wide Information Not Provided as Part of Reportable Segment, Product and Service, Revenue [Line Items]        
Net Sales $ (0.6) $ (0.3) $ (3.6) $ (1.0)
[1] Inclusive of equity appreciation rights expense of $11.3 and $5.3 for the three months ended September 30, 2026 and 2025, respectively, and $38.0 and $32.6 for the nine months ended September 30, 2026 and 2025, respectively.