XML 61 R45.htm IDEA: XBRL DOCUMENT v3.25.0.1
Defined contribution and defined benefit retirement plans (Tables)
12 Months Ended
Dec. 31, 2024
Defined benefit pension plans [Line Items]  
Schedule of Composition of Pension Plan Assets

The composition of our pension plan assets by asset category and fair value level at December 31, 2023 and 2024 is shown in the tables below.

Fair Value Measurements at December 31, 2023

    

    

Quoted

    

Significant

    

    

Prices in

Other

Significant

Active

Observable

Unobservable

Assets

Markets

Inputs

Inputs

measured

Total

(Level 1)

(Level 2)

(Level 3)

at NAV

(In millions)

Germany

$

269.4

$

$

$

269.4

$

Canada:

 

  

 

  

 

  

 

  

 

  

Non local currency equities

 

2.7

 

2.7

 

 

 

Local currency fixed income

 

86.2

 

86.2

 

 

 

Cash and other

 

1.1

 

1.1

 

 

 

Norway:

 

  

 

  

 

  

 

  

 

  

Local currency equities

 

2.4

 

2.4

 

 

 

Non local currency equities

 

7.2

 

7.2

 

 

 

Local currency fixed income

 

23.9

 

4.4

 

19.5

 

 

Non local currency fixed income

 

4.2

 

4.2

 

 

 

Real estate

 

6.6

 

 

 

6.6

 

Cash and other

 

3.0

 

2.8

 

 

.2

 

U.S.:

 

  

 

  

 

  

 

 

  

Equities

 

11.3

 

 

 

 

11.3

Fixed income

 

27.1

 

 

 

 

27.1

Cash and other

 

1.9

 

.7

 

 

 

1.2

Other

 

15.9

 

 

 

15.9

 

Total

$

462.9

$

111.7

$

19.5

$

292.1

$

39.6

Fair Value Measurements at December 31, 2024

    

    

Quoted

    

Significant

    

    

Prices in

Other

Significant

Active

Observable

Unobservable

Assets

Markets

Inputs

Inputs

measured

Total

(Level 1)

(Level 2)

(Level 3)

at NAV

(In millions)

Germany

$

264.6

$

$

$

264.6

$

Canada:

 

  

 

  

 

  

 

  

 

  

Local currency equities

 

2.8

 

2.8

 

 

 

Local currency fixed income

 

78.1

 

78.1

 

 

 

Cash and other

 

.5

 

.5

 

 

 

Norway:

 

  

 

  

 

  

 

  

 

  

Local currency equities

 

2.0

 

2.0

 

 

 

Non local currency equities

 

6.9

 

6.9

 

 

 

Local currency fixed income

 

21.1

 

3.7

 

17.4

 

 

Non local currency fixed income

 

4.2

 

4.2

 

 

 

Real estate

 

6.2

 

 

 

6.2

 

Cash and other

 

3.6

 

3.4

 

 

.2

 

U.S.:

 

  

 

  

 

  

 

 

  

Equities

 

6.7

 

 

 

.1

 

6.6

Fixed income

 

30.8

 

 

 

 

30.8

Cash and other

 

38.2

 

37.0

 

 

 

1.2

Other

 

14.9

 

 

 

14.9

 

Total

$

480.6

$

138.6

$

17.4

$

286.0

$

38.6

A rollforward of the change in fair value of Level 3 assets follows.

Years ended December 31, 

    

2023

    

2024

(In millions)

Fair value at beginning of year

$

264.8

$

292.1

Gain on assets held at end of year

 

11.1

 

12.8

Gain (loss) on assets sold during the year

 

14.4

 

(.7)

Assets purchased

 

1.7

 

1.5

Assets sold

 

(9.3)

 

(2.3)

Currency exchange rate fluctuations

 

9.4

 

(17.4)

Fair value at end of year

$

292.1

$

286.0

Defined Benefit Pension Plans  
Defined benefit pension plans [Line Items]  
Schedule of Changes in Plan Assets and Benefit Obligations Recognized in Other Comprehensive Income (Loss) The table below details the changes in other comprehensive income (loss) during 2022, 2023 and 2024.

    

Years ended December 31, 

2022

2023

2024

(In millions)

Changes in plan assets and benefit obligations recognized in
  other comprehensive income (loss):

 

  

 

  

 

  

Net actuarial gains (losses)

$

134.1

$

(25.5)

$

16.0

Amortization of unrecognized:

 

  

 

  

 

  

Net actuarial losses

 

14.7

 

3.8

 

3.7

Prior service cost

 

.1

 

 

.1

Settlements

 

.4

 

6.5

 

.4

Total

$

149.3

$

(15.2)

$

20.2

Schedule of Rollforward of Change in Fair Value of Level 3 Assets

Fair Value Measurements at December 31, 2024

    

    

Quoted

    

Significant

    

    

Prices in

Other

Significant

Active

Observable

Unobservable

Assets

Markets

Inputs

Inputs

measured

Total

(Level 1)

(Level 2)

(Level 3)

at NAV

(In millions)

Germany

$

264.6

$

$

$

264.6

$

Canada:

 

  

 

  

 

  

 

  

 

  

Local currency equities

 

2.8

 

2.8

 

 

 

Local currency fixed income

 

78.1

 

78.1

 

 

 

Cash and other

 

.5

 

.5

 

 

 

Norway:

 

  

 

  

 

  

 

  

 

  

Local currency equities

 

2.0

 

2.0

 

 

 

Non local currency equities

 

6.9

 

6.9

 

 

 

Local currency fixed income

 

21.1

 

3.7

 

17.4

 

 

Non local currency fixed income

 

4.2

 

4.2

 

 

 

Real estate

 

6.2

 

 

 

6.2

 

Cash and other

 

3.6

 

3.4

 

 

.2

 

U.S.:

 

  

 

  

 

  

 

 

  

Equities

 

6.7

 

 

 

.1

 

6.6

Fixed income

 

30.8

 

 

 

 

30.8

Cash and other

 

38.2

 

37.0

 

 

 

1.2

Other

 

14.9

 

 

 

14.9

 

Total

$

480.6

$

138.6

$

17.4

$

286.0

$

38.6

A rollforward of the change in fair value of Level 3 assets follows.

Years ended December 31, 

    

2023

    

2024

(In millions)

Fair value at beginning of year

$

264.8

$

292.1

Gain on assets held at end of year

 

11.1

 

12.8

Gain (loss) on assets sold during the year

 

14.4

 

(.7)

Assets purchased

 

1.7

 

1.5

Assets sold

 

(9.3)

 

(2.3)

Currency exchange rate fluctuations

 

9.4

 

(17.4)

Fair value at end of year

$

292.1

$

286.0

Defined Benefit Pension Plans | United States  
Defined benefit pension plans [Line Items]  
Schedule of Defined Benefit Plan Expected Future Payments

Years ending December 31,

    

Amount

(In millions)

2025

$

29.9

2026

 

30.5

2027

 

32.5

2028

37.4

2029

 

36.0

Next 5 years

175.9

Schedule of Funded Status

The funded status of our U.S. defined benefit pension plans, including the acquired LPC plan, is presented in the table below.

Years ended December 31, 

    

2023

    

2024

(In millions)

Change in projected benefit obligations ("PBO"):

Balance at beginning of the year

$

43.4

$

42.7

Interest cost

 

2.2

 

2.7

Actuarial (gains) losses

 

1.2

 

(3.1)

Benefits paid

 

(4.1)

 

(4.6)

Acquisition

27.5

Balance at end of the year

$

42.7

$

65.2

Change in plan assets:

Fair value at beginning of the year

$

39.1

$

40.3

Actual return on plan assets

 

3.7

 

.4

Employer contributions

 

1.6

 

1.5

Benefits paid

 

(4.1)

 

(4.6)

Acquisition

38.1

Fair value at end of the year

$

40.3

$

75.7

Funded status

$

(2.4)

$

10.5

Amounts recognized in the Consolidated Balance Sheets:

Noncurrent pension asset

$

$

10.7

Accrued pension costs:

Current

(.1)

Noncurrent

 

(2.4)

 

(.1)

Total

 

(2.4)

 

10.5

Accumulated other comprehensive loss - actuarial losses

 

30.3

 

28.5

Total

$

27.9

$

39.0

Accumulated benefit obligations ("ABO")

$

42.7

$

65.2

Schedule of Components of Net Periodic Defined Benefit Cost

The components of our net periodic defined benefit pension cost for U.S. plans are presented in the table below. The amounts shown below for the amortization of recognized actuarial losses for 2022, 2023 and 2024 were recognized as components of our accumulated other comprehensive income (loss) at December 31, 2021, 2022 and 2023, respectively, net of deferred income taxes and noncontrolling interest.

Years ended December 31, 

    

2022

    

2023

    

2024

(In millions)

Net periodic pension cost for U.S. plans:

Interest cost

$

1.4

$

2.2

$

2.7

Expected return on plan assets

 

(2.0)

 

(1.9)

 

(3.2)

Recognized net actuarial losses

 

1.9

 

2.0

 

1.9

Total

$

1.3

$

2.3

$

1.4

Schedule of Plans for which Accumulated Benefit Obligations Exceeds Plan Assets

Information concerning our U.S. defined benefit pension plans (for which the ABO of all of the plans exceeds the fair value of plan assets as of the indicated date) is presented in the table below.

December 31, 

    

2023

    

2024

(In millions)

Plans for which the ABO exceeds plan assets:

Projected benefit obligations

$

42.7

$

.1

Accumulated benefit obligations

 

42.7

 

.1

Fair value of plan assets

 

40.3

 

Summary of Actuarial Assumptions Used to Determine the Benefit Obligation and Net Benefit Cost

The weighted-average rate assumptions used in determining the net periodic pension cost for our U.S. defined benefit pension plans for 2022, 2023 and 2024 are presented in the table below. The impact of assumed increases in future compensation levels does not have an effect on the periodic pension cost as the plans are frozen with regards to compensation.

Years ended December 31, 

 

    

2022

    

2023

    

2024

 

Discount rate

 

2.6%

5.3%

5.0%

Long-term return on plan assets

 

4.0%

5.0%

5.0%

Defined Benefit Pension Plans | Non U.S.  
Defined benefit pension plans [Line Items]  
Schedule of Funded Status

The funded status of our non-U.S. defined benefit pension plans is presented in the table below.

Years ended December 31, 

    

2023

    

2024

(In millions)

Change in PBO:

Balance at beginning of the year

$

508.6

$

563.7

Service cost

 

6.3

 

6.6

Interest cost

 

19.8

 

18.9

Participants’ contributions

 

1.8

 

1.8

Actuarial (gains) losses

 

44.3

 

(16.2)

Settlements

(8.6)

(1.9)

Change in currency exchange rates

 

14.1

 

(36.8)

Benefits paid

 

(22.6)

 

(22.8)

Balance at end of the year

$

563.7

$

513.3

Change in plan assets:

Fair value at beginning of the year

$

390.5

$

422.6

Actual return on plan assets

 

37.4

 

20.0

Employer contributions

 

14.7

 

14.9

Participants' contributions

 

1.8

 

1.8

Settlements

(8.6)

(1.9)

Change in currency exchange rates

 

9.4

 

(29.7)

Benefits paid

 

(22.6)

 

(22.8)

Fair value at end of the year

$

422.6

$

404.9

Funded status

$

(141.1)

$

(108.4)

Amounts recognized in the Consolidated Balance Sheets:

Noncurrent pension asset

$

8.1

$

9.1

Noncurrent accrued pension costs

 

(149.2)

 

(117.5)

Total

 

(141.1)

 

(108.4)

Accumulated other comprehensive loss:

Actuarial losses

 

106.8

 

88.8

Prior service cost

 

.3

 

.3

Total

 

107.1

 

89.1

Total

$

(34.0)

$

(19.3)

ABO

$

549.8

$

499.7

Schedule of Components of Net Periodic Defined Benefit Cost The components of our net periodic pension benefit cost for our non-U.S. plans are presented in the table below.

Years ended December 31, 

    

2022

    

2023

    

2024

(In millions)

Net periodic pension cost for non-U.S. plans:

Service cost

$

11.3

$

6.3

$

6.6

Interest cost

 

10.6

 

19.8

 

18.9

Expected return on plan assets

 

(11.1)

 

(18.3)

 

(19.9)

Recognized net actuarial losses

 

12.8

 

1.8

 

1.9

Amortization of prior service cost

 

.1

 

 

.1

Settlements

 

.4

 

6.5

 

.4

Total

$

24.1

$

16.1

$

8.0

Schedule of Plans for which Accumulated Benefit Obligations Exceeds Plan Assets

Information concerning certain of our non-U.S. defined benefit pension plans (for which the ABO exceeds the fair value of plan assets as of the indicated date) is presented in the table below.

December 31, 

    

2023

    

2024

(In millions)

Plans for which the ABO exceeds plan assets:

Projected benefit obligations

$

463.1

$

397.1

Accumulated benefit obligations

 

452.9

 

387.1

Fair value of plan assets

 

313.8

 

279.5

Summary of Actuarial Assumptions Used to Determine the Benefit Obligation and Net Benefit Cost

The key actuarial assumptions used to determine our non-U.S. benefit obligations as of December 31, 2023 and 2024 are as follows:

December 31, 

    

2023

    

2024

Discount rate

 

3.4%

3.6%

Increase in future compensation levels

 

2.7%

2.8%

A summary of our key actuarial assumptions used to determine non-U.S. net periodic benefit cost for 2022, 2023 and 2024 are as follows:

Years ended December 31, 

    

2022

    

2023

2024

Discount rate

 

1.5%

3.9%

3.4%

Increase in future compensation levels

 

2.6%

2.7%

2.7%

Long-term return on plan assets

 

2.5%

4.6%

4.9%