XML 45 R32.htm IDEA: XBRL DOCUMENT v3.25.0.1
Leases (Tables)
12 Months Ended
Dec. 31, 2024
Leases [Abstract]  
Schedule of Supplemental Balance Sheet Information Related to Operating Leases

Supplemental balance sheet information related to our operating leases was as follows (dollars in millions):

 

 

Year Ended December 31,

 

 

2024

 

 

2023

 

Operating lease right-of-use assets

$

276.9

 

 

$

279.6

 

 

 

 

 

 

 

Current portion of operating lease obligations

$

80.5

 

 

$

78.6

 

Long-term portion of operating lease obligations

 

208.0

 

 

 

212.1

 

Total operating lease obligations

$

288.5

 

 

$

290.7

 

 

Schedule of Supplemental Balance Sheet Information Related to Finance Leases

Supplemental balance sheet information related to our finance leases was as follows (dollars in millions):

 

Year Ended December 31,

 

 

2024

 

 

2023

 

Buildings

$

0.3

 

 

$

0.3

 

Machinery and equipment

 

28.5

 

 

 

28.5

 

Total

 

28.8

 

 

 

28.8

 

Less accumulated amortization

 

(25.0

)

 

 

(24.0

)

Total

$

3.8

 

 

$

4.8

 

 

 

 

 

 

 

Current portion of finance lease obligations

$

2.1

 

 

$

2.0

 

Long-term portion of finance lease obligations

 

6.7

 

 

 

8.7

 

Total finance lease obligations

$

8.8

 

 

$

10.7

 

 

Schedule of Weighted Average Remaining Lease Term and Weighted Average Discount Rates for Leases

For both operating and finance leases, the weighted average remaining lease term in years and weighted average discount rates were as follows:

 

 

Year Ended December 31,

 

 

2024

 

 

2023

 

Weighted-average remaining lease term (years):

 

 

 

 

 

Operating leases

5.1

 

 

4.9

 

Finance leases

3.8

 

 

4.8

 

Weighted-average discount rate:

 

 

 

 

 

Operating leases

 

4.28

%

 

 

3.75

%

Finance leases

 

6.66

%

 

 

6.66

%

 

 

Components of Lease Expense

The components of lease expense were as follows (dollars in millions):

 

 

Year Ended December 31,

 

 

2024

 

 

2023

 

 

2022

 

Finance lease cost:

 

 

 

 

 

 

 

 

Amortization of finance lease assets

$

1.0

 

 

$

1.4

 

 

$

1.5

 

Interest on lease liabilities

 

0.7

 

 

 

0.8

 

 

 

0.9

 

Total finance lease cost

 

1.7

 

 

 

2.2

 

 

 

2.4

 

Operating lease cost

 

92.4

 

 

 

87.7

 

 

 

81.4

 

Short-term lease cost

 

25.7

 

 

 

24.6

 

 

 

27.0

 

Variable lease cost

 

22.5

 

 

 

21.7

 

 

 

17.2

 

Total lease cost

$

142.3

 

 

$

136.2

 

 

$

128.0

 

 

Schedule of Supplemental Cash Flow Information Related to Leases

Supplemental cash flow information related to leases was as follows (dollars in millions):

 

 

Year Ended December 31,

 

 

2024

 

 

2023

 

 

2022

 

Cash paid for amounts included in the measurement of lease liabilities:

 

 

 

 

 

 

 

 

Operating cash flows for operating leases

$

(84.3

)

 

$

(77.6

)

 

$

(73.6

)

Operating cash flows for finance leases

 

(1.0

)

 

 

(1.4

)

 

 

(1.5

)

Financing cash flows for finance leases

 

(0.7

)

 

 

(0.8

)

 

 

(0.9

)

Right-of-use assets obtained in exchange for new lease obligations:

 

 

 

 

 

 

 

 

Operating leases

$

(33.6

)

 

$

(58.9

)

 

$

(83.5

)

Finance leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental non-cash information on changes in lease liabilities

$

45.5

 

 

$

1.3

 

 

$

51.6

 

Supplemental non-cash information on changes in right-of-use assets

$

37.3

 

 

$

77.6

 

 

$

23.5

 

 

Schedule of Future Minimum Payments Under Operating and Finance Lease Liabilities

The future minimum payments under operating and finance lease liabilities at December 31, 2024 were as follows (dollars in millions):

 

 

 

Operating Leases

 

 

Finance Leases

 

2025

 

$

91.4

 

 

$

2.7

 

2026

 

 

74.5

 

 

 

2.7

 

2027

 

 

53.6

 

 

 

2.7

 

2028

 

 

32.6

 

 

 

1.8

 

2029

 

 

19.5

 

 

 

 

Thereafter

 

 

52.1

 

 

 

 

Total lease payments

 

 

323.7

 

 

 

9.9

 

Less imputed interest (a)

 

 

(35.2

)

 

 

(1.1

)

Present value of lease liabilities

 

$

288.5

 

 

$

8.8

 

 

(a)
Calculated using the incremental borrowing rate for each lease applied to the future payments.