XML 44 R33.htm IDEA: XBRL DOCUMENT v3.25.1
Acquisitions - Summary of Assets Acquired and Liabilities Assumed (Details) - USD ($)
$ in Millions
3 Months Ended 11 Months Ended
Mar. 31, 2025
Feb. 03, 2025
Dec. 18, 2024
May 01, 2024
Mar. 31, 2025
Mar. 31, 2025
Dec. 31, 2024
Preliminary Allocation              
Goodwill $ 1,490.1       $ 1,490.1 $ 1,490.1 $ 1,478.0
Therma Foam              
Acquisitions              
Total cash consideration transferred   $ 52.9          
Preliminary Allocation              
Receivables, net   2.7          
Inventories   1.4          
Other current assets   0.1          
Property, plant and equipment   8.8          
Other intangible assets   6.7          
Accounts payable   (0.9)          
Other current liabilities   (0.6)          
Total identifiable net assets   18.2          
Goodwill   $ 34.7          
PFB Holdco, Inc              
Acquisitions              
Total cash consideration transferred 265.9   $ 268.9        
Preliminary Allocation              
Cash and cash equivalents 6.4   6.4   6.4 6.4  
Receivables, net 9.6   9.6   9.6 9.6  
Inventories 14.5   14.5   14.5 14.5  
Other current assets 6.6   6.6   6.6 6.6  
Property, plant and equipment 31.7   31.7   31.7 31.7  
Other intangible assets 124.3   112.8   124.3 124.3  
Other long-term assets 46.1   46.1   46.1 46.1  
Accounts payable (4.6)   (4.6)   (4.6) (4.6)  
Other current liabilities (14.8)   (27.8)   (14.8) (14.8)  
Deferred taxes (29.7)   (27.9)   (29.7) (29.7)  
Other long-term liabilities (43.5)   (43.5)   (43.5) (43.5)  
Total identifiable net assets 146.6   123.9   146.6 146.6  
Goodwill 119.3   $ 145.0   119.3 119.3  
PFB Holdco, Inc | Measurement Period Adjustments              
Acquisitions              
Total cash consideration transferred         (3.0)    
Measurement Period Adjustments              
Cash and cash equivalents         0.0    
Receivables, net         0.0    
Inventories         0.0    
Other current assets         0.0    
Property, plant and equipment         0.0    
Other intangible assets         11.5    
Other long-term assets         0.0    
Accounts payable         0.0    
Other current liabilities         13.0    
Deferred taxes         (1.8)    
Other long-term liabilities         0.0    
Total identifiable net assets         22.7    
Goodwill         (25.7)    
MTL Holdings LLC              
Acquisitions              
Total cash consideration transferred 424.6     $ 423.1      
Preliminary Allocation              
Cash and cash equivalents 10.3     10.3 10.3 10.3  
Receivables, net 14.0     14.0 14.0 14.0  
Inventories 17.2     17.2 17.2 17.2  
Other current assets 0.9     0.9 0.9 0.9  
Property, plant and equipment 10.4     10.7 10.4 10.4  
Other intangible assets 248.3     248.3 248.3 248.3  
Other long-term assets 8.4     8.1 8.4 8.4  
Accounts payable (5.9)     (5.9) (5.9) (5.9)  
Other current liabilities (6.1)     (6.1) (6.1) (6.1)  
Deferred taxes (6.9)     (6.9) (6.9) (6.9)  
Other long-term liabilities (7.6)     (6.7) (7.6) (7.6)  
Total identifiable net assets 283.0     283.9 283.0 283.0  
Goodwill $ 141.6     $ 139.2 $ 141.6 141.6  
MTL Holdings LLC | Measurement Period Adjustments              
Acquisitions              
Total cash consideration transferred           1.5  
Measurement Period Adjustments              
Cash and cash equivalents           0.0  
Receivables, net           0.0  
Inventories           0.0  
Other current assets           0.0  
Property, plant and equipment           (0.3)  
Other intangible assets           0.0  
Other long-term assets           0.3  
Accounts payable           0.0  
Other current liabilities           0.0  
Deferred taxes           0.0  
Other long-term liabilities           (0.9)  
Total identifiable net assets           (0.9)  
Goodwill           $ 2.4