XML 44 R33.htm IDEA: XBRL DOCUMENT v3.25.2
Acquisitions - Summary of Assets Acquired and Liabilities Assumed (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2025
Apr. 30, 2025
Feb. 03, 2025
Dec. 18, 2024
May 01, 2024
Jun. 30, 2025
Jun. 30, 2025
Apr. 30, 2025
Dec. 31, 2024
Preliminary Allocation                  
Goodwill $ 1,535.5         $ 1,535.5 $ 1,535.5   $ 1,478.0
Bonded Logic                  
Acquisitions                  
Total cash consideration transferred 60.7                
Preliminary Allocation                  
Receivables, net 3.2         3.2 3.2    
Inventories 5.0         5.0 5.0    
Other current assets 0.1         0.1 0.1    
Property, plant and equipment 13.5         13.5 13.5    
Other intangible assets 9.0         9.0 9.0    
Other long-term assets 10.2         10.2 10.2    
Accounts payable (3.3)         (3.3) (3.3)    
Other current liabilities (5.2)         (5.2) (5.2)    
Other long-term liabilities (7.7)         (7.7) (7.7)    
Total identifiable net assets 24.8         24.8 24.8    
Goodwill 35.9         35.9 35.9    
Therma Foam                  
Acquisitions                  
Total cash consideration transferred 52.9   $ 52.9            
Preliminary Allocation                  
Receivables, net 2.9   2.7     2.9 2.9    
Inventories 1.4   1.4     1.4 1.4    
Other current assets 0.1   0.1     0.1 0.1    
Property, plant and equipment 8.8   8.8     8.8 8.8    
Other intangible assets 6.7   6.7     6.7 6.7    
Accounts payable (0.8)   (0.9)     (0.8) (0.8)    
Other current liabilities (0.3)   (0.6)     (0.3) (0.3)    
Total identifiable net assets 18.8   18.2     18.8 18.8    
Goodwill 34.1   34.7     34.1 34.1    
Therma Foam | Measurement Period Adjustments                  
Acquisitions                  
Total cash consideration transferred     0.0            
Measurement Period Adjustments                  
Receivables, net     0.2            
Inventories     0.0            
Other current assets     0.0            
Property, plant and equipment     0.0            
Other intangible assets     0.0            
Accounts payable     0.1            
Other current liabilities     0.3            
Total identifiable net assets     0.6            
Goodwill     $ (0.6)            
PFB Holdco, Inc                  
Acquisitions                  
Total cash consideration transferred 266.5     $ 268.9   266.5      
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 5.9     6.6   5.9 5.9    
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 46.2     46.1   46.2 46.2    
Accounts payable (3.9)     (4.6)   (3.9) (3.9)    
Other current liabilities (14.0)     (27.8)   (14.0) (14.0)    
Deferred taxes (30.1)     (27.9)   (30.1) (30.1)    
Other long-term liabilities (43.6)     (43.5)   (43.6) (43.6)    
Total identifiable net assets 147.0     123.9   147.0 147.0    
Goodwill $ 119.5     $ 145.0   $ 119.5 119.5    
PFB Holdco, Inc | Measurement Period Adjustments                  
Acquisitions                  
Total cash consideration transferred             (2.4)    
Measurement Period Adjustments                  
Cash and cash equivalents             0.0    
Receivables, net             0.0    
Inventories             0.0    
Other current assets             (0.7)    
Property, plant and equipment             0.0    
Other intangible assets             11.5    
Other long-term assets             0.1    
Accounts payable             0.7    
Other current liabilities             13.8    
Deferred taxes             (2.2)    
Other long-term liabilities             (0.1)    
Total identifiable net assets             23.1    
Goodwill             $ (25.5)    
MTL Holdings LLC                  
Acquisitions                  
Total cash consideration transferred   $ 424.6     $ 423.1        
Preliminary Allocation                  
Cash and cash equivalents   10.3     10.3     $ 10.3  
Receivables, net   14.0     14.0     14.0  
Inventories   16.8     17.2     16.8  
Other current assets   0.9     0.9     0.9  
Property, plant and equipment   10.4     10.7     10.4  
Other intangible assets   248.3     248.3     248.3  
Other long-term assets   8.4     8.1     8.4  
Accounts payable   (5.9)     (5.9)     (5.9)  
Other current liabilities   (6.1)     (6.1)     (6.1)  
Deferred taxes   (6.5)     (6.9)     (6.5)  
Other long-term liabilities   (7.6)     (6.7)     (7.6)  
Total identifiable net assets   283.0     283.9     283.0  
Goodwill   $ 141.6     $ 139.2     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               (0.4)  
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               0.4  
Other long-term liabilities               (0.9)  
Total identifiable net assets               (0.9)  
Goodwill               $ 2.4