XML 43 R32.htm IDEA: XBRL DOCUMENT v3.25.3
Acquisitions - Summary of Assets Acquired and Liabilities Assumed (Details) - USD ($)
$ in Millions
3 Months Ended 8 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2025
Jun. 30, 2025
Apr. 30, 2025
Feb. 03, 2025
Dec. 18, 2024
May 01, 2024
Sep. 30, 2025
Sep. 30, 2025
Sep. 30, 2025
Apr. 30, 2025
Dec. 31, 2024
Preliminary Allocation                      
Goodwill $ 1,530.1           $ 1,530.1 $ 1,530.1 $ 1,530.1   $ 1,478.0
Bonded Logic                      
Acquisitions                      
Total cash consideration transferred 60.7 $ 60.7                  
Preliminary Allocation                      
Receivables, net 3.2 3.2         3.2 3.2 3.2    
Inventories 4.7 5.0         4.7 4.7 4.7    
Other current assets 0.1 0.1         0.1 0.1 0.1    
Property, plant and equipment 13.5 13.5         13.5 13.5 13.5    
Other intangible assets 9.0 9.0         9.0 9.0 9.0    
Other long-term assets 10.2 10.2         10.2 10.2 10.2    
Accounts payable (3.3) (3.3)         (3.3) (3.3) (3.3)    
Other current liabilities (2.8) (5.2)         (2.8) (2.8) (2.8)    
Other long-term liabilities (7.7) (7.7)         (7.7) (7.7) (7.7)    
Total identifiable net assets 26.9 24.8         26.9 26.9 26.9    
Goodwill 33.8 $ 35.9         33.8 33.8 33.8    
Bonded Logic | Measurement Period Adjustments                      
Measurement Period Adjustments                      
Total cash consideration transferred             0.0        
Receivables, net             0.0        
Inventories             (0.3)        
Other current assets             0.0        
Property, plant and equipment             0.0        
Other intangible assets             0.0        
Other long-term assets             0.0        
Accounts payable             0.0        
Other current liabilities             2.4        
Other long-term liabilities             0.0        
Total identifiable net assets             2.1        
Goodwill             (2.1)        
Therma Foam                      
Acquisitions                      
Total cash consideration transferred 52.9     $ 52.9              
Preliminary Allocation                      
Receivables, net 2.9     2.7     2.9 2.9 2.9    
Inventories 1.4     1.4     1.4 1.4 1.4    
Other current assets 0.1     0.1     0.1 0.1 0.1    
Property, plant and equipment 8.8     8.8     8.8 8.8 8.8    
Other intangible assets 6.7     6.7     6.7 6.7 6.7    
Accounts payable (0.8)     (0.9)     (0.8) (0.8) (0.8)    
Other current liabilities (0.3)     (0.6)     (0.3) (0.3) (0.3)    
Total identifiable net assets 18.8     18.2     18.8 18.8 18.8    
Goodwill 34.1     $ 34.7     34.1 34.1 34.1    
Therma Foam | Measurement Period Adjustments                      
Measurement Period Adjustments                      
Total cash consideration transferred               0.0      
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            
Preliminary Allocation                      
Cash and cash equivalents 6.4       6.4   6.4 6.4 6.4    
Receivables, net 9.6       9.6   9.6 9.6 9.6    
Inventories 14.5       14.5   14.5 14.5 14.5    
Other current assets 5.9       6.6   5.9 5.9 5.9    
Property, plant and equipment 31.7       31.7   31.7 31.7 31.7    
Other intangible assets 124.3       112.8   124.3 124.3 124.3    
Other long-term assets 46.2       46.1   46.2 46.2 46.2    
Accounts payable (3.9)       (4.6)   (3.9) (3.9) (3.9)    
Other current liabilities (14.0)       (27.8)   (14.0) (14.0) (14.0)    
Deferred taxes (30.1)       (27.9)   (30.1) (30.1) (30.1)    
Other long-term liabilities (43.6)       (43.5)   (43.6) (43.6) (43.6)    
Total identifiable net assets 147.0       123.9   147.0 147.0 147.0    
Goodwill $ 119.5       $ 145.0   $ 119.5 $ 119.5 119.5    
PFB Holdco, Inc | Measurement Period Adjustments                      
Measurement Period Adjustments                      
Total cash consideration transferred                 (2.4)    
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                      
Measurement Period Adjustments                      
Total cash consideration transferred                   1.5  
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