XML 63 R48.htm IDEA: XBRL DOCUMENT v3.25.4
Acquisitions - Narrative (Details) - USD ($)
2 Months Ended 6 Months Ended 8 Months Ended 11 Months Ended 12 Months Ended
Dec. 31, 2025
Dec. 17, 2025
Jun. 30, 2025
Apr. 30, 2025
Feb. 03, 2025
Dec. 31, 2024
Dec. 18, 2024
May 01, 2024
Nov. 08, 2023
Dec. 31, 2023
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2025
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Acquisitions                                
Useful life of finite lived intangible assets                           11 years 10 months 24 days    
Goodwill $ 1,538,900,000         $ 1,478,000,000       $ 1,202,500,000 $ 1,538,900,000 $ 1,478,000,000 $ 1,538,900,000 $ 1,538,900,000 $ 1,478,000,000 $ 1,202,500,000
Operating income                           $ 1,002,500,000 $ 1,143,100,000 $ 982,800,000
Accrued and other current liabilities                 $ 200,000              
Technologies                                
Acquisitions                                
Useful life of finite lived intangible assets                           7 years 3 months 18 days    
Customer relationships                                
Acquisitions                                
Useful life of finite lived intangible assets                           12 years 3 months 18 days    
Bonded Logic                                
Acquisitions                                
Total cash consideration transferred 61,400,000   $ 60,700,000                          
Contribution to net sales since acquisition                     13,500,000          
Contribution to operating (loss) income since acquisition                     (4,000,000.0)          
Definite-lived intangible assets 9,000,000.0   9,000,000.0               9,000,000.0   9,000,000.0 $ 9,000,000.0    
Goodwill 34,700,000   35,900,000               34,700,000   34,700,000 34,700,000    
Property, plant and equipment 13,500,000   13,500,000               13,500,000   13,500,000 13,500,000    
Inventories 4,600,000   5,000,000.0               4,600,000   4,600,000 4,600,000    
Receivables, net 3,200,000   3,200,000               3,200,000   3,200,000 3,200,000    
Accounts payable 3,300,000   $ 3,300,000               $ 3,300,000   3,300,000 3,300,000    
Bonded Logic | Technologies                                
Acquisitions                                
Useful life of finite lived intangible assets                     15 years          
ThermaFoam                                
Acquisitions                                
Total cash consideration transferred 53,700,000       $ 52,900,000                      
Contribution to net sales since acquisition                         15,100,000      
Contribution to operating (loss) income since acquisition                         1,000,000.0      
Definite-lived intangible assets 6,700,000       6,700,000           $ 6,700,000   6,700,000 6,700,000    
Goodwill 34,900,000       34,700,000           34,900,000   34,900,000 34,900,000    
Goodwill deductible for tax purpose         34,700,000                      
Property, plant and equipment 8,800,000       8,800,000           8,800,000   8,800,000 8,800,000    
Inventories 1,400,000       1,400,000           1,400,000   1,400,000 1,400,000    
Receivables, net 2,900,000       2,700,000           2,900,000   2,900,000 2,900,000    
Accounts payable $ 800,000       900,000           $ 800,000   $ 800,000 $ 800,000    
ThermaFoam | Customer relationships                                
Acquisitions                                
Definite-lived intangible assets         $ 6,500,000                      
Useful life of finite lived intangible assets         9 years                      
PFB Holdco, Inc                                
Acquisitions                                
Total cash consideration transferred   $ 266,500,000         $ 268,900,000                  
Contribution to net sales since acquisition           1,300,000                    
Contribution to operating (loss) income since acquisition           $ (1,000,000.0)                    
Definite-lived intangible assets   124,300,000         112,800,000                  
Goodwill   123,700,000         145,000,000.0                  
Goodwill deductible for tax purpose             $ 0                  
Percentage of ownership interest acquired             100.00%                  
Cash and cash equivalents   6,400,000         $ 6,400,000                  
Business combination gross receivables             9,800,000                  
Receivables not expected to be collected             200,000                  
Deferred tax liabilities   30,100,000         27,900,000                  
Property, plant and equipment   31,400,000         31,700,000                  
Inventories   14,500,000         14,500,000                  
Receivables, net   9,600,000         9,600,000                  
Accounts payable   3,900,000         4,600,000                  
Accrued and other current liabilities   $ 11,700,000         $ 27,800,000                  
MTL Holdings LLC                                
Acquisitions                                
Total cash consideration transferred       $ 424,600,000       $ 423,100,000                
Contribution to net sales since acquisition                       86,900,000        
Contribution to operating (loss) income since acquisition                       $ 8,500,000        
Definite-lived intangible assets       248,300,000       248,300,000                
Goodwill       141,600,000       139,200,000                
Goodwill deductible for tax purpose               $ 132,800,000                
Percentage of ownership interest acquired               100.00%                
Cash and cash equivalents       10,300,000       $ 10,300,000                
Business combination gross receivables               14,100,000                
Receivables not expected to be collected               100,000                
Deferred tax liabilities       6,500,000       6,900,000                
Property, plant and equipment       10,400,000       10,700,000                
Inventories       16,800,000       17,200,000                
Receivables, net       14,000,000.0       14,000,000.0                
Accounts payable       5,900,000       5,900,000                
Accrued and other current liabilities       $ 6,100,000       6,100,000                
MTL Holdings LLC | Technologies                                
Acquisitions                                
Definite-lived intangible assets               $ 18,100,000                
Useful life of finite lived intangible assets               11 years                
MTL Holdings LLC | Customer relationships                                
Acquisitions                                
Definite-lived intangible assets               $ 183,100,000                
Useful life of finite lived intangible assets               13 years                
Polar Industries                                
Acquisitions                                
Total cash consideration transferred                 36,100,000              
Goodwill                 20,900,000              
Revenues                   2,400,000            
Operating income                   $ 100,000            
Property, plant and equipment                 9,400,000              
Inventories                 1,800,000              
Receivables, net                 1,800,000              
Accounts payable                 200,000              
Polar Industries | Customer relationships                                
Acquisitions                                
Definite-lived intangible assets                 $ 2,600,000              
Useful life of finite lived intangible assets                 9 years