XML 64 R49.htm IDEA: XBRL DOCUMENT v3.25.4
Acquisitions - Assets Acquired and Liabilities Assumed (Details) - USD ($)
$ in Millions
6 Months Ended 11 Months Ended 12 Months Ended
Dec. 31, 2025
Dec. 17, 2025
Jun. 30, 2025
Apr. 30, 2025
Feb. 03, 2025
Dec. 18, 2024
May 01, 2024
Dec. 31, 2025
Dec. 31, 2025
Dec. 17, 2025
Apr. 30, 2025
Dec. 31, 2024
Dec. 31, 2023
Nov. 08, 2023
Preliminary Allocation                            
Accrued and other current liabilities                           $ (0.2)
Goodwill $ 1,538.9             $ 1,538.9 $ 1,538.9     $ 1,478.0 $ 1,202.5  
Bonded Logic                            
Acquisitions                            
Total cash consideration transferred 61.4   $ 60.7                      
Total cash consideration transferred               0.7            
Preliminary Allocation                            
Receivables, net 3.2   3.2         3.2 3.2          
Inventories 4.6   5.0         4.6 4.6          
Other current assets 0.0   0.1         0.0 0.0          
Property, plant and equipment 13.5   13.5         13.5 13.5          
Definite-lived intangible assets 9.0   9.0         9.0 9.0          
Other long-term assets 10.2   10.2         10.2 10.2          
Accounts payable (3.3)   (3.3)         (3.3) (3.3)          
Other current liabilities (2.8)   (5.2)         (2.8) (2.8)          
Other long-term liabilities (7.7)   (7.7)         (7.7) (7.7)          
Total identifiable net assets 26.7   24.8         26.7 26.7          
Goodwill 34.7   $ 35.9         34.7 34.7          
Measurement Period Adjustments                            
Receivables, net               0.0            
Inventories               (0.4)            
Other current assets               (0.1)            
Property, plant and equipment               0.0            
Definite-lived 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               1.9            
Goodwill               (1.2)            
ThermaFoam                            
Acquisitions                            
Total cash consideration transferred 53.7       $ 52.9                  
Total cash consideration transferred                 0.8          
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          
Definite-lived 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 $ 34.9       $ 34.7     $ 34.9 34.9          
Measurement Period Adjustments                            
Receivables, net                 0.2          
Inventories                 0.0          
Other current assets                 0.0          
Property, plant and equipment                 0.0          
Definite-lived intangible assets                 0.0          
Accounts payable                 0.1          
Other current liabilities                 0.3          
Total identifiable net assets                 0.6          
Goodwill                 $ 0.2          
PFB Holdco, Inc                            
Acquisitions                            
Total cash consideration transferred   $ 266.5       $ 268.9                
Total cash consideration transferred                   $ (2.4)        
Preliminary Allocation                            
Cash and cash equivalents   6.4       6.4       6.4        
Receivables, net   9.6       9.6       9.6        
Inventories   14.5       14.5       14.5        
Prepaid expenses and other current assets   3.8       6.6       3.8        
Property, plant and equipment   31.4       31.7       31.4        
Definite-lived intangible assets   124.3       112.8       124.3        
Other long-term assets   49.4       46.1       49.4        
Accounts payable   (3.9)       (4.6)       (3.9)        
Accrued and other current liabilities   (11.7)       (27.8)       (11.7)        
Deferred income taxes   (30.1)       (27.9)       (30.1)        
Other long-term liabilities   (50.9)       (43.5)       (50.9)        
Total identifiable net assets   142.8       123.9       142.8        
Goodwill   $ 123.7       $ 145.0       123.7        
Measurement Period Adjustments                            
Cash and cash equivalents                   0.0        
Receivables, net                   0.0        
Inventories                   0.0        
Prepaid expenses and other current assets                   (2.8)        
Property, plant and equipment                   (0.3)        
Definite-lived intangible assets                   11.5        
Other long-term assets                   3.3        
Accounts payable                   0.7        
Accrued and other current liabilities                   16.1        
Deferred income taxes                   (2.2)        
Other long-term liabilities                   (7.4)        
Total identifiable net assets                   18.9        
Goodwill                   $ (21.3)        
MTL Holdings LLC                            
Acquisitions                            
Total cash consideration transferred       $ 424.6     $ 423.1              
Total cash consideration transferred                     $ 1.5      
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      
Prepaid expenses and other current assets       0.9     0.9       0.9      
Property, plant and equipment       10.4     10.7       10.4      
Definite-lived 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)      
Accrued and other current liabilities       (6.1)     (6.1)       (6.1)      
Deferred income 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      
Measurement Period Adjustments                            
Cash and cash equivalents                     0.0      
Receivables, net                     0.0      
Inventories                     (0.4)      
Prepaid expenses and other current assets                     0.0      
Property, plant and equipment                     (0.3)      
Definite-lived intangible assets                     0.0      
Other long-term assets                     0.3      
Accounts payable                     0.0      
Accrued and other current liabilities                     0.0      
Deferred income taxes                     0.4      
Other long-term liabilities                     (0.9)      
Total identifiable net assets                     (0.9)      
Goodwill                     $ 2.4