XML 65 R48.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segment Information (Tables)
12 Months Ended
Dec. 31, 2024
Segment Information  
Summary of the Company's significant accounts and balances by segment, reconciled to the consolidated totals

For the Year Ended December 31, 2024

    

    

Americas

    

Europe

    

APMEA

    

Total

(in millions)

Net sales

    

    

    

    

Net sales from external customers

$

1,664.9

$

453.3

$

134.0

$

2,252.2

Intersegment sales

 

8.9

 

23.0

 

84.7

 

116.6

Total segment net sales

$

1,673.8

$

476.3

$

218.7

$

2,368.8

Reconciliation of net sales

    

    

    

    

Elimination of intersegment sales

 

(116.6)

Total consolidated net sales

$

2,252.2

Less (a)

    

    

    

    

Segment cost of goods sold

831.5

312.6

154.3

Segment selling, general and administrative

 

409.5

 

99.6

 

37.2

Segment research and development

 

56.8

 

10.9

 

2.7

Segment earnings

376.0

53.2

24.5

453.7

Reconciliation of segment earnings to income before income taxes

Segment special items (b)

 

 

(7.5)

Corporate operating loss (c)

 

 

(55.8)

Consolidated operating income

390.4

Interest income

 

 

(8.9)

Interest expense

 

 

14.7

Other income, net

 

 

(1.4)

Income before income taxes

 

$

386.0

For the Year Ended December 31, 2023

    

    

Americas

    

Europe

    

APMEA

    

Total

(in millions)

Net sales

    

    

    

    

Net sales from external customers

$

1,428.1

$

512.1

$

116.1

$

2,056.3

Intersegment sales

 

7.9

 

24.7

 

85.2

 

117.8

Total segment net sales

$

1,436.0

$

536.8

$

201.3

$

2,174.1

Reconciliation of net sales

    

    

    

    

Elimination of intersegment sales

 

(117.8)

Total consolidated net sales

$

2,056.3

Less (a)

    

    

    

    

Segment cost of goods sold

709.6

353.9

146.0

Segment selling, general and administrative

 

342.5

 

100.7

 

34.2

Segment research and development

 

55.4

 

9.8

 

1.8

Segment earnings

328.5

72.4

19.3

420.2

Reconciliation of segment earnings to income before income taxes

Segment special items (b)

 

 

(8.5)

Corporate operating loss (c)

 

 

(60.8)

Consolidated operating income

350.9

Interest income

 

 

(7.2)

Interest expense

 

 

8.2

Other expense, net

 

 

0.4

Income before income taxes

 

$

349.5

For the Year Ended December 31, 2022

    

    

Americas

    

Europe

    

APMEA

    

Total

(in millions)

Net sales

    

    

    

    

Net sales from external customers

$

1,390.0

$

499.1

$

90.4

$

1,979.5

Intersegment sales

 

11.1

24.7

71.4

 

107.2

Total segment net sales

$

1,401.1

$

523.8

$

161.8

$

2,086.7

Reconciliation of net sales

    

    

    

    

Elimination of intersegment sales

 

(107.2)

Total consolidated net sales

$

1,979.5

Less (a)

    

    

    

    

Segment cost of goods sold

743.0

348.8

120.3

Segment selling, general and administrative

 

322.2

 

93.3

 

26.3

Segment research and development

 

49.8

 

8.3

 

1.3

Segment earnings

286.1

73.4

13.9

373.4

Reconciliation of segment earnings to income before income taxes

Segment special items (b)

 

 

(8.8)

Corporate operating loss (c)

 

 

(49.6)

Consolidated operating income

315.0

Interest income

 

 

(0.6)

Interest expense

 

 

7.0

Other expense, net

 

 

1.0

Income before income taxes

 

$

307.6

(a)The significant expense categories and amounts align with segment-level information that is regularly provided to the CODM. Significant segment expenses exclude certain expenses incurred and benefits recognized, see footnote (b). Intersegment expenses are included within the amounts shown.

(b)Segment special items are excluded from segment earnings and defined as nonrecurring and unusual expenses incurred or benefits recognized such as restructuring costs, acquisition-related costs, gain or loss on sale of assets, pension settlements and contingent consideration adjustments.

(c)Corporate expenses are primarily for administrative compensation expense, compliance costs, professional fees, including corporate-related legal and audit expenses, shareholder services and benefit administration costs. Corporate special items are included within the amounts shown and consist of acquisition-related costs.

For the Years Ended December 31,

    

    

2024

    

2023

    

2022

(in millions)

Capital expenditures

Americas

$

23.8

$

20.8

$

16.2

Europe

 

9.6

 

8.0

 

11.2

APMEA

 

1.9

 

0.9

 

0.7

Consolidated capital expenditures

$

35.3

$

29.7

$

28.1

Depreciation and amortization

Americas

$

42.9

$

31.5

$

27.4

Europe

 

9.2

 

9.6

 

10.3

APMEA

 

2.3

 

2.2

 

2.0

Consolidated depreciation and amortization

$

54.4

$

43.3

$

39.7

Identifiable assets (at end of period)

Americas

$

1,728.0

$

1,605.7

$

1,222.8

Europe

 

534.1

 

569.1

 

583.5

APMEA

 

134.9

 

134.6

 

124.6

Consolidated identifiable assets

$

2,397.0

$

2,309.4

$

1,930.9

Property, plant and equipment, net (at end of period)

Americas

$

182.9

$

174.0

$

124.1

Europe

 

67.0

 

69.9

 

68.4

APMEA

 

4.9

 

4.3

 

4.3

Consolidated property, plant and equipment, net

$

254.8

$

248.2

$

196.8

Schedule of U.S. net sales and U.S. property, plant and equipment of the Company's Americas segment

December 31,

    

    

2024

    

2023

    

2022

(in millions)

U.S. net sales

$

1,558.5

$

1,324.4

$

1,301.2

U.S. property, plant and equipment, net (at end of year)

$

170.9

$

161.5

$

119.0