XML 58 R38.htm IDEA: XBRL DOCUMENT v3.25.0.1
Benefit Plans and Other Postretirement Benefits (Tables) - Pension Benefits
12 Months Ended
Dec. 31, 2024
Defined Benefit Plan Disclosure  
Schedule of change in projected benefit obligation and plan assets

    

U.S. Plans

Foreign Plans

Total

2024

2023

2024

2023

2024

2023

Change in projected benefit obligation:

Projected benefit obligation at beginning of year

$

388.5

$

388.2

$

173.3

$

175.6

$

561.8

$

563.8

Service cost

 

2.2

 

2.5

 

1.5

 

1.3

 

3.7

 

3.8

Interest cost

 

17.8

 

18.6

 

6.3

 

6.8

 

24.1

 

25.4

Plan amendments

 

0.2

 

 

 

 

0.2

 

Actuarial loss (gain)

 

(20.8)

 

8.8

 

(11.3)

 

5.7

 

(32.1)

 

14.5

Foreign exchange translation and other

 

 

 

(8.8)

 

(9.5)

 

(8.8)

 

(9.5)

Benefits paid

 

(46.5)

 

(29.6)

 

(7.0)

 

(6.6)

 

(53.5)

 

(36.2)

Projected benefit obligation at end of year

 

341.4

 

388.5

 

154.0

 

173.3

 

495.4

 

561.8

Change in plan assets:

Fair value of plan assets at beginning of year

 

395.6

 

387.0

 

86.0

 

83.6

 

481.6

 

470.6

Actual return on plan assets

 

8.9

 

37.1

 

6.8

 

7.7

 

15.7

 

44.8

Employer contributions

 

1.1

 

1.1

 

3.8

 

4.3

 

4.9

 

5.4

Foreign exchange translation and other

 

 

 

(4.2)

 

(3.0)

 

(4.2)

 

(3.0)

Benefits paid

 

(46.5)

 

(29.6)

 

(7.0)

 

(6.6)

 

(53.5)

 

(36.2)

Fair value of plan assets at end of year

 

359.1

 

395.6

 

85.4

 

86.0

 

444.5

 

481.6

Over (under) funded status at end of year

$

17.7

$

7.1

$

(68.6)

$

(87.3)

$

(50.9)

$

(80.2)

Amounts recognized on the balance sheet as of December 31:

Other long-term assets

$

31.2

$

21.2

$

3.6

$

0.7

$

34.8

$

21.9

Other accrued expenses

1.2

1.2

2.7

2.9

3.9

4.1

Accrued pension and postretirement benefit obligations

12.3

12.9

69.5

85.1

81.8

98.0

Over (under) funded status at end of year

$

17.7

$

7.1

$

(68.6)

$

(87.3)

$

(50.9)

$

(80.2)

Accumulated other comprehensive loss, net

$

(96.8)

$

(104.0)

$

(9.6)

$

(18.9)

$

(106.4)

$

(122.9)

Weighted average assumptions used to determine projected benefit obligations:

Discount rate

 

5.53

%

4.97

%

4.13

%

3.72

%

Rate of compensation increase

 

2.40

%

2.40

%

1.91

%

1.89

%

Schedule of amounts recognized in the balance sheet

    

U.S. Plans

Foreign Plans

Total

2024

2023

2024

2023

2024

2023

Change in projected benefit obligation:

Projected benefit obligation at beginning of year

$

388.5

$

388.2

$

173.3

$

175.6

$

561.8

$

563.8

Service cost

 

2.2

 

2.5

 

1.5

 

1.3

 

3.7

 

3.8

Interest cost

 

17.8

 

18.6

 

6.3

 

6.8

 

24.1

 

25.4

Plan amendments

 

0.2

 

 

 

 

0.2

 

Actuarial loss (gain)

 

(20.8)

 

8.8

 

(11.3)

 

5.7

 

(32.1)

 

14.5

Foreign exchange translation and other

 

 

 

(8.8)

 

(9.5)

 

(8.8)

 

(9.5)

Benefits paid

 

(46.5)

 

(29.6)

 

(7.0)

 

(6.6)

 

(53.5)

 

(36.2)

Projected benefit obligation at end of year

 

341.4

 

388.5

 

154.0

 

173.3

 

495.4

 

561.8

Change in plan assets:

Fair value of plan assets at beginning of year

 

395.6

 

387.0

 

86.0

 

83.6

 

481.6

 

470.6

Actual return on plan assets

 

8.9

 

37.1

 

6.8

 

7.7

 

15.7

 

44.8

Employer contributions

 

1.1

 

1.1

 

3.8

 

4.3

 

4.9

 

5.4

Foreign exchange translation and other

 

 

 

(4.2)

 

(3.0)

 

(4.2)

 

(3.0)

Benefits paid

 

(46.5)

 

(29.6)

 

(7.0)

 

(6.6)

 

(53.5)

 

(36.2)

Fair value of plan assets at end of year

 

359.1

 

395.6

 

85.4

 

86.0

 

444.5

 

481.6

Over (under) funded status at end of year

$

17.7

$

7.1

$

(68.6)

$

(87.3)

$

(50.9)

$

(80.2)

Amounts recognized on the balance sheet as of December 31:

Other long-term assets

$

31.2

$

21.2

$

3.6

$

0.7

$

34.8

$

21.9

Other accrued expenses

1.2

1.2

2.7

2.9

3.9

4.1

Accrued pension and postretirement benefit obligations

12.3

12.9

69.5

85.1

81.8

98.0

Over (under) funded status at end of year

$

17.7

$

7.1

$

(68.6)

$

(87.3)

$

(50.9)

$

(80.2)

Accumulated other comprehensive loss, net

$

(96.8)

$

(104.0)

$

(9.6)

$

(18.9)

$

(106.4)

$

(122.9)

Weighted average assumptions used to determine projected benefit obligations:

Discount rate

 

5.53

%

4.97

%

4.13

%

3.72

%

Rate of compensation increase

 

2.40

%

2.40

%

1.91

%

1.89

%

Schedule of weighted average assumptions used to determine projected benefit obligations

    

U.S. Plans

Foreign Plans

Total

2024

2023

2024

2023

2024

2023

Change in projected benefit obligation:

Projected benefit obligation at beginning of year

$

388.5

$

388.2

$

173.3

$

175.6

$

561.8

$

563.8

Service cost

 

2.2

 

2.5

 

1.5

 

1.3

 

3.7

 

3.8

Interest cost

 

17.8

 

18.6

 

6.3

 

6.8

 

24.1

 

25.4

Plan amendments

 

0.2

 

 

 

 

0.2

 

Actuarial loss (gain)

 

(20.8)

 

8.8

 

(11.3)

 

5.7

 

(32.1)

 

14.5

Foreign exchange translation and other

 

 

 

(8.8)

 

(9.5)

 

(8.8)

 

(9.5)

Benefits paid

 

(46.5)

 

(29.6)

 

(7.0)

 

(6.6)

 

(53.5)

 

(36.2)

Projected benefit obligation at end of year

 

341.4

 

388.5

 

154.0

 

173.3

 

495.4

 

561.8

Change in plan assets:

Fair value of plan assets at beginning of year

 

395.6

 

387.0

 

86.0

 

83.6

 

481.6

 

470.6

Actual return on plan assets

 

8.9

 

37.1

 

6.8

 

7.7

 

15.7

 

44.8

Employer contributions

 

1.1

 

1.1

 

3.8

 

4.3

 

4.9

 

5.4

Foreign exchange translation and other

 

 

 

(4.2)

 

(3.0)

 

(4.2)

 

(3.0)

Benefits paid

 

(46.5)

 

(29.6)

 

(7.0)

 

(6.6)

 

(53.5)

 

(36.2)

Fair value of plan assets at end of year

 

359.1

 

395.6

 

85.4

 

86.0

 

444.5

 

481.6

Over (under) funded status at end of year

$

17.7

$

7.1

$

(68.6)

$

(87.3)

$

(50.9)

$

(80.2)

Amounts recognized on the balance sheet as of December 31:

Other long-term assets

$

31.2

$

21.2

$

3.6

$

0.7

$

34.8

$

21.9

Other accrued expenses

1.2

1.2

2.7

2.9

3.9

4.1

Accrued pension and postretirement benefit obligations

12.3

12.9

69.5

85.1

81.8

98.0

Over (under) funded status at end of year

$

17.7

$

7.1

$

(68.6)

$

(87.3)

$

(50.9)

$

(80.2)

Accumulated other comprehensive loss, net

$

(96.8)

$

(104.0)

$

(9.6)

$

(18.9)

$

(106.4)

$

(122.9)

Weighted average assumptions used to determine projected benefit obligations:

Discount rate

 

5.53

%

4.97

%

4.13

%

3.72

%

Rate of compensation increase

 

2.40

%

2.40

%

1.91

%

1.89

%

Pension plans with an accumulated benefit obligation in excess of plan assets

The following summarizes information for defined benefit plans with an accumulated benefit obligation in excess of plan assets as of December 31, 2024 and 2023:

U.S. Plans

Foreign Plans

2024

  

2023

  

2024

2023

Accumulated benefit obligation

$

22.1

$

23.1

$

88.3

$

142.3

Fair value of plan assets

8.6

9.1

17.7

57.0

Pension plans with a projected benefit obligation in excess of plan assets

The following summarizes information for defined benefit plans with a projected benefit obligation in excess of plan assets as of December 31, 2024 and 2023:

U.S. Plans

Foreign Plans

2024

  

2023

  

2024

2023

Projected benefit obligation

$

22.1

$

23.2

$

90.0

$

169.3

Fair value of plan assets

8.6

9.1

17.7

81.2

Schedule of amounts, before tax, included in Accumulated other comprehensive loss that have not yet been recognized as expense

    

U.S. Plans

Foreign Plans

Total

2024

2023

2024

2023

2024

2023

Actuarial losses, net

$

122.7

   

$

131.0

     

$

1.4

   

$

15.7

     

$

124.1

   

$

146.7

Prior service cost

3.7

4.8

0.4

0.5

4.1

5.3

Schedule of components of net pension expense

U.S. Plans

Foreign Plans

Total

  

2024

  

2023

  

2022

2024

  

2023

  

2022

2024

  

2023

  

2022

Components of net pension expense:

Service cost

$

2.2

$

2.5

$

3.5

$

1.5

$

1.3

$

2.5

$

3.7

$

3.8

$

6.0

Interest cost

 

17.8

 

18.6

 

10.6

 

6.3

 

6.8

 

3.4

 

24.1

 

25.4

 

14.0

Expected return on plan assets

 

(24.1)

 

(24.6)

 

(26.5)

 

(4.6)

 

(4.5)

 

(3.4)

 

(28.7)

 

(29.1)

 

(29.9)

Amortization of prior service cost

1.3

1.7

1.4

0.1

1.3

1.8

1.4

Amortization of actuarial losses

 

2.7

 

1.6

 

11.9

 

0.5

 

0.7

 

4.2

 

3.2

 

2.3

 

16.1

Net pension (income) expense

$

(0.1)

$

(0.2)

$

0.9

$

3.7

$

4.4

$

6.7

$

3.6

$

4.2

$

7.6

Weighted average assumptions used to determine net periodic benefit cost:

Discount rate

 

4.97

%

5.18

%

2.69

%

3.72

%

4.20

%

1.58

%

Expected long-term return on assets

 

5.50

%

5.50

%

5.50

%

5.45

%

5.45

%

3.35

%

Rate of compensation increase

 

2.40

%

2.40

%

2.40

%

1.89

%

1.93

%

1.75

%

Schedule of weighted average assumptions used to determine net benefit cost/expense

U.S. Plans

Foreign Plans

Total

  

2024

  

2023

  

2022

2024

  

2023

  

2022

2024

  

2023

  

2022

Components of net pension expense:

Service cost

$

2.2

$

2.5

$

3.5

$

1.5

$

1.3

$

2.5

$

3.7

$

3.8

$

6.0

Interest cost

 

17.8

 

18.6

 

10.6

 

6.3

 

6.8

 

3.4

 

24.1

 

25.4

 

14.0

Expected return on plan assets

 

(24.1)

 

(24.6)

 

(26.5)

 

(4.6)

 

(4.5)

 

(3.4)

 

(28.7)

 

(29.1)

 

(29.9)

Amortization of prior service cost

1.3

1.7

1.4

0.1

1.3

1.8

1.4

Amortization of actuarial losses

 

2.7

 

1.6

 

11.9

 

0.5

 

0.7

 

4.2

 

3.2

 

2.3

 

16.1

Net pension (income) expense

$

(0.1)

$

(0.2)

$

0.9

$

3.7

$

4.4

$

6.7

$

3.6

$

4.2

$

7.6

Weighted average assumptions used to determine net periodic benefit cost:

Discount rate

 

4.97

%

5.18

%

2.69

%

3.72

%

4.20

%

1.58

%

Expected long-term return on assets

 

5.50

%

5.50

%

5.50

%

5.45

%

5.45

%

3.35

%

Rate of compensation increase

 

2.40

%

2.40

%

2.40

%

1.89

%

1.93

%

1.75

%

Fair values of Company's pension plan assets by asset category

Assets Measured at

Asset Category

Total

Level 1

Level 2

Level 3

Net Asset Value (1)

December 31, 2024

Equity securities:

U.S. equities — large cap

$

26.8

$

$

26.8

$

$

U.S. equities — small/mid cap and other

 

7.2

 

 

7.2

 

 

International equities — growth

 

10.3

 

10.3

 

 

 

International equities — other

 

40.9

 

 

40.9

 

 

Alternative investment funds

1.1

1.1

Fixed income securities:

U.S. fixed income securities — intermediate term

 

131.1

 

 

131.1

 

 

U.S. fixed income securities — long-term

170.6

 

 

170.6

 

 

International fixed income securities — other

 

36.0

 

36.0

 

 

Insurance contracts

 

17.8

 

 

 

17.8

 

Cash and cash equivalents

 

2.7

 

2.7

 

 

 

Total

$

444.5

$

13.0

$

412.6

$

17.8

$

1.1

December 31, 2023

Equity securities:

U.S. equities — large cap

$

29.0

$

$

29.0

$

$

U.S. equities — small/mid cap and other

 

8.7

 

 

8.7

 

 

International equities — growth

 

22.1

 

12.3

 

9.8

 

 

International equities — other

 

25.7

 

 

25.7

 

 

Alternative investment funds

5.6

5.6

Fixed income securities:

U.S. fixed income securities — intermediate term

 

113.5

 

 

113.5

 

 

U.S. fixed income securities — long-term

210.9

 

 

210.9

 

 

International fixed income securities — other

 

39.7

 

39.7

 

 

Insurance contracts

19.5

 

 

 

19.5

 

Cash and cash equivalents

6.9

 

6.9

 

 

 

Total

$

481.6

$

19.2

$

437.3

$

19.5

$

5.6

(1) Certain investments measured at fair value using the net asset value practical expedient have been removed from the fair value hierarchy but included in the table above in order to permit the reconciliation of the fair value hierarchy to total plan assets.

Reconciliation of fair value measurements using significant unobservable inputs (Level 3)

2024

2023

Balance on January 1

$

19.5

$

24.3

Unrealized gains (losses), net

0.6

1.6

Purchases, sales and settlements, net

(1.1)

(7.2)

Foreign currency translation

(1.2)

0.8

Balance on December 31

$

17.8

$

19.5

Benefit payments related to the pension plans, including amounts to be paid out of Company assets and reflecting future expected service

    

U.S.

Foreign

 

Year

Plans

Plans

Total

 

2025

    

$

33.3

 

$

7.3

 

$

40.6

 

2026

 

28.4

 

7.4

 

35.8

2027

 

28.4

 

7.8

 

36.2

2028

 

28.3

 

8.1

 

36.4

2029

 

28.0

 

8.4

 

36.4

2030-2034

 

132.5

 

45.0

 

177.5