XML 31 R14.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Goodwill & Intangibles | 12 Months Ended
--- | ---
Dec. 31, 2024
Goodwill & Intangibles |
Goodwill & Intangibles | (6) Goodwill & Intangibles ​ Goodwill ​ The Company performs its annual goodwill impairment testing for each reporting unit as of fiscal October month-end or more frequently if there is a triggering event or circumstance that indicates an impairment loss may have occurred. As of the October 27, 2024 testing date, the Company had $721.0 million of goodwill on its balance sheet. In 2024, the Company had eight reporting units. One of these reporting units, Water Quality, had no goodwill. The Company performed a qualitative analysis for each of the remaining seven reporting units, which include Blücher, Bradley, US Drains, Fluid Solutions-Europe, Fluid Solutions-Americas, Heating and Hot Water Solutions (“HHWS”) and APMEA. As a result of the qualitative analyses, the Company determined that the fair values of the reporting units were more likely than not greater than the carrying amounts. In 2024, 2023 and 2022, the Company did not need to proceed beyond the qualitative analysis, and no goodwill impairments were recorded. ​ The Company operates in three geographic segments: Americas, Europe, and APMEA. The changes in the carrying amount of goodwill by geographic segment are as follows: ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | Gross Balance | ​ | Accumulated Impairment Losses | ​ | Foreign Currency Translation | ​ | Net Goodwill
​ | ​ | ​ | ​ | Acquired | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | January 1, | ​ | ​
​ | ​ | Balance | ​ | During | ​ | Balance | ​ | Balance | ​ | Impairment | ​ | Balance | ​ | 2024 - | ​ | ​
​ | ​ | January 1, | ​ | the | ​ | December 31, | ​ | January 1, | ​ | Loss During | ​ | December 31, | ​ | December 31, | ​ | December 31,
​ |  | 2024 |  | Period |  | 2024 |  | 2024 |  | the Period |  | 2024 |  | 2024 |  | 2024
​ | ​ | (in millions)
Americas | ​ | $ | 587.1 | ​ | $ | 31.1 | ​ | $ | 618.2 | ​ | $ | (24.5) | ​ | $ | — | ​ | $ | (24.5) | ​ | $ | (0.7) | ​ | $ | 593.0
Europe | ​ |  | 239.8 | ​ |  | — | ​ |  | 239.8 | ​ |  | (129.7) | ​ |  | — | ​ |  | (129.7) | ​ |  | (6.5) | ​ |  | 103.6
APMEA | ​ |  | 33.2 | ​ |  | — | ​ |  | 33.2 | ​ |  | (12.9) | ​ |  | — | ​ |  | (12.9) | ​ |  | (1.9) | ​ |  | 18.4
Total | ​ | $ | 860.1 | ​ | $ | 31.1 | ​ | $ | 891.2 | ​ | $ | (167.1) | ​ | $ | — | ​ | $ | (167.1) | ​ | $ | (9.1) | ​ | $ | 715.0
​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | Gross Balance | ​ | Accumulated Impairment Losses | ​ | Foreign Currency Translation | ​ | Net Goodwill
​ | ​ | ​ | ​ | Acquired | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | January 1, | ​ | ​
​ | ​ | Balance | ​ | During | ​ | Balance | ​ | Balance | ​ | Impairment | ​ | Balance | ​ | 2023 - | ​ | ​
​ | ​ | January 1, | ​ | the | ​ | December 31, | ​ | January 1, | ​ | Loss During | ​ | December 31, | ​ | December 31, | ​ | December 31,
​ |  | 2023 |  | Period |  | 2023 |  | 2023 |  | the Period |  | 2023 |  | 2023 |  | 2023
​ | ​ | (in millions)
Americas | ​ | $ | 490.3 | ​ | $ | 96.6 | ​ | $ | 586.9 | ​ | $ | (24.5) | ​ | $ | — | ​ | $ | (24.5) | ​ | $ | 0.2 | ​ | $ | 562.6
Europe | ​ |  | 236.7 | ​ |  | — | ​ |  | 236.7 | ​ |  | (129.7) | ​ |  | — | ​ |  | (129.7) | ​ |  | 3.1 | ​ |  | 110.1
APMEA | ​ |  | 32.5 | ​ |  | 0.9 | ​ |  | 33.4 | ​ |  | (12.9) | ​ |  | — | ​ |  | (12.9) | ​ |  | (0.2) | ​ |  | 20.3
Total | ​ | $ | 759.5 | ​ | $ | 97.5 | ​ | $ | 857.0 | ​ | $ | (167.1) | ​ | $ | — | ​ | $ | (167.1) | ​ | $ | 3.1 | ​ | $ | 693.0
​ During the year ended December 31, 2024, the Company completed the acquisition of Josam, resulting in $35.1 million of goodwill, and made adjustments to the purchase price allocation of Bradley, resulting in a $4.0 million reduction in goodwill, both within the Americas region. The final working capital adjustments for the two acquisitions were completed in 2024. ​ Long-Lived Assets ​ Indefinite-lived intangibles are tested for impairment at least annually or more frequently if events or circumstances, such as a change in business conditions, indicate that it is “more likely than not” that an intangible asset might be impaired. The Company performs its annual indefinite-lived intangibles impairment assessment in the fourth quarter of each year. In 2024, the Company performed a qualitative assessment for all tradenames, and in 2023, the Company performed a combination of qualitative and quantitative assessments. Based on the results of the assessments, the Company did not recognize an impairment on any indefinite-lived intangibles in 2024 or 2023. ​ Intangible assets with estimable lives and other long-lived assets are reviewed for potential indicators of impairment at least quarterly or more frequently if events or changes in circumstances indicate that the carrying amount of an asset or asset group may not be recoverable. Recoverability of intangible assets with estimable lives and other long-lived assets is evaluated by a comparison of the carrying amount of an asset or asset group to future net undiscounted pre-tax cash flows expected to be generated by the asset or asset group. If these comparisons indicate that an asset is not recoverable, the impairment loss recognized is the amount by which the carrying amount of the asset or asset group exceeds the related estimated fair value. Estimated fair value is based on either discounted future pre-tax operating cash flows or appraised values, depending on the nature of the asset. The Company determines the discount rate for this analysis based on the weighted average cost of capital using the market and guideline public companies for the related businesses and does not allocate interest charges to the asset or asset group being measured. Judgment is required to estimate future operating cash flows. In 2024 and 2023, there were no indications of the carrying amounts of intangible assets with estimable lives not being recoverable. In 2022, the Company recognized a $1.3 million impairment charge for an amortizable technology asset. The impairment was recognized within the Americas segment and due to changes in market expectations indicated the carrying amount of the asset was no longer recoverable. ​ Intangible assets include the following: ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | December 31, 2024 | ​ | December 31, 2023
​ | ​ | Gross | ​ | ​ | ​ | ​ | Net | ​ | Gross | ​ | ​ | ​ | ​ | Net
​ | ​ | Carrying | ​ | Accumulated | ​ | Carrying | ​ | Carrying | ​ | Accumulated | ​ | Carrying
​ |  | Amount |  | Amortization |  | Amount |  | Amount |  | Amortization |  | Amount
​ | ​ | (in millions)
Patents | ​ | $ | 5.0 | ​ | $ | (5.0) | ​ | $ | — | ​ | $ | 5.0 | ​ | $ | (5.0) | ​ | $ | —
Customer relationships | ​ |  | 251.9 | ​ |  | (100.6) | ​ |  | 151.3 | ​ |  | 218.0 | ​ |  | (85.3) | ​ |  | 132.7
Technology | ​ |  | 53.2 | ​ |  | (47.8) | ​ |  | 5.4 | ​ |  | 53.2 | ​ |  | (44.2) | ​ |  | 9.0
Trade names | ​ |  | 20.6 | ​ |  | (13.0) | ​ |  | 7.6 | ​ |  | 20.8 | ​ |  | (12.3) | ​ |  | 8.5
Other | ​ |  | 1.1 | ​ |  | (0.8) | ​ |  | 0.3 | ​ |  | 1.1 | ​ |  | (0.7) | ​ |  | 0.4
Total amortizable intangibles | ​ |  | 331.8 | ​ |  | (167.2) | ​ |  | 164.6 | ​ |  | 298.1 | ​ |  | (147.5) | ​ |  | 150.6
Indefinite-lived intangible assets | ​ |  | 70.4 | ​ |  | — | ​ |  | 70.4 | ​ |  | 65.5 | ​ |  | — | ​ |  | 65.5
​ | ​ | $ | 402.2 | ​ | $ | (167.2) | ​ | $ | 235.0 | ​ | $ | 363.6 | ​ | $ | (147.5) | ​ | $ | 216.1
​ During the year ended December 31, 2024, the Company acquired $39.4 million in intangible assets as part of the Josam acquisition, consisting of customer relationships valued at $33.5 million, with an estimated useful life of 15 years, and an indefinite-lived trade name of $5.9 million. ​ Aggregate amortization expense for amortized intangible assets for 2024, 2023 and 2022 was $19.8 million, $13.2 million and $12.1 million, respectively. Additionally, future amortization expense on amortizable intangible assets is expected to be $18.2 million for 2025, $17.8 million for 2026, $16.1 million for 2027, $15.8 million for 2028 and $15.6 million for 2029. Amortization expense is provided on a straight-line basis over the estimated useful lives of the intangible assets. The weighted-average remaining life of total amortizable intangible assets is 8.1 years. Customer relationships, technology, trade names and other amortizable intangibles have weighted-average remaining lives of 11.9 years, 3.5 years, 10.2 years and 21.4 years, respectively. Indefinite-lived intangible assets include trade names and trademarks.

X
- References No definition available. + Details
Name: | us-gaap_GoodwillAndIntangibleAssetsDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for goodwill and intangible assets. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/350-30/tableOfContent Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/350-20/tableOfContent + Details
Name: | us-gaap_GoodwillAndIntangibleAssetsDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration