XML 72 R52.htm IDEA: XBRL DOCUMENT v3.25.0.1

Leases (Tables)

12 Months Ended

Dec. 31, 2024

Leases [Abstract]

Schedule of Lease, Cost

The following table presents the lease balances within our consolidated balance sheets, weighted average remaining lease term and weighted average discount rates related to our leases:

Lease Assets and Liabilities						December 31, 2024						December 31, 2023
Assets
Operating lease, net			Property, plant and equipment, net			$	78.6					$	69.1
Finance lease, net			Other assets			14.7						16.1
Total lease assets						$	93.3					$	85.2
Liabilities
Current:
Operating lease liabilities			Other current liabilities			$	19.6					$	18.5
Finance lease liabilities			Other current liabilities			2.5						3.0
Non-current:
Operating lease liabilities			Other long-term liabilities			60.5						50.7
Finance lease liabilities			Other long-term liabilities			12.9						14.2
Total lease liabilities						$	95.5					$	86.4
Weighted-average remaining lease terms
Operating leases						6.4 years						5.1 years
Finance leases						7.2 years						5.9 years
Weighted-average discount rate
Operating leases						7.0%						6.6%
Finance leases						6.8%						6.7%

Schedule of Operating Lease Future Minimum Payments

The following table summarizes future minimum lease payments for non-cancelable operating leases and for finance leases as of December 31, 2024:

			Finance						Operating
2025			$	3.2					$	23.7
2026			2.9						18.7
2027			2.7						13.7
2028			2.1						11.4
2029			1.8						8.4
Thereafter			7.2						24.5
Total future minimum lease payments			$	19.9					$	100.4
Less: Present value discount			(4.5)						(20.3)
Lease liability			$	15.4					$	80.1

Schedule of Finance Lease Future Minimum Payments

The following table summarizes future minimum lease payments for non-cancelable operating leases and for finance leases as of December 31, 2024:

			Finance						Operating
2025			$	3.2					$	23.7
2026			2.9						18.7
2027			2.7						13.7
2028			2.1						11.4
2029			1.8						8.4
Thereafter			7.2						24.5
Total future minimum lease payments			$	19.9					$	100.4
Less: Present value discount			(4.5)						(20.3)
Lease liability			$	15.4					$	80.1

Schedule of Sales from Sales-type and Operating Leases

The following table represents sales from sales-type and operating leases:

			December 31,
			2024						2023						2022
Sales-type leases			$	59.1					$	39.3					$	28.1
Operating leases			4.8						5.2						4.1
Total sales from leases			$	63.9					$	44.5					$	32.2

Schedule of Operating Lease, Lease Income

The following table represents sales from sales-type and operating leases:

			December 31,
			2024						2023						2022
Sales-type leases			$	59.1					$	39.3					$	28.1
Operating leases			4.8						5.2						4.1
Total sales from leases			$	63.9					$	44.5					$	32.2

Scheduled Payments for Sales-type Leases

The following table represents scheduled payments for sales-type leases:

			December 31, 2024
2025			$	7.1
2026			8.6
2027			8.5
2028			8.3
2029			8.3
Thereafter			26.1
Total			66.9
Less: Unearned income			27.1
Total			$	39.8

Schedule of Cost of Equipment Leased

The following table represents the cost of equipment leased to others:

			December 31,
			2024						2023
Equipment leased to others, cost			$	1.5					$	20.6
Less: Accumulated depreciation			0.2						4.4
Equipment leased to others, net			$	1.3					$	16.2

X

- Definition

Tabular disclosure of undiscounted cash flows of finance lease liability. Includes, but is not limited to, reconciliation of undiscounted cash flows to finance lease liability recognized in statement of financial position.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 842
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 6
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147478964/842-20-50-6

+ Details

Name:	us-gaap_FinanceLeaseLiabilityMaturityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of lessee's lease cost. Includes, but is not limited to, interest expense for finance lease, amortization of right-of-use asset for finance lease, operating lease cost, short-term lease cost, variable lease cost and sublease income.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 842
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 4
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147478964/842-20-50-4

+ Details

Name:	us-gaap_LeaseCostTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- References

No definition available.

+ Details

Name:	us-gaap_LeasesAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of undiscounted cash flows of lessee's operating lease liability. Includes, but is not limited to, reconciliation of undiscounted cash flows to operating lease liability recognized in statement of financial position.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 842
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 6
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147478964/842-20-50-6

+ Details

Name:	us-gaap_LesseeOperatingLeaseLiabilityMaturityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of components of income from operating lease.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 842
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479773/842-30-50-5

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 270
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 6A
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482964/270-10-50-6A

+ Details

Name:	us-gaap_OperatingLeaseLeaseIncomeTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of maturity of undiscounted cash flows to be received on annual basis for sales-type and direct financing leases receivable. Includes, but is not limited to, reconciliation to lease receivable recognized in statement of financial position.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 842
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 10
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479773/842-30-50-10

+ Details

Name:	us-gaap_SalesTypeAndDirectFinancingLeasesLeaseReceivableMaturityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of components of income from sales-type lease.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 842
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479773/842-30-50-5

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 270
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 6A
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482964/270-10-50-6A

+ Details

Name:	us-gaap_SalesTypeLeaseLeaseIncomeTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of sale leaseback transactions.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/otherTransitionRef
-Topic 840
-SubTopic 40
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481295/840-40-50-1

Reference 2: http://fasb.org/us-gaap/role/ref/otherTransitionRef
-Topic 840
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481440/840-10-50-2

Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 842
-SubTopic 40
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479741/842-40-50-2

Reference 4: http://fasb.org/us-gaap/role/ref/otherTransitionRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-SubTopic 40
-Topic 840
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481295/840-40-50-2

+ Details

Name:	us-gaap_ScheduleOfSaleLeasebackTransactionsTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration