XML 93 R31.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Leases | 12 Months Ended
--- | ---
Dec. 31, 2024
Leases [Abstract] |
Leases | LEASES Total lease assets and liabilities at December 31, 2024 and 2023 were as follows (in millions):
Lease Assets |  | Classification |  | As of December 31, 2024 |  | As of December 31, 2023
Operating ROU assets |  | Right-of-use lease assets |  | $ | 168.9 |  |  | $ | 176.2 |
Finance lease assets |  | Property, plant and equipment, net(1) |  | 6.1 |  |  | 6.5 |
Total lease assets |  |  |  | $ | 175.0 |  |  | $ | 182.7 |
Lease Liabilities |  | Classification |  | As of December 31, 2024 |  | As of December 31, 2023
Current: |  |  |  |  |  |
Operating |  | Accrued expenses |  | $ | 45.0 |  |  | $ | 45.4 |
Finance |  | Other current liabilities |  | 0.5 |  |  | 0.5 |
Noncurrent: |  |  |  |  |  |
Operating |  | Operating lease liabilities |  | 127.5 |  |  | 134.4 |
Finance |  | Other noncurrent liabilities |  | 5.1 |  |  | 5.4 |
Total lease liabilities |  |  |  | $ | 178.1 |  |  | $ | 185.7 |
____________________________________ (1) Finance lease assets are recorded net of accumulated depreciation of $2.8 million and $3.1 million as of December 31, 2024 and 2023, respectively. Total lease costs for 2024 and 2023 are set forth below (in millions):
|  | Classification |  | Year Ended December 31, 2024 |  | Year Ended December 31, 2023
Operating lease cost |  | Selling, general and administrative expenses |  | $ | 59.6 |  |  | $ | 57.2 |
Variable lease cost |  | Selling, general and administrative expenses |  | 4.8 |  |  | 2.3 |
Short-term lease cost |  | Selling, general and administrative expenses |  | 23.4 |  |  | 24.1 |
Finance lease cost: |  |  |  |  |  |
Amortization of lease assets |  | Depreciation expense(1) |  | 0.5 |  |  | 0.7 |
Interest on lease liabilities |  | Interest expense, net |  | 0.2 |  |  | 0.2 |
Total lease cost |  |  |  | $ | 88.5 |  |  | $ | 84.5 |
____________________________________ (1) Depreciation expense was included in both “Cost of goods sold” and “Selling, general and administrative expenses” within the Company's Consolidated Statements of Operations. Lease payment amounts for operating and finance leases with remaining terms greater than one year as of December 31, 2024 were as follows (in millions):
|  |  |  | December 31, 2024
|  |  |  |  |  | Operating Leases(1) |  | Finance Leases
2025 |  |  |  |  |  | $ | 53.3 |  |  | $ | 0.7 |
2026 |  |  |  |  |  | 43.9 |  |  | 0.5 |
2027 |  |  |  |  |  | 29.7 |  |  | 0.4 |
2028 |  |  |  |  |  | 22.6 |  |  | 0.3 |
2029 |  |  |  |  |  | 15.2 |  |  | 0.2 |
Thereafter |  |  |  |  |  | 42.2 |  |  | 5.5 |
Total lease payments |  |  |  |  |  | 206.9 |  |  | 7.6 |
Less: imputed interest(2) |  |  |  |  |  | (34.4) |  |  | (2.0) |
Present value of lease liabilities |  |  |  |  |  | $ | 172.5 |  |  | $ | 5.6 |
____________________________________ (1) Operating lease payments include options to extend or terminate at the Company's sole discretion, which are included in the determination of lease term when they are reasonably certain to be exercised. (2) Calculated using the implicit interest rate for each lease or the Company’s incremental borrowing rate, when implicit rate is not available. Lease payment amounts for operating and finance leases with remaining terms greater than one year as of December 31, 2023 were as follows (in millions):
|  |  |  | December 31, 2023
|  |  |  |  |  | Operating Leases(1) |  | Finance Leases
2024 |  |  |  |  |  | $ | 52.8 |  |  | $ | 0.7 |
2025 |  |  |  |  |  | 43.0 |  |  | 0.6 |
2026 |  |  |  |  |  | 32.6 |  |  | 0.4 |
2027 |  |  |  |  |  | 19.7 |  |  | 0.3 |
2028 |  |  |  |  |  | 14.7 |  |  | 0.1 |
Thereafter |  |  |  |  |  | 46.5 |  |  | 5.8 |
Total lease payments |  |  |  |  |  | 209.3 |  |  | 7.9 |
Less: imputed interest(2) |  |  |  |  |  | (29.5) |  |  | (2.0) |
Present value of lease liabilities |  |  |  |  |  | $ | 179.8 |  |  | $ | 5.9 |
____________________________________ (1) Operating lease payments include options to extend or terminate at the Company's sole discretion, which are included in the determination of lease term when they are reasonably certain to be exercised. (2) Calculated using the implicit interest rate for each lease or the Company’s incremental borrowing rate, when implicit rate is not available. The following table summarizes the weighted-average remaining lease term and weighted-average discount rate:
|  | As of December 31, 2024 |  | As of December 31, 2023
Weighted-average remaining lease term: |  |  |  |
Operating leases |  | 6 years |  | 6 years
Finance leases |  | 16 years |  | 17 years
Weighted-average discount rate: |  |  |  |
Operating leases |  | 6.4 | % |  | 5.5 | %
Finance leases |  | 2.8 | % |  | 2.7 | %
The following table summarizes the supplemental cash flow information for 2024 and 2023 (in millions):
|  | Year Ended December 31, 2024 |  | Year Ended December 31, 2023
Cash paid for amounts included in the measurement of lease liabilities: |  |  |  |
Operating cash flows from operating leases |  | $ | 59.5 |  |  | $ | 57.0 |
Operating cash flows from finance leases |  | 0.1 |  |  | 0.1 |
Financing cash flows from finance leases |  | 1.0 |  |  | 0.9 |
Leased assets obtained in exchange for lease obligations: |  |  |  |
Operating leases |  | $ | 61.9 |  |  | $ | 54.8 |
Finance leases |  | 0.2 |  |  | 1.1 |
Leases | LEASES Total lease assets and liabilities at December 31, 2024 and 2023 were as follows (in millions):
Lease Assets |  | Classification |  | As of December 31, 2024 |  | As of December 31, 2023
Operating ROU assets |  | Right-of-use lease assets |  | $ | 168.9 |  |  | $ | 176.2 |
Finance lease assets |  | Property, plant and equipment, net(1) |  | 6.1 |  |  | 6.5 |
Total lease assets |  |  |  | $ | 175.0 |  |  | $ | 182.7 |
Lease Liabilities |  | Classification |  | As of December 31, 2024 |  | As of December 31, 2023
Current: |  |  |  |  |  |
Operating |  | Accrued expenses |  | $ | 45.0 |  |  | $ | 45.4 |
Finance |  | Other current liabilities |  | 0.5 |  |  | 0.5 |
Noncurrent: |  |  |  |  |  |
Operating |  | Operating lease liabilities |  | 127.5 |  |  | 134.4 |
Finance |  | Other noncurrent liabilities |  | 5.1 |  |  | 5.4 |
Total lease liabilities |  |  |  | $ | 178.1 |  |  | $ | 185.7 |
____________________________________ (1) Finance lease assets are recorded net of accumulated depreciation of $2.8 million and $3.1 million as of December 31, 2024 and 2023, respectively. Total lease costs for 2024 and 2023 are set forth below (in millions):
|  | Classification |  | Year Ended December 31, 2024 |  | Year Ended December 31, 2023
Operating lease cost |  | Selling, general and administrative expenses |  | $ | 59.6 |  |  | $ | 57.2 |
Variable lease cost |  | Selling, general and administrative expenses |  | 4.8 |  |  | 2.3 |
Short-term lease cost |  | Selling, general and administrative expenses |  | 23.4 |  |  | 24.1 |
Finance lease cost: |  |  |  |  |  |
Amortization of lease assets |  | Depreciation expense(1) |  | 0.5 |  |  | 0.7 |
Interest on lease liabilities |  | Interest expense, net |  | 0.2 |  |  | 0.2 |
Total lease cost |  |  |  | $ | 88.5 |  |  | $ | 84.5 |
____________________________________ (1) Depreciation expense was included in both “Cost of goods sold” and “Selling, general and administrative expenses” within the Company's Consolidated Statements of Operations. Lease payment amounts for operating and finance leases with remaining terms greater than one year as of December 31, 2024 were as follows (in millions):
|  |  |  | December 31, 2024
|  |  |  |  |  | Operating Leases(1) |  | Finance Leases
2025 |  |  |  |  |  | $ | 53.3 |  |  | $ | 0.7 |
2026 |  |  |  |  |  | 43.9 |  |  | 0.5 |
2027 |  |  |  |  |  | 29.7 |  |  | 0.4 |
2028 |  |  |  |  |  | 22.6 |  |  | 0.3 |
2029 |  |  |  |  |  | 15.2 |  |  | 0.2 |
Thereafter |  |  |  |  |  | 42.2 |  |  | 5.5 |
Total lease payments |  |  |  |  |  | 206.9 |  |  | 7.6 |
Less: imputed interest(2) |  |  |  |  |  | (34.4) |  |  | (2.0) |
Present value of lease liabilities |  |  |  |  |  | $ | 172.5 |  |  | $ | 5.6 |
____________________________________ (1) Operating lease payments include options to extend or terminate at the Company's sole discretion, which are included in the determination of lease term when they are reasonably certain to be exercised. (2) Calculated using the implicit interest rate for each lease or the Company’s incremental borrowing rate, when implicit rate is not available. Lease payment amounts for operating and finance leases with remaining terms greater than one year as of December 31, 2023 were as follows (in millions):
|  |  |  | December 31, 2023
|  |  |  |  |  | Operating Leases(1) |  | Finance Leases
2024 |  |  |  |  |  | $ | 52.8 |  |  | $ | 0.7 |
2025 |  |  |  |  |  | 43.0 |  |  | 0.6 |
2026 |  |  |  |  |  | 32.6 |  |  | 0.4 |
2027 |  |  |  |  |  | 19.7 |  |  | 0.3 |
2028 |  |  |  |  |  | 14.7 |  |  | 0.1 |
Thereafter |  |  |  |  |  | 46.5 |  |  | 5.8 |
Total lease payments |  |  |  |  |  | 209.3 |  |  | 7.9 |
Less: imputed interest(2) |  |  |  |  |  | (29.5) |  |  | (2.0) |
Present value of lease liabilities |  |  |  |  |  | $ | 179.8 |  |  | $ | 5.9 |
____________________________________ (1) Operating lease payments include options to extend or terminate at the Company's sole discretion, which are included in the determination of lease term when they are reasonably certain to be exercised. (2) Calculated using the implicit interest rate for each lease or the Company’s incremental borrowing rate, when implicit rate is not available. The following table summarizes the weighted-average remaining lease term and weighted-average discount rate:
|  | As of December 31, 2024 |  | As of December 31, 2023
Weighted-average remaining lease term: |  |  |  |
Operating leases |  | 6 years |  | 6 years
Finance leases |  | 16 years |  | 17 years
Weighted-average discount rate: |  |  |  |
Operating leases |  | 6.4 | % |  | 5.5 | %
Finance leases |  | 2.8 | % |  | 2.7 | %
The following table summarizes the supplemental cash flow information for 2024 and 2023 (in millions):
|  | Year Ended December 31, 2024 |  | Year Ended December 31, 2023
Cash paid for amounts included in the measurement of lease liabilities: |  |  |  |
Operating cash flows from operating leases |  | $ | 59.5 |  |  | $ | 57.0 |
Operating cash flows from finance leases |  | 0.1 |  |  | 0.1 |
Financing cash flows from finance leases |  | 1.0 |  |  | 0.9 |
Leased assets obtained in exchange for lease obligations: |  |  |  |
Operating leases |  | $ | 61.9 |  |  | $ | 54.8 |
Finance leases |  | 0.2 |  |  | 1.1 |

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 The entire disclosure for finance leases of lessee. Includes, but is not limited to, description of lessee's finance lease and maturity analysis of finance lease liability. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/842-20/tableOfContent + Details
Name: | us-gaap_LesseeFinanceLeasesTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for operating leases of lessee. Includes, but is not limited to, description of operating lease and maturity analysis of operating lease liability. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/842-20/tableOfContent + Details
Name: | us-gaap_LesseeOperatingLeasesTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration