XML 72 R56.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Other Post-Employment Benefit Plans (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Retirement Benefits [Abstract] |
Schedule of Funded Status for Pension Plans | The following table presents our funded status for 2024 and 2023 for our U.S. and international pension plans. The measurement date used to determine benefit obligations and plan assets is December 31 for all material plans.
|  | December 31, 2024 |  | December 31, 2023
(In millions) |  | U.S. |  | International |  | Total |  | U.S. |  | International |  | Total
Change in benefit obligation: |  |  |  |  |  |  |  |  |  |  |  |
Projected benefit obligation at beginning of period |  | $ | 135.5 |  |  | $ | 538.6 |  |  | $ | 674.1 |  |  | $ | 139.5 |  |  | $ | 481.8 |  |  | $ | 621.3 |
Service cost |  | 0.1 |  |  | 3.6 |  |  | 3.7 |  |  | 0.1 |  |  | 3.3 |  |  | 3.4 |
Interest cost |  | 6.6 |  |  | 20.1 |  |  | 26.7 |  |  | 7.2 |  |  | 21.4 |  |  | 28.6 |
Actuarial (gain) loss |  | (3.7) |  |  | (25.5) |  |  | (29.2) |  |  | 3.3 |  |  | 31.5 |  |  | 34.8 |
Settlement |  | — |  |  | (4.6) |  |  | (4.6) |  |  | — |  |  | (2.4) |  |  | (2.4) |
Benefits paid |  | (11.8) |  |  | (26.3) |  |  | (38.1) |  |  | (14.7) |  |  | (25.4) |  |  | (40.1) |
Employee contributions |  | — |  |  | 0.9 |  |  | 0.9 |  |  | — |  |  | 0.9 |  |  | 0.9 |
Other |  | — |  |  | (0.4) |  |  | (0.4) |  |  | 0.1 |  |  | — |  |  | 0.1 |
Foreign exchange impact |  | — |  |  | (29.9) |  |  | (29.9) |  |  | — |  |  | 27.5 |  |  | 27.5 |
Projected benefit obligation at end of period |  | $ | 126.7 |  |  | $ | 476.5 |  |  | $ | 603.2 |  |  | $ | 135.5 |  |  | $ | 538.6 |  |  | $ | 674.1 |
Change in plan assets: |  |  |  |  |  |  |  |  |  |  |  |
Fair value of plan assets at beginning of period |  | $ | 106.6 |  |  | $ | 489.5 |  |  | $ | 596.1 |  |  | $ | 113.5 |  |  | $ | 456.9 |  |  | $ | 570.4 |
Actual return on plan assets |  | 3.5 |  |  | (0.8) |  |  | 2.7 |  |  | 7.8 |  |  | 23.4 |  |  | 31.2 |
Employer contributions |  | 6.7 |  |  | 8.7 |  |  | 15.4 |  |  | — |  |  | 9.1 |  |  | 9.1 |
Employee contributions |  | — |  |  | 0.9 |  |  | 0.9 |  |  | — |  |  | 0.9 |  |  | 0.9 |
Benefits paid |  | (11.8) |  |  | (26.3) |  |  | (38.1) |  |  | (14.7) |  |  | (25.4) |  |  | (40.1) |
Settlement |  | — |  |  | (4.6) |  |  | (4.6) |  |  | — |  |  | (2.5) |  |  | (2.5) |
Other |  | — |  |  | (0.4) |  |  | (0.4) |  |  | — |  |  | (0.4) |  |  | (0.4) |
Foreign exchange impact |  | — |  |  | (24.4) |  |  | (24.4) |  |  | — |  |  | 27.5 |  |  | 27.5 |
Fair value of plan assets at end of period |  | $ | 105.0 |  |  | $ | 442.6 |  |  | $ | 547.6 |  |  | $ | 106.6 |  |  | $ | 489.5 |  |  | $ | 596.1 |
Underfunded status at end of year |  | $ | (21.7) |  |  | $ | (33.9) |  |  | $ | (55.6) |  |  | $ | (28.9) |  |  | $ | (49.1) |  |  | $ | (78.0) |
Accumulated benefit obligation at end of year |  | $ | 126.7 |  |  | $ | 468.2 |  |  | $ | 594.9 |  |  | $ | 135.5 |  |  | $ | 528.9 |  |  | $ | 664.4 |
The status of these plans, including a reconciliation of benefit obligations, a reconciliation of plan assets and the funded status of the plans, follows:
|  | December 31,
(In millions) |  | 2024 |  | 2023
Change in benefit obligations: |  |  |  |
Benefit obligation at beginning of period |  | $ | 30.4 |  |  | $ | 33.3 |
Interest cost |  | 1.4 |  |  | 1.6 |
Actuarial gain |  | (1.1) |  |  | (1.6) |
Benefits paid, net |  | (2.2) |  |  | (2.9) |
Benefit obligation at end of period |  | $ | 28.5 |  |  | $ | 30.4 |
Change in plan assets: |  |  |  |
Fair value of plan assets at beginning of period |  | $ | — |  |  | $ | — |
Employer contribution |  | 2.2 |  |  | 2.9 |
Benefits paid, net |  | (2.2) |  |  | (2.9) |
Fair value of plan assets at end of period |  | $ | — |  |  | $ | — |
Net amount recognized: |  |  |  |
Underfunded status |  | $ | (28.5) |  |  | $ | (30.4) |
Accumulated benefit obligation at end of year |  | $ | 28.5 |  |  | $ | 30.4 |
Amounts recognized in the consolidated balance sheets consist of: |  |  |  |
Current liability |  | $ | (4.0) |  |  | $ | (4.6) |
Non-current liability |  | (24.5) |  |  | (25.8) |
Net amount recognized |  | $ | (28.5) |  |  | $ | (30.4) |
Amounts recognized in accumulated other comprehensive loss consist of: |  |  |  |
Net actuarial gain |  | $ | (6.2) |  |  | $ | (5.3) |
Net prior service credit |  | (1.0) |  |  | (1.3) |
Total |  | $ | (7.2) |  |  | $ | (6.6) |
Schedule of Components of Net Periodic Benefit Cost | The following table shows total benefit cost (income) related to our pension plans and the classification on our Consolidated Statements of Operations for the three years ended December 31:
|  | Year Ended December 31,
(In millions) |  | 2024 |  | 2023 |  | 2022
U.S. and international net periodic benefit cost included in cost of sales(1) |  | $ | 1.2 |  |  | $ | 1.0 |  |  | $ | 1.2 |
U.S. and international net periodic benefit cost included in selling, general and administrative expenses |  | 2.5 |  |  | 2.4 |  |  | 3.1 |
U.S. and international net periodic benefit cost (income) and cost of special events included in other expense, net |  | 2.1 |  |  | 4.8 |  |  | (6.7) |
Total benefit cost (income) |  | $ | 5.8 |  |  | $ | 8.2 |  |  | $ | (2.4) |
(1)The amount recorded in inventory for the years ended December 31, 2024, 2023 and 2022 was not material. The following table shows the components of our net periodic benefit cost (income) for the years ended December 31, for our pension plans:
|  | December 31, 2024 |  | December 31, 2023 |  | December 31, 2022
(In millions) |  | U.S. |  | International |  | Total |  | U.S. |  | International |  | Total |  | U.S. |  | International |  | Total
Components of net periodic benefit cost (income): |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Service cost |  | $ | 0.1 |  |  | $ | 3.6 |  |  | $ | 3.7 |  |  | $ | 0.1 |  |  | $ | 3.3 |  |  | $ | 3.4 |  |  | $ | 0.1 |  |  | $ | 4.2 |  |  | $ | 4.3 |
Interest cost |  | 6.6 |  |  | 20.1 |  |  | 26.7 |  |  | 7.2 |  |  | 21.4 |  |  | 28.6 |  |  | 4.1 |  |  | 11.4 |  |  | 15.5 |
Expected return on plan assets |  | (7.0) |  |  | (22.6) |  |  | (29.6) |  |  | (7.2) |  |  | (21.8) |  |  | (29.0) |  |  | (9.0) |  |  | (18.8) |  |  | (27.8) |
Amortization of net prior service cost |  | — |  |  | 0.3 |  |  | 0.3 |  |  | — |  |  | 0.2 |  |  | 0.2 |  |  | — |  |  | 0.3 |  |  | 0.3 |
Amortization of net actuarial loss |  | 1.7 |  |  | 3.9 |  |  | 5.6 |  |  | 1.5 |  |  | 3.3 |  |  | 4.8 |  |  | 1.7 |  |  | 3.6 |  |  | 5.3 |
Net periodic benefit cost (income) |  | 1.4 |  |  | 5.3 |  |  | 6.7 |  |  | 1.6 |  |  | 6.4 |  |  | 8.0 |  |  | (3.1) |  |  | 0.7 |  |  | (2.4) |
Settlement (income) cost |  | — |  |  | (0.9) |  |  | (0.9) |  |  | — |  |  | 0.2 |  |  | 0.2 |  |  | — |  |  | — |  |  | — |
Total benefit cost (income) |  | $ | 1.4 |  |  | $ | 4.4 |  |  | $ | 5.8 |  |  | $ | 1.6 |  |  | $ | 6.6 |  |  | $ | 8.2 |  |  | $ | (3.1) |  |  | $ | 0.7 |  |  | $ | (2.4) |
The components of net periodic benefit cost were as follows:
|  | Year Ended December 31,
(In millions) |  | 2024 |  | 2023 |  | 2022
Components of net periodic benefit cost: |  |  |  |  |  |
Interest cost |  | 1.4 |  |  | 1.6 |  |  | 0.7 |
Amortization of net actuarial gain |  | (0.2) |  |  | (0.1) |  |  | (0.1) |
Amortization of net prior service credit |  | (0.3) |  |  | (0.3) |  |  | (0.3) |
Net periodic benefit cost |  | $ | 0.9 |  |  | $ | 1.2 |  |  | $ | 0.3 |
Impact of settlement/curtailment |  | — |  |  | — |  |  | — |
Total benefit cost for fiscal year |  | $ | 0.9 |  |  | $ | 1.2 |  |  | $ | 0.3 |
Schedule of Changes in Plan Assets and Benefit Obligations Recognized in Other Comprehensive Loss (Income) | Changes in plan assets and benefit obligations reflected in AOCL for the years ended December 31, 2024 and 2023 were as follows:
|  | December 31, 2024 |  | December 31, 2023
(In millions) |  | U.S. |  | International |  | Total |  | U.S. |  | International |  | Total
Current year actuarial (gain) loss |  | $ | (0.2) |  |  | $ | (2.0) |  |  | $ | (2.2) |  |  | $ | 2.7 |  |  | $ | 29.9 |  |  | $ | 32.6 |
Prior service cost occurring during the year |  | — |  |  | — |  |  | — |  |  | 0.2 |  |  | — |  |  | 0.2 |
Amortization of net actuarial loss |  | (1.7) |  |  | (3.9) |  |  | (5.6) |  |  | (1.5) |  |  | (3.3) |  |  | (4.8) |
Amortization of net prior service cost |  | — |  |  | (0.2) |  |  | (0.2) |  |  | — |  |  | (0.2) |  |  | (0.2) |
Settlement |  | — |  |  | 0.9 |  |  | 0.9 |  |  | — |  |  | (0.2) |  |  | (0.2) |
Total |  | $ | (1.9) |  |  | $ | (5.2) |  |  | $ | (7.1) |  |  | $ | 1.4 |  |  | $ | 26.2 |  |  | $ | 27.6 |
Changes in benefit obligations that were recognized in AOCL for the years ended December 31, 2024 and December 31, 2023 were as follows:
|  | December 31, 2024 |  | December 31, 2023
(In millions) |  | U.S. |  | International |  | Total |  | U.S. |  | International |  | Total
Current year actuarial gain |  | $ | (1.1) |  |  | $ | — |  |  | $ | (1.1) |  |  | $ | (1.6) |  |  | $ | — |  |  | $ | (1.6) |
Amortization of actuarial gain |  | 0.1 |  |  | 0.1 |  |  | 0.2 |  |  | — |  |  | 0.1 |  |  | 0.1 |
Amortization of prior service credit |  | 0.3 |  |  | — |  |  | 0.3 |  |  | 0.3 |  |  | — |  |  | 0.3 |
Total |  | $ | (0.7) |  |  | $ | 0.1 |  |  | $ | (0.6) |  |  | $ | (1.3) |  |  | $ | 0.1 |  |  | $ | (1.2) |
Schedule of Expected Post-retirement Benefits | We expect the following estimated future benefit payments, which reflect expected future service as appropriate, to be paid in the years indicated:
|  | Amount (In millions)
Year |  | U.S. |  | International |  | Total
2025 |  | $ | 11.3 |  |  | $ | 27.5 |  |  | $ | 38.8 |
2026 |  | 11.3 |  |  | 28.0 |  |  | 39.3 |
2027 |  | 11.1 |  |  | 28.0 |  |  | 39.1 |
2028 |  | 10.9 |  |  | 30.1 |  |  | 41.0 |
2029 |  | 10.9 |  |  | 31.2 |  |  | 42.1 |
2030 to 2034 (combined) |  | 50.8 |  |  | 164.1 |  |  | 214.9 |
Total |  | $ | 106.3 |  |  | $ | 308.9 |  |  | $ | 415.2 |
Expected post-retirement benefits (net of Medicare Part D subsidies) for each of the next five years and succeeding five years are as follows:
Year |  | Amount (In millions)
2025 |  | $ | 4.6 |
2026 |  | 3.9 |
2027 |  | 3.4 |
2028 |  | 2.9 |
2029 |  | 2.5 |
2030 to 2034 (combined) |  | 9.4 |
Total |  | $ | 26.7 |

X
- Definition Tabular disclosure of the change in the benefit obligation, fair value of plan assets, and funded status of pension plans or other employee benefit plans. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Subparagraph (a)(b)(c) -Paragraph 1 -SubTopic 20 -Topic 715 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480506/715-20-50-1 + Details
Name: | us-gaap_ChangesInProjectedBenefitObligationsFairValueOfPlanAssetsAndFundedStatusOfPlanTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

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

X
- Definition Tabular disclosure of the net gain (loss) and net prior service cost or credit recognized in other comprehensive income (loss) for the period for pension plans and/or other employee benefit plans, and reclassification adjustments of other comprehensive income (loss) for the period, as those amounts, including amortization of the net transition asset or obligation, are recognized as components of net periodic benefit cost. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 715 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480506/715-20-50-1 + Details
Name: | us-gaap_ScheduleOfAmountsRecognizedInOtherComprehensiveIncomeLossTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of benefits expected to be paid by pension plans and/or other employee benefit plans in each of the next five fiscal years and in the aggregate for the five fiscal years thereafter. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 715 -SubTopic 20 -Subparagraph (f) -Name Accounting Standards Codification -Paragraph 1 -Section 50 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480506/715-20-50-1 + Details
Name: | us-gaap_ScheduleOfExpectedBenefitPaymentsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the components of net benefit costs for pension plans and/or other employee benefit plans including service cost, interest cost, expected return on plan assets, gain (loss), prior service cost or credit, transition asset or obligation, and gain (loss) recognized due to settlements or curtailments. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 715 -SubTopic 20 -Subparagraph (h) -Name Accounting Standards Codification -Paragraph 1 -Section 50 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480506/715-20-50-1 + Details
Name: | us-gaap_ScheduleOfNetBenefitCostsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration