XML 36 R18.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Goodwill and Intangible Assets, Net | 12 Months Ended
--- | ---
Dec. 31, 2024
Goodwill and Intangible Assets, Net |
Goodwill and Intangible Assets, Net | 11. Goodwill and Intangible Assets, Net Goodwill consists of the following: ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | December 31, 2024
​ |  | Automotive |  | Food Packaging |  | Home Fashion |  | Pharma |  | Consolidated
​ | ​ | (in millions)
Gross carrying amount, Jan 1 | ​ | $ | 337 | ​ | $ | 6 | ​ | $ | 22 | ​ | $ | 13 | ​ | $ | 378
Foreign Exchange |  | ​ | — |  | ​ | — |  | ​ | — |  | ​ | — |  | ​ | —
Gross carrying amount, Dec 31 |  | ​ | 337 |  | ​ | 6 |  | ​ | 22 |  | ​ | 13 |  | ​ | 378
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Accumulated impairment, Jan 1 |  | ​ | (87) |  | ​ | — |  | ​ | (3) |  | ​ | — |  | ​ | (90)
Impairment |  | ​ | — |  | ​ | — |  | ​ | — |  | ​ | — |  | ​ | —
Accumulated impairment, Dec 31 |  | ​ | (87) |  | ​ | — |  | ​ | (3) |  | ​ | — |  | ​ | (90)
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Net carrying value, Dec 31 | ​ | $ | 250 | ​ | $ | 6 | ​ | $ | 19 | ​ | $ | 13 | ​ | $ | 288
​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | December 31, 2023
​ |  | Automotive |  | Food Packaging |  | Home Fashion |  | Pharma |  | Consolidated
​ | ​ | (in millions)
Gross carrying amount, Jan 1 | ​ | $ | 337 |  | $ | 6 |  | $ | 22 |  | $ | 13 | ​ | $ | 378
Foreign exchange |  | ​ | — |  | ​ | — |  | ​ | — |  | ​ | — |  | ​ | —
Gross carrying amount, Dec 31 |  | ​ | 337 |  | ​ | 6 |  | ​ | 22 |  | ​ | 13 |  | ​ | 378
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Accumulated impairment, Jan 1 |  | ​ | (87) |  | ​ | — |  | ​ | (3) |  | ​ | — |  | ​ | (90)
Impairment |  | ​ | — |  | ​ | — |  | ​ | — |  | ​ | — |  | ​ | —
Accumulated impairment, Dec 31 |  | ​ | (87) |  | ​ | — |  | ​ | (3) |  | ​ | — |  | ​ | (90)
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Net carrying value, Dec 31 | ​ | $ | 250 | ​ | $ | 6 | ​ | $ | 19 | ​ | $ | 13 | ​ | $ | 288
​ Intangible assets, net consists of the following: ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | December 31, 2024 | ​ | December 31, 2023
​ |  | Gross |  | ​ | ​ |  | Net |  | Gross |  | ​ | ​ |  | Net
​ | ​ | Carrying | ​ | Accumulated | ​ | Carrying | ​ | Carrying | ​ | Accumulated | ​ | Carrying
​ | ​ | Amount | ​ | Amortization | ​ | Value | ​ | Amount | ​ | Amortization | ​ | Value
​ | ​ | (in millions)
Definite-lived intangible assets: |  | ​ |  |  | ​ |  |  | ​ |  |  | ​ |  |  | ​ |  |  | ​ |
Customer relationships | ​ | $ | 392 | ​ | $ | (249) | ​ | $ | 143 | ​ | $ | 392 | ​ | $ | (229) | ​ | $ | 163
Developed technology | ​ | ​ | 254 | ​ | ​ | (118) | ​ | ​ | 136 | ​ | ​ | 254 | ​ | ​ | (90) | ​ | ​ | 164
Other | ​ |  | 164 | ​ |  | (110) | ​ |  | 54 | ​ |  | 164 | ​ |  | (101) | ​ |  | 63
​ | ​ | $ | 810 | ​ | $ | (477) | ​ | $ | 333 | ​ | $ | 810 | ​ | $ | (420) | ​ | $ | 390
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Indefinite-lived intangible assets | ​ |  |  | ​ |  |  | ​ | $ | 76 | ​ |  |  | ​ |  |  | ​ | $ | 76
Intangible assets, net | ​ |  |  | ​ |  |  | ​ | $ | 409 | ​ |  |  | ​ |  |  | ​ | $ | 466
​ Amortization expense associated with definite-lived intangible assets for the years ended December 31, 2024, 2023 and 2022 was $57 million, $58 million and $61 million, respectively. We utilize the straight-line method of amortization, recognized over the estimated useful lives of the assets. The estimated future amortization expense for our definite-lived intangible assets is as follows: ​
​ | ​ | ​ | ​
Year |  | Amount
​ | ​ | (in millions)
2025 | ​ | $ | 56
2026 | ​ |  | 36
2027 | ​ |  | 35
2028 | ​ |  | 31
2029 | ​ |  | 32
Thereafter | ​ |  | 143
​ | ​ | $ | 333
​ Impairment of Goodwill When performing the quantitative analysis for goodwill impairment testing, we base the fair value of our reporting units on consideration of various valuation methodologies, including projecting future cash flows discounted at rates commensurate with the risks involved (“DCF”). Assumptions used in a DCF require the exercise of significant judgment, including judgment about appropriate discount rates and terminal values, growth rates, and the amount and timing of expected future cash flows. The forecasted cash flows are based on current plans and for years beyond that plan, the estimates are based on assumed growth rates. We believe that our assumptions are consistent with the plans and estimates used to manage the underlying businesses. The discount rates, which are intended to reflect the risks inherent in future cash flow projections, used in a DCF are based on estimates of the weighted-average cost of capital of a market participant. Such estimates are derived from our analysis of peer companies and consider the industry weighted average return on debt and equity from a market participant perspective. Automotive We perform the annual goodwill impairment test for our Automotive segment as of October 1 of each year, or more frequently if impairment indicators exist. On October 1, 2024, we performed a qualitative annual goodwill impairment analysis for our Automotive segment, we determined that it was not more likely than not that the fair value of the Service reporting unit was below its carrying amount and therefore, no impairment is required. During the third quarter of 2024, we experienced declining sales in our Automotive Services business, due to, among other factors, reduced consumer spending on automotive repairs and maintenance and certain operational challenges, resulting in a reduction in expected future cash flows. This led to a goodwill triggering event during the quarter ended September 30, 2024. Our goodwill impairment testing concluded that no impairment was required at that time, and we have undertaken operational changes, including changes in management and strategy, that we believe will lead to improvements in the performance of the business and cash flows. During 2023, our Automotive segment performed a quantitative impairment analysis at its reporting unit and determined that the fair value was higher than the carrying value and therefore, no impairment was required. Impairment of Intangible Assets In conjunction with our goodwill impairment test, we also performed a trademarks and brand names impairment analysis in accordance with FASB ASC 350, Intangibles-Goodwill and other, as of December 31, 2023. Our impairment analyses compare the fair values of these assets to the related carrying values, and impairment charges are recorded for any excess of carrying values over fair values. The fair values of these assets are based upon the prospective stream of hypothetical after-tax royalty cost savings discounted at rates that reflect the rates of return appropriate for these intangible assets. The inputs used to determine the fair values of tradenames and trademarks are (i) the projected revenue growth, (ii) the royalty rate, (iii) the discount rate, and (iv) the tax rate. Following this analysis, our Automotive segment recognized a $7 million impairment charge in the fourth quarter of 2023, resulting from a decrease in projected revenue growth.

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://fasb.org/us-gaap/role/ref/legacyRef -Topic 350 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org//350/tableOfContent + Details
Name: | us-gaap_GoodwillAndIntangibleAssetsDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration