XML 60 R44.htm IDEA: XBRL DOCUMENT v3.25.0.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2024
Income Tax Disclosure [Abstract]  
Schedule of Income Before Income Tax Provision (Benefit)
Our income before income taxes was subject to taxes in the following jurisdictions for the following periods (in millions):
Years Ended December 31,
202420232022
United States$(1,485.7)$3.5 $97.8 
Foreign12.5 31.3 44.1 
Total$(1,473.2)$34.8 $141.9 
Schedule of Expense (Benefit) for Income Taxes
The provision (benefit) for income taxes is comprised of (in millions):
Years Ended December 31,
202420232022
Current tax provision:
Federal$3.8 $7.0 $9.8 
State6.8 7.1 5.7 
Foreign11.2 6.8 6.4 
21.8 20.9 21.9 
Deferred tax provision (benefit):
Federal(39.3)(36.3)(42.6)
State(1.6)(37.0)7.9 
Foreign(6.4)(7.8)(3.2)
(47.3)(81.1)(37.9)
Income tax (benefit) provision$(25.5)$(60.2)$(16.0)
Schedule of Components of Deferred Tax Assets and Liabilities
Significant components of our deferred tax assets and liabilities as of December 31, 2024 and 2023 are as follows (in millions):
December 31,
20242023
Deferred tax assets:
Operating loss carryforwards$126.8 $132.3 
Tax credit carryforwards66.0 58.7 
ASC Topic 842 lease liability438.8 461.1 
Deemed landlord financing297.1 252.3 
Other95.2 103.9 
Total deferred tax assets1,023.9 1,008.3 
Valuation allowance for deferred tax assets(57.4)(47.7)
Deferred tax assets, net of valuation allowance966.5 960.6 
Deferred tax liabilities:
Basis difference related to fixed assets(231.7)(209.9)
Basis difference related to intangible assets with an indefinite life(303.1)(337.1)
ASC Topic 842 ROU assets(397.6)(425.3)
Other(6.8)(9.3)
Total deferred tax liabilities(939.2)(981.6)
Net deferred tax assets (liabilities) are shown on the accompanying consolidated balance sheets as follows:
Balance Sheet Location
Non-current deferred tax assetsOther assets, net52.2 15.7 
Non-current deferred tax liabilities Deferred taxes, net(24.9)(36.7)
Deferred tax assets (liabilities), net$27.3 $(21.0)
Schedule of Credit Carryforward Expiry
As of December 31, 2024, we had federal and state income tax credit carryforwards of $56.6 million and $33.3 million, respectively, which will expire if unused at various dates beginning on December 31, 2028. Such carryforwards expire as follows (in millions):
U.S. foreign tax credit$2.8 2028-2034
U.S. business tax credits$53.8 2037-2047
State business tax credits - indefinite lived$28.1 Do not expire
State business tax credits - definite lived$5.2 2033-2047
Schedule of Net Operating Losses Expiry
As of December 31, 2024, we had federal, Germany, and United Kingdom net operating loss (“NOL”) carryforwards of $357.6 million and interest expense carryforwards of $50.3 million, respectively. Such carryforwards expire as follows (in millions):
U.S. loss carryforwards - definite lived$13.3  2028-2037
U.S. loss carryforwards - indefinite lived$109.2  Do not expire
U.S. interest expense carryforwards$50.3  Do not expire
Germany loss carryforwards$147.0 Do not expire
United Kingdom loss carryforwards$88.1 Do not expire
Schedule of Reconciliation of Effective Tax Rate on Income or Loss and Statutory Tax Rate
A reconciliation of the effective tax rate on income or loss and the statutory tax rate is as follows:
Years Ended December 31,
202420232022
Statutory U.S. tax rate21.0 %21.0 %21.0 %
State income taxes, net of U.S. tax benefit(0.3)%(67.7)%7.1 %
Foreign income taxed at other than U.S. statutory rate0.8 %(26.0)%(8.9)%
Federal tax credits1.0 %(46.6)%(8.7)%
Goodwill impairment(19.4)%— %— %
Other non-deductible expenses(0.2)%6.0 %1.0 %
Non-deductible compensation(0.5)%17.9 %4.5 %
U.S. Foreign tax inclusion— %0.4 %1.0 %
Foreign derived intangible income deduction0.2 %(7.5)%(3.0)%
Impact of uncertain tax positions— %8.5 %(0.8)%
Change in deferred tax valuation allowance(0.9)%(88.5)%(23.0)%
Withholding tax impacts on foreign subsidiaries— %5.5 %— %
Other— %4.3 %(1.5)%
Effective tax rate1.7 %(172.7)%(11.3)%
Schedule of Reconciliation of Unrecognized Tax Benefits
A reconciliation of the beginning and ending amount of unrecognized tax benefits is as follows (in millions):
202420232022
Balance at January 1$29.3 $26.2 $26.6 
Additions based on tax positions related to the current year2.1 1.8 1.7 
Additions for tax positions of prior years— 2.0 1.2 
Reductions for tax positions of prior years(0.8)— (1.5)
Settlement of tax audits(1.1)— — 
Reductions due to lapsed statute of limitations(1.8)(0.7)(1.8)
Balance at December 31$27.7 $29.3 $26.2 
Schedule of Major Jurisdictions No Longer Subject to Income Tax Examinations by Tax Authorities
We or one of our subsidiaries files income tax returns in the U.S. federal jurisdiction and various U.S. states and foreign jurisdictions. We are generally no longer subject to income tax examinations by tax authorities in our major jurisdictions as follows:
Major Tax JurisdictionYears No Longer Subject to Audit
U.S. Federal2010 and prior
Germany2018 and prior
Japan2018 and prior
South Korea2021 and prior
United Kingdom2020 and prior