XML 49 R39.htm IDEA: XBRL DOCUMENT
v3.25.3

Change in Accounting Principle (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2025
Accounting Standards Update and Change in Accounting Principle [Abstract] |
Schdule of consolidated financial statements | Certain financial statement line items in our Statements of Consolidated Income for the quarter and nine months ended September 30, 2024, our Statements of Consolidated Cash Flows for the nine months ended September 30, 2024, and our Consolidated Balance Sheets and Consolidated Stockholders’ Equity as of September 30, 2024 and December 31, 2024, were adjusted as follows (in millions of dollars, except per share amounts):
|  | As Previously Reported |  | Effect of WAC Change |  | As Adjusted |
Statements of Consolidated Income (Loss) for the quarter ended September 30, 2024 |  |  |  |  |  |  |
Cost of products sold, excluding depreciation and amortization |  | $ | 671.8 |  | $ | 4.2 |  | $ | 676.0 |
Operating income |  |  | 17.4 |  |  | (4.2 | ) |  | 13.2 |
Income tax provision |  |  | (3.4 | ) |  | 1.0 |  |  | (2.4 | )
Net income |  |  | 12.0 |  |  | (3.2 | ) |  | 8.8 |
Net income per common share: |  |  |  |  |  |  |
Basic |  | $ | 0.75 |  | $ | (0.21 | ) | $ | 0.54 |
Diluted |  | $ | 0.74 |  | $ | (0.20 | ) | $ | 0.54 |
Statements of Consolidated Income (Loss) for the nine months ended September 30, 2024 |  |  |  |  |  |  |
Cost of products sold, excluding depreciation and amortization |  | $ | 2,005.2 |  | $ | (8.1 | ) | $ | 1,997.1 |
Operating income |  |  | 65.6 |  |  | 8.1 |  |  | 73.7 |
Income tax provision |  |  | (11.7 | ) |  | (1.9 | ) |  | (13.6 | )
Net income |  |  | 39.7 |  |  | 6.2 |  |  | 45.9 |
Net income per common share: |  |  |  |  |  |  |
Basic |  | $ | 2.47 |  | $ | 0.38 |  | $ | 2.85 |
Diluted |  | $ | 2.44 |  | $ | 0.37 |  | $ | 2.81 |
Statements of Consolidated Cash Flows for the nine months ended September 30, 2024 |  |  |  |  |  |  |
Net income |  | $ | 39.7 |  | $ | 6.2 |  | $ | 45.9 |
Deferred income taxes |  |  | 8.5 |  |  | 1.9 |  |  | 10.4 |
LIFO valuation inventory expense |  |  | 8.8 |  |  | (8.8 | ) |  | — |
Inventories |  |  | (8.7 | ) |  | 0.7 |  |  | (8.0 | )
Net cash provided by operating activities |  |  | 123.7 |  |  | — |  |  | 123.7 |
Consolidated Balance Sheet as of September 30, 2024 |  |  |  |  |  |  |
Receivables, other |  | $ | 0.9 |  | $ | 0.1 |  | $ | 1.0 |
Inventories |  |  | 473.9 |  |  | 81.6 |  |  | 555.5 |
Deferred tax assets, net |  |  | 6.3 |  |  | (2.7 | ) |  | 3.6 |
Deferred tax liabilities |  |  | 23.7 |  |  | 16.6 |  |  | 40.3 |
Retained earnings |  |  | 11.8 |  |  | 62.4 |  |  | 74.2 |
Consolidated Balance Sheet as of December 31, 2024 |  |  |  |  |  |  |
Receivables, other |  | $ | 22.0 |  | $ | 0.2 |  | $ | 22.2 |
Inventories |  |  | 503.9 |  |  | 98.0 |  |  | 601.9 |
Deferred tax assets, net |  |  | 7.2 |  |  | (3.2 | ) |  | 4.0 |
Other accrued liabilities |  |  | 79.4 |  |  | (0.1 | ) |  | 79.3 |
Deferred tax liabilities |  |  | 24.1 |  |  | 20.0 |  |  | 44.1 |
Retained earnings |  |  | 6.2 |  |  | 75.1 |  |  | 81.3 |
The following table compares the amounts that would have been reported under LIFO with amounts reported under WAC in the current period Interim Consolidated Financial Statements (in millions of dollars, except per share amounts):
|  | As Computed (using LIFO) |  | Effect of Change |  | As Reported (using WAC) |
Statements of Consolidated Income (Loss) for the quarter ended September 30, 2025 |  |  |  |  |  |  |
Cost of products sold, excluding depreciation and amortization |  | $ | 790.2 |  | $ | (61.4 | ) | $ | 728.8 |
Operating (loss) income |  |  | (12.6 | ) |  | 61.4 |  |  | 48.8 |
Income tax benefit (provision) |  |  | 1.4 |  |  | (9.7 | ) |  | (8.3 | )
Net (loss) income |  |  | (12.2 | ) |  | 51.7 |  |  | 39.5 |
Net (loss) income per common share: |  |  |  |  |  |  |
Basic |  | $ | (0.75 | ) | $ | 3.19 |  | $ | 2.44 |
Diluted |  | $ | (0.75 | ) | $ | 3.13 |  | $ | 2.38 |
Statements of Consolidated Income (Loss) for the nine months ended September 30, 2025 |  |  |  |  |  |  |
Cost of products sold, excluding depreciation and amortization |  | $ | 2,242.3 |  | $ | (117.3 | ) | $ | 2,125.0 |
Operating income |  |  | 10.9 |  |  | 117.3 |  |  | 128.2 |
Income tax provision |  |  | (0.1 | ) |  | (22.1 | ) |  | (22.2 | )
Net (loss) income |  |  | (10.9 | ) |  | 95.2 |  |  | 84.3 |
Net (loss) income per common share: |  |  |  |  |  |  |
Basic |  | $ | (0.68 | ) | $ | 5.90 |  | $ | 5.22 |
Diluted |  | $ | (0.68 | ) | $ | 5.78 |  | $ | 5.10 |
Statements of Consolidated Cash Flows for the nine months ended September 30, 2025 |  |  |  |  |  |  |
Net (loss) income |  | $ | (10.9 | ) | $ | 95.2 |  | $ | 84.3 |
Deferred income taxes |  |  | (0.9 | ) |  | 22.1 |  |  | 21.2 |
Inventories |  |  | 16.9 |  |  | (117.3 | ) |  | (100.4 | )
Net cash provided by operating activities |  |  | 132.0 |  |  | — |  |  | 132.0 |
Consolidated Balance Sheet as of September 30, 2025 |  |  |  |  |  |  |
Receivables, other |  | $ | 32.1 |  | $ | 0.2 |  | $ | 32.3 |
Inventories |  |  | 487.0 |  |  | 215.3 |  |  | 702.3 |
Deferred tax assets, net |  |  | 7.1 |  |  | (5.7 | ) |  | 1.4 |
Other accrued liabilities |  |  | 49.6 |  |  | (0.1 | ) |  | 49.5 |
Deferred tax liabilities |  |  | 25.0 |  |  | 39.6 |  |  | 64.6 |
Retained (deficit) earnings |  |  | (43.2 | ) |  | 170.3 |  |  | 127.1 |

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

X
- Definition Tabular disclosure of changes in accounting principles, including adoption of new accounting pronouncements, that describes the new methods, amount and effects on financial statement line items. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-3 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-1 Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 105 -SubTopic 10 -Name Accounting Standards Codification -Section 65 -Paragraph 9 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479343/105-10-65-9 Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 60 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147476176/805-60-65-1 Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 270 -SubTopic 10 -Section 45 -Paragraph 12 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482989/270-10-45-12 Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 270 -SubTopic 10 -Section 45 -Paragraph 13 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482989/270-10-45-13 + Details
Name: | us-gaap_ScheduleOfNewAccountingPronouncementsAndChangesInAccountingPrinciplesTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration