XML 79 R68.htm IDEA: XBRL DOCUMENT v3.25.3
Segmental Information - Reconciliation of Consolidated Segment Income (Details) - USD ($)
$ in Millions
 3 Months Ended 9 Months Ended
Sep. 28, 2025
Sep. 29, 2024
Sep. 28, 2025
Sep. 29, 2024
Segment Reporting Information [Line Items]        
Net sales $ 92.9 $ 99.4 $ 293.9 $ 288.5
Other cost of sales (71.2) (77.0) (226.8) (225.7)
Amortization (2.6) (2.6) (7.5) (7.5)
Share-based compensation charges (1.0) (0.7) (2.8) (2.1)
Restructuring charges (3.5) (0.5) (5.6) (2.3)
Loss on disposal of property, plant and equipment   (0.1) 0.0 (0.1)
Gain on disposal of assets held-for-sale 0.0 6.1 0.0 6.1
Disposal related costs (1.1) (0.1) (1.2) (9.5)
Defined benefit pension credit 0.6 0.3 1.8 0.8
Income before income taxes 5.3 16.3 20.1 22.8
Gas Cylinders        
Segment Reporting Information [Line Items]        
Net sales 42.9 42.6 131.0 137.8
Elektron        
Segment Reporting Information [Line Items]        
Net sales 50.0 48.8 149.5 128.5
Graphic Arts        
Segment Reporting Information [Line Items]        
Net sales 0.0 8.0 13.4 22.2
Disposal related costs (1.1) (0.1) (1.2) (9.5)
Operating segments        
Segment Reporting Information [Line Items]        
Net sales 92.9 99.4 293.9 288.5
Manufacturing fixed costs (16.3) (16.4) (50.9) (49.4)
Other cost of sales (54.9) (60.6) (175.9) (176.3)
Other segment items (10.5) (9.5) (36.2) (28.2)
Segment adjusted EBITA 11.2 12.9 30.9 34.6
Amortization (0.2) (0.2) (0.6) (0.6)
Share-based compensation charges (1.0) (0.7) (2.8) (2.1)
Restructuring charges (3.5) (0.5) (5.6) (2.3)
Gain on disposal of assets held-for-sale   6.1   6.1
Disposal related costs   (0.1) (1.2) (9.5)
Defined benefit pension credit 0.6 0.3 1.8 0.8
Interest expense, net (0.7) (1.4) (2.4) (4.1)
Income before income taxes 5.3 16.3 20.1 22.8
Operating segments | Gas Cylinders        
Segment Reporting Information [Line Items]        
Net sales 42.9 42.6 131.0 137.8
Manufacturing fixed costs (7.5) (7.3) (22.6) (22.3)
Other cost of sales (28.5) (28.5) (87.8) (92.7)
Other segment items (4.1) (3.1) (12.0) (11.8)
Segment adjusted EBITA 2.8 3.7 8.6 11.0
Amortization (0.9) (0.9) (2.6) (2.6)
Restructuring charges (0.9) (0.5) (3.0) (2.1)
Operating segments | Elektron        
Segment Reporting Information [Line Items]        
Net sales 50.0 48.8 149.5 128.5
Manufacturing fixed costs (8.8) (7.2) (24.3) (21.3)
Other cost of sales (26.4) (27.7) (80.6) (70.3)
Other segment items (6.4) (4.6) (21.2) (11.6)
Segment adjusted EBITA 8.4 9.3 23.4 25.3
Amortization (1.7) (1.7) (4.9) (4.9)
Restructuring charges (2.6) 0.0 (2.6) (0.2)
Operating segments | Graphic Arts        
Segment Reporting Information [Line Items]        
Net sales 0.0 8.0 13.4 22.2
Manufacturing fixed costs 0.0 (1.9) (4.0) (5.8)
Other cost of sales 0.0 (4.4) (7.5) (13.3)
Other segment items 0.0 (1.8) (3.0) (4.8)
Segment adjusted EBITA 0.0 (0.1) (1.1) (1.7)
Amortization 0.0 0.0 0.0 0.0
Restructuring charges 0.0 0.0 0.0 0.0
Intersegment Eliminations        
Segment Reporting Information [Line Items]        
Net sales $ 0.0 $ 0.1 $ 0.1 $ 0.4