XML 50 R37.htm IDEA: XBRL DOCUMENT v3.22.2.2
CMC Acquisition (Details) - USD ($)
3 Months Ended 9 Months Ended
Jul. 06, 2022
Oct. 01, 2022
Oct. 02, 2021
Oct. 01, 2022
Oct. 02, 2021
Dec. 31, 2021
Business Acquisition [Line Items]            
Net Sales   $ 993,828,000 $ 579,493,000 $ 2,335,963,000 $ 1,663,689,000  
Equity consideration on acquisition of CMC Materials Inc       1,265,690,000 0  
Acquisition of businesses, net of cash acquired       4,474,925,000 2,250,000  
Goodwill   4,405,292,000   4,405,292,000   $ 793,702,000
Business Acquisition, Pro Forma Revenue   993,828,000 889,268,000 2,974,780,000 2,568,665,000  
Business Acquisition, Pro Forma Net Income (Loss)   $ 62,255,000 $ 51,062,000 $ 223,030,000 $ (230,999,000)  
Business Acquisition, Pro Forma Earnings Per Share, Basic   $ 0.42 $ 0.34 $ 1.50 $ (1.56)  
Business Acquisition, Pro Forma Earnings Per Share, Diluted   $ 0.42 $ 0.34 $ 1.44 $ (1.56)  
Long-term Debt, Gross   $ 5,995,000,000   $ 5,995,000,000   945,000,000
Repayments of Long-term Debt       145,000,000 $ 0  
Charge for fair value mark-up of acquired inventory sold $ 61,900,000     61,932,000 0  
Income tax (benefit) expense   (7,015,000) $ 10,640,000 30,377,000 39,947,000  
Employee Benefits and Share-Based Compensation       15,300,000    
Net Sales   993,828,000 $ 579,493,000 2,335,963,000 $ 1,663,689,000  
Secured Debt            
Business Acquisition [Line Items]            
Long-term Debt, Gross 2,495,000,000 0   0   145,000,000
Senior secured Notes Due 2029            
Business Acquisition [Line Items]            
Long-term Debt, Gross   1,600,000,000   1,600,000,000   0
Bridge Loan            
Business Acquisition [Line Items]            
Bridge Loan 275,000,000 205,000,000   205,000,000   0
Senior Unsecured Notes Due 2030            
Business Acquisition [Line Items]            
Long-term Debt, Gross   $ 895,000,000   $ 895,000,000   $ 0
CMC Materials            
Business Acquisition [Line Items]            
Business Acquisition, Share Price   $ 133.00   $ 133.00    
Net Sales   $ 312,200,000   $ 83,900,000    
Cash paid to CMC Materials’ shareholders       3,836,983,000    
Equity consideration on acquisition of CMC Materials Inc       1,265,690,000    
Acquisition of businesses, net of cash acquired       5,740,615,000    
Payments for Deposits Applied to Debt Retirements       918,578,000    
Cash Acquired from Acquisition       280,636,000    
Cash and Cash Equivalents, Fair Value Disclosure 280,636,000          
Trade accounts and notes receivable, net 206,887,000          
Inventories, net 256,598,000 256,600,000   256,600,000    
Property, plant and equipment 534,363,000 534,400,000   534,400,000    
Identifiable intangible assets 1,727,119,000 1,727,119,000   1,727,119,000    
Other noncurrent assets 44,149,000          
Current liabilities (213,089,000)          
Deferred tax liabilities and other noncurrent liabilities (448,550,000)          
Net assets acquired 2,388,113,000          
Goodwill 3,633,138,000 3,633,100,000   3,633,100,000    
Total purchase price, net of cash acquired $ 6,021,251,000 6,000,000,000   6,000,000,000    
Business Combination, Acquisition Related Costs   31,900,000   $ 39,300,000    
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life       10 years 8 months 12 days    
Income tax (benefit) expense   $ 8,600,000        
Effective Income Tax Rate Reconciliation, at Federal Statutory Income Tax Rate, Percent   21.00%        
Employee Benefits and Share-Based Compensation       $ 1,000,000    
Business combination, acquisition and integration related costs   $ 86,300,000        
Net Sales   312,200,000   83,900,000    
CMC Materials | Developed Technology            
Business Acquisition [Line Items]            
Identifiable intangible assets   1,005,300,000   $ 1,005,300,000    
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life       6 years 4 months 24 days    
CMC Materials | Trademarks and Trade names            
Business Acquisition [Line Items]            
Identifiable intangible assets   234,400,000   $ 234,400,000    
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life       14 years 10 months 24 days    
CMC Materials | Customer Relationships            
Business Acquisition [Line Items]            
Identifiable intangible assets   445,700,000   $ 445,700,000    
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life       18 years 2 months 12 days    
CMC Materials | In Process Research and Development            
Business Acquisition [Line Items]            
Identifiable intangible assets   30,100,000   $ 30,100,000    
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life          
CMC Materials | Other Intangible Assets            
Business Acquisition [Line Items]            
Identifiable intangible assets   $ 11,619,000   $ 11,619,000    
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life       1 year 2 months 12 days