XML 73 R55.htm IDEA: XBRL DOCUMENT v3.22.4
CMC Acquisition (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jul. 06, 2022
Dec. 31, 2022
Oct. 01, 2022
Jul. 02, 2022
Apr. 02, 2022
Dec. 31, 2021
Oct. 02, 2021
Jul. 03, 2021
Apr. 03, 2021
Dec. 31, 2022
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Dec. 14, 2021
Business Acquisition                            
Net sales   $ 946,070 $ 993,828 $ 692,489 $ 649,646 $ 635,204 $ 579,493 $ 571,352 $ 512,844   $ 3,282,033 $ 2,298,893 $ 1,859,313  
Long-term Debt, Gross   5,925,000       945,000       $ 5,925,000 5,925,000 945,000    
Equity consideration on acquisition of CMC Materials, Inc.                     1,265,690 0 0  
Total purchase price, net of cash acquired                     4,474,925 91,942 111,912  
Goodwill   4,408,331       793,702       4,408,331 4,408,331 793,702 748,037  
Income tax expense                     38,160 69,950 59,318  
Business Acquisition, Pro Forma Revenue                     3,920,850 3,518,893    
Business Acquisition, Pro Forma Net Income (Loss)                     $ 308,741 $ (161,756)    
Business Acquisition, Pro Forma Earnings Per Share, Basic                     $ 2.08 $ (1.09)    
Business Acquisition, Pro Forma Earnings Per Share, Diluted                     $ 2.05 $ (1.09)    
Repayments of Debt                     $ 145,000      
Charge for fair value mark-up of acquired inventory sold $ 61,900                 61,900 $ 61,932 $ 428 $ 590  
Effective Income Tax Rate Reconciliation, at Federal Statutory Income Tax Rate, Percent                     22.50%      
Senior secured term loan facility due 2025                            
Business Acquisition                            
Long-term Debt, Gross 2,495,000 0       145,000       0 $ 0 145,000    
Senior unsecured notes due 2030                            
Business Acquisition                            
Long-term Debt, Gross 895,000 895,000       0       895,000 895,000 0    
Senior unsecured notes due 2029                            
Business Acquisition                            
Long-term Debt, Gross   400,000       400,000       400,000 400,000 400,000    
Bridge Credit Facility due 2023                            
Business Acquisition                            
Bridge Credit Facility due 2023 275,000 135,000       0       135,000 135,000 0    
Senior secured notes due 2029                            
Business Acquisition                            
Long-term Debt, Gross 1,600,000 1,600,000       $ 0       1,600,000 1,600,000 $ 0    
CMC Materials                            
Business Acquisition                            
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed 6,000,000                          
Business Combination, Acquisition Related Costs                     39,500      
Net sales                   581,000        
Income (Loss) from Subsidiaries, Net of Tax                   75,800        
Total purchase price, net of cash acquired $ 6,021,251 6,021,251               6,021,251 6,021,251     $ 6,021,251
Business Acquisition, Share Price $ 133.00                          
Cash paid to CMC Materials’ shareholders                     3,836,983      
Equity consideration on acquisition of CMC Materials, Inc.                     1,265,690      
Repayment of CMC Materials’ indebtedness                     918,578      
Less cash and cash equivalents acquired                     280,636      
Total purchase price, net of cash acquired                     5,740,615      
Cash and cash equivalents $ 280,636 280,636               280,636 280,636      
Accounts receivable and other current assets 206,887 205,395               205,395 205,395      
Inventories, net 256,598 256,598               256,598 256,598      
Property, plant and equipment 534,363 537,386               537,386 537,386      
Identifiable intangible assets 1,727,119 1,729,019               1,729,019 1,729,019      
Other noncurrent assets 44,149 39,741               39,741 39,741      
Current liabilities (213,089) (211,046)               (211,046) (211,046)      
Deferred tax liabilities and noncurrent liabilities (448,550) (444,935)               (444,935) (444,935)      
Net Assets Acquired 2,388,113 2,392,794               2,392,794 2,392,794      
Goodwill $ 3,633,138 3,628,457               3,628,457 3,628,457      
Inventory, Noncurrent, Fair Value Disclosure   256,600               256,600 256,600      
Property, Plant, and Equipment, Fair Value Disclosure   537,400               537,400 537,400      
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life 11 years 1 month 6 days                          
Goodwill, Fair Value Disclosure   $ 3,628,500               $ 3,628,500 $ 3,628,500      
CMC Materials | Developed Technology                            
Business Acquisition                            
Identifiable intangible assets $ 1,035,600                          
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life 7 years 3 months 18 days                          
CMC Materials | Trademarks and Trade names                            
Business Acquisition                            
Identifiable intangible assets $ 236,600                          
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life 14 years 10 months 24 days                          
CMC Materials | Customer Relationships                            
Business Acquisition                            
Identifiable intangible assets $ 414,800                          
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life 18 years 8 months 12 days                          
CMC Materials | In Process Research and Development                            
Business Acquisition                            
Identifiable intangible assets $ 31,100                          
CMC Materials | Other                            
Business Acquisition                            
Identifiable intangible assets $ 10,919                          
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life 1 year 2 months 12 days