XML 54 R40.htm IDEA: XBRL DOCUMENT v3.23.1
CMC Acquisition (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 12 Months Ended
Jul. 06, 2022
Apr. 01, 2023
Apr. 02, 2022
Dec. 31, 2022
Business Acquisition [Line Items]        
Long-term Debt, Gross   $ 5,925,000   $ 5,925,000
Goodwill   4,247,504   4,408,331
Charge for fair value mark-up of acquired inventory sold $ 61,900      
Net Sales   922,396 $ 649,646  
Business Acquisition, Pro Forma Revenue     969,091  
Business Acquisition, Pro Forma Net Income (Loss)     $ 100,264  
Business Acquisition, Pro Forma Earnings Per Share, Basic     $ 0.67  
Business Acquisition, Pro Forma Earnings Per Share, Diluted     $ 0.66  
Payments of long-term debt 145,000      
Income tax expense   21,469 $ 19,875  
Net Sales   922,396 $ 649,646  
Asset Acquisition, Consideration Transferred 6,000,000      
Secured Debt        
Business Acquisition [Line Items]        
Long-term Debt, Gross 2,495,000      
Senior secured notes due 2029        
Business Acquisition [Line Items]        
Long-term Debt, Gross 1,600,000 1,600,000   1,600,000
Bridge credit facility due 2023        
Business Acquisition [Line Items]        
Bridge credit facility due 2023 275,000 135,000   135,000
Senior unsecured notes due 2030        
Business Acquisition [Line Items]        
Long-term Debt, Gross 895,000 $ 895,000   895,000
CMC Materials        
Business Acquisition [Line Items]        
Business Combination, Acquisition Related Costs       $ 39,300
Cash paid to CMC Materials’ shareholders 3,836,983      
Business Combination, Consideration Transferred, Equity Interests Issued and Issuable 1,265,690      
Payments for Deposits Applied to Debt Retirements 918,578      
Payments to acquire business 6,021,251      
Cash Acquired from Acquisition 280,636      
Acquisition of businesses, net of cash acquired $ 5,740,615      
Business Acquisition, Share Price $ 133.00      
Cash and Cash Equivalents, Fair Value Disclosure $ 280,636      
Trade accounts and notes receivable, net 204,589      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Inventory 256,598      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Property, Plant, and Equipment 537,387      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill 1,736,219      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Other Noncurrent Assets 39,741      
Current liabilities (211,417)      
Deferred tax liabilities and other noncurrent liabilities (444,936)      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Net, Total 2,398,817      
Goodwill 3,622,434      
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net, Total 6,021,251      
Fair value of acquired inventories 256,600      
Fair value of acquired property, plant and equipment $ 537,400      
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life 11 years      
Addition due to acquisitions $ 3,622,400      
CMC Materials | Developed Technology        
Business Acquisition [Line Items]        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill $ 1,043,000      
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life 7 years 3 months 18 days      
CMC Materials | Trademarks and Trade names        
Business Acquisition [Line Items]        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill $ 236,600      
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life 14 years 10 months 24 days      
CMC Materials | Customer Relationships        
Business Acquisition [Line Items]        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill $ 414,300      
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life 18 years 3 months 18 days      
CMC Materials | In Process Research and Development        
Business Acquisition [Line Items]        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill $ 31,400      
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life      
CMC Materials | Other Intangible Assets        
Business Acquisition [Line Items]        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill $ 10,919      
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life 1 year