XML 53 R43.htm IDEA: XBRL DOCUMENT v3.23.2
CMC Acquisition (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended
Jul. 06, 2022
Jul. 01, 2023
Apr. 01, 2023
Jul. 02, 2022
Jul. 01, 2023
Jul. 02, 2022
Oct. 01, 2022
Dec. 31, 2022
Business Acquisition [Line Items]                
Long-term Debt, Gross   $ 5,613,499     $ 5,613,499     $ 5,925,000
Goodwill $ 3,627,436 3,970,247     3,970,247     4,408,331
Charge for fair value mark-up of acquired inventory sold 61,900              
Net Sales   901,000   $ 692,489 1,823,396 $ 1,342,135 $ 1,342,135  
Business Acquisition, Pro Forma Revenue       1,011,862   1,980,953    
Business Acquisition, Pro Forma Net Income (Loss)       $ 70,417   $ 170,681    
Business Acquisition, Pro Forma Earnings Per Share, Basic       $ 0.47   $ 1.15    
Business Acquisition, Pro Forma Earnings Per Share, Diluted       $ 0.47   $ 1.13    
Payments of long-term debt 145,000              
Income tax (benefit) expense   (16,491)   $ 17,517 4,978 $ 37,392    
Net Sales   901,000   $ 692,489 1,823,396 $ 1,342,135 $ 1,342,135  
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     1,600,000
Bridge credit facility due 2023                
Business Acquisition [Line Items]                
Bridge credit facility due 2023 275,000 0     0     135,000
Senior unsecured notes due 2030                
Business Acquisition [Line Items]                
Long-term Debt, Gross 895,000 $ 895,000     $ 895,000     $ 895,000
CMC Materials                
Business Acquisition [Line Items]                
Business Combination, Acquisition Related Costs     $ 39,500          
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 207,472              
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 39,725              
Current liabilities (211,417)              
Deferred tax liabilities and other noncurrent liabilities (452,805)              
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Net, Total 2,393,815              
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              
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