XML 53 R43.htm IDEA: XBRL DOCUMENT v3.23.3
CMC Acquisition (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Jul. 06, 2022
Sep. 30, 2023
Oct. 01, 2022
Sep. 30, 2023
Oct. 01, 2022
Dec. 31, 2022
Business Acquisition [Line Items]            
Business Combination, Consideration Transferred, Equity Interests Issued and Issuable       $ 0 $ 1,265,690  
Acquisition of businesses, net of cash acquired       0 4,474,925  
Long-term Debt, Gross   $ 5,538,499   5,538,499   $ 5,925,000
Goodwill $ 3,627,436 3,954,036   3,954,036   4,408,331
Charge for fair value mark-up of acquired inventory sold 61,900     0 61,932  
Net Sales   888,239 $ 993,828 2,711,635 2,335,963 2,335,963
Business Acquisition, Pro Forma Revenue     993,828   2,974,781  
Business Acquisition, Pro Forma Net Income (Loss)     $ 63,940   $ 234,621  
Business Acquisition, Pro Forma Earnings Per Share, Basic     $ 0.43   $ 1.58  
Business Acquisition, Pro Forma Earnings Per Share, Diluted     $ 0.43   $ 1.56  
Income tax (benefit) expense   (2,127) $ (7,015) 2,851 $ 30,377  
Business Combination, Acquisition Related Costs     31,900   39,300  
Net Sales   888,239 993,828 2,711,635 2,335,963 2,335,963
Business Combination, Acquisition Related Costs     $ 31,900   $ 39,300  
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]            
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          
Payments of long-term debt $ 145,000          
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