XML 77 R57.htm IDEA: XBRL DOCUMENT v3.24.0.1
CMC Acquisition (Details) - USD ($)
$ / shares in Units, $ in Thousands
 3 Months Ended 6 Months Ended 12 Months Ended
Apr. 20, 2023
Jul. 06, 2022
Dec. 31, 2023
Sep. 30, 2023
Jul. 01, 2023
Apr. 01, 2023
Dec. 31, 2022
Oct. 01, 2022
Jul. 02, 2022
Apr. 02, 2022
Dec. 31, 2022
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Dec. 14, 2021
Business Acquisition                              
Net sales     $ 812,291 $ 888,239 $ 901,000 $ 922,396 $ 946,070 $ 993,828 $ 692,489 $ 649,646   $ 3,523,926 $ 3,282,033 $ 2,298,893  
Long-term Debt, Gross     4,668,774       5,925,000       $ 5,925,000 4,668,774 5,925,000    
Equity consideration on acquisition of CMC Materials, Inc.                       0 1,265,690 0  
Total purchase price, net of cash acquired                       0 4,474,925 91,942  
Goodwill     3,945,860       4,408,331       4,408,331 3,945,860 4,408,331 793,702  
Income Tax Expense (Benefit)                       (8,413) 38,160 69,950  
Business Acquisition, Pro Forma Revenue                       3,920,850 3,518,893    
Business Acquisition, Pro Forma Net Income (Loss)                       $ 292,867 $ (145,732)    
Business Acquisition, Pro Forma Earnings Per Share, Basic                       $ 1.97 $ (0.98)    
Business Acquisition, Pro Forma Earnings Per Share, Diluted                       $ 1.95 $ (0.98)    
Repayments of Debt                         $ 145,000    
Charge for fair value mark-up of acquired inventory sold   $ 61,900                 61,900 $ 0 61,932 $ 428  
Effective Income Tax Rate Reconciliation, at Federal Statutory Income Tax Rate, Percent                       22.50%      
Secured Debt [Member]                              
Business Acquisition                              
Long-term Debt, Gross   2,495,000                          
Senior unsecured notes due 2030 at 5.95%                              
Business Acquisition                              
Long-term Debt, Gross   895,000 895,000       895,000       895,000 $ 895,000 895,000    
Senior unsecured notes due 2029 at 3.625%                              
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 0       135,000       135,000 0 135,000    
Repayments of Debt $ 135,000                            
Senior secured notes due 2029 at 4.75%                              
Business Acquisition                              
Long-term Debt, Gross   1,600,000 1,600,000       $ 1,600,000       1,600,000 1,600,000 $ 1,600,000    
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        
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                          
Accounts receivable and other current assets   207,472                          
Inventory   256,598                          
Property, plant and equipment   537,387                          
Identifiable intangible assets   1,736,219 1,736,219                 1,736,219      
Other noncurrent assets   39,725                          
Current liabilities   (211,417)                          
Deferred tax liabilities and other noncurrent liabilities   (452,805)                          
Net assets acquired   2,393,815                          
Goodwill   3,627,436                          
Total purchase price   $ 6,021,251                         $ 6,021,251
Inventory, Noncurrent, Fair Value Disclosure     256,600                 256,600      
Property, Plant, and Equipment, Fair Value Disclosure     537,400                 537,400      
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life   11 years                          
Goodwill, Fair Value Disclosure     $ 3,627,400                 $ 3,627,400      
CMC Materials | Developed Technology                              
Business Acquisition                              
Identifiable intangible assets   $ 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                              
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   $ 414,300                          
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life   18 years 3 months 18 days                          
CMC Materials | In Process Research and Development                              
Business Acquisition                              
Identifiable intangible assets   $ 31,400                          
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