XML 81 R58.htm IDEA: XBRL DOCUMENT v3.25.0.1
CMC Acquisition (Details) - USD ($)
$ / shares in Units, $ in Thousands
 6 Months Ended 12 Months Ended
Jul. 06, 2022
Dec. 31, 2022
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Business Acquisition          
Equity consideration on acquisition of CMC Materials, Inc.     $ 0 $ 0 $ 1,265,690
Total purchase price, net of cash acquired     0 0 4,474,925
Business Acquisition          
Net Sales     3,241,208 3,523,926 3,282,033
Long-term Debt, Gross     4,045,000 4,668,774  
Goodwill   $ 4,408,331 3,943,571 3,945,860 4,408,331
Charge for fair value mark-up of acquired inventory sold     0 0 $ 61,932
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  
Senior unsecured notes due 2029 at 3.625%          
Business Acquisition          
Long-term Debt, Gross     400,000 400,000  
Senior secured notes due 2029 at 4.75%          
Business Acquisition          
Long-term Debt, Gross 1,600,000   $ 1,600,000 $ 1,600,000  
Bridge Credit Facility due 2023          
Business Acquisition          
Long-term Debt, Gross 275,000        
CMC Materials          
Business Acquisition          
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        
Total purchase price 6,021,251        
Less cash and cash equivalents acquired 280,636        
Total purchase price, net of cash acquired 5,740,615        
Business Acquisition          
Business Combination, Consideration Transferred $ 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 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        
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        
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life 11 years        
Goodwill, Fair Value Disclosure $ 3,627,400        
Net sales         3,920,850
Net income         $ 292,867
Net income per common share - basic         $ 1.97
Net income per common share - diluted         $ 1.95
Charge for fair value mark-up of acquired inventory sold 61,900        
Repayments of Debt         $ 145,000
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