XML 46 R35.htm IDEA: XBRL DOCUMENT
v3.25.3

SEGMENT INFORMATION (Tables) | 9 Months Ended
--- | ---
Sep. 27, 2025
Segment Reporting [Abstract] |
Schedule of Financial Information for Reportable Segments | Summarized financial information for the Company’s reportable segments is shown in the following tables for the three and nine months ended September 27, 2025 and September 28, 2024:
| Three months ended
| September 27, 2025
(In millions) | MS |  | APS |  | Inter-segment |  | Total
Net sales | $ | 348.6 |  |  | $ | 460.8 |  |  | $ | (2.3) |  |  | $ | 807.1 |
Cost of sales | 203.4 |  |  | 254.7 |  |  | (2.3) |  |  | 455.8 |
Operating expenses | 80.0 |  |  | 87.9 |  |  | — |  |  | 167.9 |
Segment profit | $ | 65.2 |  |  | $ | 118.2 |  |  | $ | — |  |  | $ | 183.4 |
| Three months ended
| September 28, 2024
(In millions) | MS |  | APS |  | Inter-segment |  | Total
Net sales | $ | 346.7 |  |  | $ | 463.1 |  |  | $ | (2.1) |  |  | $ | 807.7 |
Cost of sales | 190.4 |  |  | 247.6 |  |  | (2.1) |  |  | 435.9 |
Operating expenses | 84.6 |  |  | 88.1 |  |  | — |  |  | 172.7 |
Segment profit | $ | 71.7 |  |  | $ | 127.4 |  |  | $ | — |  |  | $ | 199.1 |
| Nine months ended
| September 27, 2025
(In millions) | MS |  | APS |  | Inter-segment |  | Total
Net sales | $ | 1,044.9 |  |  | $ | 1,334.6 |  |  | $ | (6.8) |  |  | $ | 2,372.7 |
Cost of sales | 584.9 |  |  | 735.3 |  |  | (6.8) |  |  | 1,313.4 |
Operating expenses | 247.3 |  |  | 277.1 |  |  | — |  |  | 524.4 |
Segment profit | $ | 212.7 |  |  | $ | 322.2 |  |  | $ | — |  |  | $ | 534.9 |
| Nine months ended
| September 28, 2024
(In millions) | MS |  | APS |  | Inter-segment |  | Total
Net sales | $ | 1,039.0 |  |  | $ | 1,359.0 |  |  | $ | (6.6) |  |  | $ | 2,391.4 |
Cost of sales | 570.6 |  |  | 728.0 |  |  | (6.6) |  |  | 1,292.0 |
Operating expenses | 259.3 |  |  | 269.8 |  |  | — |  |  | 529.1 |
Segment profit | $ | 209.1 |  |  | $ | 361.2 |  |  | $ | — |  |  | $ | 570.3 |
Schedule of Reconciliation of Total Segment Profit to Operating Income | The following table reconciles total segment profit to income before income tax expense for the three and nine months ended September 27, 2025 and September 28, 2024:
| Three months ended |  | Nine months ended
(In millions) | September 27, 2025 |  | September 28, 2024 |  | September 27, 2025 |  | September 28, 2024
Total segment profit | $ | 183.4 |  |  | 199.1 |  |  | $ | 534.9 |  |  | $ | 570.3 |
Less: |  |  |  |  |  |  |
Amortization of intangible assets | 46.0 |  |  | 46.2 |  |  | 138.1 |  |  | 143.9 |
Unallocated general and administrative expenses | 14.8 |  |  | 16.7 |  |  | 45.8 |  |  | 42.5 |
Operating income | 122.6 |  |  | 136.2 |  |  | 351.0 |  |  | 383.9 |
Interest expense | 47.9 |  |  | 51.6 |  |  | 151.3 |  |  | 162.7 |
Interest income | (1.8) |  |  | (1.2) |  |  | (5.1) |  |  | (5.4) |
Other (income) expense, net | 4.2 |  |  | (0.2) |  |  | 5.3 |  |  | 17.1 |
Income before income tax expense | $ | 72.3 |  |  | $ | 86.0 |  |  | $ | 199.5 |  |  | $ | 209.5 |
The following tables summarize depreciation and capital expenditures for the Company’s reportable segments for the three and nine months ended September 27, 2025 and September 28, 2024:
| Three months ended |  | Nine months ended |  |
(In millions) | September 27, 2025 |  | September 28, 2024 |  | September 27, 2025 |  | September 28, 2024 |  |
Depreciation: |  |  |  |  |  |  |  |  |
MS | $ | 21.7 |  |  | $ | 22.3 |  |  | $ | 67.1 |  |  | $ | 68.2 |  |  |
APS | 28.7 |  |  | 24.8 |  |  | 84.5 |  | 71.6 |  |  |
Total depreciation | $ | 50.4 |  |  | $ | 47.1 |  |  | $ | 151.6 |  |  | $ | 139.8 |  |  |
| Three months ended |  | Nine months ended
(In millions) | September 27, 2025 |  | September 28, 2024 |  | September 27, 2025 |  | September 28, 2024
Capital expenditures: |  |  |  |  |  |  |
MS | $ | 28.1 |  |  | $ | 17.8 |  |  | $ | 89.2 |  |  | $ | 56.7 |
APS | 38.7 |  |  | 64.4 |  |  | 152.0 |  |  | 151.4 |
Total capital expenditures | $ | 66.8 |  |  | $ | 82.2 |  |  | $ | 241.2 |  |  | $ | 208.1 |
Schedule of Revenue from External Customers, by Geographical Areas | In the following tables, net sales are disaggregated by customers’ country or region based on the ship to location of the customer for the three and nine months ended September 27, 2025 and September 28, 2024, respectively.
| Three months ended September 27, 2025
(In millions) | MS |  | APS |  | Inter-segment |  | Total
North America | $ | 67.3 |  |  | $ | 70.6 |  |  | $ | (2.3) |  |  | $ | 135.6 |
Taiwan | 74.3 |  |  | 111.9 |  |  | — |  |  | 186.2 |
China | 60.4 |  |  | 117.5 |  |  | — |  |  | 177.9 |
South Korea | 49.4 |  |  | 60.4 |  |  | — |  |  | 109.8 |
Japan | 35.4 |  |  | 43.1 |  |  | — |  |  | 78.5 |
Europe | 25.8 |  |  | 31.7 |  |  | — |  |  | 57.5 |
Southeast Asia | 36.0 |  |  | 25.6 |  |  | — |  |  | 61.6 |
| $ | 348.6 |  |  | $ | 460.8 |  |  | $ | (2.3) |  |  | $ | 807.1 |
| Three months ended September 28, 2024
(In millions) | MS |  | APS |  | Inter-segment |  | Total
North America | $ | 73.2 |  |  | $ | 91.0 |  |  | $ | (2.1) |  |  | $ | 162.1 |
Taiwan | 60.0 |  |  | 101.3 |  |  | — |  |  | 161.3 |
China | 62.8 |  |  | 109.2 |  |  | — |  |  | 172.0 |
South Korea | 53.3 |  |  | 52.0 |  |  | — |  |  | 105.3 |
Japan | 34.0 |  |  | 43.2 |  |  | — |  |  | 77.2 |
Europe | 25.5 |  |  | 42.6 |  |  | — |  |  | 68.1 |
Southeast Asia | 37.9 |  |  | 23.8 |  |  | — |  |  | 61.7 |
| $ | 346.7 |  |  | $ | 463.1 |  |  | $ | (2.1) |  |  | $ | 807.7 |
| Nine months ended September 27, 2025
(In millions) | MS |  | APS |  | Inter-segment |  | Total
North America | $ | 203.1 |  |  | $ | 232.2 |  |  | $ | (6.8) |  |  | $ | 428.5 |
Taiwan | 207.1 |  |  | 330.3 |  |  | — |  |  | 537.4 |
China | 203.3 |  |  | 293.0 |  |  | — |  |  | 496.3 |
South Korea | 151.4 |  |  | 168.5 |  |  | — |  |  | 319.9 |
Japan | 99.6 |  |  | 131.3 |  |  | — |  |  | 230.9 |
Europe | 74.2 |  |  | 102.7 |  |  | — |  |  | 176.9 |
Southeast Asia | 106.2 |  |  | 76.6 |  |  | — |  |  | 182.8 |
| $ | 1,044.9 |  |  | $ | 1,334.6 |  |  | $ | (6.8) |  |  | $ | 2,372.7 |
| Nine months ended September 28, 2024
(In millions) | MS |  | APS |  | Inter-segment |  | Total
North America | $ | 248.8 |  |  | $ | 274.5 |  |  | $ | (6.6) |  |  | $ | 516.7 |
Taiwan | 173.5 |  |  | 303.0 |  |  | — |  |  | 476.5 |
China | 181.7 |  |  | 309.2 |  |  | — |  |  | 490.9 |
South Korea | 150.6 |  |  | 156.9 |  |  | — |  |  | 307.5 |
Japan | 93.0 |  |  | 126.5 |  |  | — |  |  | 219.5 |
Europe | 87.7 |  |  | 122.8 |  |  | — |  |  | 210.5 |
Southeast Asia | 103.7 |  |  | 66.1 |  |  | — |  |  | 169.8 |
| $ | 1,039.0 |  |  | $ | 1,359.0 |  |  | $ | (6.6) |  |  | $ | 2,391.4 |

X
- Definition Tabular disclosure of the reconciliation of profit (loss) from reportable segments to the consolidated income (loss) before income tax expense (benefit) and discontinued operations. Includes, but is not limited to, reconciliation after income tax if income tax is allocated to the reportable segment. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 31 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-31 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30 + Details
Name: | us-gaap_ReconciliationOfOperatingProfitLossFromSegmentsToConsolidatedTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information concerning material long-lived assets (excluding financial instruments, customer relationships with financial institutions, mortgage and other servicing rights, deferred policy acquisition costs, and deferred taxes assets) located in identified geographic areas and/or the amount of revenue from external customers attributed to that country from which revenue is material. An entity may also provide subtotals of geographic information about groups of countries. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 41 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-41 + Details
Name: | us-gaap_ScheduleOfRevenuesFromExternalCustomersAndLongLivedAssetsByGeographicalAreasTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 25 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-25 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30 + Details
Name: | us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration