XML 75 R59.htm IDEA: XBRL DOCUMENT v3.22.2.2
Fair Value (Details Textual) - USD ($)
$ in Thousands
3 Months Ended
Jul. 02, 2022
Oct. 02, 2021
Oct. 01, 2022
Aug. 31, 2022
Jul. 14, 2022
2022 Other business combination          
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]          
Acquired intangibles     $ 15,000    
OpenEye Scientific Software, Inc.          
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]          
Acquired intangibles       $ 117,400  
FFG Holdings Limited ("Future Facilities")          
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]          
Acquired intangibles         $ 38,100
Fair Value, Inputs, Level 3 [Member]          
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]          
Acquired intangibles $ 15,000   $ 155,500    
Fair Value, Inputs, Level 3 [Member] | Minimum [Member] | 2022 Other business combination | Valuation Technique, Discounted Cash Flow          
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]          
Valuation Significant Input, Discount Rate 23.00%        
Fair Value, Inputs, Level 3 [Member] | Maximum [Member] | 2022 Other business combination | Valuation Technique, Discounted Cash Flow          
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]          
Valuation Significant Input, Discount Rate 25.00%        
Fair Value, Inputs, Level 3 [Member] | Customer Relationships | Measurement Input, Discount Rate [Member] | FFG Holdings Limited ("Future Facilities")          
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]          
Estimated Customer Retention Rate   95.00%      
Fair Value, Inputs, Level 3 [Member] | Customer Relationships | Minimum [Member] | Measurement Input, Discount Rate [Member] | OpenEye Scientific Software, Inc.          
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]          
Valuation Significant Input, Discount Rate   10.00%      
Estimated Customer Retention Rate   95.00%      
Fair Value, Inputs, Level 3 [Member] | Customer Relationships | Minimum [Member] | Measurement Input, Discount Rate [Member] | FFG Holdings Limited ("Future Facilities")          
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]          
Valuation Significant Input, Discount Rate   10.00%      
Fair Value, Inputs, Level 3 [Member] | Customer Relationships | Maximum [Member] | Measurement Input, Discount Rate [Member] | OpenEye Scientific Software, Inc.          
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]          
Valuation Significant Input, Discount Rate   11.00%      
Estimated Customer Retention Rate   100.00%      
Fair Value, Inputs, Level 3 [Member] | Customer Relationships | Maximum [Member] | Measurement Input, Discount Rate [Member] | FFG Holdings Limited ("Future Facilities")          
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]          
Valuation Significant Input, Discount Rate   11.00%      
Fair Value, Inputs, Level 3 [Member] | Technology-Based Intangible Assets | Measurement Input, Discount Rate [Member] | OpenEye Scientific Software, Inc.          
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]          
Estimated Technological Obsolescence Rate   10.00%      
Estimated Royalty Rate   25.00%      
Fair Value, Inputs, Level 3 [Member] | Technology-Based Intangible Assets | Measurement Input, Discount Rate [Member] | FFG Holdings Limited ("Future Facilities")          
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]          
Estimated Technological Obsolescence Rate   10.00%      
Estimated Royalty Rate   25.00%