XML 58 R34.htm IDEA: XBRL DOCUMENT v3.25.1
Acquisitions & Divestitures (Tables)
 3 Months Ended
Mar. 31, 2025
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]  
Business acquisition, purchase price allocation
The following table reflects the purchase price related to these acquisitions and the resulting purchase price allocations as of March 31, 2025.
(Dollars in millions)Amortization
Life (in years)
HashiCorp, Inc.
 (HashiCorp)
Other
Acquisitions
Current assets (1)
$1,451 $66 
Property, plant and equipment/noncurrent assets457 12 
Intangible assets:
 GoodwillN/A4,674 343 
 Client relationships
7-13
980 230 
 Completed technology
5-7
770 16 
 Trademarks
2-7
85 4 
Total assets acquired$8,417 $671 
Current liabilities477 26 
Noncurrent liabilities507 61 
Total liabilities assumed$984 $87 
Total purchase price$7,433 $583 
(1)Include $929 million of cash and cash equivalents and $331 million of short-term marketable securities acquired from HashiCorp.
N/A – not applicable
Business acquisition, consideration paid The following table reflects the consideration paid related to the acquisition.
(Dollars in millions)
Total Consideration (1)
Cash paid for outstanding HashiCorp common stock
$7,212 
Cash paid for HashiCorp equity awards
178 
Cash consideration
$7,390 
Fair value of stock-based compensation awards attributable to pre-acquisition services
40 
Settlement of pre-existing relationships
3 
Total consideration
$7,433 
(1)As part of the assets acquired, the company received $929 million of cash and cash equivalents and $331 million of short-term marketable securities from HashiCorp.