XML 110 R86.htm IDEA: XBRL DOCUMENT v3.25.4
Acquisitions & Divestitures - Purchase Price Allocation (Details) - USD ($)
$ in Millions
12 Months Ended
Feb. 27, 2025
Jul. 01, 2024
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Acquisitions          
Goodwill     $ 67,717 $ 60,706 $ 60,178
2025 Acquisitions | Client relationships | Minimum          
Acquisitions          
Weighted average useful life     5 years    
2025 Acquisitions | Client relationships | Maximum          
Acquisitions          
Weighted average useful life     13 years    
2025 Acquisitions | Completed technology | Minimum          
Acquisitions          
Weighted average useful life     5 years    
2025 Acquisitions | Completed technology | Maximum          
Acquisitions          
Weighted average useful life     7 years    
2025 Acquisitions | Trademarks | Minimum          
Acquisitions          
Weighted average useful life     1 year    
2025 Acquisitions | Trademarks | Maximum          
Acquisitions          
Weighted average useful life     7 years    
HashiCorp, Inc. (HashiCorp)          
Acquisitions          
Current assets     $ 1,451    
Property, plant and equipment/noncurrent assets     457    
Goodwill     4,684    
Total assets acquired     8,427    
Current liabilities     478    
Noncurrent liabilities     516    
Total liabilities assumed     993    
Total purchase price     7,433    
Weighted average useful life 9 years 9 months 18 days        
Cash and cash equivalents $ 929        
Short-term marketable securities $ 331        
HashiCorp, Inc. (HashiCorp) | Client relationships          
Acquisitions          
Intangible assets     980    
HashiCorp, Inc. (HashiCorp) | Completed technology          
Acquisitions          
Intangible assets     770    
HashiCorp, Inc. (HashiCorp) | Trademarks          
Acquisitions          
Intangible assets     85    
Other Acquisitions 2025          
Acquisitions          
Current assets     227    
Property, plant and equipment/noncurrent assets     109    
Goodwill     1,254    
Total assets acquired     2,246    
Current liabilities     246    
Noncurrent liabilities     87    
Total liabilities assumed     333    
Total purchase price     $ 1,912    
Weighted average useful life     6 years 7 months 6 days    
Other Acquisitions 2025 | Client relationships          
Acquisitions          
Intangible assets     $ 410    
Other Acquisitions 2025 | Completed technology          
Acquisitions          
Intangible assets     237    
Other Acquisitions 2025 | Trademarks          
Acquisitions          
Intangible assets     $ 9    
2024 Acquisitions | Client relationships | Minimum          
Acquisitions          
Weighted average useful life     1 year    
2024 Acquisitions | Client relationships | Maximum          
Acquisitions          
Weighted average useful life     7 years    
2024 Acquisitions | Completed technology | Minimum          
Acquisitions          
Weighted average useful life     5 years    
2024 Acquisitions | Completed technology | Maximum          
Acquisitions          
Weighted average useful life     7 years    
2024 Acquisitions | Trademarks | Minimum          
Acquisitions          
Weighted average useful life     1 year    
2024 Acquisitions | Trademarks | Maximum          
Acquisitions          
Weighted average useful life     7 years    
StreamSets and webMethods          
Acquisitions          
Current assets     $ 362    
Property, plant and equipment/noncurrent assets     19    
Goodwill     1,074    
Total assets acquired     2,730    
Current liabilities     201    
Noncurrent liabilities     254    
Total liabilities assumed     455    
Total purchase price     2,275    
Weighted average useful life   7 years      
StreamSets and webMethods | Client relationships          
Acquisitions          
Intangible assets     680    
StreamSets and webMethods | Completed technology          
Acquisitions          
Intangible assets     550    
StreamSets and webMethods | Trademarks          
Acquisitions          
Intangible assets     45    
Other Acquisitions 2024          
Acquisitions          
Current assets     121    
Property, plant and equipment/noncurrent assets     31    
Goodwill     894    
Total assets acquired     1,401    
Current liabilities     68    
Noncurrent liabilities     78    
Total liabilities assumed     145    
Total purchase price     1,255    
Weighted average useful life       6 years 8 months 12 days  
Other Acquisitions 2024 | Client relationships          
Acquisitions          
Intangible assets     167    
Other Acquisitions 2024 | Completed technology          
Acquisitions          
Intangible assets     181    
Other Acquisitions 2024 | Trademarks          
Acquisitions          
Intangible assets     $ 6    
2023 Acquisitions | Client relationships | Minimum          
Acquisitions          
Weighted average useful life       6 years  
2023 Acquisitions | Client relationships | Maximum          
Acquisitions          
Weighted average useful life       10 years  
2023 Acquisitions | Completed technology | Minimum          
Acquisitions          
Weighted average useful life       5 years  
2023 Acquisitions | Completed technology | Maximum          
Acquisitions          
Weighted average useful life       7 years  
2023 Acquisitions | Trademarks | Minimum          
Acquisitions          
Weighted average useful life       1 year  
2023 Acquisitions | Trademarks | Maximum          
Acquisitions          
Weighted average useful life       5 years  
Apptio, Inc.          
Acquisitions          
Current assets       $ 145  
Property, plant and equipment/noncurrent assets       23  
Goodwill       3,501  
Total assets acquired       5,005  
Current liabilities       250  
Noncurrent liabilities       143  
Total liabilities assumed       393  
Total purchase price       $ 4,612  
Weighted average useful life       8 years 8 months 12 days  
Apptio, Inc. | Client relationships          
Acquisitions          
Intangible assets       $ 770  
Apptio, Inc. | Completed technology          
Acquisitions          
Intangible assets       530  
Apptio, Inc. | Trademarks          
Acquisitions          
Intangible assets       35  
Other Acquisitions 2023          
Acquisitions          
Current assets       83  
Property, plant and equipment/noncurrent assets       20  
Goodwill       382  
Total assets acquired       639  
Current liabilities       44  
Noncurrent liabilities       10  
Total liabilities assumed       54  
Total purchase price       585  
Weighted average useful life         6 years 7 months 6 days
Other Acquisitions 2023 | Client relationships          
Acquisitions          
Intangible assets       44  
Other Acquisitions 2023 | Completed technology          
Acquisitions          
Intangible assets       108  
Other Acquisitions 2023 | Trademarks          
Acquisitions          
Intangible assets       $ 2