XML 97 R70.htm IDEA: XBRL DOCUMENT v3.25.0.1
Acquisitions - Identifiable Assets Acquired, Liabilities Assumed, and Consideration (Details) - USD ($)
$ in Millions
12 Months Ended
Jul. 01, 2024
Feb. 09, 2024
Jul. 08, 2022
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Liabilities            
Goodwill       $ 11,061 $ 9,158 $ 9,199
Acquisitions of businesses, net of cash acquired            
Total outflow in the Consolidated Statements of Cash Flows       4,900 640 3,253
Goodwill expected tax deductible amount       $ 1,712 $ 33 $ 1,289
Intangible assets acquired, weighted average useful life       9 years 6 years 19 years
2024 Acquisitions            
Assets            
Cash and cash equivalents       $ 53    
Accounts receivable, net       308    
Inventories       352    
Other current assets       16    
Property, plant and equipment, net       3,283    
Equity method investments       366    
Intangible assets, net       190    
Operating lease right-of-use assets, net       115    
Total assets       4,683    
Liabilities            
Accounts payable       71    
Accrued expenses       103    
Operating lease liabilities       115    
Long-term debt       528    
Deferred income tax liabilities       235    
Other liabilities       216    
Total liabilities       1,268    
Total identifiable net assets at fair value       3,415    
Goodwill       2,144    
Redeemable noncontrolling interests       (12)    
Noncontrolling interests       (507)    
Total consideration       5,040    
Consideration satisfied by:            
Cash payments       4,953    
Asset exchange       41    
Deferred consideration (stated at net present cost)       27    
Contingent consideration       19    
Total consideration       5,040    
Acquisitions of businesses, net of cash acquired            
Cash consideration       4,953    
Less: cash and cash equivalents acquired       (53)    
Total outflow in the Consolidated Statements of Cash Flows       4,900    
Hunter            
Assets            
Cash and cash equivalents       0    
Accounts receivable, net       0    
Inventories       70    
Other current assets       2    
Property, plant and equipment, net       1,069    
Equity method investments       0    
Intangible assets, net       2    
Operating lease right-of-use assets, net       12    
Total assets       1,155    
Liabilities            
Accounts payable       0    
Accrued expenses       6    
Operating lease liabilities       12    
Long-term debt       0    
Deferred income tax liabilities       0    
Other liabilities       8    
Total liabilities       26    
Total identifiable net assets at fair value       1,129    
Goodwill       977    
Redeemable noncontrolling interests       0    
Noncontrolling interests       0    
Total consideration       2,106    
Consideration satisfied by:            
Cash payments       2,106    
Asset exchange       0    
Deferred consideration (stated at net present cost)       0    
Contingent consideration       0    
Total consideration       2,106    
Acquisitions of businesses, net of cash acquired            
Cash consideration       2,106    
Less: cash and cash equivalents acquired       0    
Total outflow in the Consolidated Statements of Cash Flows   $ 2,106   2,106    
Adbri            
Assets            
Cash and cash equivalents       15    
Accounts receivable, net       156    
Inventories       133    
Other current assets       6    
Property, plant and equipment, net       1,364    
Equity method investments       366    
Intangible assets, net       4    
Operating lease right-of-use assets, net       18    
Total assets       2,062    
Liabilities            
Accounts payable       17    
Accrued expenses       67    
Operating lease liabilities       18    
Long-term debt       519    
Deferred income tax liabilities       208    
Other liabilities       151    
Total liabilities       980    
Total identifiable net assets at fair value       1,082    
Goodwill       227    
Redeemable noncontrolling interests       0    
Noncontrolling interests       (507)    
Total consideration       802    
Consideration satisfied by:            
Cash payments       802    
Asset exchange       0    
Deferred consideration (stated at net present cost)       0    
Contingent consideration       0    
Total consideration       802    
Acquisitions of businesses, net of cash acquired            
Cash consideration       802    
Less: cash and cash equivalents acquired       (15)    
Total outflow in the Consolidated Statements of Cash Flows $ 787     787    
Other acquisitions            
Assets            
Cash and cash equivalents       38   $ 14
Accounts receivable, net       152   49
Inventories       149   128
Other current assets       8   10
Property, plant and equipment, net       850   539
Equity method investments       0   28
Intangible assets, net       184   178
Operating lease right-of-use assets, net       85   59
Total assets       1,466    
Liabilities            
Accounts payable       54   20
Accrued expenses       30   27
Operating lease liabilities       85   59
Long-term debt       9   8
Deferred income tax liabilities       27   55
Other liabilities       57   4
Total liabilities       262    
Total identifiable net assets at fair value       1,204   832
Goodwill       940   546
Redeemable noncontrolling interests       (12)    
Noncontrolling interests       0    
Total consideration       2,132   1,378
Consideration satisfied by:            
Cash payments       2,045   1,364
Asset exchange       41    
Deferred consideration (stated at net present cost)       27   10
Contingent consideration       19   4
Total consideration       2,132   1,378
Acquisitions of businesses, net of cash acquired            
Cash consideration       2,045   1,364
Less: cash and cash equivalents acquired       (38)   (14)
Total outflow in the Consolidated Statements of Cash Flows       $ 2,007 $ 640 1,350
2023 acquisitions            
Assets            
Cash and cash equivalents         19  
Accounts receivable, net         71  
Inventories         65  
Other current assets         8  
Property, plant and equipment, net         252  
Intangible assets, net         86  
Operating lease right-of-use assets, net         35  
Liabilities            
Accounts payable         56  
Accrued expenses         30  
Operating lease liabilities         35  
Long-term debt         104  
Deferred income tax liabilities         30  
Other liabilities         6  
Total identifiable net assets at fair value         275  
Goodwill         398  
Total consideration         673  
Consideration satisfied by:            
Cash payments         659  
Deferred consideration (stated at net present cost)         8  
Contingent consideration         6  
Total consideration         673  
Acquisitions of businesses, net of cash acquired            
Cash consideration         659  
Less: cash and cash equivalents acquired         (19)  
Total outflow in the Consolidated Statements of Cash Flows         $ 640  
2022 acquisitions            
Assets            
Cash and cash equivalents           22
Accounts receivable, net           177
Inventories           375
Other current assets           50
Property, plant and equipment, net           805
Equity method investments           28
Intangible assets, net           987
Operating lease right-of-use assets, net           102
Liabilities            
Accounts payable           46
Accrued expenses           148
Operating lease liabilities           102
Long-term debt           8
Deferred income tax liabilities           247
Other liabilities           26
Total identifiable net assets at fair value           1,969
Goodwill           1,320
Total consideration           3,289
Consideration satisfied by:            
Cash payments           3,275
Deferred consideration (stated at net present cost)           10
Contingent consideration           4
Total consideration           3,289
Acquisitions of businesses, net of cash acquired            
Cash consideration           3,275
Less: cash and cash equivalents acquired           (22)
Total outflow in the Consolidated Statements of Cash Flows           3,253
Barrette            
Assets            
Cash and cash equivalents           8
Accounts receivable, net           128
Inventories           247
Other current assets           40
Property, plant and equipment, net           266
Equity method investments           0
Intangible assets, net           809
Operating lease right-of-use assets, net           43
Liabilities            
Accounts payable           26
Accrued expenses           121
Operating lease liabilities           43
Long-term debt           0
Deferred income tax liabilities           192
Other liabilities           22
Total identifiable net assets at fair value           1,137
Goodwill           774
Total consideration           1,911
Consideration satisfied by:            
Cash payments           1,911
Deferred consideration (stated at net present cost)           0
Contingent consideration           0
Total consideration           1,911
Acquisitions of businesses, net of cash acquired            
Cash consideration           1,911
Less: cash and cash equivalents acquired           (8)
Total outflow in the Consolidated Statements of Cash Flows     $ 1,903     $ 1,903