XML 63 R49.htm IDEA: XBRL DOCUMENT v3.25.3
Acquisitions - Identifiable Assets Acquired, Liabilities Assumed, and Consideration (Details) - USD ($)
$ in Millions
9 Months Ended
Sep. 15, 2025
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Dec. 31, 2023
Assets          
Total assets   $ 58,527 $ 51,221 $ 50,613  
Total liabilities   33,898 28,055 27,763  
Goodwill   12,676 10,906 $ 11,061 $ 9,158
Acquisitions of businesses, net of cash acquired          
Total outflow in the Condensed Consolidated Statements of Cash Flows   3,121 $ 3,853    
2025 acquisitions          
Assets          
Cash and cash equivalents   31      
Accounts receivable, net   237      
Inventories   83      
Other current assets   25      
Property, plant and equipment, net   998      
Equity method investments   (49)      
Intangible assets, net   985      
Operating lease right-of-use assets, net   105      
Total assets   2,415      
Accounts payable   96      
Accrued expenses   26      
Operating lease liabilities   90      
Long-term debt   22      
Deferred income tax liabilities   190      
Other liabilities   192      
Total liabilities   616      
Total identifiable net assets at fair value   1,799      
Goodwill   1,399      
Redeemable noncontrolling interests   (17)      
Noncontrolling interests   (6)      
Total consideration   3,175      
Consideration satisfied by:          
Cash payments   3,152      
Deferred consideration (stated at net present cost)   4      
Contingent consideration   19      
Total consideration   3,175      
Acquisitions of businesses, net of cash acquired          
Cash consideration   3,152      
Less: cash and cash equivalents acquired   (31)      
Total outflow in the Condensed Consolidated Statements of Cash Flows   3,121      
Eco Material          
Assets          
Cash and cash equivalents   23      
Accounts receivable, net   137      
Inventories   37      
Other current assets   19      
Property, plant and equipment, net   533      
Equity method investments   0      
Intangible assets, net   921      
Operating lease right-of-use assets, net   71      
Total assets   1,741      
Accounts payable   49      
Accrued expenses   17      
Operating lease liabilities   55      
Long-term debt   0      
Deferred income tax liabilities   192      
Other liabilities   130      
Total liabilities   443      
Total identifiable net assets at fair value   1,298      
Goodwill   791      
Redeemable noncontrolling interests   0      
Noncontrolling interests   0      
Total consideration   2,089      
Consideration satisfied by:          
Cash payments   2,089      
Deferred consideration (stated at net present cost)   0      
Contingent consideration   0      
Total consideration $ 2,089 2,089      
Acquisitions of businesses, net of cash acquired          
Cash consideration   2,089      
Less: cash and cash equivalents acquired   (23)      
Total outflow in the Condensed Consolidated Statements of Cash Flows   2,066      
Other acquisitions          
Assets          
Cash and cash equivalents   8      
Accounts receivable, net   100      
Inventories   46      
Other current assets   6      
Property, plant and equipment, net   465      
Equity method investments   (49)      
Intangible assets, net   64      
Operating lease right-of-use assets, net   34      
Total assets   674      
Accounts payable   47      
Accrued expenses   9      
Operating lease liabilities   35      
Long-term debt   22      
Deferred income tax assets   (2)      
Other liabilities   62      
Total liabilities   173      
Total identifiable net assets at fair value   501      
Goodwill   608      
Redeemable noncontrolling interests   (17)      
Noncontrolling interests   (6)      
Total consideration   1,086      
Consideration satisfied by:          
Cash payments   1,063      
Deferred consideration (stated at net present cost)   4      
Contingent consideration   19      
Total consideration   1,086      
Acquisitions of businesses, net of cash acquired          
Cash consideration   1,063      
Less: cash and cash equivalents acquired   (8)      
Total outflow in the Condensed Consolidated Statements of Cash Flows   $ 1,055