XML 88 R63.htm IDEA: XBRL DOCUMENT v3.25.4
Acquisitions - Identifiable Assets Acquired, Liabilities Assumed, and Consideration (Details) - USD ($)
$ in Millions
12 Months Ended
Sep. 15, 2025
Jul. 01, 2024
Feb. 09, 2024
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Liabilities            
Goodwill       $ 13,099 $ 11,061 $ 9,158
Acquisitions of businesses, net of cash acquired            
Total outflow in the Consolidated Statements of Cash Flows       3,856 4,900 $ 640
2025 Acquisitions            
Assets            
Cash and cash equivalents       60    
Accounts receivable, net       371    
Inventories       125    
Other current assets       30    
Property, plant and equipment, net       1,949    
Equity method investments       (49)    
Intangible assets, net       912    
Operating lease right-of-use assets, net       121    
Total assets       3,519    
Liabilities            
Accounts payable       167    
Accrued expenses       93    
Operating lease liabilities       120    
Long-term debt       159    
Other liabilities       314    
Total liabilities       986    
Total identifiable net assets at fair value       2,533    
Goodwill       1,820    
Equity method investments becoming subsidiaries       (233)    
Redeemable noncontrolling interests       (17)    
Noncontrolling interests       (7)    
Total consideration       4,096    
Consideration satisfied by:            
Cash payments       3,916    
Non-cash consideration       109    
Profit on step acquisition       40    
Deferred consideration (stated at net present cost)       12    
Contingent consideration       19    
Total consideration       4,096    
Acquisitions of businesses, net of cash acquired            
Cash consideration       3,916    
Less: cash and cash equivalents acquired       (60)    
Total outflow in the Consolidated Statements of Cash Flows       3,856    
Goodwill expected tax deductible amount       $ 1,332    
Intangible assets acquired, weighted average useful life       18 years    
Eco Material Technologies (Eco Material)            
Assets            
Cash and cash equivalents       $ 23    
Accounts receivable, net       153    
Inventories       32    
Other current assets       22    
Property, plant and equipment, net       647    
Equity method investments       0    
Intangible assets, net       789    
Operating lease right-of-use assets, net       63    
Total assets       1,729    
Liabilities            
Accounts payable       49    
Accrued expenses       55    
Operating lease liabilities       62    
Long-term debt       0    
Deferred income tax liabilities       108    
Other liabilities       141    
Total liabilities       415    
Total identifiable net assets at fair value       1,314    
Goodwill       775    
Equity method investments becoming subsidiaries       0    
Redeemable noncontrolling interests       0    
Noncontrolling interests       0    
Total consideration       2,089    
Consideration satisfied by:            
Cash payments       2,089    
Non-cash consideration       0    
Profit on step acquisition       0    
Deferred consideration (stated at net present cost)       0    
Contingent consideration       0    
Total consideration       2,089    
Acquisitions of businesses, net of cash acquired            
Cash consideration       2,089    
Less: cash and cash equivalents acquired       (23)    
Total outflow in the Consolidated Statements of Cash Flows $ 2,066     2,066    
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       133 235  
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  
Goodwill expected tax deductible amount         $ 1,712  
Intangible assets acquired, weighted average useful life         9 years  
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       37 38  
Accounts receivable, net       218 152  
Inventories       93 149  
Other current assets       8 8  
Property, plant and equipment, net       1,302 850  
Equity method investments       (49) 0  
Intangible assets, net       123 184  
Operating lease right-of-use assets, net       58 85  
Total assets       1,790 1,466  
Liabilities            
Accounts payable       118 54  
Accrued expenses       38 30  
Operating lease liabilities       58 85  
Long-term debt       159 9  
Deferred income tax liabilities       25 27  
Other liabilities       173 57  
Total liabilities       571 262  
Total identifiable net assets at fair value       1,219 1,204  
Goodwill       1,045 940  
Equity method investments becoming subsidiaries       (233)    
Redeemable noncontrolling interests       (17) (12)  
Noncontrolling interests       (7) 0  
Total consideration       2,007 2,132  
Consideration satisfied by:            
Cash payments       1,827 2,045  
Non-cash consideration       109    
Profit on step acquisition       40    
Asset exchange         41  
Deferred consideration (stated at net present cost)       12 27  
Contingent consideration       19 19  
Total consideration       2,007 2,132  
Acquisitions of businesses, net of cash acquired            
Cash consideration       1,827 2,045  
Less: cash and cash equivalents acquired       (37) (38)  
Total outflow in the Consolidated Statements of Cash Flows       $ 1,790 $ 2,007