{"cik": 1821825, "entity": "Organon & Co.", "tags": {"Revenues": [{"end": "2019-12-31", "val": 7777000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2019-01-01"}, {"end": "2020-12-31", "val": 6532000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2020-01-01"}, {"end": "2020-12-31", "val": 6532000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2020-01-01"}, {"end": "2021-12-31", "val": 6304000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 6304000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 6304000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2021-01-01"}, {"end": "2022-12-31", "val": 6174000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 6174000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 6174000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 6174000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2022-01-01"}, {"end": "2023-12-31", "val": 6263000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 6263000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 6263000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 6263000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 6403000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 6403000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 6403000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 6216000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2025-01-01"}], "GrossProfit": [{"end": "2022-12-31", "val": 3880000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 3880000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2022-01-01"}, {"end": "2023-12-31", "val": 3748000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 3748000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 3748000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 3715000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 3715000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 3715000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 3313000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2025-01-01"}], "NetIncomeLoss": [{"end": "2019-12-31", "val": 3218000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2019-01-01"}, {"end": "2020-12-31", "val": 2160000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2020-01-01"}, {"end": "2020-12-31", "val": 2160000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2020-01-01"}, {"end": "2021-12-31", "val": 1351000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 1351000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 1351000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2021-01-01"}, {"end": "2022-12-31", "val": 917000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 917000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 917000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 917000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2022-01-01"}, {"end": "2023-12-31", "val": 1023000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 1023000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 1023000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 1023000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 864000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 864000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 864000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 187000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2025-01-01"}], "IncomeTaxExpenseBenefit": [{"end": "2019-12-31", "val": 390000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2019-01-01"}, {"end": "2020-12-31", "val": 496000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2020-01-01"}, {"end": "2020-12-31", "val": 496000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2020-01-01"}, {"end": "2021-12-31", "val": 178000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 178000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 178000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2021-01-01"}, {"end": "2022-12-31", "val": 205000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 205000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 205000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 205000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2022-01-01"}, {"end": "2023-12-31", "val": -350000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2023-01-01"}, {"end": "2023-12-31", "val": -350000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2023-01-01"}, {"end": "2023-12-31", "val": -350000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2023-01-01"}, {"end": "2023-12-31", "val": -350000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2023-01-01"}, {"end": "2024-12-31", "val": -57000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2024-01-01"}, {"end": "2024-12-31", "val": -57000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2024-01-01"}, {"end": "2024-12-31", "val": -57000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 238000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2025-01-01"}], "InterestExpense": [{"end": "2019-12-31", "val": 0, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2019-01-01"}, {"end": "2020-12-31", "val": 0, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2020-01-01"}, {"end": "2020-12-31", "val": 0, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2020-01-01"}, {"end": "2021-12-31", "val": 258000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 258000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 258000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2021-01-01"}, {"end": "2022-12-31", "val": 422000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 422000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 422000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 422000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2022-01-01"}, {"end": "2023-12-31", "val": 527000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 527000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 527000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 527000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 520000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 520000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 520000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 504000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2025-01-01"}], "Depreciation": [{"end": "2019-12-31", "val": 49000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2019-01-01"}, {"end": "2020-12-31", "val": 56000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2020-01-01"}, {"end": "2020-12-31", "val": 56000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2020-01-01"}, {"end": "2021-12-31", "val": 92000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 92000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 92000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2021-01-01"}, {"end": "2022-12-31", "val": 96000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 96000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 96000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 96000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2022-01-01"}, {"end": "2023-12-31", "val": 120000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 120000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 120000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 120000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 132000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 132000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 132000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 156000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2025-01-01"}], "NetCashProvidedByUsedInOperatingActivities": [{"end": "2022-12-31", "val": 858000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 858000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2022-01-01"}, {"end": "2023-12-31", "val": 799000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 799000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 799000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 939000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 939000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 939000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 700000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2025-01-01"}], "NetCashProvidedByUsedInOperatingActivitiesContinuingOperations": [{"end": "2019-12-31", "val": 3020000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2019-01-01"}, {"end": "2020-12-31", "val": 2284000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2020-01-01"}, {"end": "2020-12-31", "val": 2284000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2020-01-01"}, {"end": "2021-12-31", "val": 2160000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 2160000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 2160000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2021-01-01"}, {"end": "2022-12-31", "val": 858000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 858000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2022-01-01"}, {"end": "2023-12-31", "val": 799000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2023-01-01"}], "PaymentsToAcquirePropertyPlantAndEquipment": [{"end": "2019-12-31", "val": 92000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2019-01-01"}, {"end": "2020-12-31", "val": 255000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2020-01-01"}, {"end": "2020-12-31", "val": 255000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2020-01-01"}, {"end": "2021-12-31", "val": 192000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 192000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 192000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2021-01-01"}, {"end": "2022-12-31", "val": 196000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 196000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 196000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 196000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2022-01-01"}, {"end": "2023-12-31", "val": 251000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 251000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 251000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 251000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 175000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 175000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 175000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 162000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2025-01-01"}], "StockholdersEquity": [{"end": "2018-12-31", "val": 6348000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21"}, {"end": "2019-12-31", "val": 7035000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21"}, {"end": "2019-12-31", "val": 7035000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27"}, {"end": "2020-12-31", "val": 5486000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21"}, {"end": "2020-12-31", "val": 5486000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27"}, {"end": "2020-12-31", "val": 5486000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26"}, {"end": "2021-12-31", "val": -1508000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21"}, {"end": "2021-12-31", "val": -1508000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27"}, {"end": "2021-12-31", "val": -1508000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26"}, {"end": "2021-12-31", "val": -1508000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28"}, {"end": "2021-12-31", "val": -1508000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10"}, {"end": "2022-12-31", "val": -892000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27"}, {"end": "2022-12-31", "val": -892000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26"}, {"end": "2022-12-31", "val": -892000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28"}, {"end": "2022-12-31", "val": -892000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10"}, {"end": "2022-12-31", "val": -892000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24"}, {"end": "2023-12-31", "val": -70000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26"}, {"end": "2023-12-31", "val": -70000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28"}, {"end": "2023-12-31", "val": -70000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10"}, {"end": "2023-12-31", "val": -70000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24"}, {"end": "2024-12-31", "val": 472000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28"}, {"end": "2024-12-31", "val": 472000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10"}, {"end": "2024-12-31", "val": 472000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24"}, {"end": "2025-12-31", "val": 752000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24"}], "Goodwill": [{"end": "2020-12-31", "val": 4603000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21"}, {"end": "2021-12-31", "val": 4603000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21"}, {"end": "2021-12-31", "val": 4603000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27"}, {"end": "2022-12-31", "val": 4603000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27"}, {"end": "2022-12-31", "val": 4603000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26"}, {"end": "2023-12-31", "val": 4603000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26"}, {"end": "2023-12-31", "val": 4603000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28"}, {"end": "2023-12-31", "val": 4603000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10"}, {"end": "2023-12-31", "val": 4603000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24"}, {"end": "2024-12-31", "val": 4680000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28"}, {"end": "2024-12-31", "val": 4680000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10"}, {"end": "2024-12-31", "val": 4680000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24"}, {"end": "2025-12-31", "val": 4153000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24"}], "LongTermDebtNoncurrent": [{"end": "2020-12-31", "val": 0, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21"}, {"end": "2021-12-31", "val": 9125000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21"}, {"end": "2021-12-31", "val": 9125000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27"}, {"end": "2022-12-31", "val": 8905000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27"}, {"end": "2022-12-31", "val": 8905000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26"}, {"end": "2023-12-31", "val": 8751000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26"}, {"end": "2023-12-31", "val": 8751000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28"}, {"end": "2023-12-31", "val": 8751000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10"}, {"end": "2024-12-31", "val": 8860000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28"}, {"end": "2024-12-31", "val": 8860000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10"}, {"end": "2024-12-31", "val": 8860000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24"}, {"end": "2025-12-31", "val": 8628000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24"}], "LongTermDebtCurrent": [{"end": "2020-12-31", "val": 0, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21"}, {"end": "2021-12-31", "val": 9000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21"}, {"end": "2021-12-31", "val": 9000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27"}, {"end": "2022-12-31", "val": 8000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27"}, {"end": "2022-12-31", "val": 8000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26"}, {"end": "2023-12-31", "val": 9000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26"}, {"end": "2023-12-31", "val": 9000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28"}, {"end": "2023-12-31", "val": 9000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10"}, {"end": "2024-12-31", "val": 20000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28"}, {"end": "2024-12-31", "val": 20000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10"}], "LongTermDebt": [{"end": "2021-12-31", "val": 9134000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21"}, {"end": "2021-12-31", "val": 9134000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27"}, {"end": "2022-12-31", "val": 8913000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27"}, {"end": "2022-12-31", "val": 8913000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26"}, {"end": "2023-12-31", "val": 8760000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26"}, {"end": "2023-12-31", "val": 8760000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28"}, {"end": "2023-12-31", "val": 8760000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10"}, {"end": "2024-12-31", "val": 8880000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28"}, {"end": "2024-12-31", "val": 8880000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10"}, {"end": "2024-12-31", "val": 8880000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24"}, {"end": "2025-12-31", "val": 8644000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24"}], "DebtCurrent": [{"end": "2024-12-31", "val": 20000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24"}, {"end": "2025-12-31", "val": 16000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24"}], "CashAndCashEquivalentsAtCarryingValue": [{"end": "2020-12-31", "val": 12000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21"}, {"end": "2021-12-31", "val": 737000000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21"}, {"end": "2021-12-31", "val": 737000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27"}, {"end": "2022-12-31", "val": 706000000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27"}, {"end": "2022-12-31", "val": 706000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26"}, {"end": "2023-12-31", "val": 693000000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26"}, {"end": "2023-12-31", "val": 693000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28"}, {"end": "2023-12-31", "val": 693000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10"}, {"end": "2024-12-31", "val": 675000000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28"}, {"end": "2024-12-31", "val": 675000000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10"}, {"end": "2024-12-31", "val": 675000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24"}, {"end": "2025-12-31", "val": 574000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24"}], "WeightedAverageNumberOfDilutedSharesOutstanding": [{"end": "2019-12-31", "val": 253516000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2019-01-01"}, {"end": "2020-12-31", "val": 253516000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2020-01-01"}, {"end": "2020-12-31", "val": 253516000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2020-01-01"}, {"end": "2021-12-31", "val": 254192700, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 254193000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 254193000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2021-01-01"}, {"end": "2022-12-31", "val": 255169000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 255169000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 255169000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 255169000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2022-01-01"}, {"end": "2023-12-31", "val": 256270000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 256270000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 256270000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 256270000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 259152000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 259152000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 259152000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 260764000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2025-01-01"}], "WeightedAverageNumberOfSharesOutstandingBasic": [{"end": "2019-12-31", "val": 253516000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2019-01-01"}, {"end": "2020-12-31", "val": 253516000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2020-01-01"}, {"end": "2020-12-31", "val": 253516000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2020-01-01"}, {"end": "2021-06-02", "val": 253516000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27"}, {"end": "2021-06-02", "val": 253516000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26"}, {"end": "2021-12-31", "val": 253537941, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 253538000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 253538000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2021-01-01"}, {"end": "2022-12-31", "val": 254082000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 254082000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 254082000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 254082000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2022-01-01"}, {"end": "2023-12-31", "val": 255239000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 255239000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 255239000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 255239000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 257046000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 257046000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 257046000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 259495000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24", "start": "2025-01-01"}], "CommonStockSharesOutstanding": [{"end": "2021-12-31", "val": 253550029, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21"}, {"end": "2021-12-31", "val": 253550000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27"}, {"end": "2022-12-31", "val": 254370000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27"}, {"end": "2022-12-31", "val": 254370000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26"}, {"end": "2023-12-31", "val": 255626000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26"}, {"end": "2023-12-31", "val": 255626000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28"}, {"end": "2023-12-31", "val": 255626000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10"}, {"end": "2024-12-31", "val": 257799000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28"}, {"end": "2024-12-31", "val": 257799000, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10"}, {"end": "2024-12-31", "val": 257799000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24"}, {"end": "2025-12-31", "val": 260316000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24"}], "EntityCommonStockSharesOutstanding": [{"end": "2022-03-14", "val": 253637179, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-21"}, {"end": "2023-02-22", "val": 254382732, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-02-27"}, {"end": "2024-02-20", "val": 255638256, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-02-26"}, {"end": "2025-02-25", "val": 257950149, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-02-28"}, {"end": "2025-02-25", "val": 257950149, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-11-10"}, {"end": "2026-02-17", "val": 260315650, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-02-24"}]}}