Skip to main content

THERMO FISHER SCIENTIFIC INC.

For the period ended Dec 31, 2025. Filed Feb 26, 2026.

View on SEC.gov

About this filing

A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.

FY2025 · Filed Feb 26, 2026

TMO$694.76+2.6%Stored close · as of Nov 6, 2026
See the whole filing, with its images and exhibits
Contents

Commitments and Contingencies

Note 5. Commitments and Contingencies

Purchase Obligations

The company has entered into unconditional purchase obligations, in the ordinary course of business, that include agreements to purchase goods, services or fixed assets and to pay royalties that are enforceable and legally binding and that specify all significant terms including: fixed or minimum quantities to be purchased; fixed, minimum or variable price provisions; and the approximate timing of the transaction. Purchase obligations exclude agreements that are cancelable at any time without penalty. The aggregate amount of the company’s unconditional purchase obligations totaled $1.98 billion at December 31, 2025, the majority of which are expected to be settled during 2026.

Letters of Credit, Guarantees and Other Commitments

Outstanding letters of credit and bank guarantees totaled $379 million at December 31, 2025. Substantially all of these letters of credit and guarantees expire through 2039.

Outstanding surety bonds and other guarantees totaled $175 million at December 31, 2025. The expiration of these bonds and guarantees ranges through 2030.

The letters of credit, bank guarantees and surety bonds principally secure performance obligations, and allow the holder to draw funds up to the face amount of the letter of credit, bank guarantee or surety bond if the applicable business unit does not perform as contractually required.

The company has funding commitments totaling $162 million at December 31, 2025, related to investments.

The company is a guarantor of pension plan obligations of a divested business. The purchaser of the divested business has agreed to pay for the pension benefits; however, the company was required to guarantee payment of these pension benefits should the purchaser fail to do so. The amount of the guarantee at December 31, 2025 was $24 million.

In connection with the sale of businesses of the company, the buyers have assumed certain contractual obligations of such businesses and have agreed to indemnify the company with respect to those assumed liabilities. In the event a third-party to a transferred contract does not recognize the transfer of obligations or a buyer defaults on its obligations under the transferred contract, the company could be liable to the third-party for such obligations. However, in such event, the company would be entitled to seek indemnification from the buyer.

Indemnifications

In conjunction with certain transactions, primarily divestitures, the company has agreed to indemnify the other parties with respect to certain liabilities related to the businesses that were sold or leased properties that were abandoned (e.g., retention of certain environmental, tax, employee and product liabilities). The scope and duration of such indemnity obligations vary from transaction to transaction. Where probable, an obligation for such indemnifications is recorded as a liability. Generally, a maximum obligation cannot be reasonably estimated. Other than obligations recorded as liabilities at the time of divestiture, historically the company has not made significant payments for these indemnifications.

In connection with the company’s efforts to reduce the number of facilities that it occupies, the company has vacated some of its leased facilities or sublet them to third parties. When the company sublets a facility to a third-party, it remains the primary obligor under the master lease agreement with the owner of the facility. As a result, if a third-party vacates the sublet facility, the company would be obligated to make lease or other payments under the master lease agreement. The company believes that the financial risk of default by sublessors is individually and in the aggregate not material to the company’s financial position or results of operations.

In connection with the sale of products in the ordinary course of business, the company often makes representations affirming, among other things, that its products do not infringe on the intellectual property rights of others and agrees to indemnify customers against third-party claims for such infringement. The company has not been required to make material payments under such provisions.

Environmental Matters

The company is currently involved in various stages of investigation and remediation related to environmental matters. The company cannot predict all potential costs related to environmental remediation matters and the possible impact on future operations given the uncertainties regarding the extent of the required cleanup, the complexity and interpretation of applicable laws and regulations, the varying costs of alternative cleanup methods and the extent of the company’s responsibility. Expenses for environmental remediation matters related to the costs of installing, operating and maintaining groundwater-treatment systems and other remedial activities related to historical environmental contamination at the company’s domestic and international facilities were not material in any period presented. At December 31, 2025, the company’s total environmental liability was approximately $86 million. While management believes the accruals for environmental remediation are adequate based on current estimates of remediation costs, the company may be subject to additional remedial or compliance costs due to future events such as changes in existing laws and regulations, changes in agency direction or enforcement policies, developments in remediation technologies or changes in the conduct of the company’s operations, which could have a material adverse effect on the company’s financial position, results of operations and cash flows.

Litigation and Related Contingencies

The company is involved in various disputes, governmental and/or regulatory inspections, inquiries, investigations and proceedings, and litigation matters that arise from time to time in the ordinary course of business. The disputes and litigation matters include product liability, intellectual property, employment and commercial issues. Due to the inherent uncertainties associated with pending litigation or claims, the company cannot predict the outcome, nor, with respect to certain pending litigation or claims where no liability has been accrued, make a meaningful estimate of the reasonably possible loss or range of loss that could result from an unfavorable outcome. The company has no material accruals for pending litigation or claims for which accrual amounts are not disclosed below, nor are material losses deemed probable for such matters. It is reasonably possible, however, that an unfavorable outcome that exceeds the company’s current accrual estimate, if any, for one or more of the matters described below could have a material adverse effect on the company’s results of operations, financial position and cash flows.

Product Liability, Workers Compensation and Other Personal Injury Matters

The company is involved in various proceedings and litigation that arise from time to time in connection with product liability, workers compensation and other personal injury matters. The range of probable loss for product liability, workers compensation and other personal injury matters of the company’s continuing operations at December 31, 2025, was approximately $218 million to $376 million. The company’s accrual for these matters totaled $223 million at December 31, 2025. The accrual includes estimated defense costs and is gross of estimated amounts due from insurers of $81 million at December 31, 2025 that are included in other assets in the accompanying balance sheet. In addition, as of December 31, 2025, the company had a product liability accrual of $19 million relating to divested businesses.

Although the company believes that the amounts accrued and estimated recoveries are probable and appropriate based on available information, including actuarial studies of loss estimates, the process of estimating losses and insurance recoveries involves a considerable degree of judgment by management and the ultimate amounts could vary, which could have a material adverse effect on the company’s results of operations, financial position, and cash flows. Insurance contracts do not relieve the company of its primary obligation with respect to any losses incurred. The collectability of amounts due from its insurers is subject to the solvency and willingness of the insurer to pay, as well as the legal sufficiency of the insurance claims. Management monitors the payment history as well as the financial condition and ratings of its insurers on an ongoing basis.

Note 6. Supplemental Income Statement Information

Disaggregated Revenues

Revenues by type are as follows:

(In millions)202520242023
Revenues
Consumables$18,664$17,587$17,597
Instruments7,3017,4467,646
Services18,59217,84517,614
Consolidated revenues$44,556$42,879$42,857

Revenues by geographic region based on customer location are as follows:

(In millions)202520242023
Revenues
North America$23,033$22,504$22,764
Europe11,82610,85710,741
Asia-Pacific8,1017,9567,873
Other regions1,5971,5611,479
Consolidated revenues$44,556$42,879$42,857

Each reportable segment earns revenues from consumables, instruments and services in North America, Europe, Asia-Pacific and other regions. See Note 11 for revenues by reportable segment and other geographic data.

Revenues by business are as follows:

(In millions)202520242023
Revenues
Biosciences$4,169$4,192$4,238
Genetic sciences2,8702,7872,816
BioProduction3,2002,6522,923
Other136—1
Life Sciences Solutions10,3749,6319,977
Chromatography and mass spectrometry3,3603,2783,329
Chemical analysis1,2371,3151,371
Electron microscopy2,9572,8702,564
Analytical Instruments7,5547,4637,263
Clinical diagnostics1,1151,0631,104
ImmunoDiagnostics912864802
Microbiology645633618
Transplant diagnostics492454393
Healthcare market channel1,7881,7641,712
Elimination of intrasegment revenues and other(275)(266)(222)
Specialty Diagnostics4,6764,5124,405
Laboratory products2,4072,5252,613
Research and safety market channel7,4407,0196,841
Pharma services7,1426,6856,806
Clinical research7,9157,8367,691
Elimination of intrasegment revenues and other(920)(907)(910)
Laboratory Products and Biopharma Services23,98423,15723,041
Elimination of intersegment revenues(2,033)(1,885)(1,829)
Consolidated revenues$44,556$42,879$42,857

Restructuring and Other Costs

Restructuring and other costs in 2025 primarily included continuing charges for headcount reductions and facility consolidations in an effort to streamline operations, net charges for disposition of a consolidated joint venture, impairments of long-lived assets, and, to a lesser extent, net charges for pre-acquisition litigation and other matters. In 2025, severance actions associated with facility consolidations and cost reduction measures affected approximately 5% of the company’s workforce.

Restructuring and other costs in 2024 primarily included continuing charges for headcount reductions and facility consolidations in an effort to streamline operations, impairment of long-lived assets, and, to a lesser extent, net charges for pre-acquisition litigation and other matters. In 2024, severance actions associated with facility consolidations and cost reduction measures affected approximately 2% of the company’s workforce.

Restructuring and other costs in 2023 primarily included continuing charges for headcount reductions and facility consolidations in an effort to streamline operations, impairment of long-lived assets, and, to a lesser extent, net charges for pre-acquisition litigation and other matters. In 2023, severance actions associated with facility consolidations and cost reduction measures affected approximately 5% of the company’s workforce.

As of February 26, 2026, the company has identified restructuring actions, primarily in the Laboratory Products and Biopharma Services, Life Sciences Solutions, and Analytical Instruments segments, that it expects will result in additional charges of approximately $250 million, primarily in 2026, and expects to identify additional actions in future periods.

Restructuring and other costs by segment are as follows:

(In millions)202520242023
Life Sciences Solutions$154$69$105
Analytical Instruments81433
Specialty Diagnostics101711
Laboratory Products and Biopharma Services147280295
Corporate(29)915
$362$379$459

The following table summarizes the changes in the company’s accrued restructuring balance, which is included in other accrued expenses in the accompanying balance sheets. Other amounts reported asrestructuring and other costs in the accompanying statements of income have been summarized in the notes to the table.

(In millions)Total (a)
Balance at December 31, 2022$41
Net restructuring charges incurred in 2023 (b) (c)194
Payments(175)
Balance at December 31, 202360
Net restructuring charges incurred in 2024 (d) (e)97
Payments(105)
Currency translation and other(2)
Balance at December 31, 202450
Net restructuring charges incurred in 2025 (f)197
Payments(175)
Currency translation and other(1)
Balance at December 31, 2025$70

(a)The movements in the restructuring liability principally consist of severance and other costs associated with facility consolidations.

(b)Excludes $264 million of charges, principally $126 million of charges for impairment of long-lived assets in the Laboratory Products and Biopharma Services and Life Sciences Solutions segments, $26 million of contract termination costs associated with facility closures in the Laboratory Products and Biopharma Services segment, and $19 million of net charges for pre-acquisition litigation and other matters in the Laboratory Products and Biopharma Services segment.

(c)Excludes $93 million of charges in the Laboratory Products and Biopharma Services segment for impairments of a disposal group that was held for sale beginning in the third quarter of 2023. The loss attributable to Thermo Fisher Scientific Inc. was reduced by $46 million attributable to a noncontrolling interest.

(d)Excludes $282 million of net charges, principally $211 million of charges for impairment of long-lived assets in the Laboratory Products and Biopharma Services and Life Sciences Solutions segments.

(e)Excludes $41 million of charges in the Laboratory Products and Biopharma Services segment for impairment of a disposal group that was held for sale beginning in the third quarter of 2023. The loss attributable to Thermo Fisher Scientific Inc. was reduced by $19 million attributable to a noncontrolling interest.

(f)Excludes $165 million of net charges, principally $94 million of charges for impairments of long-lived assets in the Life Sciences Solutions and Laboratory Products and Biopharma Services segments, as well as $51 million of net charges for disposition of a consolidated joint venture.

The company expects to pay accrued restructuring costs primarily through 2026.

Earnings per Share

The company’s earnings per share are as follows:

(In millions except per share amounts)202520242023
Net income attributable to Thermo Fisher Scientific Inc.$6,704$6,335$5,995
Basic weighted average shares377382386
Plus effect of: stock options and restricted stock units112
Diluted weighted average shares378383388
Basic earnings per share$17.77$16.58$15.52
Diluted earnings per share$17.74$16.53$15.45
Antidilutive stock options excluded from diluted weighted average shares322

Other Income/(Expense)

In all periods, other income/(expense) includes currency transaction gains/losses on non-operating monetary assets and liabilities and net periodic pension benefit cost/(income), excluding the service cost component, which is included in operating expenses on the accompanying statements of income. In 2025, 2024, and 2023 other income/(expense) includes $13 million, $21 million, and $(46) million of net gains/(losses) on investments, respectively. In 2025, other income/(expense) includes $7 million of settlement charges for pension plans (Note 14).

Foreign Currency Transactions

The aggregate foreign currency transaction gains/(losses) included in the accompanying statements of income were $(130) million, $0 million and $(67) million in 2025, 2024 and 2023, respectively.

Note 7. Income Taxes

The components of income before provision for income taxes are as follows:

(In millions)202520242023
U.S.$2,608$2,226$2,431
Non-U.S.4,7004,8123,867
Income before income taxes$7,308$7,037$6,298

The components of the provision for income taxes are as follows:

(In millions)202520242023
Current income tax provision
Federal$402$561$228
Non-U.S.6581,1751,206
State126130150
1,1861,8661,584
Deferred income tax provision/(benefit)
Federal$(385)$(1,026)$(551)
Non-U.S.(221)(72)(647)
State(34)(111)(102)
(639)(1,209)(1,300)
Provision for/(benefit from) income taxes$547$657$284

The provision for income taxes in the accompanying statement of income differs from the provision calculated by applying the statutory federal income tax rate to income before income taxes due to the following:

(Dollars in millions)2025
U.S. federal statutory tax rate$1,53521.0%
State and local income taxes, net of federal income tax effect (a)680.9%
Foreign tax effects
Malta
Changes in valuation allowances2,35132.2%
Statutory tax rate difference between Malta and United States4736.5%
Deferred interest(2,351)(32.2)%
Notional interest deduction(1,186)(16.2)%
Other190.3%
Netherlands
Changes in valuation allowances1442.0%
Deferred interest(97)(1.3)%
Other(27)(0.4)%
United Kingdom
Partnership income/(loss)(118)(1.6)%
Foreign exchange1311.8%
Other(41)(0.6)%
Other foreign jurisdictions1662.3%
Effect of changes in tax laws or rates enacted in the current period120.2%
Effect of cross-border tax laws
Foreign-derived intangible income(268)(3.7)%
U.S. tax on branch income/(loss)3905.3%
Other1251.7%
Tax credits
Foreign tax credits(181)(2.5)%
Other(36)(0.5)%
Changes in valuation allowances(157)(2.1)%
Nontaxable or nondeductible items10.0%
Changes in unrecognized tax benefits(64)(0.9)%
Other adjustments
Intra-entity transfer(133)(1.8)%
Domestication transaction(240)(3.3)%
Other310.4%
Effective tax rate$5477.5%

(a)State taxes in California, Massachusetts, Illinois, and Pennsylvania comprise the majority of the tax effect in this category.

Under previous tax disclosure guidance, the provision for income taxes in the accompanying statement of income differs from the provision calculated by applying the statutory federal income tax rate to income before income taxes due to the following:

(In millions)20242023
Statutory federal income tax rate21%21%
Provision for income taxes at statutory rate$1,478$1,323
Increases (decreases) resulting from:
Foreign rate differential(131)(223)
Income tax credits(333)(276)
Global intangible low-taxed income57113
Foreign-derived intangible income(133)(108)
Excess tax benefits from stock options and restricted stock units(67)(69)
Provision for (reversal of) tax reserves, net21813
Intra-entity transfers(106)(233)
Foreign exchange loss on inter-company debt refinancing—(112)
Provision for (reversal of) valuation allowances, net(229)(32)
Withholding taxes7433
Tax return reassessments and settlements(192)(187)
State income taxes, net of federal tax6670
Other, net(45)(28)
Provision for/(benefit from) income taxes$657$284

The company has operations and a taxable presence in approximately 70 countries outside the U.S. The company's effective income tax rate differs from the U.S. federal statutory rate each year due to certain operations that are subject to tax incentives, state and local taxes, nondeductible interest in certain foreign jurisdictions, and foreign taxes that are different than the U.S. federal statutory rate.

During 2025, the company recorded tax benefits of $269 million and $153 million for domestication transactions and capital losses generated as part of intra-entity transactions, respectively, as well as $93 million of tax benefits related to tax return reassessments associated with the company’s foreign-derived intangible income. The company also recorded net tax benefits of $157 million, primarily in jurisdictions where the deferred tax assets are now expected to be realized due to forecasted income.

During 2024, the company recorded a tax reserve and associated interest of $240 million related to the settlement of international tax audits for tax years 2009 through 2016, which were settled in 2024. The company also recorded tax benefits of $459 million, primarily in jurisdictions where the deferred tax assets are now expected to be realized due to forecasted income. The benefits were partially offset by tax provisions primarily associated with disallowed interest expense and net operating loss carryforwards that are not expected to be realized.

During 2023, the company released valuation allowances of $32 million in jurisdictions where the deferred tax assets are now expected to be realized. In 2023, the company also recorded a tax benefit of $127 million for U.S. tax credits and the revaluation of net operating loss carryforwards due to higher tax rates as a result of its tax return resubmissions, a $91 million tax benefit, net of related tax expenses, from a foreign exchange loss on an intercompany debt refinancing transaction, and $233 million of tax benefits resulting from intra-entity transactions.

Net deferred tax asset/(liability) in the accompanying balance sheets consists of the following:

(In millions)20252024
Deferred tax asset/(liability)
Depreciation and amortization$(4,304)$(4,133)
Net operating loss and credit carryforwards3,6622,915
Reserves and accruals139161
Accrued compensation321318
Inventory basis difference293309
Deferred interest3,365534
Research and development and other capitalized costs372536
Unrealized (gains) losses on hedging instruments20(363)
Contract liabilities289280
Other, net(346)147
Deferred tax assets/(liabilities), net before valuation allowance3,811705
Less: Valuation allowance3,5611,043
Deferred tax assets/(liabilities), net$249$(338)

Prior to 2025, certain of the company’s non-U.S. attributes were determined to have a remote possibility of realization and therefore were not reported in the table above. In connection with the Organization for Economic Cooperation and Development global minimum tax initiative, Pillar Two, any existing deferred taxes not disclosed in the company’s 2025 financial statements will not be available in the future to reduce tax otherwise due under Pillar Two. Accordingly, beginning in 2025, the company is disclosing in the above table the tax effects of these non-US attributes offset with a full valuation allowance.

The company estimates the degree to which tax assets, losses and credit carryforwards will result in a benefit based on expected profitability by tax jurisdiction and provides a valuation allowance for tax assets and loss and credit carryforwards that it believes will more likely than not expire unutilized. At December 31, 2025, all of the company’s valuation allowance relates to deferred tax assets, primarily net operating losses and disallowed interest expense carryforward, for which any subsequently recognized tax benefits will reduce income tax expense.

The changes in the valuation allowance are as follows:

Year Ended December 31,
(In millions)202520242023
Beginning balance$1,043$1,317$1,322
Additions/(reductions) recognized in income tax provision, net2,455(229)(32)
Additions due to acquisitions——4
Currency translation and other64(46)23
Ending balance$3,561$1,043$1,317

At December 31, 2025, the company had net federal, state and non-U.S. net operating loss carryforwards of $317 million, $72 million and $2.20 billion, respectively. Use of the carryforwards is limited based on the future income of certain subsidiaries. Of the federal net operating loss carryforwards, $38 million expire in the years 2026 through 2037, and the remainder do not expire. Of the state net operating loss carryforwards, $56 million expire in the years 2026 through 2044, and the remainder do not expire. Of the net non-U.S. net operating loss carryforwards, $1.04 billion expire in the years 2028 through 2045, and the remainder do not expire.

At December 31, 2025, the company had foreign tax credit carryforwards of $554 million and deferred interest carryforwards of $3.36 billion. The foreign tax credit carryforwards will expire in the years 2026 through 2034. Of the deferred interest carryforwards, $301 million expire in the years 2026 through 2035 and the remainder do not expire.

A provision has not been made for certain U.S. state income taxes or additional non-U.S. taxes that would be due when cash is repatriated to the U.S. as the company’s undistributed foreign earnings are intended to be reinvested outside of the U.S. indefinitely. The determination of the amount of the unrecognized deferred tax liability related to the undistributed foreign earnings is not practicable due to the uncertainty in the manner in which these earnings will be distributed. The company’s intent is to only make distributions from non-U.S. subsidiaries in the future when they can be made at no net tax cost.

Unrecognized Tax Benefits

As of December 31, 2025, the company had $0.42 billion of unrecognized tax benefits substantially all of which, if recognized, would reduce the effective tax rate.

A reconciliation of the beginning and ending amounts of unrecognized tax benefits is as follows:

(In millions)202520242023
Beginning balance$525$540$572
Additions due to acquisitions—19—
Additions for tax positions of current year25914
Additions for tax positions of prior years—24434
Reductions for tax positions of prior years(34)(182)(43)
Closure of tax years(19)—(6)
Settlements(78)(187)(21)
Ending balance$419$525$540

Substantially all of the unrecognized tax benefits are classified as long-term liabilities.

During 2025, the company’s tax benefits decreased by $103 million as a result of uncertain tax positions relating to foreign tax positions, which included $72 million of reserve and associated interest from the settlement of international tax audits and decreased $3 million relating to U.S. federal and state tax positions.

During 2024, the company’s unrecognized tax benefits decreased by $99 million as a result of uncertain tax positions relating to foreign tax positions which included $240 million of reserve and associated interest from the settlement of international tax audits for tax years 2009 through 2016 and increased $84 million relating to U.S. federal and state tax positions.

During 2023, the company’s unrecognized tax benefits decreased by $12 million as a result of uncertain tax positions relating to foreign tax positions and decreased $19 million relating to U.S. federal and state tax positions.

The company classified interest and penalties related to unrecognized tax benefits as income tax expense. The total amount of interest and penalties related to uncertain tax positions and recognized in the balance sheet as of December 31, 2025 and 2024 was $39 million and $75 million, respectively.

The company conducts business globally and, as a result, Thermo Fisher or one or more of its subsidiaries files income tax returns in the U.S. federal jurisdiction and various state and foreign jurisdictions. In the normal course of business, the company is subject to examination by taxing authorities throughout the world, including such major jurisdictions as Australia, Canada, China, Denmark, Finland, France, Germany, Japan, Singapore, Sweden, the United Kingdom and the United States. With few exceptions, the company is no longer subject to U.S. state and local or non-U.S. income tax examinations for years before 2012 and no longer subject to U.S. federal income tax examinations for years before 2019.

On July 4, 2025, the One Big Beautiful Bill Act (OBBBA) was enacted. The OBBBA includes a broad range of provisions, such as the permanent extension of certain otherwise expiring provisions, modifications to the international tax framework and the reinstatement of favorable tax treatment for certain business provisions. While most of the changes made by the OBBBA are effective in future tax years, some of its provisions are effective in 2025. There was no material impact on the company’s effective tax rate. We will continue to monitor and assess the impact of OBBBA on our consolidated financial statements.

Note 8. Comprehensive Income/(Loss) and Shareholders' Equity

Comprehensive Income/(Loss)

Changes in each component of accumulated other comprehensive income/(loss), net of tax, are as follows:

(In millions)CumulativetranslationadjustmentUnrealizedgains/(losses) onhedginginstrumentsPension andotherpostretirementbenefitliabilityadjustmentTotal
Balance at December 31, 2024$(2,409)$(25)$(263)$(2,697)
Other comprehensive income/(loss) before reclassifications223—13236
Amounts reclassified from accumulated other comprehensive income/(loss)53513
Net other comprehensive income/(loss)228318249
Balance at December 31, 2025$(2,181)$(23)$(245)$(2,448)

Shareholders’ Equity

At December 31, 2025, the company had reserved 36 million unissued shares of its common stock for possible issuance under stock-based compensation plans.

Early in the first quarter of 2026, the company repurchased $3.00 billion of the company's common stock (4.9 million shares).

Note 9. Supplemental Cash Flow Information

Supplemental cash flow information is as follows:

(In millions)202520242023
Cash paid for:
Interest$1,612$1,570$1,385
Income taxes, net of refunds received
Federal408
U.S. state and local184
Foreign
United Kingdom207
Netherlands179
Germany97
China97
Other603
Total income taxes, net of refunds received1,7761,8341,482
Non-cash investing and financing activities
Acquired but unpaid property, plant and equipment$264$303$296
Finance lease ROU assets obtained in exchange for new finance lease liabilities21—2
Declared but unpaid dividends164150137
Issuance of stock upon vesting of restricted stock units164186234
Excise tax from stock repurchases242628

Cash, cash equivalents and restricted cash is included in the consolidated balance sheet as follows:

December 31,December 31,
(In millions)20252024
Cash and cash equivalents$9,852$4,009
Restricted cash included in other current assets510
Restricted cash included in other assets2221
Cash, cash equivalents and restricted cash$9,879$4,040

Amounts included in restricted cash primarily represent funds held as collateral for bank guarantees, pension related deposits, and incoming cash in China awaiting government administrative clearance.

Note 10. Derivatives

Derivative Contracts

The following table provides the aggregate notional value of outstanding derivative contracts.

December 31,December 31,
(In millions)20252024
Notional amount
Cross-currency interest rate swaps designated as net investment hedge - euro$1,000$1,000
Cross-currency interest rate swaps designated as net investment hedge - Japanese yen4,6504,650
Cross-currency interest rate swaps designated as net investment hedge - Swiss franc5,0002,500
Currency exchange contracts2,2481,588

While certain derivatives are subject to netting arrangements with counterparties, the company does not offset derivative assets and liabilities within the balance sheet. The following tables present the fair value of derivative instruments in the accompanying balance sheets and statements of income.

Fair value – assetsFair value – liabilities
December 31,December 31,December 31,December 31,
(In millions)2025202420252024
Derivatives designated as hedging instruments
Cross-currency interest rate swaps$684$458$504$57
Derivatives not designated as hedging instruments
Currency exchange contracts2222
Total derivatives$685$460$506$59

The following table provides information on the company’s derivative positions subject to master netting arrangements, presented on a net basis, had the company elected to offset the asset and liability balances of its positions in the consolidated balance sheets:

Fair value – assetsFair value – liabilities
December 31,December 31,December 31,December 31,
(In millions)2025202420252024
Gross amounts recognized in the consolidated balance sheets$685$460$506$59
Gross amounts subject to offset in master netting arrangements not offset in the consolidated balance sheets(319)$(56)(319)$(56)
Total derivatives, net$366$404$187$3
Gain/(loss) recognized
(In millions)202520242023
Derivatives designated as cash flow hedges
Interest rate swaps
Amount reclassified from accumulated other comprehensive income/(loss) to interest expense$(3)$(3)$(4)
Amount reclassified from accumulated other comprehensive items to other income/(loss)——(3)
Financial instruments designated as net investment hedges
Foreign currency-denominated debt and other payables
Included in cumulative translation adjustment within other comprehensive income/(loss)(1,252)686(356)
Cross-currency interest rate swaps
Included in cumulative translation adjustment within other comprehensive income/(loss)(222)682(222)
Included in interest expense287267120
Derivatives not designated as hedging instruments
Currency exchange contracts
Included in cost of product revenues(7)211
Included in other income/(expense)66(16)(29)

See Note 1 and Note 3 for additional information on the company’s risk management objectives and strategies.

Note 11. Business Segment and Geographical Information

The company’s financial performance is reported infour segments. A description of each segment follows.

Life Sciences Solutions: provides an extensive portfolio of reagents, instruments and consumables used in biological and medical research, discovery and production of new drugs and vaccines as well as diagnosis of disease. These products and services are used by customers in pharmaceutical, biotechnology, agricultural, clinical, healthcare, academic, and government markets.

Analytical Instruments: provides a broad offering of instruments and the supporting consumables, software and services that are used for a range of applications in the laboratory and in the field. These products and services are used by customers in pharmaceutical, biotechnology, academic, government, environmental and other research and industrial markets, as well as the clinical laboratory.

Specialty Diagnostics: offers a wide range of diagnostic test kits, reagents, culture media, instruments and associated products to serve customers in healthcare, clinical, pharmaceutical, industrial, and food safety laboratories. Our healthcare products are used to increase the speed and accuracy of diagnoses, which improves patient care in a more cost-efficient manner.

Laboratory Products and Biopharma Services: offers virtually everything needed for the laboratory. Our unique combination of self-manufactured and sourced products and extensive service offering enables our customers to focus on their core activities and helps them to be more innovative, productive and cost-efficient. The segment also includes a comprehensive offering of outsourced services used by the pharmaceutical and biotech industries for drug development, clinical research, clinical trials services and commercial drug manufacturing.

The company’s management evaluates segment operating performance based on operating income before certain charges/credits to cost of revenues and selling, general and administrative expenses, restructuring and other costs, and amortization of acquisition-related intangible assets. The company uses this measure because it helps management understand and evaluate the segments’ core operating results and facilitates comparison of performance for determining compensation.

The company's chairman, president and chief executive officer is its chief operating decision maker (CODM). The CODM uses total revenues and segment income predominantly in the strategic plan, annual operating plan and quarterly business review processes. During these processes, the CODM considers budget-to-actual variances to evaluate both internal (e.g., changes in selling prices, strategic growth investments, productivity, business mix, newly acquired/divested businesses, etc.) and external (e.g., inflation, foreign currency, etc.) events and conditions.

The company generally accounts for intersegment revenues at current market prices.

Other segment items included in the below tables consist of stock-based compensation and other incentive compensation expenses, allocations of corporate and certain overhead expenses, as well as elimination of intersegment and intrasegment profits, all of which are included in the company's measurement of segment income, but not regularly provided to the CODM at the segment level. Cost of revenues adjustments consist of charges for the sale of inventories revalued at the date of acquisition, inventory write-downs associated with large-scale abandonments of product lines, and accelerated depreciation on fixed assets to estimated salvage value in connection with the consolidation of operations. Selling, general and administrative adjustments consist of certain transaction-related third-party costs (including reimbursement thereof), charges/credits for changes in estimates of contingent acquisition consideration, and charges related to product liability litigation. Restructuring and other costs include charges arising from headcount reductions and facility consolidations such as severance and abandoned lease expense and gains and losses on the sale of real estate and product lines, as well as impacts of pre-acquisition matters, net charges for significant litigation-related matters, and certain other gains and losses that are either isolated or cannot be expected to occur again with any predictability (Note 6).

Prior period segment expense amounts have been recast to reflect the method for allocating expenses to segments in the current period.

Segment assets included in the below tables consist of third-party accounts receivable and inventories, which are regularly provided to the CODM.

Geographical revenues are attributed to countries based on customer location. Long-lived assets by geographical location includes property, plant and equipment, net, and operating lease ROU assets.

Business Segment Information

(In millions)Life Sciences SolutionsAnalytical InstrumentsSpecialty DiagnosticsLaboratory Products and Biopharma ServicesTotal
Revenues
Revenues from external customers$8,781$7,353$4,604$23,818$44,556
Intersegment revenues1,593201721672,033
10,3747,5544,67623,98446,589
Elimination of intersegment revenues(2,033)
Consolidated revenues$44,556
Segment Income
Cost of revenues3,9293,8502,71818,609
Selling, general, and administrative expenses1,9121,2447082,392
Research and development expenses55357317856
Other segment items213151(183)(422)
Segment income3,7681,7361,2563,35010,109
Unallocated amounts
Cost of revenues adjustments(64)
Selling, general and administrative expenses adjustments(207)
Restructuring and other costs(362)
Amortization of acquisition-related intangible assets(1,730)
Interest income993
Interest expense(1,419)
Other income/(expense)(12)
Consolidated income before income taxes$7,308
(In millions)Unallocated amountsLife Sciences SolutionsAnalytical InstrumentsSpecialty DiagnosticsLaboratory Products and Biopharma ServicesConsolidated
Segment assets$95,919$3,446$3,170$1,323$6,485$110,343
Purchases of property, plant and equipment1161521241281,0051,525
Depreciation of property, plant and equipment—251104916041,050
(In millions)Life Sciences SolutionsAnalytical InstrumentsSpecialty DiagnosticsLaboratory Products and Biopharma ServicesTotal
Revenues
Revenues from external customers$8,160$7,267$4,449$23,002$42,879
Intersegment revenues1,471196631551,885
9,6317,4634,51223,15744,764
Elimination of intersegment revenues(1,885)
Consolidated revenues$42,879
Segment Income
Cost of revenues3,5603,5322,60518,020
Selling, general, and administrative expenses1,7971,2507322,356
Research and development expenses55155117666
Other segment items221174(159)(375)
Segment income3,5031,9551,1593,0909,707
Unallocated amounts
Cost of revenues adjustments(47)
Selling, general and administrative expenses adjustments8
Restructuring and other costs(379)
Amortization of acquisition-related intangible assets(1,952)
Interest income1,078
Interest expense(1,390)
Other income/(expense)12
Consolidated income before income taxes$7,037
(In millions)Unallocated amountsLife Sciences SolutionsAnalytical InstrumentsSpecialty DiagnosticsLaboratory Products and Biopharma ServicesConsolidated
Segment assets$84,031$2,982$2,944$1,218$6,145$97,321
Purchases of property, plant and equipment85123951259711,400
Depreciation of property, plant and equipment—2301031047211,156
(In millions)Life Sciences SolutionsAnalytical InstrumentsSpecialty DiagnosticsLaboratory Products and Biopharma ServicesTotal
Revenues
Revenues from external customers$8,545$7,101$4,324$22,888$42,857
Intersegment revenues1,432163821541,829
9,9777,2634,40523,04144,686
Elimination of intersegment revenues(1,829)
Consolidated revenues$42,857
Segment Income
Cost of revenues4,0783,4672,58417,978
Selling, general, and administrative expenses1,7661,2447162,276
Research and development expenses55852815668
Other segment items155116(174)(638)
Segment income3,4201,9081,1243,3589,810
Unallocated amounts
Cost of revenues adjustments(95)
Selling, general and administrative expenses adjustments(59)
Restructuring and other costs(459)
Amortization of acquisition-related intangible assets(2,338)
Interest income879
Interest expense(1,375)
Other income/(expense)(65)
Consolidated income before income taxes$6,298
(In millions)Unallocated amountsLife Sciences SolutionsAnalytical InstrumentsSpecialty DiagnosticsLaboratory Products and Biopharma ServicesConsolidated
Segment assets$85,314$3,186$2,726$1,150$6,350$98,726
Purchases of property, plant and equipment80178871211,0131,479
Depreciation of property, plant and equipment—22093866691,068

Geographical Information

(In millions)202520242023
Revenues
United States$22,240$21,755$22,013
Other22,31621,12420,844
Consolidated revenues$44,556$42,879$42,857
Long-lived Assets
United States$6,547$6,245$6,352
Other5,4654,5504,652
Consolidated long-lived assets$12,012$10,795$11,004

Note 12. Acquisitions

Acquisitions

The company’s acquisitions have historically been made at prices above the determined fair value of the acquired identifiable net assets, resulting in goodwill, primarily due to expectations of the synergies that will be realized by combining the businesses and the benefits that will be gained from the assembled workforces. These synergies include the elimination of redundant facilities, functions and staffing; use of the company’s existing commercial infrastructure to expand sales of the acquired businesses’ products and services; and use of the commercial infrastructure of the acquired businesses to cost-effectively expand sales of company products and services.

Acquisitions have been accounted for using the acquisition method of accounting, and the acquired companies’ results have been included in the accompanying financial statements from their respective dates of acquisition. Acquisition transaction costs are recorded in selling, general and administrative expenses as incurred.

Pending Acquisition

The company has entered into an agreement to acquire Clario Holdings, Inc. for approximately $8.875 billion in cash at the closing of the transaction, with an additional $125 million in deferred consideration and up to $400 million in contingent consideration to be payable following the closing. Clario is a leading provider of endpoint data solutions for clinical trials. The transaction, which is expected to be completed by the middle of 2026, is subject to customary closing conditions and regulatory approvals. Upon completion, Clario will become part of the Laboratory Products and Biopharma Services segment.

On September 1, 2025, the company acquired, within the Life Sciences Solutions segment, our filtration and separation business, a leading provider of purification and filtration technologies used in the production of biologics as well as in medical technologies and industrial applications, from Solventum Corporation. The business strengthens the segment’s bioproduction offerings with advanced filtration technologies that improve quality and efficiency across upstream and downstream workflows. In addition, its industrial filtration and membrane solutions will expand our reach into industries including battery, semiconductor and medical device manufacturing. The goodwill recorded as a result of this business combination is not expected to be tax deductible.

The components of the preliminary purchase price and net assets acquired are as follows:

(In millions)Filtration and separation business
Purchase price
Cash paid$3,944
Fair value of contingent consideration(66)
Cash acquired(9)
$3,870
Net assets acquired
Property, plant and equipment$454
Definite-lived intangible assets
Customer relationships1,115
Product technology386
Trade names51
Goodwill2,101
Net other assets/(liabilities)141
Deferred tax assets (liabilities)(377)
$3,870

The preliminary allocation of the purchase price for the acquisition of Solventum’s Filtration and Separation business is based on the estimates of the fair value of the purchase price and net assets acquired and is subject to adjustment upon finalization, largely with respect to acquired intangible assets, real and personal property, inventory and the related deferred taxes. Measurements of these items inherently require significant estimates and assumptions.

In addition, in 2025, the company acquired within the Laboratory Products and Biopharma Services segment, a sterile fill finishing and packaging facility to meet the growing demand from pharma and biotech customers for U.S. manufacturing capacity.

The weighted-average amortization periods for definite-lived intangible assets acquired in 2025 are 18 years for customer relationships,19 years for product technology, and 15 years for trade names. The weighted-average amortization period for all definite-lived intangible assets acquired in 2025 is 18 years.

On July 10, 2024, the company acquired, within the Life Sciences Solutions segment, Olink Holding AB (publ), a Swedish-based provider of next-generation proteomics solutions. The acquisition enhances the segment’s capabilities in the high-growth proteomics market with the addition of highly differentiated solutions. It also complements the existing life sciences and mass spectrometry offerings, accelerating protein biomarker discovery and providing strong synergy opportunities. The goodwill recorded as a result of this business combination is not tax deductible.

The components of the purchase price and net assets acquired are as follows:

(In millions)Olink
Purchase price
Cash paid$3,215
Purchase price payable28
Cash acquired(97)
$3,146
Net assets acquired
Definite-lived intangible assets
Customer relationships$708
Product technology207
Trade names97
Goodwill2,301
Net other assets/(liabilities)9
Deferred tax assets/(liabilities)(176)
$3,146

The weighted-average amortization periods for definite-lived intangible assets acquired in 2024 are 19 years for customer relationships,15 years for product technology, and 15 years for trade names. The weighted-average amortization period for definite-lived intangible assets acquired in 2024 is 18 years.

On January 3, 2023, the company acquired, within the Specialty Diagnostics segment, The Binding Site Group, a U.K.-based provider of specialty diagnostic assays and instruments to improve the diagnosis and management of blood cancers and immune system disorders. The acquisition expands the segment’s portfolio with the addition of pioneering innovation in diagnostics and monitoring for multiple myeloma. The goodwill recorded as a result of this business combination is not tax deductible.

On August 14, 2023, the company acquired, within the Laboratory Products and Biopharma Services segment, CorEvitas, LLC, a U.S.-based provider of regulatory-grade, real-world evidence for approved medical treatments and therapies. The acquisition expands the segment’s portfolio with the addition of highly complementary real-world evidence solutions to enhance decision-making as well as the time and cost of drug development. The goodwill recorded as a result of this business combination is not tax deductible.

The components of the purchase price and net assets acquired are as follows:

(In millions)The Binding SiteCorEvitas
Purchase price
Cash paid$2,412$730
Debt settled307184
Cash acquired(20)(4)
$2,699$910
Net assets acquired
Definite-lived intangible assets
Customer relationships$868$260
Product technology16247
Trade names42—
Backlog—46
Goodwill1,741627
Net tangible assets174(2)
Deferred tax assets (liabilities)(288)(68)
$2,699$910

In addition, in 2023, the company acquired, within the Analytical Instruments segment, a U.S.-based developer of Raman-based spectroscopy solutions for in-line measurement.

The weighted-average amortization periods for definite-lived intangible assets acquired in 2023 are 18 years for customer relationships,14 years for product technology,15 years for trade names, and 13 years for backlog. The weighted-average amortization period for definite-lived intangible assets acquired in 2023 is 17 years.

Note 13. Leases

As a lessee, the company leases certain logistics, office, and manufacturing facilities, as well as vehicles, copiers, and other equipment. These operating leases generally have remaining lease terms between 1 month and 30 years, and some include options to extend (generally for 1 to 10 years) or have options to terminate the arrangement within 1 year.

The company has guaranteed the residual value ofthree leased operating facilities with lease terms ending in 2028, 2029, and 2030. The company has agreed with the lessor to comply with certain financial covenants consistent with its other debt arrangements (Note 3). The aggregate maximum guarantee under these three lease arrangements is $147 million. Operating lease ROU assets and lease liabilities for these lease arrangements are recorded on the consolidated balance sheet as of December 31, 2025, but exclude any amounts for residual value guarantees.

As a lessee, the consolidated financial statements include the following relating to operating leases:

(Dollars in millions) · 2025 · 2024 · 2023
Statement of income
Operating lease costs$381$353$355
Variable lease costs116115115
Statement of cash flows
Cash used in operating activities for payments of amounts included in the measurement of operating lease liabilities$374$327$410
Operating lease ROU assets obtained in exchange for new operating lease liabilities197262234
Balance sheet
ROU assets - included in other assets$1,447$1,489
Operating lease liabilities - included in other accrued expenses275261
Operating lease liabilities - included in other long-term liabilities1,1951,239
Weighted average at end of year
Remaining operating lease term7.9 years8.6 years
Discount rate4.7%4.6%

Lease costs arising from finance leases, short-term leases, and sublease income are not material. See Note 3 for additional information relating to finance leases.

As of December 31, 2025, future payments of operating lease liabilities are as follows:

(In millions)
2026$331
2027283
2028237
2029174
2030142
2031 and thereafter652
Total lease payments1,819
Less: imputed interest349
Total operating lease liability$1,470

As a lessor, operating leases, sales-type leases and direct financing leases are not material.

Note 14. Pension and Other Postretirement Benefit Plans

401(k) Savings Plan and Other Defined Contribution Plans

The company’s 401(k) savings and other defined contribution plans cover the majority of the company’s eligible U.S. and certain non-U.S. employees. Contributions to the plans are made by both employees and the company. Company contributions are based on the level of employee contributions and formulas determined by the company. In 2025, 2024, and 2023, the company charged to expense $472 million, $443 million, and $468 million, respectively, related to its defined contribution plans.

Defined Benefit Pension Plans

Employees of a number of the company’s non-U.S. and certain U.S. subsidiaries participate in defined benefit pension plans covering substantially all full-time employees at those subsidiaries. Some of the plans are unfunded, as permitted under the plans and applicable laws. The company also maintains postretirement healthcare programs at several acquired businesses where certain employees are eligible to participate. The liabilities and costs associated with the company’s postretirement healthcare programs are generally funded on a self-insured and insured-premium basis and are not material for any period presented.

Contributions to the plans included in the following table are estimated at between $45 million and $50 million for 2026.

The following table provides a reconciliation of benefit obligations and plan assets of the company’s domestic and non-U.S. pension plans:

Domestic pension benefitsNon-U.S. pension benefits
(In millions)2025202420252024
Accumulated benefit obligation$946$937$1,176$1,079
Change in projected benefit obligations
Projected benefit obligation at beginning of year$937$1,005$1,135$1,221
Acquisitions2—46—
Service costs——3328
Interest costs47464140
Settlements——(69)(29)
Plan participants' contributions——1010
Actuarial (gains)/losses42(32)(59)(59)
Benefits paid(83)(81)(23)(26)
Currency translation and other——121(49)
Projected benefit obligation at end of year$946$937$1,236$1,135
Change in fair value of plan assets
Fair value of plan assets at beginning of year$895$947$867$944
Acquisitions2—22—
Actual return on plan assets842216(37)
Employer contributions574037
Settlements——(69)(29)
Plan participants' contributions——1010
Benefits paid(83)(81)(23)(26)
Currency translation and other——88(32)
Fair value of plan assets at end of year$903$895$952$867
Funded status$(43)$(43)$(284)$(268)
Amounts recognized in balance sheet
Noncurrent assets$3$5$71$57
Current liability(5)(5)(13)(12)
Noncurrent liabilities(40)(42)(342)(313)
Net amount recognized$(43)$(43)$(284)$(268)
Amounts recognized in accumulated other comprehensive income/(loss)
Net actuarial (gain)/loss$234$218$118$156
Prior service (credits)/cost——(9)(7)
Net amount recognized$234$218$109$149

Actuarial (gains)/losses experienced in 2025 for domestic pension plans were driven by differences between actual and expected returns on plan assets for certain portions of plan benefits indexed to asset returns, as well as decreases in the weighted average discount rates used to determine the projected benefit obligation when compared to 2024. For non-U.S. pension plans, actuarial (gains)/losses experienced in 2025 were primarily driven by increases in the weighted average discount rates used to determine the projected benefit obligation when compared to 2024.

Actuarial (gains)/losses experienced in 2024 for both domestic and non-U.S. pension plans were primarily driven by increases in the weighted average discount rates used to determine the projected benefit obligation when compared to 2023.

The actuarial assumptions used to compute the funded status for the plans are based upon information available as of December 31, 2025 and 2024 and are as follows:

Domestic pension benefitsNon-U.S. pension benefits
2025202420252024
Weighted average assumptions used to determine projected benefit obligations
Discount rate for determining benefit obligation5.20%5.48%4.05%3.74%
Interest crediting rate for cash balance plans5.00%5.39%2.52%2.28%
Average rate of increase in employee compensationN/AN/A2.52%2.58%

The actuarial assumptions used to compute the net periodic pension benefit cost/(income) are based upon information available as of the beginning of the year, as presented in the following table:

Domestic pension benefitsNon-U.S. pension benefits
202520242023202520242023
Weighted average assumptions used to determine net benefit cost/(income)
Discount rate - service costN/AN/AN/A2.77%3.00%3.62%
Discount rate - interest cost5.49%4.82%5.01%3.62%3.48%3.95%
Interest crediting rate for cash balance plans5.39%4.76%4.96%2.28%2.06%2.19%
Average rate of increase in employee compensationN/AN/AN/A2.58%2.64%2.77%
Expected long-term rate of return on assets6.50%6.00%6.25%4.52%4.28%4.33%

The projected benefit obligation and fair value of plan assets for the company’s qualified and non-qualified pension plans with projected benefit obligations in excess of plan assets are as follows:

Pension plans
(In millions)20252024
Pension plans with projected benefit obligations in excess of plan assets
Projected benefit obligation$850$727
Fair value of plan assets449376

The accumulated benefit obligation and fair value of plan assets for the company's qualified and non-qualified pension plans with accumulated benefit obligations in excess of plan assets are as follows:

Pension plans
(In millions)20252024
Pension plans with accumulated benefit obligations in excess of plan assets
Accumulated benefit obligation$792$671
Fair value of plan assets451376

The measurement date used to determine benefit information is December 31 for all plan assets and benefit obligations.

The net periodic pension benefit cost/(income) includes the following components:

Domestic pension benefitsNon-U.S. pension benefits
(In millions)202520242023202520242023
Components of net benefit cost/(income)
Service cost$—$—$—$33$28$26
Interest cost on benefit obligation474647414042
Expected return on plan assets(59)(56)(59)(37)(36)(37)
Amortization of actuarial net loss———442
Amortization of prior service cost/(benefit)———(1)(1)(1)
Settlement/curtailment loss/(gain)———721
Net periodic benefit cost/(income)$(11)$(10)$(12)$47$38$33

Expected benefit payments are estimated using the same assumptions used in determining the company’s benefit obligation at December 31, 2025. Benefit payments will depend on future employment and compensation levels, average years employed and average life spans, among other factors, and changes in any of these factors could significantly affect these estimated future benefit payments. Estimated future benefit payments during the next five years and in the aggregate for the five fiscal years thereafter, are as follows:

(In millions)Domestic pension benefitsNon-U.S. pension benefits
Expected benefit payments
2026$84$61
20278361
20288367
20298172
20308071
2031-2035370394

Domestic Pension Plan Assets

The company’s overall objective is to manage the assets in a liability framework where investments are selected that are expected to have similar changes in fair value as the related liabilities will have upon changes in interest rates. The company invests in a portfolio of both return-seeking and liability-hedging assets, primarily through the use of institutional collective funds, to achieve long-term growth and to insulate the funded position from interest rate volatility. The strategic asset allocation uses a combination of risk controlled and index strategies in fixed income and global equities. The target allocations for the investments are approximately 10% to funds investing in U.S. equities, approximately 10% to funds investing in international equities and approximately 80% to funds investing in fixed income securities. The portfolio maintains enough liquidity at all times to meet the near-term benefit payments.

Non-U.S. Pension Plan Assets

The company maintains specific plan assets for many of the individual pension plans outside the U.S. The investment strategy of each plan has been uniquely established based on the country specific standards and characteristics of the plans. Several of the plans have contracts with insurance companies whereby the market risks of the benefit obligations are borne by the insurance companies. When assets are held directly in investments, generally the objective is to invest in a portfolio of diversified assets with a variety of fund managers. The investments may include equity funds, fixed income funds, hedge funds, multi-asset funds, alternative investments, real estate funds and derivative funds with the target asset allocations ranging from approximately 0% -10% for equity funds,30% -75% for fixed income funds,0% -45% for multi-asset funds,0% -4% for alternative investments,0% -2% for real estate funds and 0% -35% for funds holding derivatives. The derivatives held by the funds are primarily interest rate swaps intended to match the movements in the plan liabilities. Each plan maintains enough liquidity at all times to meet the near-term benefit payments.

The fair values of the company’s plan assets at December 31, 2025 and 2024, by asset category are as follows:

December 31,Quotedprices inactivemarketsSignificantotherobservableinputsSignificantunobservableinputsNot subject to leveling (a)
(In millions) · 2025 · (Level 1) · (Level 2) · (Level 3)
Domestic pension plan assets
U.S. equity funds$120$—$—$—$120
International equity funds71———71
Fixed income funds693———693
Money market funds20———20
Total domestic pension plans$903$—$—$—$903
Non-U.S. pension plan assets
Equity funds$10$—$—$—$10
Fixed income funds3259——316
Multi-asset funds100———100
Derivative funds133———133
Insurance contracts378—378——
Cash / money market funds64——2
Total non-U.S. pension plans$952$13$378$—$561
(a) Investments measured at the net asset value per share (or its equivalent) practical expedient have not been classified in the fair value hierarchy.
December 31,Quotedprices inactivemarketsSignificantotherobservableinputsSignificantunobservableinputsNot subject to leveling (a)
(In millions) · 2024 · (Level 1) · (Level 2) · (Level 3)
Domestic pension plan assets
U.S. equity funds$91$—$—$—$91
International equity funds89———89
Fixed income funds692———692
Money market funds23———23
Total domestic pension plans$895$—$—$—$895
Non-U.S. pension plan assets
Equity funds$7$—$—$—$7
Fixed income funds2887——281
Multi-asset funds69———69
Derivative funds169———169
Insurance contracts325—325——
Cash / money market funds94——5
Total non-U.S. pension plans$867$10$325$—$532
(a) Investments measured at the net asset value per share (or its equivalent) practical expedient have not been classified in the fair value hierarchy.

The tables above present the fair value of the company’s plan assets in accordance with the fair value hierarchy (Note 1). Certain investments that are measured at fair value using the net asset value per share practical expedient have not been classified in the fair value hierarchy. The fair value amounts of these investments presented in the above tables are intended to permit reconciliation of the fair value hierarchy to the amounts presented for the total pension plan assets. These investments were also redeemable at the balance sheet date or within limited time restrictions.

Note 15. Stock-based Compensation Expense

The company has stock-based compensation plans for its key employees, directors and others. These plans permit the grant of a variety of stock and stock-based awards, including restricted stock units, stock options, or performance-based shares, as determined by the compensation committee of the company’s Board of Directors or, for certain non-officer grants, by the company’s employee equity committee, which consists of its chief executive officer. The company generally issues new shares of its common stock to satisfy option exercises and restricted unit vesting. Grants of stock options and restricted units generally provide that in the event of both a change in control of the company and a qualifying termination of an option or unit holder’s employment, all options and service-based restricted unit awards held by the recipient become immediately vested (unless an employment or other agreement with the employee provides for different treatment).

Stock Options

The weighted average assumptions used in the Black-Scholes option pricing model are as follows:

202520242023
Expected stock price volatility25%25%25%
Risk free interest rate4.4%4.3%4.2%
Expected life of options (years)5.95.04.7
Expected annual dividend0.3%0.3%0.3%
Weighted average per share grant-date fair values of options granted$166.69$166.92$159.32

The total intrinsic value of options exercised during the same periods was $247 million, $395 million and $320 million, respectively. The intrinsic value is the difference between the market value of the shares on the exercise date and the exercise price of the option.

A summary of the company’s option activity for the year ended December 31, 2025 is presented below:

Shares (in millions)Weighted average exercise priceWeighted average remaining contractual term (in years)Aggregate intrinsic value (in millions)
Outstanding at December 31, 20244.5$465.80
Granted0.9507.42
Exercised(0.8)267.66
Canceled/expired(0.3)558.52
Outstanding at December 31, 20254.3$507.595.0$336
Vested and unvested expected to vest at December 31, 20254.2$507.054.9$327
Exercisable at December 31, 20252.3$488.093.0$237

As of December 31, 2025, there was $180 million of total unrecognized compensation cost related to unvested stock options granted. The cost is expected to be recognized through 2029 with a weighted average amortization period of 2.2 years.

Restricted Share/Unit Awards

A summary of the company’s restricted unit activity for the year ended December 31, 2025 is presented below:

Units(in millions)Weightedaveragegrant-datefair value
Unvested at December 31, 20240.6$551.81
Granted0.6480.35
Performance adjustments0.1560.12
Vested(0.3)546.98
Forfeited(0.1)547.42
Unvested at December 31, 20250.8$505.62

The weighted average per share grant-date fair values of restricted units granted during 2024 and 2023 were $556.83 and $545.73, respectively. The total fair value of shares vested during 2025, 2024 and 2023 was $178 million, $165 million and $207 million, respectively.

As of December 31, 2025, there was $278 million of total unrecognized compensation cost related to unvested restricted stock unit awards. The cost is expected to be recognized through 2030 with a weighted average amortization period of 2.4 years.

Employee Stock Purchase Plans

Qualifying employees are eligible to participate in an employee stock purchase plan sponsored by the company. Shares may be purchased under the program at 95% of the fair market value at the end of the purchase period and the shares purchased are not subject to a holding period. Shares are purchased through payroll deductions of up to 10% of each participating employee’s qualifying gross wages. The company issued 0.2 million,0.1 million and 0.1 million shares, respectively, of its common stock in 2025, 2024 and 2023 under the employee stock purchase plan.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.