XML 74 R51.htm IDEA: XBRL DOCUMENT v3.21.2
Long-Term Debt and Leases - Narrative (Details)
1 Months Ended 3 Months Ended 9 Months Ended
Jun. 02, 2021
USD ($)
Apr. 30, 2021
USD ($)
Sep. 30, 2021
USD ($)
lease
Sep. 30, 2020
USD ($)
Sep. 30, 2021
USD ($)
lease
Sep. 30, 2020
USD ($)
Sep. 30, 2021
EUR (€)
lease
Jun. 30, 2021
USD ($)
Jun. 02, 2021
EUR (€)
Apr. 30, 2021
EUR (€)
Dec. 31, 2020
Debt Instrument [Line Items]                      
Net transfers from (to) Merck & Co., Inc.   $ 9,000,000,000                  
Other (discounts and debt issuance costs)     $ 130,000,000   $ 130,000,000            
Fair value of long-term debt     9,600,000,000   9,600,000,000            
Long-term debt     9,298,000,000   9,298,000,000            
Repayments of long-term debt         $ 10,000,000 $ 0          
Debt instrument interest payments     $ 34,000,000                
Average maturity of long-term debt         7 years 3 months 18 days            
Weighted average interest rate of debt     3.90%                
Weighted-average remaining lease term (years)     5 years 3 months 18 days   5 years 3 months 18 days   5 years 3 months 18 days       4 years
Operating lease cost     $ 19,000,000 $ 10,000,000 $ 56,000,000 $ 32,000,000          
Operating lease payments         27,000,000            
Operating lease assets obtained in exchange for operating lease liability         288,000,000            
Amount of operating lease not yet commenced     $ 7,000,000   $ 7,000,000            
Real Estate                      
Debt Instrument [Line Items]                      
Weighted-average remaining lease term (years)     6 years 1 month 6 days   6 years 1 month 6 days   6 years 1 month 6 days        
Number of leases with options to renew | lease     2   2   2        
Operating Lease One | Real Estate                      
Debt Instrument [Line Items]                      
Operating lease renewal term     5 years   5 years   5 years        
Operating Lease Two | Real Estate                      
Debt Instrument [Line Items]                      
Operating lease renewal term     1 year   1 year   1 year        
Senior Notes                      
Debt Instrument [Line Items]                      
Debt issuance costs               $ 118,000,000      
Senior Notes | Organon Finance 1 LLC                      
Debt Instrument [Line Items]                      
Face amount of debt | €                   € 1,250,000,000  
Senior Notes | Term Loan B Facility                      
Debt Instrument [Line Items]                      
Face amount of debt $ 3,000,000,000                    
Debt term 7 years                    
Interest payment terms 0.25%                    
Senior Notes | Term Loan B Facility | Adjusted LIBOR                      
Debt Instrument [Line Items]                      
Spread on variable rate 3.00%                    
Senior Notes | Term Loan B Facility | Adjusted LIBOR | Minimum                      
Debt Instrument [Line Items]                      
Spread on variable rate 0.50%                    
Senior Notes | Term Loan B Facility | Alternate Base Rate                      
Debt Instrument [Line Items]                      
Spread on variable rate 2.00%                    
Senior Notes | Term Loan B Facility | Adjusted EURIBOR                      
Debt Instrument [Line Items]                      
Spread on variable rate 3.00%                    
Senior Notes | Term Loan B Facility | Adjusted EURIBOR | Minimum                      
Debt Instrument [Line Items]                      
Spread on variable rate 0.00%                    
Senior Notes | 2.875% Senior Secured Notes Due 2028 | Organon Finance 1 LLC                      
Debt Instrument [Line Items]                      
Face amount of debt | €             € 1,250,000,000        
Stated interest rate   2.875% 2.875%   2.875%   2.875%     2.875%  
Senior Notes | 4.125% Senior Secured Notes Due 2028 | Organon Finance 1 LLC                      
Debt Instrument [Line Items]                      
Face amount of debt   $ 2,100,000,000                  
Stated interest rate   4.125% 4.125%   4.125%   4.125%     4.125%  
Senior Notes | 5.125% Senior Unsecured Notes Due 2031 | Organon Finance 1 LLC                      
Debt Instrument [Line Items]                      
Face amount of debt   $ 2,000,000,000                  
Stated interest rate   5.125% 5.125%   5.125%   5.125%     5.125%  
Senior Notes | Euro Denominated Term Loan B                      
Debt Instrument [Line Items]                      
Face amount of debt | €             € 750,000,000   € 750,000,000    
Debt term 7 years                    
Term Loans                      
Debt Instrument [Line Items]                      
Debt issuance costs     $ 19,000,000   $ 19,000,000            
Revolving Credit Facility                      
Debt Instrument [Line Items]                      
Debt term 5 years                    
Borrowing capacity $ 1,000,000,000                    
Unused capacity commitment fee percentage 0.50%                    
Step down on unused capacity commitment fee 0.375%                    
Line of credit     $ 0   $ 0            
Revolving Credit Facility | Adjusted LIBOR                      
Debt Instrument [Line Items]                      
Spread on variable rate 2.00%                    
Revolving Credit Facility | Adjusted LIBOR | Minimum                      
Debt Instrument [Line Items]                      
Spread on variable rate 0.00%                    
Revolving Credit Facility | Alternate Base Rate                      
Debt Instrument [Line Items]                      
Spread on variable rate 1.00%                    
Revolving Credit Facility | Adjusted EURIBOR                      
Debt Instrument [Line Items]                      
Spread on variable rate 2.00%