Schedule of Stockholders Equity |
The following is a rollforward of our common stock, additional paid-in capital, retained earnings and non-controlling interests accounts for the three and six months ended June 30, 2025 and 2024 (in millions): | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2025 | | 2024 | | 2025 | | 2024 | Class A Common Stock: | | | | | | | | Balance at beginning of period | $ | 2 | | | $ | 2 | | | $ | 2 | | | $ | 2 | | Stock award plans | — | | | — | | | — | | | — | | Common stock issuances | — | | | — | | | — | | | — | | Conversions of class A to class B common stock | — | | | — | | | — | | | — | | Class A shares issued at end of period | $ | 2 | | | $ | 2 | | | $ | 2 | | | $ | 2 | | Class B Common Stock: | | | | | | | | Balance at beginning of period | $ | 7 | | | $ | 7 | | | $ | 7 | | | $ | 7 | | Common stock purchases | — | | | — | | | — | | | — | | Conversions of class A to class B common stock | — | | | — | | | — | | | — | | Class B shares issued at end of period | $ | 7 | | | $ | 7 | | | $ | 7 | | | $ | 7 | | Additional Paid-In Capital: | | | | | | | | Balance at beginning of period | $ | — | | | $ | — | | | $ | 136 | | | $ | — | | Stock award plans | (4) | | | 15 | | | 35 | | | (103) | | Common stock purchases | — | | | — | | | (262) | | | — | | Common stock issuances | 87 | | | 121 | | | 183 | | | 239 | | Other | 1 | | | — | | | (8) | | | — | | Balance at end of period | $ | 84 | | | $ | 136 | | | $ | 84 | | | $ | 136 | | Retained Earnings: | | | | | | | | Balance at beginning of period | $ | 19,939 | | | $ | 20,681 | | | $ | 20,882 | | | $ | 21,055 | | Net income | 1,283 | | | 1,409 | | | 2,470 | | | 2,522 | | Dividends ($1.64 and $1.63 per share for the three months ended June 30, 2025 and 2024, respectively, and $3.28 and $3.26 per share for the six months ended June 30, 2025 and 2024, respectively) (1) | (1,390) | | | (1,398) | | | (2,782) | | | (2,812) | | Common stock purchases | — | | | — | | | (738) | | | — | | Other (2) | — | | | — | | | — | | | (73) | | Balance at end of period | $ | 19,832 | | | $ | 20,692 | | | $ | 19,832 | | | $ | 20,692 | | Noncontrolling Interests: | | | | | | | | Balance at beginning of period | $ | 24 | | | $ | 24 | | | $ | 25 | | | $ | 8 | | Change in non-controlling interest | 3 | | | (1) | | | 2 | | | 15 | | Balance at end of period | $ | 27 | | | $ | 23 | | | $ | 27 | | | $ | 23 | |
(1) The dividend per share amount is the same for both class A and class B common stock. Dividends include $41 and $45 million for the three months ended June 30, 2025 and 2024, respectively, and $85 and $111 million for the six months ended June 30, 2025 and 2024, respectively that were settled in shares of class A common stock. (2) Includes adjustments related to certain stock-based awards.
|
Schedule of Accumulated Other Comprehensive Income (Loss) |
The activity in accumulated other comprehensive income (loss) was as follows (in millions): | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2025 | | 2024 | | 2025 | | 2024 | Foreign Currency Translation Gain (Loss), Net of Tax: | | | | | | | | Balance at beginning of period | $ | (1,457) | | | $ | (1,373) | | | $ | (1,586) | | | $ | (1,248) | | Translation adjustment (net of tax effect of $4 and $(3) for the three months ended June 30, 2025 and 2024, respectively, and $3 for each of the six months ended June 30, 2025 and 2024, respectively) | 372 | | | (58) | | | 501 | | | (183) | | | | | | | | | | Balance at end of period | (1,085) | | | (1,431) | | | (1,085) | | | (1,431) | | Unrealized Gain (Loss) on Marketable Securities, Net of Tax: | | | | | | | | Balance at beginning of period | — | | | (3) | | | (1) | | | (2) | | Current period changes in fair value (net of tax effect of $0 and $0) | — | | | — | | | 1 | | | (1) | | | | | | | | | | Balance at end of period | — | | | (3) | | | — | | | (3) | | Unrealized Gain (Loss) on Cash Flow Hedges, Net of Tax: | | | | | | | | Balance at beginning of period | (48) | | | (3) | | | 91 | | | (76) | | Current period changes in fair value (net of tax effect of $(91) and $11 for the three months ended June 30, 2025 and 2024, respectively, and $(121) and $44 for the six months ended June 30, 2025 and 2024, respectively) | (288) | | | 38 | | | (384) | | | 141 | | Reclassification to earnings (net of tax effect of $(1) and $(10) for the three months ended June 30, 2025 and 2024, respectively, and $(14) and $(20) for the six months ended June 30, 2025 and 2024, respectively ) | (1) | | | (35) | | | (44) | | | (65) | | Balance at end of period | (337) | | | — | | | (337) | | | — | | Unrecognized Pension and Postretirement Benefit Costs, Net of Tax: | | | | | | | | Balance at beginning of period | (2,783) | | | (2,402) | | | (2,813) | | | (2,432) | | | | | | | | | | Reclassification to earnings (net of tax effect of $10 and $10 for the three months ended June 30, 2025 and 2024, respectively, and $19 and $18 for the six months ended June 30, 2025 and 2024, respectively) | 30 | | | 29 | | | 60 | | | 59 | | Balance at end of period | (2,753) | | | (2,373) | | | (2,753) | | | (2,373) | | Accumulated other comprehensive income (loss) at end of period | $ | (4,175) | | | $ | (3,807) | | | $ | (4,175) | | | $ | (3,807) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains (Losses) Reclassified from AOCI |
Detail of the gains (losses) reclassified from accumulated other comprehensive income (loss) to the statements of consolidated income is as follows (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | Affected Line Item in | | 2025 | | 2024 | | 2025 | | 2024 | | the Income Statement | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Unrealized Gain (Loss) on Cash Flow Hedges: | | | | | | | | | | Interest rate contracts | $ | (2) | | | $ | (2) | | | $ | (3) | | | $ | (3) | | | Interest expense | Foreign currency exchange contracts | 4 | | | 47 | | | 61 | | | 88 | | | Revenue | | | | | | | | | | | Income tax (expense) benefit | (1) | | | (10) | | | (14) | | | (20) | | | Income tax expense | Impact on net income | 1 | | | 35 | | | 44 | | | 65 | | | Net income | Unrecognized Pension and Postretirement Benefit Costs: | | | | | | | | | | Prior service costs | (40) | | | (39) | | | (79) | | | (77) | | | Investment income and other | | | | | | | | | | | | | | | | | | | | | Income tax (expense) benefit | 10 | | | 10 | | | 19 | | | 18 | | | Income tax expense | Impact on net income | (30) | | | (29) | | | (60) | | | (59) | | | Net income | Total amount reclassified for the period | $ | (29) | | | $ | 6 | | | $ | (16) | | | $ | 6 | | | Net income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|