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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|