| 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 nine months ended September 30, 2026 and 2025 (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
2026 |
|
2025 |
|
2026 |
|
2025 |
| Class A Common Stock: |
|
|
|
|
|
|
|
| Balance at beginning of period |
$ |
1 |
|
|
$ |
2 |
|
|
$ |
1 |
|
|
$ |
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class A shares issued at end of period |
$ |
1 |
|
|
$ |
2 |
|
|
$ |
1 |
|
|
$ |
2 |
|
| Class B Common Stock: |
|
|
|
|
|
|
|
| Balance at beginning of period |
$ |
8 |
|
|
$ |
7 |
|
|
$ |
8 |
|
|
$ |
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class B shares issued at end of period |
$ |
8 |
|
|
$ |
7 |
|
|
$ |
8 |
|
|
$ |
7 |
|
| Additional Paid-In Capital: |
|
|
|
|
|
|
|
| Balance at beginning of period |
$ |
482 |
|
|
$ |
84 |
|
|
$ |
275 |
|
|
$ |
136 |
|
| Stock award plans |
36 |
|
|
22 |
|
|
105 |
|
|
57 |
|
Common stock purchases(1)
|
— |
|
|
— |
|
|
— |
|
|
(262) |
|
| Common stock issuances |
64 |
|
|
71 |
|
|
202 |
|
|
254 |
|
Other |
3 |
|
|
1 |
|
|
3 |
|
|
(7) |
|
| Balance at end of period |
$ |
585 |
|
|
$ |
178 |
|
|
$ |
585 |
|
|
$ |
178 |
|
| Retained Earnings: |
|
|
|
|
|
|
|
| Balance at beginning of period |
$ |
18,830 |
|
|
$ |
19,832 |
|
|
$ |
20,151 |
|
|
$ |
20,882 |
|
Net income |
1,163 |
|
|
1,311 |
|
|
2,631 |
|
|
3,781 |
|
Dividends ($1.64 per share for both the three months ended September 30, 2026 and 2025 and $4.92 per share for both the nine months ended September 30, 2026 and 2025(2)
|
(1,395) |
|
|
(1,390) |
|
|
(4,184) |
|
|
(4,172) |
|
Common stock purchases(1)
|
— |
|
|
— |
|
|
— |
|
|
(738) |
|
|
|
|
|
|
|
|
|
| Balance at end of period |
$ |
18,598 |
|
|
$ |
19,753 |
|
|
$ |
18,598 |
|
|
$ |
19,753 |
|
Noncontrolling Interests: |
|
|
|
|
|
|
|
| Balance at beginning of period |
$ |
32 |
|
|
$ |
27 |
|
|
$ |
28 |
|
|
$ |
25 |
|
| Change in non-controlling interest |
— |
|
|
(2) |
|
|
4 |
|
|
— |
|
| Balance at end of period |
$ |
32 |
|
|
$ |
25 |
|
|
$ |
32 |
|
|
$ |
25 |
|
(1) In the nine months ended September 30, 2025 we repurchased 8.6 million shares of class B common stock for $1.0 billion under our 2023 share repurchase authorization. No shares were repurchased during the nine months ended September 30, 2026.
(2) The dividend per share amount is the same for both class A and class B common stock. Dividends include $39 and $42 million for the three months ended September 30, 2026 and 2025, respectively, and $120 and $127 million for the nine months ended September 30, 2026 and 2025, respectively, that were settled in shares of class A common stock.
|
| Schedule of Accumulated Other Comprehensive Income (Loss) |
The activity in accumulated other comprehensive income (loss) ("AOCI") was as follows (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
2026 |
|
2025 |
|
2026 |
|
2025 |
Foreign Currency Translation Loss, Net of Tax: |
|
|
|
|
|
|
|
| Balance at beginning of period |
$ |
(1,284) |
|
|
$ |
(1,085) |
|
|
$ |
(1,058) |
|
|
$ |
(1,586) |
|
Translation adjustment (net of tax effect of $0 and $(3) for the three months ended September 30, 2026 and 2025, respectively, and $(10) and $0 for the nine months ended September 30, 2026 and 2025, respectively) |
(3) |
|
|
(46) |
|
|
(229) |
|
|
455 |
|
|
|
|
|
|
|
|
|
| Balance at end of period |
(1,287) |
|
|
(1,131) |
|
|
(1,287) |
|
|
(1,131) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized (Loss) Gain on Cash Flow Hedges, Net of Tax: |
|
|
|
|
|
|
|
| Balance at beginning of period |
(129) |
|
|
(337) |
|
|
(253) |
|
|
91 |
|
Current period changes in fair value (net of tax effect of $9 and $19 for the three months ended September 30, 2026 and 2025, respectively, and $37 and $(102) for the nine months ended September 30, 2026 and 2025, respectively) |
25 |
|
|
61 |
|
|
116 |
|
|
(323) |
|
Reclassification to earnings (net of tax effect of $2 and $5 for the three months ended September 30, 2026 and 2025, respectively, and $12 and $(9) for the nine months ended September 30, 2026 and 2025, respectively) |
5 |
|
|
14 |
|
|
38 |
|
|
(30) |
|
| Balance at end of period |
(99) |
|
|
(262) |
|
|
(99) |
|
|
(262) |
|
| Unrecognized Pension and Postretirement Benefit Costs, Net of Tax: |
|
|
|
|
|
|
|
| Balance at beginning of period |
(2,841) |
|
|
(2,753) |
|
|
(2,897) |
|
|
(2,813) |
|
|
|
|
|
|
|
|
|
Reclassification to earnings (net of tax effect of $8 and $9 for the three months ended September 30, 2026 and 2025, respectively, and $26 and $28 for the nine months ended September 30, 2026 and 2025, respectively) |
29 |
|
|
30 |
|
|
85 |
|
|
90 |
|
| Balance at end of period |
(2,812) |
|
|
(2,723) |
|
|
(2,812) |
|
|
(2,723) |
|
Other activity: |
|
|
|
|
|
|
|
| Balance at beginning of period |
— |
|
|
— |
|
|
— |
|
|
(1) |
|
Current period other activity |
— |
|
|
(1) |
|
|
— |
|
|
— |
|
Accumulated other comprehensive loss at end of period |
$ |
(4,198) |
|
|
$ |
(4,117) |
|
|
$ |
(4,198) |
|
|
$ |
(4,117) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|