XML 18 R7.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY - USD ($)
shares in Millions, $ in Millions
Total
Common Stock
Additional Paid-in Capital
Treasury Stock
Retained Earnings
Accumulated Other Comprehensive Loss
Non-controlling Interest
Beginning balance (in shares) at Dec. 31, 2023   226.9          
Beginning balance at Dec. 31, 2023 $ 10,524 $ 2 $ 7,977 $ (2,171) $ 5,269 $ (590) $ 37
Beginning balance (in shares) at Dec. 31, 2023       (49.1)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Cash dividends (36)       (36)    
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax (in shares)       0.3      
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax (20)   (22) $ 2      
Stock based compensation 12   12        
Net income 277       272   5
Other comprehensive income (loss), net of tax (77)         (77)  
Stock repurchase (in shares)       (1.3)      
Stock repurchase (176)     $ (176)      
Ending balance (in shares) at Mar. 31, 2024   226.9          
Ending balance at Mar. 31, 2024 10,504 $ 2 7,967 $ (2,345) 5,505 (667) 42
Ending balance (in shares) at Mar. 31, 2024       (50.1)      
Beginning balance (in shares) at Dec. 31, 2023   226.9          
Beginning balance at Dec. 31, 2023 10,524 $ 2 7,977 $ (2,171) 5,269 (590) 37
Beginning balance (in shares) at Dec. 31, 2023       (49.1)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 854            
Other comprehensive income (loss), net of tax (17)            
Ending balance (in shares) at Sep. 30, 2024   226.9          
Ending balance at Sep. 30, 2024 10,291 $ 2 7,999 $ (3,151) 6,007 (607) 41
Ending balance (in shares) at Sep. 30, 2024       (55.0)      
Beginning balance (in shares) at Mar. 31, 2024   226.9          
Beginning balance at Mar. 31, 2024 10,504 $ 2 7,967 $ (2,345) 5,505 (667) 42
Beginning balance (in shares) at Mar. 31, 2024       (50.1)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Cash dividends (35)       (35)    
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax (in shares)       0.1      
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax 2     $ 2      
Stock based compensation 14   14        
Net income 291       289   2
Other comprehensive income (loss), net of tax (53)         (53)  
Distribution to noncontrolling interest (1)           (1)
Stock repurchase (in shares)       (1.3)      
Stock repurchase (202)     $ (202)      
Ending balance (in shares) at Jun. 30, 2024   226.9          
Ending balance at Jun. 30, 2024 10,520 $ 2 7,981 $ (2,545) 5,759 (720) 43
Ending balance (in shares) at Jun. 30, 2024       (51.3)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Cash dividends (35)       (35)    
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax (1)     $ (1)      
Stock based compensation 18   18        
Net income 286       283   3
Other comprehensive income (loss), net of tax 113         113  
Distribution to noncontrolling interest (5)            
Stock repurchase (in shares)       (3.7)      
Stock repurchase (605)     $ (605)      
Ending balance (in shares) at Sep. 30, 2024   226.9          
Ending balance at Sep. 30, 2024 $ 10,291 $ 2 7,999 $ (3,151) 6,007 (607) 41
Ending balance (in shares) at Sep. 30, 2024       (55.0)      
Beginning balance (in shares) at Dec. 31, 2024 226.9 226.9          
Beginning balance at Dec. 31, 2024 $ 10,133 $ 2 8,023 $ (3,273) 6,185 (846) 42
Beginning balance (in shares) at Dec. 31, 2024 (55.6)     (55.6)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Cash dividends $ (43)       (43)    
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax (in shares)       0.3      
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax (34)   (31) $ (3)      
Stock based compensation 17   17        
Net income 327       322   5
Other comprehensive income (loss), net of tax 113         113  
Distribution to noncontrolling interest (1)           (1)
Stock repurchase (in shares)       (0.5)      
Stock repurchase $ (98)     $ (98)      
Treasury stock retirement (in shares) 55.0 55.0   55.0      
Treasury stock retirement $ 0 $ (1)   $ 3,305 (3,304)    
Ending balance (in shares) at Mar. 31, 2025   171.9          
Ending balance at Mar. 31, 2025 $ 10,414 $ 1 8,009 $ (69) 3,160 (733) 46
Ending balance (in shares) at Mar. 31, 2025       (0.8)      
Beginning balance (in shares) at Dec. 31, 2024 226.9 226.9          
Beginning balance at Dec. 31, 2024 $ 10,133 $ 2 8,023 $ (3,273) 6,185 (846) 42
Beginning balance (in shares) at Dec. 31, 2024 (55.6)     (55.6)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income $ 979            
Other comprehensive income (loss), net of tax $ 242            
Ending balance (in shares) at Sep. 30, 2025 171.9 171.9          
Ending balance at Sep. 30, 2025 $ 11,095 $ 1 8,047 $ (115) 3,719 (604) 47
Ending balance (in shares) at Sep. 30, 2025 (1.0)     (1.0)      
Beginning balance (in shares) at Mar. 31, 2025   171.9          
Beginning balance at Mar. 31, 2025 $ 10,414 $ 1 8,009 $ (69) 3,160 (733) 46
Beginning balance (in shares) at Mar. 31, 2025       (0.8)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Cash dividends (44)       (44)    
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax 0   (3) $ 3      
Stock based compensation 19   19        
Net income 339       336   3
Other comprehensive income (loss), net of tax 172         172  
Distribution to noncontrolling interest (5)           (5)
Stock repurchase (in shares)       (0.2)      
Stock repurchase (50)     $ (50)      
Ending balance (in shares) at Jun. 30, 2025   171.9          
Ending balance at Jun. 30, 2025 10,845 $ 1 8,025 $ (116) 3,452 (561) 44
Ending balance (in shares) at Jun. 30, 2025       (1.0)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Cash dividends (43)       (43)    
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax 1     $ 1      
Stock based compensation 22   22        
Net income 313       310   3
Other comprehensive income (loss), net of tax $ (43)         (43)  
Ending balance (in shares) at Sep. 30, 2025 171.9 171.9          
Ending balance at Sep. 30, 2025 $ 11,095 $ 1 $ 8,047 $ (115) $ 3,719 $ (604) $ 47
Ending balance (in shares) at Sep. 30, 2025 (1.0)     (1.0)