XML 28 R9.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Equity - USD ($)
$ in Millions
Total
Mandatory convertible preferred stock
Mandatory convertible preferred stock
Common stock
Additional paid-in capital
Treasury stock
Retained earnings
Accumulated other comprehensive loss
Non- controlling interests
Beginning balance at Dec. 31, 2022 $ (15,848) $ 5,061 $ 9,947 $ (50,814) $ 29,473 $ (9,550) $ 35
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net earnings/(loss) (2,242)         (2,222)   (20)
Other comprehensive income (loss), net of tax (755)           (755)  
Share-based compensation 690     690        
Treasury shares issued for stock options exercised, net 45     (28) 73      
Treasury shares issued for other share-based plans, net (356)     (660) 304      
Treasury shares issued for 401(k) contributions 1,515     627 888      
Subsidiary shares purchased from non-controlling interests (267)     (267)        
Other changes in noncontrolling interests (10)             (10)
Ending balance at Dec. 31, 2023 (17,228) 5,061 10,309 (49,549) 27,251 (10,305) 5
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net earnings/(loss) (11,829)         (11,817)   (12)
Other comprehensive income (loss), net of tax (610)           (610)  
Share-based compensation 407     407        
Mandatory convertible preferred stock issued, net of issuance costs 5,651 6   5,645        
Common stock issued, net of issuance costs 18,181     2,253 15,928      
Treasury shares issued for other share-based plans, net (16)     (145) 129      
Treasury shares issued for 401(k) contributions 1,601     495 1,106      
Cash dividends declared on Mandatory convertible preferred stock (72)         (72)    
Other changes in noncontrolling interests 1             1
Ending balance at Dec. 31, 2024 (3,914) 6 5,061 18,964 (32,386) 15,362 (10,915) (6)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net earnings/(loss) 2,238         2,235   3
Other comprehensive income (loss), net of tax 638           638  
Share-based compensation 426     426        
Treasury shares issued for other share-based plans, net 67     (489) 556      
Treasury shares issued for 401(k) contributions 1,530     559 971      
Treasury shares issued in exchange for shares of Spirit 4,704     1,874 2,830      
Premium on Exchangeable Notes assumed from acquisition of Spirit       109        
Cash dividends declared on Mandatory convertible preferred stock (345)         (345)    
Other changes in noncontrolling interests 4     (2)       6
Ending balance at Dec. 31, 2025 $ 5,457 $ 6 $ 5,061 $ 21,441 $ (28,029) $ 17,252 $ (10,277) $ 3