XML 54 R43.htm IDEA: XBRL DOCUMENT v3.26.1
Business Segment Information (Tables)
9 Months Ended
Jun. 30, 2026
Segment Reporting [Abstract]  
Segment Reporting
Summary by Business Segment
AmericasAsiaEuropeMiddle East and IndiaCorporate and otherTotal
Three Months Ended 30 June 2026
Sales(A)
$1,321.4 $886.0 $815.7 $34.8 $103.1 $3,161.0 
Cost of sales(873.7)(599.0)(520.5)(22.0)(109.8)(2,125.0)
Selling and administrative expense(54.7)(33.2)(65.9)(5.3)(60.0)(219.1)
Other segment items(B)
2.4 2.6 1.4 0.5 (13.5)(6.6)
Operating income (loss)(C)
395.4 256.4 230.7 8.0 (80.2)810.3 
Other segment information:
Depreciation and amortization181.4 117.2 72.2 5.8 8.8 385.4 
Equity affiliates' income56.2 12.9 32.6 101.1 2.4 205.2 
Three Months Ended 30 June 2025
Sales(A)
$1,261.0 $810.0 $770.5 $38.3 $142.9 $3,022.7 
Cost of sales(840.3)(567.9)(480.3)(26.0)(125.6)(2,040.1)
Selling and administrative expense(52.0)(29.0)(65.6)(5.2)(70.8)(222.6)
Other segment items(B)
5.4 3.7 0.6 1.0 (29.6)(18.9)
Operating income (loss)(C)
374.1 216.8 225.2 8.1 (83.1)741.1 
Other segment information:
Depreciation and amortization192.4 126.7 64.9 6.8 10.2 401.0 
Equity affiliates' income37.8 9.5 29.7 86.0 4.6 167.6 
Nine Months Ended 30 June 2026
Sales(A)
$4,047.0 $2,550.1 $2,386.7 $94.3 $357.2 $9,435.3 
Cost of sales(2,719.8)(1,733.8)(1,521.1)(63.4)(378.8)(6,416.9)
Selling and administrative expense(163.7)(94.2)(202.6)(14.9)(199.6)(675.0)
Other segment items(B)
9.6 6.6 2.8 2.4 (45.3)(23.9)
Operating income (loss)(C)
1,173.1 728.7 665.8 18.4 (266.5)2,319.5 
Other segment information:
Depreciation and amortization525.0 346.7 214.5 18.0 26.9 1,131.1 
Equity affiliates' income163.7 38.4 87.9 264.8 2.0 556.8 
Expenditures for long-lived assets1,410.6 313.9 563.5 984.1 82.4 3,354.5 
Nine Months Ended 30 June 2025
Sales(A)
$3,835.8 $2,401.2 $2,195.1 $103.9 $334.4 $8,870.4 
Cost of sales(2,568.9)(1,694.4)(1,403.7)(84.0)(359.5)(6,110.5)
Selling and administrative expense(156.2)(90.5)(186.7)(19.3)(234.3)(687.0)
Other segment items(B)
17.3 8.3 2.5 4.0 (59.1)(27.0)
Operating income (loss)(C)
1,128.0 624.6 607.2 4.6 (318.5)2,045.9 
Other segment information:
Depreciation and amortization544.2 381.4 176.2 19.7 29.9 1,151.4 
Equity affiliates' income(D)
104.1 30.3 75.6 249.2 11.3 470.5 
Expenditures for long-lived assets2,110.8 296.2 728.1 2,285.1 84.7 5,504.9 
As of 30 June 2026
Investment in net assets of and advances to equity affiliates$626.5 $350.0 $669.3 $3,813.1 $118.5 $5,577.4 
Total assets10,408.3 6,869.5 7,170.2 11,887.2 4,110.4 40,445.6 
As of 30 September 2025
Investment in net assets of and advances to equity affiliates$555.2 $331.3 $649.9 $3,713.2 $116.5 $5,366.1 
Total assets12,058.7 6,712.2 6,916.8 10,919.4 4,452.4 41,059.5 
(A)Sales relate to external customers only. All intersegment sales are eliminated in consolidation.
(B)For the regional segments, other segment items primarily include impacts from transactions not directly related to our principal earnings activities, such as technology and royalty income and gains and losses on asset sales. For the Corporate and other segment, other segment items primarily include research and development expense and the net impact of gains and losses on foreign currency transactions.
(C)Operating income (loss) for our reportable segments does not include gains or losses that management does not consider to be indicative of underlying business performance, such as charges related to business and asset actions. Refer below for a reconciliation of total segment operating income to consolidated results.
(D)Segment equity affiliates’ income for the nine months ended 30 June 2025 excludes a $6.8 impairment charge related to a joint venture in China, which was recorded as part of our business and asset actions during the second quarter of fiscal year 2025. As a result, total segment equity affiliates’ income does not reconcile to equity affiliates’ income for the total company as reported on the consolidated income statement for the nine months ended 30 June 2025.
Reconciliation of Segments to Consolidated Operating Income
The table below reconciles total segment operating income to income (loss) before taxes as reflected on our consolidated income statements:
Three Months EndedNine Months Ended
30 June30 June
2026202520262025
Total Segment Operating Income$810.3 $741.1 $2,319.5 $2,045.9 
Business and asset actions(2,907.4)(24.1)(2,929.4)(2,952.0)
Shareholder activism-related costs— (25.0)— (86.3)
Gain on sale of business— 67.3 — 67.3 
Gain on sale of other assets(A)
— 31.3 — 31.3 
Consolidated Operating Income (Loss)($2,097.1)$790.6 ($609.9)($893.8)
Equity affiliates' income205.2 167.6 556.8 463.7 
Interest expense49.4 61.4 153.4 146.2 
Other non-operating income (expense), net3.6 (6.0)3.1 14.3 
Income (Loss) From Continuing Operations Before Taxes($1,937.7)$890.8 ($203.4)($562.0)
(A) Reflected on the consolidated income statements within “Other income (expense), net".