| 12/31/2025
| 12/31/2024
| 12/31/2023
| 12/31/2022
| 12/31/2021
| 12/31/2020
| 12/31/2019
|
|
ASSETS |
|
Current Assets |
|
Cash, cash equivalents, and short-term investments | | 394 | 574 | 689 | 673 | 611 | 331 |
|
Cash and cash equivalent | | 394 | 574 | 689 | 673 | 611 | 331 |
|
Receivables | | 843 | 922 | 797 | 786 | 432 | 461 |
|
Inventory, net of allowances, customer advances and progress billings | | 1,228 | 1,274 | 1,337 | 1,107 | 690 | 678 |
|
Inventory | | 1,228 | 1,274 | 1,337 | 1,107 | 690 | 678 |
|
Derivative instruments and hedges, assets | | 1 | 15 | 14 | | | |
|
Disposal group, including discontinued operation | | 20 | 369 | | | | |
|
Asset, held-for-sale, not part of disposal group | | | | 10 | 13 | 9 | |
|
Other undisclosed current assets | | 267 | 230 | 154 | 145 | 109 | 137 |
|
Total current assets: | | 2,751 | 3,384 | 3,001 | 2,723 | 1,851 | 1,608 |
|
Noncurrent Assets |
|
Finance lease, right-of-use asset, after accumulated amortization | | 45 | 44 | 47 | | | |
|
Operating lease, right-of-use asset | | 141 | 173 | 111 | 112 | 73 | 71 |
|
Property, plant, and equipment, after accumulated depreciation, depletion, and amortization | | | | | | | 605 |
|
Intangible asset, including goodwill, after accumulated amortization | | 10,123 | 10,637 | 6,249 | 6,468 | 2,049 | 2,069 |
|
Goodwill | | 6,459 | 6,553 | 4,019 | 4,039 | 1,518 | 1,501 |
|
Intangible asset, excluding goodwill, after accumulated amortization | | 3,665 | 4,083 | 2,230 | 2,429 | 530 | 567 |
|
Derivative instruments and hedges | | 6 | 6 | 9 | | | |
|
Regulated entity, other noncurrent assets | | 42 | 54 | 5 | 4 | 3 | |
|
Disposal group, including discontinued operation, noncurrent assets | | | 94 | | | | |
|
Deferred income tax assets | | 30 | 34 | 44 | 36 | 44 | 58 |
|
Other noncurrent assets | | 67 | 69 | 58 | 34 | 16 | 20 |
|
Other undisclosed noncurrent assets | | 829 | 938 | 746 | 905 | 552 | |
|
Total noncurrent assets: | | 11,282 | 12,047 | 7,268 | 7,559 | 2,738 | 2,823 |
|
TOTAL ASSETS: | | 14,034 | 15,431 | 10,269 | 10,282 | 4,589 | 4,431 |
|
LIABILITIES AND EQUITY |
|
Liabilities |
|
Current Liabilities |
|
Accounts payable and accrued liabilities | | 1,175 | 1,182 | 942 | 1,063 | 569 | 535 |
|
Interest and dividends payable | ✕ | ✕ | ✕ | ✕ | 22 | 12 | 12 |
|
Employee-related liabilities | ✕ | ✕ | ✕ | ✕ | 144 | 77 | 67 |
|
Accounts payable | | 543 | 549 | 498 | 644 | 360 | 337 |
|
Accrued liabilities | | 632 | 632 | 444 | 253 | 121 | 118 |
|
Debt | | 5 | 4 | 34 | 5 | 231 | 22 |
|
Derivative instruments and hedges, liabilities | | 18 | 8 | 15 | | | 3 |
|
Other undisclosed current liabilities | | 18 | 133 | 11 | 27 | 22 | |
|
Total current liabilities: | | 1,216 | 1,326 | 1,002 | 1,095 | 822 | 561 |
|
Noncurrent Liabilities |
|
Long-term debt and lease obligation | | 5,453 | 6,377 | 1,990 | 2,003 | 896 | 1,188 |
|
Long-term debt, excluding current maturities | | 5,453 | 6,377 | 1,990 | 1,914 | 840 | 1,137 |
|
Liabilities, other than long-term debt | | 1,098 | 1,363 | 854 | 833 | 295 | 302 |
|
Deferred income tax liabilities | | 816 | 1,013 | 592 | 652 | 172 | 172 |
|
Liability, pension and other postretirement and postemployment benefits | | 110 | 120 | 98 | 112 | 70 | 81 |
|
Disposal group, including discontinued operation, liabilities | | | 20 | | | | |
|
Other liabilities | | 59 | 77 | 77 | 69 | 53 | 48 |
|
Operating lease, liability | | 114 | 132 | 88 | 90 | 55 | 51 |
|
Derivative instruments and hedges, liabilities | | | | | | | 1 |
|
Total noncurrent liabilities: | | 6,551 | 7,740 | 2,844 | 2,836 | 1,190 | 1,490 |
|
Total liabilities: | | 7,767 | 9,066 | 3,846 | 3,932 | 2,012 | 2,050 |
|
Equity |
|
Equity, attributable to parent | | 6,260 | 6,344 | 6,388 | 6,312 | 2,544 | 2,351 |
|
Common stock | | 1 | 1 | 1 | 1 | 0 | 0 |
|
Additional paid in capital | | 4,658 | 4,646 | 4,610 | 4,652 | 697 | 702 |
|
Accumulated other comprehensive loss | | (443) | (282) | (352) | (195) | (163) | (238) |
|
Retained earnings | | 2,044 | 1,980 | 2,130 | 1,855 | 2,011 | 1,887 |
|
Equity, attributable to noncontrolling interest | | 7 | 21 | 34 | 38 | 33 | 29 |
|
Total equity: | | 6,267 | 6,365 | 6,423 | 6,350 | 2,577 | 2,380 |
|
TOTAL LIABILITIES AND EQUITY: | | 14,034 | 15,431 | 10,269 | 10,282 | 4,589 | 4,431 |