XML 44 R32.htm IDEA: XBRL DOCUMENT v3.22.2.2
Changes in Equity (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Sep. 30, 2021
Jun. 30, 2021
Mar. 31, 2021
Sep. 30, 2022
Sep. 30, 2021
Balances $ 7,380,587 $ 6,750,260 $ 6,108,757 $ 4,853,938 $ 4,571,583 $ 4,189,612 $ 6,108,757 $ 4,189,612
Dividends declared (60,031) (62,088) (64,344) (51,942) (53,380) (54,917)    
Noncontrolling investors, net (4,743) (630) (21,633) (15,176) (18,879) (9,905)    
Share repurchases (481,676) (517,024) (389,190) (337,616) (393,198)      
Equity-based compensation 7,939 9,712 (2,071) 8,518 8,932 4,273    
Net income 918,475 1,214,652 1,107,354 1,000,159 712,203 438,755 3,240,481 2,151,117
Other comprehensive income, net of tax 2,251 (14,295) 11,387 (21,761) 26,677 3,765 (657) 8,681
Balances 7,762,802 7,380,587 6,750,260 5,436,120 4,853,938 4,571,583 7,762,802 5,436,120
Common Stock                
Balances 649 649 649 648 648 648 649 648
Balances 649 649 649 648 648 648 649 648
Treasury Stock                
Balances (3,566,493) (3,050,497) (2,674,267) (2,006,895) (1,614,866) (1,623,747) (2,674,267) (1,623,747)
Share repurchases (481,676) (517,024) (389,190) (337,616) (393,198)      
Equity-based compensation 1,614 1,028 12,960 34 1,169 8,881    
Balances (4,046,555) (3,566,493) (3,050,497) (2,344,477) (2,006,895) (1,614,866) (4,046,555) (2,344,477)
Additional Paid-In Capital                
Balances 1,213,481 1,204,023 1,218,933 1,210,833 1,202,945 1,207,392 1,218,933 1,207,392
Noncontrolling investors, net   630            
Equity-based compensation 6,466 8,828 (14,910) 8,605 7,888 (4,447)    
Balances 1,219,947 1,213,481 1,204,023 1,219,438 1,210,833 1,202,945 1,219,947 1,219,438
Retained Earnings                
Balances 9,945,710 8,800,883 7,761,417 5,783,184 5,134,398 4,758,969 7,761,417 4,758,969
Dividends declared (60,031) (62,088) (64,344) (51,942) (53,380) (54,917)    
Noncontrolling investors, net   (2,495)   (150)        
Equity-based compensation (141) (144) (121) (121) (125) (161)    
Net income 914,325 1,209,554 1,103,931 990,763 702,291 430,507    
Balances 10,799,863 9,945,710 8,800,883 6,721,734 5,783,184 5,134,398 10,799,863 6,721,734
Accumulated Other Comprehensive Income (Loss)                
Balances (4,999) 9,296 (2,091) 32,344 5,667 1,902 (2,091) 1,902
Other comprehensive income, net of tax 2,251 (14,295) 11,387 (21,761) 26,677 3,765    
Balances (2,748) (4,999) 9,296 10,583 32,344 5,667 (2,748) 10,583
Noncontrolling Interests                
Balances (207,761) (214,094) (195,884) (166,176) (157,209) (155,552) (195,884) (155,552)
Noncontrolling investors, net (4,743) 1,235 (21,633) (15,026) (18,879) (9,905)    
Net income 4,150 5,098 3,423 9,396 9,912 8,248    
Balances (208,354) (207,761) (214,094) (171,806) (166,176) (157,209) (208,354) (171,806)
Redeemable Noncontrolling Interest                
Balances 168,303 227,914 211,414 176,414 163,614 158,614 211,414 158,614
Noncontrolling investors, net   (59,611)            
Noncontrolling investors, net 4,100   16,500 10,400 12,800 5,000    
Balances $ 172,403 $ 168,303 $ 227,914 $ 186,814 $ 176,414 $ 163,614 $ 172,403 $ 186,814