XML 22 R8.htm IDEA: XBRL DOCUMENT v3.25.3
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY - USD ($)
$ in Millions
Total
Class B common stock
Common stock
Common stock
Class B common stock
Additional paid-in capital
Treasury stock - Common and Class B
Retained earnings (deficit)
Accumulated other comprehensive income (loss)
Non-redeemable non-controlling interest
Beginning balance (in shares) at Dec. 31, 2023     282,148,576 12,799,999          
Beginning balance at Dec. 31, 2023 $ 2,786   $ 0 $ 0 $ 15,398 $ (13,023) $ (632) $ (209) $ 1,252
Treasury stock, beginning balance (in shares) at Dec. 31, 2023           157,902,985      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income 923           935   (12)
Other comprehensive income (loss), net of taxes 16             15 1
Proceeds from exercise of equity instruments and employee stock purchase plans (in shares)     4,288,407            
Proceeds from exercise of equity instruments and employee stock purchase plans 77       77        
Withholding taxes for stock options (2)       (2)        
Treasury stock activity related to vesting of equity instruments (in shares)           1,294,581      
Treasury stock activity related to vesting of equity instruments (162)         $ (162)      
Common stock repurchases (in shares)           11,199,638      
Common stock repurchases (1,479)         $ (1,479)      
Other changes in ownership of non-controlling interests 4       1       3
Stock-based compensation expense 416       416        
Other (13)         (13)      
Ending balance (in shares) at Sep. 30, 2024     286,436,983 12,799,999          
Ending balance at Sep. 30, 2024 2,566   $ 0 $ 0 15,890 $ (14,677) 303 (194) 1,244
Treasury stock, ending balance (in shares) at Sep. 30, 2024           170,397,204      
Beginning balance (in shares) at Jun. 30, 2024     284,861,071 12,799,999          
Beginning balance at Jun. 30, 2024 2,126   $ 0 $ 0 15,697 $ (14,204) (381) (223) 1,237
Treasury stock, beginning balance (in shares) at Jun. 30, 2024           166,856,537      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income 684           684    
Other comprehensive income (loss), net of taxes 33             29 4
Proceeds from exercise of equity instruments and employee stock purchase plans (in shares)     1,575,912            
Proceeds from exercise of equity instruments and employee stock purchase plans 29       29        
Treasury stock activity related to vesting of equity instruments (in shares)           475,109      
Treasury stock activity related to vesting of equity instruments (62)         $ (62)      
Common stock repurchases (in shares)           3,065,558      
Common stock repurchases (407)         $ (407)      
Other changes in ownership of non-controlling interests 2       (1)       3
Stock-based compensation expense 165       165        
Other (4)         (4)      
Ending balance (in shares) at Sep. 30, 2024     286,436,983 12,799,999          
Ending balance at Sep. 30, 2024 $ 2,566   $ 0 $ 0 15,890 $ (14,677) 303 (194) 1,244
Treasury stock, ending balance (in shares) at Sep. 30, 2024           170,397,204      
Beginning balance (in shares) at Dec. 31, 2024 123,271,000 5,523,000 287,508,795 12,799,999          
Beginning balance at Dec. 31, 2024 $ 2,799   $ 0 $ 0 16,043 $ (14,856) 602 (232) 1,242
Treasury stock, beginning balance (in shares) at Dec. 31, 2024 171,515,000 7,300,000       171,514,683      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income $ 1,089           1,089    
Other comprehensive income (loss), net of taxes 48             38 10
Payment of dividends to stockholders (declared at $0.40 per share and $0.80 per share) (151)           (151)    
Proceeds from exercise of equity instruments and employee stock purchase plans (in shares)     3,067,945            
Proceeds from exercise of equity instruments and employee stock purchase plans 50       50        
Withholding taxes for stock options (6)       (6)        
Treasury stock activity related to vesting of equity instruments (in shares)           962,393      
Treasury stock activity related to vesting of equity instruments $ (185)         $ (185)      
Common stock repurchases (in shares) 7,900,000         7,861,885      
Common stock repurchases $ (1,408)         $ (1,408)      
Other changes in ownership of non-controlling interests 5       1       4
Stock-based compensation expense 361       361        
Other $ (9)         (9)      
Ending balance (in shares) at Sep. 30, 2025 117,514,000 5,523,000 290,576,740 12,799,999          
Ending balance at Sep. 30, 2025 $ 2,593   $ 0 $ 0 16,449 $ (16,458) 1,540 (194) 1,256
Treasury stock, ending balance (in shares) at Sep. 30, 2025 180,339,000 7,300,000       180,338,961      
Beginning balance (in shares) at Jun. 30, 2025     289,349,500 12,799,999          
Beginning balance at Jun. 30, 2025 $ 2,086   $ 0 $ 0 16,317 $ (15,924) 630 (187) 1,250
Treasury stock, beginning balance (in shares) at Jun. 30, 2025           177,657,257      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income 964           959   5
Other comprehensive income (loss), net of taxes (7)             (7)  
Payment of dividends to stockholders (declared at $0.40 per share and $0.80 per share) (49)           (49)    
Proceeds from exercise of equity instruments and employee stock purchase plans (in shares)     1,227,240            
Proceeds from exercise of equity instruments and employee stock purchase plans 25       25        
Withholding taxes for stock options (6)       (6)        
Treasury stock activity related to vesting of equity instruments (in shares)           386,227      
Treasury stock activity related to vesting of equity instruments (80)         $ (80)      
Common stock repurchases (in shares)           2,295,477      
Common stock repurchases (451)         $ (451)      
Other changes in ownership of non-controlling interests 1               1
Stock-based compensation expense 113       113        
Other $ (3)         (3)      
Ending balance (in shares) at Sep. 30, 2025 117,514,000 5,523,000 290,576,740 12,799,999          
Ending balance at Sep. 30, 2025 $ 2,593   $ 0 $ 0 $ 16,449 $ (16,458) $ 1,540 $ (194) $ 1,256
Treasury stock, ending balance (in shares) at Sep. 30, 2025 180,339,000 7,300,000       180,338,961