XML 57 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Consolidated Statements of Changes in Equity and Redeemable Non-Controlling Interest - USD ($)
shares in Millions
Total
Common Stock
Treasury Stock
Additional Paid-in Capital
Retained Earnings
Accumulated Other Comprehensive Loss
Non- Controlling Interests in Consolidated Subsidiaries
Common stock, shares beginning (in shares) at Sep. 30, 2024   651.0          
Beginning balance at Dec. 31, 2023 $ 25,786,000,000 $ 6,000,000 $ (6,304,000,000) $ 15,953,000,000 $ 16,356,000,000 $ (294,000,000) $ 69,000,000
Treasury stock, shares beginning (in shares) at Dec. 31, 2023     (76.0)        
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Other comprehensive income (loss) 43,000,000         43,000,000  
Stock-based compensation 186,000,000     186,000,000      
Exercise of common stock options (in shares)   1.0          
Exercise of common stock options 33,000,000     33,000,000      
Issuance of restricted stock (in shares)   1.0          
Issuance of restricted stock 1,000,000 $ 1,000,000          
Payments relating to treasury shares (in shares)     (1.0)        
Shares withheld for taxes on employee equity awards (77,000,000)   $ (77,000,000)        
Issuance under the employee stock purchase plan 54,000,000     54,000,000      
Repurchases of common stock 0            
Distributions of profits (66,000,000)           (66,000,000)
Dividends paid to stockholders (780,000,000)       (780,000,000)    
Net income attributable to non-controlling interests (37,000,000)       (37,000,000)   37,000,000
Net income 2,093,000,000       2,093,000,000    
Common stock, shares ending (in shares) at Dec. 31, 2023   649.0          
Ending balance at Sep. 30, 2024 27,273,000,000 $ 7,000,000 $ (6,381,000,000) 16,226,000,000 17,632,000,000 (251,000,000) 40,000,000
Treasury stock, shares ending (in shares) at Sep. 30, 2024     (77.0)        
Common stock, shares beginning (in shares) at Sep. 30, 2024   651.0          
Beginning balance at Jun. 30, 2024 26,744,000,000 $ 7,000,000 $ (6,377,000,000) 16,130,000,000 17,236,000,000 (309,000,000) 57,000,000
Treasury stock, shares beginning (in shares) at Jun. 30, 2024     (77.0)        
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Other comprehensive income (loss) 58,000,000         58,000,000  
Stock-based compensation 61,000,000     61,000,000      
Exercise of common stock options (in shares)   1.0          
Exercise of common stock options 6,000,000     6,000,000      
Shares withheld for taxes on employee equity awards (4,000,000)   $ (4,000,000)        
Issuance under the employee stock purchase plan 29,000,000     29,000,000      
Repurchases of common stock 0            
Distributions of profits (31,000,000)           (31,000,000)
Dividends paid to stockholders (261,000,000)       (261,000,000)    
Net income attributable to non-controlling interests (14,000,000)       (14,000,000)   14,000,000
Net income 671,000,000       671,000,000    
Common stock, shares ending (in shares) at Jun. 30, 2024   650.0          
Ending balance at Sep. 30, 2024 $ 27,273,000,000 $ 7,000,000 $ (6,381,000,000) 16,226,000,000 17,632,000,000 (251,000,000) 40,000,000
Treasury stock, shares ending (in shares) at Sep. 30, 2024     (77.0)        
Common stock, shares beginning (in shares) at Sep. 30, 2025 570.0 653.0          
Beginning balance at Dec. 31, 2024 $ 27,698,000,000 $ 7,000,000 $ (6,385,000,000) 16,292,000,000 18,071,000,000 (338,000,000) 51,000,000
Treasury stock, shares beginning (in shares) at Dec. 31, 2024 (77.0)   (77.0)        
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Other comprehensive income (loss) $ 91,000,000         91,000,000  
Stock-based compensation 190,000,000     190,000,000      
Exercise of common stock options 25,000,000     25,000,000      
Issuance of restricted stock (in shares)   2.0          
Issuance of restricted stock 0            
Payments relating to treasury shares (in shares)     (1.0)        
Shares withheld for taxes on employee equity awards (103,000,000)   $ (103,000,000)        
Issuance under the employee stock purchase plan $ 61,000,000     61,000,000      
Repurchases of common stock (in shares) (5.1)   (5.0)        
Repurchases of common stock $ (900,000,000)   $ (900,000,000)        
Contribution from equity partners 11,000,000           11,000,000
Distributions of profits (63,000,000)           (63,000,000)
Dividends paid to stockholders (831,000,000)       (831,000,000)    
Net income attributable to non-controlling interests (44,000,000)       (44,000,000)   44,000,000
Net income $ 2,508,000,000       2,508,000,000    
Common stock, shares ending (in shares) at Dec. 31, 2024 574.0 651.0          
Ending balance at Sep. 30, 2025 $ 28,687,000,000 $ 7,000,000 $ (7,388,000,000) 16,568,000,000 19,704,000,000 (247,000,000) 43,000,000
Treasury stock, shares ending (in shares) at Sep. 30, 2025 (83.0)   (83.0)        
Redeemable non-controlling interest, beginning balance at Dec. 31, 2024 $ 22,000,000            
Redeemable non-controlling interest, ending balance at Sep. 30, 2025 $ 22,000,000            
Common stock, shares beginning (in shares) at Sep. 30, 2025 570.0 653.0          
Beginning balance at Jun. 30, 2025 $ 28,505,000,000 $ 7,000,000 $ (6,981,000,000) 16,472,000,000 19,164,000,000 (218,000,000) 61,000,000
Treasury stock, shares beginning (in shares) at Jun. 30, 2025     (81.0)        
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Other comprehensive income (loss) (29,000,000)         (29,000,000)  
Stock-based compensation 61,000,000     61,000,000      
Exercise of common stock options 4,000,000     4,000,000      
Shares withheld for taxes on employee equity awards (5,000,000)   $ (5,000,000)        
Issuance under the employee stock purchase plan $ 31,000,000     31,000,000      
Repurchases of common stock (in shares) (2.2)   (2.0)        
Repurchases of common stock $ (402,000,000)   $ (402,000,000)        
Distributions of profits (33,000,000)           (33,000,000)
Dividends paid to stockholders (276,000,000)       (276,000,000)    
Net income attributable to non-controlling interests (15,000,000)       (15,000,000)   15,000,000
Net income 831,000,000       831,000,000    
Common stock, shares ending (in shares) at Jun. 30, 2025   653.0          
Ending balance at Sep. 30, 2025 $ 28,687,000,000 $ 7,000,000 $ (7,388,000,000) $ 16,568,000,000 $ 19,704,000,000 $ (247,000,000) $ 43,000,000
Treasury stock, shares ending (in shares) at Sep. 30, 2025 (83.0)   (83.0)        
Redeemable non-controlling interest, beginning balance at Jun. 30, 2025 $ 22,000,000            
Redeemable non-controlling interest, ending balance at Sep. 30, 2025 $ 22,000,000