XML 72 R7.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Changes in Equity and Redeemable Non-Controlling Interest - USD ($)
$ 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 Dec. 31, 2022   634,000,000          
Beginning balance at Dec. 31, 2022 $ 22,761 $ 6 $ (6,225) $ 14,313 $ 14,943 $ (331) $ 55
Treasury stock, shares beginning (in shares) at Dec. 31, 2022     (75,000,000)        
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Other comprehensive income 37         37  
Stock-based compensation $ 293     293      
Exercise of common stock options (in shares) 508,000 1,000,000          
Exercise of common stock options $ 30     30      
Issuance of restricted stock (in shares)   2,000,000          
Shares withheld for taxes on employee equity awards (in shares) 1,000,000   (1,000,000)        
Shares withheld for taxes on employee equity awards $ (79)   $ (79)        
Issuance under the employee stock purchase plan (in shares)   1,000,000          
Issuance under the employee stock purchase plan 43     43      
Stock consideration issued for acquisition (in shares)   11,000,000          
Stock consideration issued for acquisition 1,274     1,274      
Contribution from equity partners 9           9
Distributions of profits (65)           (65)
Dividends paid to stockholders (955)       (955)    
Net income attributable to non-controlling interests 0       (70)   70
Net income $ 2,438       2,438    
Repurchases of common stock (in shares) 0            
Common stock, shares ending (in shares) at Dec. 31, 2023   649,000,000          
Treasury stock, shares ending (in shares) at Dec. 31, 2023     (76,000,000)        
Ending balance at Dec. 31, 2023 $ 25,786 $ 6 $ (6,304) 15,953 16,356 (294) 69
Redeemable non-controlling interest, beginning balance at Dec. 31, 2022 0            
Redeemable non-controlling interest, ending balance at Dec. 31, 2023 0            
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Other comprehensive income (44)         (44)  
Stock-based compensation $ 251     251      
Exercise of common stock options (in shares) 561,000 1,000,000          
Exercise of common stock options $ 34     34      
Issuance of restricted stock (in shares)   1,000,000          
Issuance of restricted stock $ 1 $ 1          
Shares withheld for taxes on employee equity awards (in shares) 1,000,000   (1,000,000)        
Shares withheld for taxes on employee equity awards $ (81)   $ (81)        
Issuance under the employee stock purchase plan (in shares)   0          
Issuance under the employee stock purchase plan 54     54      
Distributions of profits (66)           (66)
Dividends paid to stockholders (1,039)       (1,039)    
Net income attributable to non-controlling interests 0       (48)   48
Net income $ 2,802       2,802    
Repurchases of common stock (in shares) 0            
Common stock, shares ending (in shares) at Dec. 31, 2024 574,000,000 651,000,000          
Treasury stock, shares ending (in shares) at Dec. 31, 2024 (77,000,000)   (77,000,000)        
Ending balance at Dec. 31, 2024 $ 27,698 $ 7 $ (6,385) 16,292 18,071 (338) 51
Increase (Decrease) in Temporary Equity [Roll Forward]              
Acquisition of redeemable non-controlling interest 22            
Redeemable non-controlling interest, ending balance at Dec. 31, 2024 22            
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Other comprehensive income 114         114  
Stock-based compensation $ 264     264      
Exercise of common stock options (in shares) 387,000 0          
Exercise of common stock options $ 26     26      
Issuance of restricted stock (in shares)   2,000,000          
Issuance of restricted stock $ 0 $ 0          
Shares withheld for taxes on employee equity awards (in shares) 1,000,000   (1,000,000)        
Shares withheld for taxes on employee equity awards $ (103)   $ (103)        
Issuance under the employee stock purchase plan 61     61      
Contribution from equity partners 11           11
Distributions of profits (63)           (63)
Dividends paid to stockholders (1,105)       (1,105)    
Net income attributable to non-controlling interests 0       (55)   55
Net income $ 3,370       3,370    
Repurchases of common stock (in shares) (7,700,000)   (8,000,000)        
Repurchases of common stock $ (1,304)   $ (1,304)        
Common stock, shares ending (in shares) at Dec. 31, 2025 567,000,000 653,000,000          
Treasury stock, shares ending (in shares) at Dec. 31, 2025 (86,000,000)   (86,000,000)        
Ending balance at Dec. 31, 2025 $ 28,969 $ 7 $ (7,792) $ 16,643 $ 20,281 $ (224) $ 54
Redeemable non-controlling interest, ending balance at Dec. 31, 2025 $ 22