XML 18 R7.htm IDEA: XBRL DOCUMENT v3.25.3
CONSOLIDATED STATEMENTS OF CHANGES IN TOTAL SHAREHOLDERS’ EQUITY (Unaudited) - USD ($)
$ in Millions
Total
Class A common stock
Total equity of the Company’s shareholders
Common Stock
Class A common stock
Additional paid-in capital
Accumulated deficit
Accumulated other comprehensive loss
Treasury Shares
Equity attributable to non-controlling interest in subsidiaries
Beginning balance (in shares) at Dec. 31, 2023       467,092,817          
Treasury shares, beginning balance (in shares) at Dec. 31, 2023               0  
Beginning balance at Dec. 31, 2023 $ 1,212   $ 1,208 $ 0 $ 2,748 $ (1,437) $ (103) $ 0 $ 4
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Equity-based compensation 18   18   18        
Shares issued, net, on vesting of / exercise of equity awards and pursuant to ESPP (see note 11) (in shares)       8,732,539          
Shares issued, net, on vesting of / exercise of equity awards and pursuant to ESPP (see note 12) 4   4   4        
Shares withheld for taxes in relation to vesting of / exercise of equity awards (see note 11) (in shares)       (3,208,148)          
Shares withheld for taxes in relation to vesting of / exercise of equity awards (see note 12) (19)   (19)   (19)        
Dividend distribution to non-controlling interest in subsidiaries (1)               (1)
Net income (loss) (19)   (19)     (19)      
Other comprehensive income (loss), net of tax (21)   (21)       (21)    
Ending balance (in shares) at Mar. 31, 2024       472,617,208          
Treasury shares, ending balance (in shares) at Mar. 31, 2024               0  
Ending balance at Mar. 31, 2024 1,174   1,171 $ 0 2,751 (1,456) (124) $ 0 3
Beginning balance (in shares) at Dec. 31, 2023       467,092,817          
Treasury shares, beginning balance (in shares) at Dec. 31, 2023               0  
Beginning balance at Dec. 31, 2023 1,212   1,208 $ 0 2,748 (1,437) (103) $ 0 4
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income (loss) (120)                
Other comprehensive income (loss), net of tax 9                
Ending balance (in shares) at Sep. 30, 2024       477,996,198          
Treasury shares, ending balance (in shares) at Sep. 30, 2024               8,000,000  
Ending balance at Sep. 30, 2024 1,106   1,101 $ 0 2,809 (1,559) (94) $ (55) 5
Beginning balance (in shares) at Mar. 31, 2024       472,617,208          
Treasury shares, beginning balance (in shares) at Mar. 31, 2024               0  
Beginning balance at Mar. 31, 2024 1,174   1,171 $ 0 2,751 (1,456) (124) $ 0 3
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Equity-based compensation 20   20   20        
Shares issued, net, on vesting of / exercise of equity awards and pursuant to ESPP (see note 11) (in shares)       245,959          
Shares issued, net, on vesting of / exercise of equity awards and pursuant to ESPP (see note 12) 1   1   1        
Net income (loss) 27   26     26     1
Other comprehensive income (loss), net of tax (4)   (4)       (4)    
Ending balance (in shares) at Jun. 30, 2024       472,863,167          
Treasury shares, ending balance (in shares) at Jun. 30, 2024               0  
Ending balance at Jun. 30, 2024 1,218   1,214 $ 0 2,772 (1,430) (128) $ 0 4
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Equity-based compensation 21   21   21        
Shares issued, net, on vesting of / exercise of equity awards and pursuant to ESPP (see note 11) (in shares)       6,066,028          
Shares issued, net, on vesting of / exercise of equity awards and pursuant to ESPP (see note 12) 22   22   22        
Shares withheld for taxes in relation to vesting of / exercise of equity awards (see note 11) (in shares)       (932,997)          
Shares withheld for taxes in relation to vesting of / exercise of equity awards (see note 12) (6)   (6)   (6)        
Repurchase of common shares (in shares)               8,000,000  
Repurchase of common shares (55)   (55)         $ (55)  
Net income (loss) (128)   (129)     (129)     1
Other comprehensive income (loss), net of tax 34   34       34    
Ending balance (in shares) at Sep. 30, 2024       477,996,198          
Treasury shares, ending balance (in shares) at Sep. 30, 2024               8,000,000  
Ending balance at Sep. 30, 2024 $ 1,106   1,101 $ 0 2,809 (1,559) (94) $ (55) 5
Beginning balance (in shares) at Dec. 31, 2024 470,904,677     478,904,677          
Treasury shares, beginning balance (in shares) at Dec. 31, 2024 8,000,000             8,000,000  
Beginning balance at Dec. 31, 2024 $ 1,057   1,051 $ 0 2,827 (1,575) (146) $ (55) 6
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Equity-based compensation 19   19   19        
Shares issued, net, on vesting of / exercise of equity awards and pursuant to ESPP (see note 11) (in shares)       12,861,105          
Shares issued, net, on vesting of / exercise of equity awards and pursuant to ESPP (see note 12) 4   4   4        
Shares withheld for taxes in relation to vesting of / exercise of equity awards (see note 11) (in shares)       (4,883,888)          
Shares withheld for taxes in relation to vesting of / exercise of equity awards (see note 12) (41)   (41)   (41)        
Repurchase of common shares (in shares)               182,676  
Repurchase of common shares (see note 13) (1)   (1)         $ (1)  
Net income (loss) 75   75     75      
Other comprehensive income (loss), net of tax 14   14       14    
Ending balance (in shares) at Mar. 31, 2025       486,881,894          
Treasury shares, ending balance (in shares) at Mar. 31, 2025               8,182,676  
Ending balance at Mar. 31, 2025 $ 1,127   1,121 $ 0 2,809 (1,500) (132) $ (56) 6
Beginning balance (in shares) at Dec. 31, 2024 470,904,677     478,904,677          
Treasury shares, beginning balance (in shares) at Dec. 31, 2024 8,000,000             8,000,000  
Beginning balance at Dec. 31, 2024 $ 1,057   1,051 $ 0 2,827 (1,575) (146) $ (55) 6
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Repurchase of common shares (in shares)   4,000,000              
Repurchase of common shares   $ (34)              
Net income (loss) 28                
Other comprehensive income (loss), net of tax $ 53                
Ending balance (in shares) at Sep. 30, 2025 525,945,634     538,220,784          
Treasury shares, ending balance (in shares) at Sep. 30, 2025 12,275,150             12,275,150  
Ending balance at Sep. 30, 2025 $ 1,534   1,529 $ 0 3,260 (1,549) (93) $ (89) 5
Beginning balance (in shares) at Mar. 31, 2025       486,881,894          
Treasury shares, beginning balance (in shares) at Mar. 31, 2025               8,182,676  
Beginning balance at Mar. 31, 2025 1,127   1,121 $ 0 2,809 (1,500) (132) $ (56) 6
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Equity-based compensation 20   20   20        
Shares issued, net, on vesting of / exercise of equity awards and pursuant to ESPP (see note 11) (in shares)       252,054          
Shares withheld for taxes in relation to vesting of / exercise of equity awards (see note 11) (in shares)       (8,934)          
Dividend distribution to non-controlling interest in subsidiaries (1)               (1)
Repurchase of common shares (in shares)               21,500  
Net income (loss) 15   13     13     2
Other comprehensive income (loss), net of tax 46   46       46    
Ending balance (in shares) at Jun. 30, 2025       487,125,014          
Treasury shares, ending balance (in shares) at Jun. 30, 2025               8,204,176  
Ending balance at Jun. 30, 2025 1,207   1,200 $ 0 2,829 (1,487) (86) $ (56) 7
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Equity-based compensation 19   19   19        
Shares issued for the CWT (see note 3) (in shares)       50,357,742          
Shares issued for the CWT acquisition (see note 3) 408   408   408        
Fair value of non-controlling interest acquired (2)               (2)
Shares issued, net, on vesting of / exercise of equity awards and pursuant to ESPP (see note 11) (in shares)       852,773          
Shares issued, net, on vesting of / exercise of equity awards and pursuant to ESPP (see note 12) 5   5   5        
Shares withheld for taxes in relation to vesting of / exercise of equity awards (see note 11) (in shares)       (114,745)          
Shares withheld for taxes in relation to vesting of / exercise of equity awards (see note 12) (1)   (1)   (1)        
Repurchase of common shares (in shares)               4,070,974  
Repurchase of common shares (see note 13) (33)   (33)         $ (33)  
Net income (loss) (62)   (62)     (62)      
Other comprehensive income (loss), net of tax $ (7)   (7)       (7)    
Ending balance (in shares) at Sep. 30, 2025 525,945,634     538,220,784          
Treasury shares, ending balance (in shares) at Sep. 30, 2025 12,275,150             12,275,150  
Ending balance at Sep. 30, 2025 $ 1,534   $ 1,529 $ 0 $ 3,260 $ (1,549) $ (93) $ (89) $ 5