XML 21 R8.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY AND REDEEMABLE NONCONTROLLING INTERESTS - USD ($)
$ in Millions
Total
Registered Shares
Treasury Shares
Additional Paid-in Capital
Retained Earnings
Accumulated Other Comprehensive Income (Loss)
Non- Controlling Interests
Beginning balance at Dec. 31, 2023 $ 1            
Increase (Decrease) in Temporary Equity              
Net income (loss) (1)            
Capital contribution (return) from (to) noncontrolling interest 2            
Ending balance at Sep. 30, 2024 2            
Beginning balance (in shares) at Dec. 31, 2023   145,319,668          
Beginning balance (in shares) at Dec. 31, 2023     16,109,804        
Beginning balance at Dec. 31, 2023 11,814 $ 1 $ (1,073) $ 5,900 $ 12,077 $ (6,054) $ 963
Increase (Decrease) in Stockholders' Equity              
Net income (loss) 559       535   24
Other comprehensive income (loss) (303)         (300) (3)
Dividends on registered shares/common shares (380)       (380)    
Dividends to noncontrolling interests on subsidiary common stock (4)           (4)
Capital contribution (return) from (to) noncontrolling interest 39     (2)     41
Share-based compensation expense and conversions 49     49      
Repurchase of registered shares (in shares)   (6,440,930) 6,440,930        
Repurchase of registered shares (600)   $ (600)        
Issuance of registered shares, including stock dividends (in shares)   746,276 (746,276)        
Issuance of registered shares, including stock dividends (18)   $ 49 (66) (1)    
Ending balance (in shares) at Sep. 30, 2024   139,625,014          
Ending balance (in shares) at Sep. 30, 2024     21,804,458        
Ending balance at Sep. 30, 2024 11,156 $ 1 $ (1,624) 5,881 12,231 (6,354) 1,021
Beginning balance at Jun. 30, 2024 1            
Increase (Decrease) in Temporary Equity              
Net income (loss) (1)            
Capital contribution (return) from (to) noncontrolling interest 2            
Ending balance at Sep. 30, 2024 2            
Beginning balance (in shares) at Jun. 30, 2024   141,641,323          
Beginning balance (in shares) at Jun. 30, 2024     19,788,149        
Beginning balance at Jun. 30, 2024 10,984 $ 1 $ (1,427) 5,869 12,005 (6,446) 982
Increase (Decrease) in Stockholders' Equity              
Net income (loss) 234       221   13
Other comprehensive income (loss) 109         92 17
Dividends on registered shares 5       5    
Dividends to noncontrolling interests on subsidiary common stock (1)           (1)
Capital contribution (return) from (to) noncontrolling interest 8     (2)     10
Share-based compensation expense and conversions 15     15      
Repurchase of registered shares (in shares)   (2,063,956) 2,063,956        
Repurchase of registered shares (200)   $ (200)        
Issuance of registered shares, including stock dividends (in shares)   47,647 (47,647)        
Issuance of registered shares, including stock dividends 2   $ 3 (1) 0    
Ending balance (in shares) at Sep. 30, 2024   139,625,014          
Ending balance (in shares) at Sep. 30, 2024     21,804,458        
Ending balance at Sep. 30, 2024 11,156 $ 1 $ (1,624) 5,881 12,231 (6,354) 1,021
Beginning balance at Dec. 31, 2024 4            
Increase (Decrease) in Temporary Equity              
Net income (loss) 7            
Other comprehensive income (loss) 4            
Sale of redeemable noncontrolling interest (Note 2) 46            
Ending balance at Sep. 30, 2025 $ 61            
Beginning balance (in shares) at Dec. 31, 2024   133,964,235          
Beginning balance (in shares) at Dec. 31, 2024 21,318,307   21,318,307        
Beginning balance at Dec. 31, 2024 $ 10,945 $ 1 $ (1,549) 5,325 12,838 (6,702) 1,032
Increase (Decrease) in Stockholders' Equity              
Net income (loss) 748       721   27
Other comprehensive income (loss) 574         544 30
Dividends on registered shares/common shares (502)       (502)    
Dividends to noncontrolling interests on subsidiary common stock (9)           (9)
Capital contribution (return) from (to) noncontrolling interest 30           30
Acquisition of a business (Note 2) (in shares)   65,611,831          
Acquisition of a business (Note 2) 5,781 $ 1   5,339     441
Sale of redeemable noncontrolling interest (Note 2) 240     189   51  
Acquisition of noncontrolling interest (Note 8) (85)     4     (89)
Share-based compensation expense and conversions 67     67      
Repurchase of registered shares (in shares)   (6,672,777) 6,672,777        
Repurchase of registered shares (545)   $ (545)        
Issuance of registered shares, including stock dividends (in shares)   509,058 (509,058)        
Issuance of registered shares, including stock dividends $ (14)   $ 43 (53) (4)    
Ending balance (in shares) at Sep. 30, 2025   193,412,347          
Ending balance (in shares) at Sep. 30, 2025 27,482,026   27,482,026        
Ending balance at Sep. 30, 2025 $ 17,230 $ 2 $ (2,051) 10,871 13,053 (6,107) 1,462
Beginning balance at Jun. 30, 2025 61            
Ending balance at Sep. 30, 2025 61            
Beginning balance (in shares) at Jun. 30, 2025   134,434,752          
Beginning balance (in shares) at Jun. 30, 2025     20,847,790        
Beginning balance at Jun. 30, 2025 11,895 $ 1 $ (1,508) 5,502 13,011 (6,123) 1,012
Increase (Decrease) in Stockholders' Equity              
Net income (loss) 181       166   15
Other comprehensive income (loss) 15         16 (1)
Dividends on registered shares/common shares (125)       (125)    
Dividends to noncontrolling interests on subsidiary common stock (5)           (5)
Acquisition of a business (Note 2) (in shares)   65,611,831          
Acquisition of a business (Note 2) 5,781 $ 1   5,339     441
Share-based compensation expense and conversions 32     32      
Repurchase of registered shares (in shares)   (6,672,777) 6,672,777        
Repurchase of registered shares (545)   $ (545)        
Issuance of registered shares, including stock dividends (in shares)   38,541 (38,541)        
Issuance of registered shares, including stock dividends $ 1   $ 2 (2) 1    
Ending balance (in shares) at Sep. 30, 2025   193,412,347          
Ending balance (in shares) at Sep. 30, 2025 27,482,026   27,482,026        
Ending balance at Sep. 30, 2025 $ 17,230 $ 2 $ (2,051) $ 10,871 $ 13,053 $ (6,107) $ 1,462