XML 14 R4.htm IDEA: XBRL DOCUMENT v3.25.3
Consolidated Statement of Stockholders' Equity - USD ($)
shares in Thousands, $ in Millions
Total
Common Stock Issued
Additional Paid-in Capital
Treasury Stock
Retained Earnings
Accumulated Other Comprehensive Income (Loss)
Non- controlling Interests
Stockholders' Equity, Attributable to Noncontrolling Interest             $ 223
Accumulated other comprehensive income (loss)           $ (3,239)  
Increase (Decrease) in Stockholders' Equity              
Shares, Issued   378,597          
Common stock held in treasury, at cost - 46.8 and 41.6 million
shares as of December 31, 2024 and 2023, respectively       41,762      
Common Stock, Value, Issued at Dec. 31, 2021   $ 473          
Additional Paid in Capital at Dec. 31, 2021     $ 605        
Treasury Stock, Value at Dec. 31, 2021       $ (5,183)      
Retained Earnings at Dec. 31, 2021         $ 7,858    
Beginning Balance at Dec. 31, 2021 $ 737            
Beginning Balance, treasury stock (in shares) at Dec. 31, 2021       41,762      
Increase (Decrease) in Stockholders' Equity              
Net income in stockholders' equity(a) 1,961       1,934 [1]    
Net Income (Loss) Attributable to Noncontrolling Interest 27           38 [1]
Other comprehensive income, net of tax, attributable to parent 1,505         (429) [1]  
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest, Excludes Redeemable Interests' Share [1] 1,972            
Other comprehensive income, net of tax, attributable to noncontrolling interest (19)           (9) [1]
Other Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Non Contolling Interest, Excludes Redeemable Interests' Share [1] (438)            
Stock-based awards exercised or vested 59   (86) $ 145      
Stock-based awards exercised or vested (in shares)       (1,406)      
Shares repurchased (in shares)       779      
Repurchases of common stock       $ (100)      
Recognition of stock-based compensation $ 147   147        
Dividends declared         (1,566)    
Dividends declared per share $ 4.64            
Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders             (98)
Dividends, Common Stock, Cash and Decrease from Distributions to Noncontrolling Interest Holders $ 1,664            
Other (13)   (13) 1 25 (1) 1
Ending Balance at Dec. 31, 2022 700            
Common Stock, Value, Issued at Dec. 31, 2022   $ 473          
Additional Paid in Capital at Dec. 31, 2022     679        
Treasury Stock, Value at Dec. 31, 2022       $ (5,137)      
Treasury stock (in shares) at Dec. 31, 2022       41,135      
Retained Earnings at Dec. 31, 2022         8,201    
Accumulated Other Comprehensive Income (Loss), Net of Tax at Dec. 31, 2022 (163)            
Stockholders' Equity, Attributable to Noncontrolling Interest             153
Accumulated other comprehensive income (loss)           (3,669)  
Increase (Decrease) in Stockholders' Equity              
Common stock, shares, Issued   378,597          
Common stock held in treasury, at cost - 46.8 and 41.6 million
shares as of December 31, 2024 and 2023, respectively       41,135      
Net income in stockholders' equity(a) 1,764       1,764 [1]    
Net Income (Loss) Attributable to Noncontrolling Interest 0           37 [1]
Other comprehensive income, net of tax, attributable to parent 1,851         87 [1]  
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest, Excludes Redeemable Interests' Share [1] 1,801            
Other comprehensive income, net of tax, attributable to noncontrolling interest 1           (3) [1]
Other Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Non Contolling Interest, Excludes Redeemable Interests' Share [1] 84            
Stock-based awards exercised or vested 70   (70) $ 140      
Stock-based awards exercised or vested (in shares)       (1,327)      
Shares repurchased (in shares)       1,791      
Repurchases of common stock       $ (225)      
Recognition of stock-based compensation $ 165   165        
Dividends declared         (1,594)    
Dividends declared per share $ 4.72            
Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders             (35)
Dividends, Common Stock, Cash and Decrease from Distributions to Noncontrolling Interest Holders $ (1,629)            
Other 102   (104)   3   (1)
Ending Balance at Dec. 31, 2023 1,068            
Common Stock, Value, Issued at Dec. 31, 2023 473 $ 473          
Additional Paid in Capital at Dec. 31, 2023 878   878        
Treasury Stock, Value at Dec. 31, 2023 $ (5,222)     $ (5,222)      
Treasury stock (in shares) at Dec. 31, 2023 41,600     41,599      
Retained Earnings at Dec. 31, 2023 $ 8,368       8,368    
Accumulated Other Comprehensive Income (Loss), Net of Tax at Dec. 31, 2023 (152)            
Stockholders' Equity, Attributable to Noncontrolling Interest             153
Accumulated other comprehensive income (loss) $ (3,582)         (3,582)  
Increase (Decrease) in Stockholders' Equity              
Common stock, shares, Issued 378,600 378,597          
Common stock held in treasury, at cost - 46.8 and 41.6 million
shares as of December 31, 2024 and 2023, respectively 41,600     41,599      
Net income in stockholders' equity(a) $ 2,578       2,545 [1]    
Net Income (Loss) Attributable to Noncontrolling Interest 33           31 [1]
Other comprehensive income, net of tax, attributable to parent 2,361         (184) [1]  
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest, Excludes Redeemable Interests' Share [1] 2,576            
Other comprehensive income, net of tax, attributable to noncontrolling interest (21)           (12) [1]
Other Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Non Contolling Interest, Excludes Redeemable Interests' Share [1] (196)            
Stock-based awards exercised or vested 80   (155) $ 235      
Stock-based awards exercised or vested (in shares)       (2,027)      
Shares repurchased (in shares)       7,226      
Repurchases of common stock       $ (1,000)      
Recognition of stock-based compensation $ 128   128        
Dividends declared         (1,636)    
Dividends declared per share $ 4.88            
Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders             (35)
Dividends, Common Stock, Cash and Decrease from Distributions to Noncontrolling Interest Holders $ (1,671)            
Other (10)   (11) 1 20   2
Ending Balance at Dec. 31, 2024 975            
Common Stock, Value, Issued at Dec. 31, 2024 473 $ 473          
Additional Paid in Capital at Dec. 31, 2024 862   $ 862        
Treasury Stock, Value at Dec. 31, 2024 $ (5,986)     $ (5,986)      
Treasury stock (in shares) at Dec. 31, 2024 46,800     46,798      
Retained Earnings at Dec. 31, 2024 $ 9,257       $ 9,257    
Accumulated Other Comprehensive Income (Loss), Net of Tax at Dec. 31, 2024 30            
Stockholders' Equity, Attributable to Noncontrolling Interest             $ 135
Accumulated other comprehensive income (loss) $ (3,766)         $ (3,766)  
Increase (Decrease) in Stockholders' Equity              
Common stock, shares, Issued 378,600 378,597          
Common stock held in treasury, at cost - 46.8 and 41.6 million
shares as of December 31, 2024 and 2023, respectively 46,800     46,798      
[1]
(a)    Excludes redeemable interests' share.