XML 27 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Changes in Equity - USD ($)
shares in Millions, $ in Millions
Common Stock
Treasury Stock
Additional Paid in Capital
Retained Earnings
Accumulated Other Comprehensive Loss
Noncontrolling Interests
Redeemable Non-Controlling Interest [Member]
Total
Balance at beginning of period at Dec. 31, 2021 $ 1.2 $ (100.0) $ 2,408.4 $ 4,278.9 $ (286.5) $ 58.1   $ 6,360.1
Balance (in shares) at Dec. 31, 2021 1,201.4              
Balance (in shares) at Dec. 31, 2021   (3.2)            
Redeemable noncontrolling interest, balance at beginning of period at Dec. 31, 2021             $ 19.0  
Increase (Decrease) In Equity                
Net income, excluding portion attributable to redeemable noncontrolling interest       1,902.3   12.9   1,915.2
Net income, redeemable non-controlling interest             1.6  
Other comprehensive income (loss), excluding portion attributable to redeemable noncontrolling interests         (248.5) (5.0)   (253.5)
Redeemable noncontrolling interest, other comprehensive income loss net of tax             0.0  
Purchase of noncontrolling interest     (1.8)     (2.8)   (4.6)
Distributions to shareholders of noncontrolling interests           (5.3)   (5.3)
Purchase of treasury stock   $ (730.5)           (730.5)
Purchase of treasury stock (in shares)   (19.8)            
Retirement of treasury stock $ 0.0 $ 689.7   (689.7)       0.0
Retirement of treasury stock (in shares) (18.7)              
Retirement of treasury stock (in shares)   18.7            
Stock options exercised (in shares) 9.3 1.9            
Stock options exercised, including tax benefit $ 0.0 $ 61.0 153.7 (29.5)       185.2
Dividends declared       (482.6)       (482.6)
Stock-based compensation expense     89.5         89.5
Balance at end of period at Dec. 31, 2022 $ 1.2 $ (79.8) 2,649.8 4,979.4 (535.0) 57.9   7,073.5
Balance (in shares) at Dec. 31, 2022 1,192.0              
Balance (in shares) at Dec. 31, 2022   (2.4)            
Redeemable noncontrolling interest, balance at end of period at Dec. 31, 2022             20.6  
Increase (Decrease) In Equity                
Net income, excluding portion attributable to redeemable noncontrolling interest       1,928.0   15.6   1,943.6
Net income, redeemable non-controlling interest             1.9  
Other comprehensive income (loss), excluding portion attributable to redeemable noncontrolling interests         1.4 (1.2)   0.2
Redeemable noncontrolling interest, other comprehensive income loss net of tax             0.0  
Acquisitions resulting in noncontrolling interest           1.0 8.2 1.0
Distributions to shareholders of noncontrolling interests           (24.0)   (24.0)
Purchase of treasury stock   $ (585.1)           (585.1)
Purchase of treasury stock (in shares)   (14.4)            
Retirement of treasury stock $ 0.0 $ 435.8   (435.8)       0.0
Retirement of treasury stock (in shares) (10.9)              
Retirement of treasury stock (in shares)   10.9            
Stock options exercised (in shares) 20.2 2.4            
Stock options exercised, including tax benefit $ 0.0 $ 86.3 351.8 (43.1)       395.0
Dividends declared       (507.4)       (507.4)
Stock-based compensation expense     99.0         99.0
Balance at end of period at Dec. 31, 2023 $ 1.2 $ (142.8) 3,100.6 5,921.1 (533.6) 49.3   $ 8,395.8
Balance (in shares) at Dec. 31, 2023               1,197.8
Balance (in shares) at Dec. 31, 2023 1,201.3             1,201.3
Balance (in shares) at Dec. 31, 2023   (3.5)           (3.5)
Redeemable noncontrolling interest, balance at end of period at Dec. 31, 2023             30.7 $ 30.7
Increase (Decrease) In Equity                
Net income, excluding portion attributable to redeemable noncontrolling interest       2,424.0   16.0   2,440.0
Net income, redeemable non-controlling interest             1.6  
Other comprehensive income (loss), excluding portion attributable to redeemable noncontrolling interests         (182.7) (1.3)   (184.0)
Redeemable noncontrolling interest, other comprehensive income loss net of tax             (0.5)  
Increase in noncontrolling interests associated with capital contributions           1.5   1.5
Purchase of noncontrolling interest     0.2     (0.1) (23.1) 0.1
Distributions to shareholders of noncontrolling interests           (10.0)   (10.0)
Purchase of treasury stock   $ (689.3)           (689.3)
Purchase of treasury stock (in shares)   (11.1)            
Retirement of treasury stock $ 0.0 $ 513.1   (513.1)       0.0
Retirement of treasury stock (in shares) (8.3)              
Retirement of treasury stock (in shares)   8.3            
Stock options exercised (in shares) 19.9 2.7            
Stock options exercised, including tax benefit $ 0.0 $ 119.3 391.5 (64.1)       446.7
Dividends declared       (662.9)       (662.9)
Stock-based compensation expense     109.5         109.5
Balance at end of period at Dec. 31, 2024 $ 1.2 $ (199.7) $ 3,601.8 $ 7,105.0 $ (716.3) $ 55.4   $ 9,847.4
Balance (in shares) at Dec. 31, 2024               1,209.3
Balance (in shares) at Dec. 31, 2024 1,212.9             1,212.9
Balance (in shares) at Dec. 31, 2024   (3.6)           (3.6)
Redeemable noncontrolling interest, balance at end of period at Dec. 31, 2024             $ 8.7 $ 8.7