XML 21 R8.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Millions
Common Stock [Member]
Additional Paid-In Capital [Member]
Retained Earnings [Member]
Cumulative Effect, Period of Adoption, Adjustment [Member]
Retained Earnings [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Treasury Stock [Member]
Noncontrolling Interests [Member]
Cumulative Effect, Period of Adoption, Adjustment [Member]
Total
Beginning balance at Dec. 31, 2023 $ 6 $ 5,351   $ 14,334 $ (37) $ (12,751) $ (7)   $ 6,896
Beginning balance, common shares at Dec. 31, 2023 630,282,000                
Beginning balance, treasury shares at Dec. 31, 2023           (228,827,000)      
Equity roll forward                  
Consolidated net income       2,148     (1)   2,147
Other comprehensive income (loss), net of tax         (39)       (39)
Cash dividends declared       (909)         (909)
Equity-based compensation transactions, net   69   2   $ 77     148
Equity-based compensation transactions, net (in shares)           1,391,000      
Common stock repurchase program   60       $ (325)     (265)
Common stock repurchase program, (in shares)           (1,494,000)      
Other, net   5         1   6
Other, net, (in shares)           2,000      
Ending balance at Sep. 30, 2024 $ 6 5,485 $ (12) 15,563 (76) $ (12,999) (7) $ (12) $ 7,972
Ending balance, common shares at Sep. 30, 2024 630,282,000               401,400,000
Ending balance, treasury shares at Sep. 30, 2024           (228,928,000)      
Beginning balance at Jun. 30, 2024 $ 6 5,433   15,104 (73) $ (13,013) (6)   $ 7,451
Beginning balance, common shares at Jun. 30, 2024 630,282,000                
Beginning balance, treasury shares at Jun. 30, 2024           (229,183,000)      
Equity roll forward                  
Consolidated net income       760         760
Other comprehensive income (loss), net of tax         (3)       (3)
Cash dividends declared       (301)         (301)
Equity-based compensation transactions, net   52       $ 14     66
Equity-based compensation transactions, net (in shares)           254,000      
Other, net             (1)   (1)
Other, net, (in shares)           1,000      
Ending balance at Sep. 30, 2024 $ 6 5,485 $ (12) 15,563 (76) $ (12,999) (7) $ (12) $ 7,972
Ending balance, common shares at Sep. 30, 2024 630,282,000               401,400,000
Ending balance, treasury shares at Sep. 30, 2024           (228,928,000)      
Beginning balance at Dec. 31, 2024 $ 6 5,496   15,858 (115) $ (12,993) 2   $ 8,254
Beginning balance, common shares at Dec. 31, 2024 630,282,000                
Beginning balance, treasury shares at Dec. 31, 2024           (228,788,000)     (228,788,284)
Equity roll forward                  
Consolidated net income       1,966     1   $ 1,967
Other comprehensive income (loss), net of tax         84       84
Cash dividends declared       (1,001)         (1,001)
Equity-based compensation transactions, net   144       $ 74     $ 218
Equity-based compensation transactions, net (in shares)           1,365,000      
Common stock repurchase program, (in shares)                 0
Other, net             (2)   $ (2)
Other, net, (in shares)           2,000      
Ending balance at Sep. 30, 2025 $ 6 5,640   16,823 (31) $ (12,919) 1   $ 9,520
Ending balance, common shares at Sep. 30, 2025 630,282,000               402,900,000
Ending balance, treasury shares at Sep. 30, 2025           (227,421,000)     (227,420,930)
Beginning balance at Jun. 30, 2025 $ 6 5,566   16,553 9 $ (12,933) 1   $ 9,202
Beginning balance, common shares at Jun. 30, 2025 630,282,000                
Beginning balance, treasury shares at Jun. 30, 2025           (227,680,000)      
Equity roll forward                  
Consolidated net income       603         603
Other comprehensive income (loss), net of tax         (40)       (40)
Cash dividends declared       (332)         (332)
Equity-based compensation transactions, net   74   (1)   $ 14     87
Equity-based compensation transactions, net (in shares)           258,000      
Other, net, (in shares)           1,000      
Ending balance at Sep. 30, 2025 $ 6 $ 5,640   $ 16,823 $ (31) $ (12,919) $ 1   $ 9,520
Ending balance, common shares at Sep. 30, 2025 630,282,000               402,900,000
Ending balance, treasury shares at Sep. 30, 2025           (227,421,000)     (227,420,930)