XML 22 R8.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Thousands
Common Stock [Member]
Additional Paid-In Capital [Member]
Retained Earnings [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Treasury Stock [Member]
Noncontrolling Interests [Member]
Total
Beginning balance at Dec. 31, 2023 $ 6,000 $ 5,351,000 $ 14,334,000 $ (37,000) $ (12,751,000) $ (7,000) $ 6,896,000
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     708,000     (1,000) 707,000
Other comprehensive income (loss), net of tax       (23,000)     (23,000)
Cash dividends declared     (307,000)       (307,000)
Equity-based compensation transactions, net   (12,000) 3,000   $ 60,000   51,000
Equity-based compensation transactions, net (in shares)         1,075,000    
Common stock repurchase program   10,000     $ (263,000)   (253,000)
Common stock repurchase program, shares         (1,228,000)    
Other, net   3,000       4,000 7,000
Ending balance at Mar. 31, 2024 $ 6,000 5,352,000 14,738,000 (60,000) $ (12,954,000) (4,000) 7,078,000
Ending balance, common shares at Mar. 31, 2024 630,282,000            
Ending balance, treasury shares at Mar. 31, 2024         (228,980,000)    
Beginning balance at Dec. 31, 2024 $ 6,000 5,496,000 15,858,000 (115,000) $ (12,993,000) 2,000 $ 8,254,000
Beginning balance, common shares at Dec. 31, 2024 630,282,000           630,282,461
Beginning balance, treasury shares at Dec. 31, 2024         (228,788,000)   (228,788,284)
Equity roll forward              
Consolidated net income $ 0 0 637,000 0 $ 0 0 $ 637,000
Other comprehensive income (loss), net of tax       28,000     28,000
Cash dividends declared     (336,000)       (336,000)
Equity-based compensation transactions, net   19,000 1,000   $ 49,000   $ 69,000
Equity-based compensation transactions, net (in shares)         876,000    
Common stock repurchase program, shares             0
Other, net           (1,000) $ (1,000)
Other, net, shares         1,000    
Ending balance at Mar. 31, 2025 $ 6,000 $ 5,515,000 $ 16,160,000 $ (87,000) $ (12,944,000) $ 1,000 $ 8,651,000
Ending balance, common shares at Mar. 31, 2025 630,282,000           630,282,461
Ending balance, treasury shares at Mar. 31, 2025         (227,911,000)   (227,911,432)