XML 26 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Stockholders' Equity - USD ($)
shares in Thousands, $ in Thousands
Total
Common Stock, Shares
Common Stock, Par Value and Capital in Excess of Par
Treasury Stock
Retained Earnings
Accumulated Other Comprehensive Income (Loss)
Beginning balance, shares at Jan. 01, 2022   276,796        
Beginning balance at Jan. 01, 2022 $ 2,740,675   $ 2,467,701 $ (2,740,003) $ 3,046,288 $ (33,311)
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net income 848,952       848,952  
Other comprehensive loss, net of taxes $ (58,326)         (58,326)
Purchase of treasury stock, shares (6,602) [1] (6,602)        
Purchase of treasury stock $ (1,020,091)     1,020,091    
Equity forward contract (30,000)   (12,035) (17,965)    
Issuance of common stock and reissuance of treasury stock under equity incentive plans, net of forfeitures, shares   3,079        
Issuance of common stock and reissuance of treasury stock under equity incentive plans, net of forfeitures, value 105,328   56,708 48,620    
Stock received for payment of employee taxes on vesting of restricted stock, shares   (598)        
Stock received for payment of employee taxes on vesting of restricted stock, value (111,864)   (17,140) (94,724)    
Stock-based compensation expense 270,439   270,439      
Ending balance, shares at Dec. 31, 2022   272,675        
Ending balance at Dec. 31, 2022 2,745,113   2,765,673 (3,824,163) 3,895,240 (91,637)
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net income 1,041,144       1,041,144  
Other comprehensive loss, net of taxes $ (3,117)         (3,117)
Purchase of treasury stock, shares (3,145) [2] (3,145)        
Purchase of treasury stock $ (641,041)     (641,041)    
Equity forward contract (60,000)   1,688 (61,688)    
Issuance of common stock and reissuance of treasury stock under equity incentive plans, net of forfeitures, shares   2,704        
Issuance of common stock and reissuance of treasury stock under equity incentive plans, net of forfeitures, value 132,957   97,050 35,907    
Stock received for payment of employee taxes on vesting of restricted stock, shares   (528)        
Stock received for payment of employee taxes on vesting of restricted stock, value (136,396)   (23,058) (113,338)    
Stock-based compensation expense $ 325,611   325,611      
Ending balance, shares at Dec. 31, 2023 271,706 271,706        
Ending balance at Dec. 31, 2023 $ 3,404,271   3,166,964 (4,604,323) 4,936,384 (94,754)
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net income 1,055,484       1,055,484  
Other comprehensive loss, net of taxes $ (95,694)         (95,694)
Purchase of treasury stock, shares (1,930) (1,930)        
Purchase of treasury stock $ (550,026)     (550,026)    
Issuance of common stock and reissuance of treasury stock under equity incentive plans, net of forfeitures, shares   3,035        
Issuance of common stock and reissuance of treasury stock under equity incentive plans, net of forfeitures, value 204,237   154,233 50,004    
Stock Issued During Period, Shares, Acquisitions   1,741        
Stock Issued During Period, Value, Acquisitions 501,824   501,824      
Stock received for payment of employee taxes on vesting of restricted stock, shares   (701)        
Stock received for payment of employee taxes on vesting of restricted stock, value (237,737)   (32,503) (205,234)    
Stock-based compensation expense $ 391,219   391,219      
Ending balance, shares at Dec. 31, 2024 273,851 273,851        
Ending balance at Dec. 31, 2024 $ 4,673,578   $ 4,181,737 $ (5,309,579) $ 5,991,868 $ (190,448)
[1] Includes 109 thousand shares and $30 million equity forward contract from the June 2022 ASR settled in September 2022.
[2] Includes 276 thousand shares and $60 million equity forward contract from the June 2023 ASR settled in August 2023, and excludes $0.9 million of excise tax.