XML 18 R7.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY - USD ($)
$ in Millions
Total
Common Stock
Additional Paid-in Capital
Retained Earnings
Accumulated Other Comprehensive Loss
Noncontrolling Interests
Balance at beginning of period at Dec. 31, 2023 $ 68,189 $ 12 $ 19,130 $ 55,391 $ (10,247) $ 3,903
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net income (loss) 2,953     2,980   (27)
Other comprehensive income (loss) (259)       (212) (47)
Purchase of common stock (Note 17) (331)   208 (539)    
Stock based compensation 56   58 (2)    
Cash dividends paid on common stock (139)     (139)    
Other (44)   (38) (4)   (2)
Balance at end of period at Mar. 31, 2024 70,426 11 19,358 57,688 (10,459) 3,828
Balance at beginning of period at Dec. 31, 2023 118          
Increase (Decrease) in Temporary Equity [Roll Forward]            
Stock based compensation 5          
Other 52          
Balance at ending of period at Mar. 31, 2024 175          
Balance at beginning of period at Dec. 31, 2023 68,189 12 19,130 55,391 (10,247) 3,903
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net income (loss) 8,837          
Other comprehensive income (loss) (247)          
Cash dividends paid on common stock (407)          
Balance at end of period at Sep. 30, 2024 74,162 11 19,342 62,050 (10,468) 3,227
Balance at beginning of period at Dec. 31, 2023 118          
Balance at ending of period at Sep. 30, 2024 0          
Balance at beginning of period at Mar. 31, 2024 70,426 11 19,358 57,688 (10,459) 3,828
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net income (loss) 2,877     2,933   (57)
Other comprehensive income (loss) (353)       (328) (25)
Purchase of common stock (Note 17) (1,030)   (363) (667)    
Stock based compensation 124   126 (2)    
Cash dividends paid on common stock (136)     (136)    
Dividends to noncontrolling interests (60)         (60)
Other 52   481 (9)   (419)
Balance at end of period at Jun. 30, 2024 71,900 11 19,602 59,807 (10,787) 3,267
Balance at beginning of period at Mar. 31, 2024 175          
Increase (Decrease) in Temporary Equity [Roll Forward]            
Other (175)          
Balance at ending of period at Jun. 30, 2024 0          
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net income (loss) 3,008     3,056   (48)
Other comprehensive income (loss) 365       320 45
Purchase of common stock (Note 17) (1,036)   (367) (668)    
Stock based compensation 125   127 (3)    
Cash dividends paid on common stock (133)     (133)    
Other (67)   (20) (10)   (38)
Balance at end of period at Sep. 30, 2024 74,162 11 19,342 62,050 (10,468) 3,227
Balance at ending of period at Sep. 30, 2024 0          
Balance at beginning of period at Dec. 31, 2024 65,590 10 20,843 53,472 (11,253) 2,518
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net income (loss) 2,853     2,784   69
Other comprehensive income (loss) 134       131 3
Issuance (redemption) of subsidiary stock (Note 17) (29)   538     (567)
Purchase of common stock (Note 17) (2,012)   (1,027) (984)    
Stock based compensation (9)   (7) (2)    
Cash dividends paid on common stock (116)     (116)    
Other 16   (2) (14)   32
Balance at end of period at Mar. 31, 2025 66,427 10 20,345 55,140 (11,122) 2,054
Balance at beginning of period at Dec. 31, 2024 0          
Balance at ending of period at Mar. 31, 2025 0          
Balance at beginning of period at Dec. 31, 2024 65,590 10 20,843 53,472 (11,253) 2,518
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net income (loss) 6,040          
Other comprehensive income (loss) 525          
Cash dividends paid on common stock (401)          
Balance at end of period at Sep. 30, 2025 68,402 9 20,295 56,862 (10,792) 2,028
Balance at beginning of period at Dec. 31, 2024 0          
Balance at ending of period at Sep. 30, 2025 0          
Balance at beginning of period at Mar. 31, 2025 66,427 10 20,345 55,140 (11,122) 2,054
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net income (loss) 1,894     1,895   (1)
Other comprehensive income (loss) 283       190 92
Purchase of common stock (Note 17) 0   213 (213)    
Stock based compensation 50   52 (2)    
Cash dividends paid on common stock (144)     (144)    
Dividends to noncontrolling interests (59)         (59)
Other 9     (1)   10
Balance at end of period at Jun. 30, 2025 68,459 10 20,610 56,675 (10,932) 2,096
Balance at beginning of period at Mar. 31, 2025 0          
Balance at ending of period at Jun. 30, 2025 0          
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net income (loss) 1,293     1,327   (35)
Other comprehensive income (loss) 108       141 (33)
Purchase of common stock (Note 17) (1,500)   (516) (984)    
Stock based compensation 200   200      
Cash dividends paid on common stock (141)     (141)    
Other (17)     (16)   (1)
Balance at end of period at Sep. 30, 2025 68,402 $ 9 $ 20,295 $ 56,862 $ (10,792) $ 2,028
Balance at ending of period at Sep. 30, 2025 $ 0