XML 19 R7.htm IDEA: XBRL DOCUMENT v3.25.2
CONSOLIDATED STATEMENTS OF EQUITY (Unaudited) - USD ($)
$ in Thousands
Total
Class A common stock
Additional paid-in capital
Accumulated earnings
Accumulated other comprehensive loss
Non- controlling interests
Beginning balance at Dec. 31, 2023 $ 9,067,000 $ 3,000 $ 0 $ 9,188,000 $ (924,000) $ 800,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net income 290,000     256,000   34,000
Compensation expense for equity awards 69,000   69,000      
Units repurchased for payment of taxes on equity awards (97,000)   (46,000) (51,000)    
Repurchase of common stock (48,000)   (39,000) (9,000)    
Foreign currency translation gain (loss) (115,000)       (109,000) (6,000)
Unrealized holding gains on available for sale debt securities, net of tax 3,000       3,000  
Contributions from non-controlling interests 17,000         17,000
Distributions to non-controlling interests (30,000)         (30,000)
Acquisition of non-controlling interests 22,000          
Other 11,000   16,000   (1,000) (4,000)
Ending balance at Jun. 30, 2024 9,189,000 3,000 0 9,384,000 (1,031,000) 833,000
Redeemable Non-controlling interests            
Acquisition of non-controlling interests 22,000          
Beginning balance at Mar. 31, 2024 9,099,000 3,000 0 9,263,000 (1,005,000) 838,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net income 142,000     130,000   12,000
Compensation expense for equity awards 39,000   39,000      
Units repurchased for payment of taxes on equity awards (1,000)   (1,000)      
Repurchase of common stock (48,000)   (39,000) (9,000)    
Foreign currency translation gain (loss) (26,000)       (27,000) 1,000
Unrealized holding gains on available for sale debt securities, net of tax 3,000       3,000  
Contributions from non-controlling interests 16,000         16,000
Distributions to non-controlling interests (30,000)         (30,000)
Other (5,000)   1,000   (2,000) (4,000)
Ending balance at Jun. 30, 2024 9,189,000 3,000 0 9,384,000 (1,031,000) 833,000
Beginning balance at Dec. 31, 2024 9,192,000 3,000 0 9,567,000 (1,159,000) 781,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net income 431,000          
Compensation expense for equity awards 63,000   63,000      
Units repurchased for payment of taxes on equity awards (28,000)   (28,000)      
Repurchase of common stock (669,000)   (124,000) (545,000)    
Foreign currency translation gain (loss) 19,000       (5,000) 24,000
Unrealized holding gains on available for sale debt securities, net of tax 1,000       1,000  
Distributions to non-controlling interests (36,000)         (36,000)
Acquisition of non-controlling interests (362,000)   83,000   35,000 (480,000)
Other (17,000)   6,000 (7,000) (15,000) (1,000)
Ending balance at Jun. 30, 2025 8,585,000 3,000 0 9,393,000 (1,143,000) 332,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net Income (Loss), Including Portion Attributable to Nonredeemable Noncontrolling Interest 422,000     378,000   44,000
Beginning balance at Dec. 31, 2024 0          
Redeemable Non-controlling interests            
Net income 9,000          
Foreign currency translation (loss) gain 37,000          
Acquisition of non-controlling interests 364,000          
Other (2,000)          
Ending balance at Jun. 30, 2025 408,000          
Beginning balance at Mar. 31, 2025 8,633,000 3,000 0 9,386,000 (1,107,000) 351,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net income 235,000     215,000   20,000
Net income 239,000          
Compensation expense for equity awards 42,000   42,000      
Units repurchased for payment of taxes on equity awards 8,000   8,000      
Repurchase of common stock (261,000)   (42,000) (219,000)    
Foreign currency translation gain (loss) 2,000       (10,000) 12,000
Unrealized holding gains on available for sale debt securities, net of tax 1,000       1,000  
Distributions to non-controlling interests (36,000)         (36,000)
Acquisition of non-controlling interests (12,000)   3,000     (15,000)
Other (27,000)   (11,000) 11,000 (27,000) 0
Ending balance at Jun. 30, 2025 8,585,000 $ 3,000 $ 0 $ 9,393,000 $ (1,143,000) $ 332,000
Beginning balance at Mar. 31, 2025 371,000          
Redeemable Non-controlling interests            
Net income 4,000          
Foreign currency translation (loss) gain 37,000          
Acquisition of non-controlling interests 16,000          
Other (20,000)          
Ending balance at Jun. 30, 2025 $ 408,000