XML 44 R32.htm IDEA: XBRL DOCUMENT v3.23.3
Changes in Equity (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Sep. 30, 2023
Sep. 30, 2022
Balances $ 8,493,757 $ 8,120,218 $ 7,914,302 $ 7,380,587 $ 6,750,260 $ 6,108,757 $ 7,914,302 $ 6,108,757
Dividends declared (69,483) (70,694) (72,316) (60,031) (62,088) (64,344)    
Noncontrolling investors, net   (1,877) (7,387) (4,743) (630) (21,633)    
Noncontrolling investors, net 5,183              
Share repurchases (331,318) (380,206) (353,997) (481,676) (517,024) (389,190)    
Equity-based compensation 10,679 10,912 (5,628) 7,939 9,712 (2,071)    
Net income 579,782 816,177 644,333 918,475 1,214,652 1,107,354 2,040,292 3,240,481
Other comprehensive loss, net of tax (1,521) (773) 911 2,251 (14,295) 11,387 (1,383) (657)
Balances 8,687,079 8,493,757 8,120,218 7,762,802 7,380,587 6,750,260 8,687,079 7,762,802
Common Stock                
Balances 650 650 650 649 649 649 650 649
Balances 650 650 650 649 649 649 650 649
Treasury Stock                
Balances (5,179,722) (4,800,513) (4,459,513) (3,566,493) (3,050,497) (2,674,267) (4,459,513) (2,674,267)
Share repurchases (331,318) (380,206) (353,997) (481,676) (517,024) (389,190)    
Equity-based compensation 57 997 12,997 1,614 1,028 12,960    
Balances (5,510,983) (5,179,722) (4,800,513) (4,046,555) (3,566,493) (3,050,497) (5,510,983) (4,046,555)
Additional Paid-In Capital                
Balances 1,204,134 1,194,079 1,212,566 1,213,481 1,204,023 1,218,933 1,212,566 1,218,933
Noncontrolling investors, net         630      
Equity-based compensation 10,760 10,055 (18,487) 6,466 8,828 (14,910)    
Balances 1,214,894 1,204,134 1,194,079 1,219,947 1,213,481 1,204,023 1,214,894 1,219,947
Retained Earnings                
Balances 12,681,894 11,940,621 11,375,765 9,945,710 8,800,883 7,761,417 11,375,765 7,761,417
Dividends declared (69,483) (70,694) (72,316) (60,031) (62,088) (64,344)    
Noncontrolling investors, net         (2,495)      
Equity-based compensation (138) (140) (138) (141) (144) (121)    
Net income 577,195 812,107 637,310 914,325 1,209,554 1,103,931    
Balances 13,189,468 12,681,894 11,940,621 10,799,863 9,945,710 8,800,883 13,189,468 10,799,863
Accumulated Other Comprehensive Income                
Balances 1,027 1,800 889 (4,999) 9,296 (2,091) 889 (2,091)
Other comprehensive loss, net of tax (1,521) (773) 911 2,251 (14,295) 11,387    
Balances (494) 1,027 1,800 (2,748) (4,999) 9,296 (494) (2,748)
Noncontrolling Interests                
Balances (214,226) (216,419) (216,055) (207,761) (214,094) (195,884) (216,055) (195,884)
Noncontrolling investors, net   (1,877) (7,387) (4,743) 1,235 (21,633)    
Noncontrolling investors, net 5,183              
Net income 2,587 4,070 7,023 4,150 5,098 3,423    
Balances (206,456) (214,226) (216,419) (208,354) (207,761) (214,094) (206,456) (208,354)
Redeemable Noncontrolling Interest                
Balances 171,212 186,205 181,503 168,303 227,914 211,414 181,503 211,414
Noncontrolling investors, net   (14,993) 4,702 4,100 (59,611) 16,500    
Balances $ 171,212 $ 171,212 $ 186,205 $ 172,403 $ 168,303 $ 227,914 $ 171,212 $ 172,403