XML 39 R5.htm IDEA: XBRL DOCUMENT v3.19.3
Consolidated Statements Of Changes In Equity - USD ($)
$ in Thousands
Total
Total Equity [Member]
Total Shareholders' Equity [Member]
Common Stock [Member]
Retained Earnings [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Noncontrolling Interests [Member]
Redeemable Noncontrolling Interests [Member]
Nephila Holdings Limited [Member]
Total Equity [Member]
Nephila Holdings Limited [Member]
Noncontrolling Interests [Member]
Nephila Holdings Limited [Member]
Redeemable Noncontrolling Interests [Member]
Balance at Dec. 31, 2017   $ 9,501,581 $ 9,504,148 $ 3,381,834 $ 3,776,743 $ 2,345,571 $ (2,567)        
Balance, shares at Dec. 31, 2017       13,904,000              
Balance, redeemable noncontrolling interests at Dec. 31, 2017               $ 166,269      
Net income (loss) $ 623,021 622,094 623,363   623,363 0 (1,269) 927      
Total other comprehensive income (loss) (318,800) (318,760) (318,760)   0 (318,760) 0 (40)      
Comprehensive Income (Loss) 304,221 303,334 304,603       (1,269) 887      
Issuance of common stock   2 2 $ 2 0 0 0 0      
Issuance of common stock, shares       8,000              
Repurchase of common stock   (30,829) (30,829) $ 0 (30,829) 0 0 0      
Repurchase of common stock, shares       (28,000)              
Restricted stock units expensed   15,521 15,521 $ 15,521 0 0 0 0      
Restricted stock units expensed, shares       0              
Adjustment of redeemable noncontrolling interests   (6,621) (6,621) $ 0 (6,621) 0 0 6,621      
Adjustment of redeemable noncontrolling interests, shares       0              
Purchase of noncontrolling interest   (4,986) (4,986) $ (4,986) 0 0 0 (7,104)      
Purchase of noncontrolling interest, shares       0              
Other   1,827 1,829 $ (49) 1,878 0 (2) (7,934)      
Other, shares       0              
Balance at Sep. 30, 2018   9,780,154 9,783,992 $ 3,392,322 6,576,562 (184,892) (3,838)        
Balance, shares at Sep. 30, 2018       13,884,000              
Balance, redeemable noncontrolling interests at Sep. 30, 2018               158,739      
Balance at Jun. 30, 2018   9,477,414 9,480,860 $ 3,387,121 6,184,299 (90,560) (3,446)        
Balance, shares at Jun. 30, 2018       13,886,000              
Balance, redeemable noncontrolling interests at Jun. 30, 2018               155,998      
Net income (loss) 409,028 409,079 409,438   409,438 0 (359) (51)      
Total other comprehensive income (loss) (94,391) (94,332) (94,332)   0 (94,332) 0 (59)      
Comprehensive Income (Loss) 314,637 314,747 315,106       (359) (110)      
Issuance of common stock   0 0 $ 0 0 0 0 0      
Issuance of common stock, shares       4,000              
Repurchase of common stock   (6,572) (6,572) $ 0 (6,572) 0 0 0      
Repurchase of common stock, shares       (6,000)              
Restricted stock units expensed   3,292 3,292 $ 3,292 0 0 0 0      
Restricted stock units expensed, shares       0              
Adjustment of redeemable noncontrolling interests   (12,035) (12,035) $ 0 (12,035) 0 0 12,035      
Adjustment of redeemable noncontrolling interests, shares       0              
Purchase of noncontrolling interest   600 600 $ 600 0 0 0 (7,065)      
Purchase of noncontrolling interest, shares       0              
Other   2,708 2,741 $ 1,309 1,432 0 (33) (2,119)      
Other, shares       0              
Balance at Sep. 30, 2018   9,780,154 9,783,992 $ 3,392,322 6,576,562 (184,892) (3,838)        
Balance, shares at Sep. 30, 2018       13,884,000              
Balance, redeemable noncontrolling interests at Sep. 30, 2018               158,739      
Balance at Dec. 31, 2018 9,100,302 9,100,302 9,080,653 $ 3,392,993 5,782,310 (94,650) 19,649        
Balance, shares at Dec. 31, 2018       13,888,000              
Balance, redeemable noncontrolling interests at Dec. 31, 2018 174,062             174,062      
Net income (loss) 1,287,949 1,275,177 1,279,362   1,279,362 0 (4,185) 12,772      
Total other comprehensive income (loss) 326,233 326,282 326,282   0 326,282 0 (49)      
Comprehensive Income (Loss) 1,614,182 1,601,459 1,605,644       (4,185) 12,723      
Issuance of common stock   43 43 $ 43 0 0 0 0      
Issuance of common stock, shares       7,000              
Repurchase of common stock $ (81,100) (81,998) (81,998) $ 0 (81,998) 0 0 0      
Repurchase of common stock, shares (77,991)     (80,000)              
Restricted stock units expensed   14,282 14,282 $ 14,282 0 0 0 0      
Restricted stock units expensed, shares       0              
Adjustment to Nephila purchase price allocation     0 $ 0 0 0     $ (8,250) $ (8,250) $ 51
Adjustment to Nephila purchase price allocation, shares       0              
Adjustment of redeemable noncontrolling interests   9,464 9,464 $ 0 9,464 0 0 (9,464)      
Adjustment of redeemable noncontrolling interests, shares       0              
Purchase of noncontrolling interest   (4,219) (4,219) $ (4,219) 0 0 0 (4,542)      
Purchase of noncontrolling interest, shares       0              
Other   3,787 (415) $ (165) (250) 0 4,202 (7,228)      
Other, shares       0              
Balance at Sep. 30, 2019 $ 10,634,870 10,634,870 10,623,454 $ 3,402,934 6,988,888 231,632 11,416        
Balance, shares at Sep. 30, 2019       13,815,000              
Balance, redeemable noncontrolling interests at Sep. 30, 2019 165,602             165,602      
Balance at Jun. 30, 2019   10,413,081 10,396,365 $ 3,400,964 6,808,201 187,200 16,716        
Balance, shares at Jun. 30, 2019       13,826,000              
Balance, redeemable noncontrolling interests at Jun. 30, 2019               151,297      
Net income (loss) 203,953 200,047 205,637   205,637 0 (5,590) 3,906      
Total other comprehensive income (loss) 44,374 44,432 44,432   0 44,432 0 (58)      
Comprehensive Income (Loss) 248,327 244,479 250,069       (5,590) 3,848      
Issuance of common stock   43 43 $ 43 0 0 0 0      
Issuance of common stock, shares       1,000              
Repurchase of common stock   (12,732) (12,732) $ 0 (12,732) 0 0 0      
Repurchase of common stock, shares       (12,000)              
Restricted stock units expensed   2,410 2,410 $ 2,410 0 0 0 0      
Restricted stock units expensed, shares       0              
Adjustment of redeemable noncontrolling interests   (12,221) (12,221) $ 0 (12,221) 0 0 12,221      
Adjustment of redeemable noncontrolling interests, shares       0              
Purchase of noncontrolling interest   (483) (483) $ (483) 0 0 0 483      
Purchase of noncontrolling interest, shares       0              
Other   293 3 $ 0 3 0 290 (2,247)      
Other, shares       0              
Balance at Sep. 30, 2019 10,634,870 $ 10,634,870 $ 10,623,454 $ 3,402,934 $ 6,988,888 $ 231,632 $ 11,416        
Balance, shares at Sep. 30, 2019       13,815,000              
Balance, redeemable noncontrolling interests at Sep. 30, 2019 $ 165,602             $ 165,602