XML 17 R7.htm IDEA: XBRL DOCUMENT v3.19.2
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
shares in Thousands, $ in Thousands
Mandatory Convertible Preferred Shares
Preferred Stock
Common Shares
Capital in Excess of Par Value
Accumulated Other Comprehensive Income
Retained Earnings
Treasury Shares
Non-controlling Interest
Total
Balance at the beginning of the period at Dec. 31, 2017   $ 368 $ 2,791,129 $ 11,185 $ 1,423,154 $ (1,314,020) $ 26,957 $ 2,938,773
Balance (in shares) at Dec. 31, 2017   367,510            
Increase (Decrease) in Equity                
Net income (loss)         (342,953)   3,492 (339,461)
Dividends to common shareholders         (40,511)     (40,511)
Dividends to preferred shareholders         (3,680)     (3,680)
Common share issuance   $ 40 301,974         302,014
Common share issuance (in shares)   40,250            
Convertible preferred stock issuance $ 6   278,566         278,572
Convertible preferred stock issuance (in shares) 5,750              
Other comprehensive income (loss), net of tax       (23,758)     (159) (23,917)
Share-based compensation     14,732         14,732
Adjustment to retained earnings | Accounting Standards Update 2016-01         9,144     9,144
Adjustment to retained earnings | Accounting Standards Update 2016-16         (34,132)     (34,132)
Adjustment to retained earnings       (9,144)        
Noncontrolling interest contributions (distributions)             (4,676) (4,676)
Less: accrued distribution on redeemable noncontrolling interest in subsidiary         (4,522)     (4,522)
Other   $ 2 (3,690)         (3,688)
Other (in shares)   2,492            
Balance at the end of the period at Jun. 30, 2018 $ 6 $ 410 3,382,711 (12,573) 1,006,500 (1,314,020) 25,614 3,088,648
Balance (in shares) at Jun. 30, 2018 5,750 410,252            
Balance at the beginning of the period at Mar. 31, 2018   $ 370 2,797,893 (7,151) 1,232,516 (1,314,020) 27,400 2,737,008
Balance (in shares) at Mar. 31, 2018   370,320            
Increase (Decrease) in Equity                
Net income (loss)         (198,752)   2,953 (195,799)
Dividends to common shareholders         (21,460)     (21,460)
Dividends to preferred shareholders         (3,680)     (3,680)
Common share issuance   $ 40 301,974         302,014
Common share issuance (in shares)   40,250            
Convertible preferred stock issuance $ 6   278,566         278,572
Convertible preferred stock issuance (in shares) 5,750              
Other comprehensive income (loss), net of tax       (5,422)     (63) (5,485)
Share-based compensation     6,104         6,104
Noncontrolling interest contributions (distributions)             (4,676) (4,676)
Less: accrued distribution on redeemable noncontrolling interest in subsidiary         (2,124)     (2,124)
Other     (1,826)         (1,826)
Other (in shares)   (318)            
Balance at the end of the period at Jun. 30, 2018 $ 6 $ 410 3,382,711 (12,573) 1,006,500 (1,314,020) 25,614 3,088,648
Balance (in shares) at Jun. 30, 2018 5,750 410,252            
Balance at the beginning of the period at Dec. 31, 2018 $ 6 $ 410 3,392,937 (29,325) 650,842 (1,314,020) 49,476 2,750,326
Balance (in shares) at Dec. 31, 2018 5,750 409,652            
Increase (Decrease) in Equity                
Net income (loss)         (321,273)   24,905 (296,368)
Dividends to common shareholders         (7,581)     (7,581)
Dividends to preferred shareholders         (8,625)     (8,625)
Repurchase of preferred shares     (79)         (79)
Repurchase of preferred shares (in shares) (4)              
Other comprehensive income (loss), net of tax       15,835     59 15,894
Share-based compensation     14,164         14,164
Adjustment to retained earnings               0
Noncontrolling interest contributions (distributions)             (813) (813)
Less: accrued distribution on redeemable noncontrolling interest in subsidiary         (10,182)     (10,182)
Other   $ 6 (1,601)         (1,595)
Other (in shares)   6,630            
Balance at the end of the period at Jun. 30, 2019 $ 6 $ 416 3,405,421 (13,490) 303,181 (1,314,020) 73,627 2,455,141
Balance (in shares) at Jun. 30, 2019 5,746 416,282            
Balance at the beginning of the period at Mar. 31, 2019 $ 6 $ 416 3,400,110 (19,987) 519,810 (1,314,020) 63,704 2,650,039
Balance (in shares) at Mar. 31, 2019 5,750 415,916            
Increase (Decrease) in Equity                
Net income (loss)         (203,564)   10,729 (192,835)
Dividends to common shareholders         (3,634)     (3,634)
Dividends to preferred shareholders         (4,312)     (4,312)
Repurchase of preferred shares     (79)         (79)
Repurchase of preferred shares (in shares) (4)              
Other comprehensive income (loss), net of tax       6,497     7 6,504
Share-based compensation     5,740         5,740
Noncontrolling interest contributions (distributions)             (813) (813)
Less: accrued distribution on redeemable noncontrolling interest in subsidiary         (5,119)     (5,119)
Other     (350)         (350)
Other (in shares)   366            
Balance at the end of the period at Jun. 30, 2019 $ 6 $ 416 $ 3,405,421 $ (13,490) $ 303,181 $ (1,314,020) $ 73,627 $ 2,455,141
Balance (in shares) at Jun. 30, 2019 5,746 416,282