XML 73 R7.htm IDEA: XBRL DOCUMENT v3.19.3
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)         (457,530)   10,426 (447,104)
Dividends to common shareholders         (61,956)     (61,956)
Dividends to preferred shareholders         (7,993)     (7,993)
Common share issuance   $ 40 301,794         301,834
Common share issuance (in shares)   40,250            
Convertible preferred share issuance $ 6   278,352         278,358
Convertible preferred share issuance (in shares) 5,750              
Other comprehensive income (loss), net of tax       (18,300)     (101) (18,401)
Share-based compensation     20,371         20,371
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         (6,668)     (6,668)
Other   $ 2 (3,724)         (3,722)
Other (in shares)   2,400            
Balance at the end of the period at Sep. 30, 2018 $ 6 $ 410 3,387,922 (7,115) 864,019 (1,314,020) 32,606 2,963,828
Balance (in shares) at Sep. 30, 2018 5,750 410,160            
Balance at the beginning 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            
Increase (Decrease) in Equity                
Net income (loss)         (114,577)   6,934 (107,643)
Dividends to common shareholders         (21,445)     (21,445)
Dividends to preferred shareholders         (4,313)     (4,313)
Common share issuance     (180)         (180)
Convertible preferred share issuance     (214)         (214)
Other comprehensive income (loss), net of tax       5,458     58 5,516
Share-based compensation     5,639         5,639
Less: accrued distribution on redeemable noncontrolling interest in subsidiary         (2,146)     (2,146)
Other     (34)         (34)
Other (in shares)   (92)            
Balance at the end of the period at Sep. 30, 2018 $ 6 $ 410 3,387,922 (7,115) 864,019 (1,314,020) 32,606 2,963,828
Balance (in shares) at Sep. 30, 2018 5,750 410,160            
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)         (440,201)   44,202 (395,999)
Dividends to common shareholders         (11,209)     (11,209)
Dividends to preferred shareholders         (12,935)     (12,935)
Repurchase of preferred shares     (79)         (79)
Repurchase of preferred shares (in shares) (4)              
Other comprehensive income (loss), net of tax       12,758     55 12,813
Share-based compensation     19,489         19,489
Adjustment to retained earnings               0
Noncontrolling interest contributions (distributions)             (4,551) (4,551)
Less: accrued distribution on redeemable noncontrolling interest in subsidiary         (15,358)     (15,358)
Other   $ 6 (1,616)         (1,610)
Other (in shares)   6,557            
Balance at the end of the period at Sep. 30, 2019 $ 6 $ 416 3,410,731 (16,567) 171,139 (1,314,020) 89,182 2,340,887
Balance (in shares) at Sep. 30, 2019 5,746 416,209            
Balance at the beginning 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            
Increase (Decrease) in Equity                
Net income (loss)         (118,928)   19,297 (99,631)
Dividends to common shareholders         (3,628)     (3,628)
Dividends to preferred shareholders         (4,310)     (4,310)
Other comprehensive income (loss), net of tax       (3,077)     (4) (3,081)
Share-based compensation     5,325         5,325
Noncontrolling interest contributions (distributions)             (3,738) (3,738)
Less: accrued distribution on redeemable noncontrolling interest in subsidiary         (5,176)     (5,176)
Other     (15)         (15)
Other (in shares)   (73)            
Balance at the end of the period at Sep. 30, 2019 $ 6 $ 416 $ 3,410,731 $ (16,567) $ 171,139 $ (1,314,020) $ 89,182 $ 2,340,887
Balance (in shares) at Sep. 30, 2019 5,746 416,209