XML 26 R7.htm IDEA: XBRL DOCUMENT v3.20.2
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
shares in Thousands, $ in Thousands
Mandatory Convertible Preferred Shares
Preferred Stock
Common Stock
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, 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)
Other comprehensive income (loss), net of tax       15,835     59 15,894
Issuance of common shares for stock options exercised, net of surrender of unexercised stock options     (79)         (79)
Issuance of common shares for stock options exercised, net of surrender of unexercised stock options (in shares) (4)              
Share-based compensation     14,164         14,164
Noncontrolling interest contributions (distributions)             813 813
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)
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            
Balance at the beginning of the period at Dec. 31, 2019 $ 6 $ 416 3,412,972 (11,788) (104,775) (1,314,020) 67,354 2,050,165
Balance (in shares) at Dec. 31, 2019 5,613 416,198            
Increase (Decrease) in Equity                
Net income (loss)         (539,939)   27,632 (512,307)
Dividends to common shareholders         (3,633)     (3,633)
Dividends to preferred shareholders         (7,305)     (7,305)
Repurchase of preferred shares $ (1)   (12,127)     (1,731)   (13,859)
Repurchase of preferred shares (in shares) (743)              
Other comprehensive income (loss), net of tax       (10,400)       (10,400)
Share-based compensation     15,757         15,757
Noncontrolling interest contributions (distributions)             1,004 1,004
Accrued distribution on redeemable noncontrolling interest in subsidiary         (8,739)     (8,739)
Other   $ 3 (1,549)       357 (1,189)
Other (in shares)   (407,809)            
Balance at the end of the period at Jun. 30, 2020 $ 5 $ 419 3,415,053 (22,188) (664,391) (1,315,751) 94,339 1,507,486
Balance (in shares) at Jun. 30, 2020 4,870 8,389            
Balance at the beginning of the period at Mar. 31, 2020 $ 5 $ 419 3,408,454 (29,006) (508,200) (1,315,751) 85,177 1,641,098
Balance (in shares) at Mar. 31, 2020 4,870 419,466            
Increase (Decrease) in Equity                
Net income (loss)         (148,112)   10,167 (137,945)
Dividends to common shareholders         (119)     (119)
Dividends to preferred shareholders         (3,653)     (3,653)
Other comprehensive income (loss), net of tax       6,818       6,818
Accrued distribution on redeemable noncontrolling interest in subsidiary         (4,307)     (4,307)
Other     6,599       (1,005) 5,594
Other (in shares)   (411,077)            
Balance at the end of the period at Jun. 30, 2020 $ 5 $ 419 $ 3,415,053 $ (22,188) $ (664,391) $ (1,315,751) $ 94,339 $ 1,507,486
Balance (in shares) at Jun. 30, 2020 4,870 8,389