XML 18 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)         (440,201)   44,202 (395,999)
Dividends to common shareholders         (11,209)     (11,209)
Dividends to preferred shareholders         (12,935)     (12,935)
Other comprehensive income (loss), net of tax       12,758     55 12,813
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     19,489         19,489
Noncontrolling interest contributions (distributions)             (4,551) (4,551)
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)
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            
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)         (697,404)   38,437 (658,967)
Dividends to common shareholders         (3,633)     (3,633)
Dividends to preferred shareholders         (10,958)     (10,958)
Repurchase of preferred shares $ (1)   (12,126)     (1,731)   (13,858)
Repurchase of preferred shares (in shares) (743)              
Other comprehensive income (loss), net of tax       (6,842)       (6,842)
Share-based compensation     20,170         20,170
Noncontrolling interest contributions (distributions)             (2,032) (2,032)
Accrued distribution on redeemable noncontrolling interest in subsidiary         (13,092)     (13,092)
Other   $ 3 (1,549)       357 (1,189)
Other (in shares)   (407,813)            
Balance at the end of the period at Sep. 30, 2020 $ 5 $ 419 3,419,467 (18,630) (829,862) (1,315,751) 104,116 1,359,764
Balance (in shares) at Sep. 30, 2020 4,870 8,385            
Balance at the beginning 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            
Increase (Decrease) in Equity                
Net income (loss)         (157,465)   10,805 (146,660)
Dividends to preferred shareholders         (3,653)     (3,653)
Other comprehensive income (loss), net of tax       3,558       3,558
Accrued distribution on redeemable noncontrolling interest in subsidiary         (4,353)     (4,353)
Other     4,414       (1,028) 3,386
Other (in shares)   (4)            
Balance at the end of the period at Sep. 30, 2020 $ 5 $ 419 $ 3,419,467 $ (18,630) $ (829,862) $ (1,315,751) $ 104,116 $ 1,359,764
Balance (in shares) at Sep. 30, 2020 4,870 8,385