XML 71 R6.htm IDEA: XBRL DOCUMENT v3.19.3
Consolidated Statements of Changes in Equity (Unaudited) - USD ($)
shares in Thousands, $ in Thousands
Total
Common Stock [Member]
Capital Surplus [Member]
Retained Earnings [Member]
Treasury Stock [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Total Shareholders' Equity [Member]
Non-Controlling Interests [Member]
Transition adjustment for new accounting principle in period of adoption $ (2,709)     $ 2,709   $ (2,709)    
Balance, beginning of period, adjusted 3,518,334 $ 4 $ 1,035,895 3,051,196 $ (552,845) (38,883) $ 3,495,367 $ 22,967
Balance, beginning of period (in shares) at Dec. 31, 2017   75,148     9,753      
Balance, beginning of period at Dec. 31, 2017 3,518,334 $ 4 1,035,895 3,048,487 $ (552,845) (36,174) 3,495,367 22,967
Net income 338,047     337,190     337,190 857
Other comprehensive income (loss) (123,479)         (123,479) (123,479)  
Repurchase of common stock (in shares)         90      
Repurchase of common stock (8,408)       $ (8,408)   (8,408)  
Stock options exercised (in shares)   49            
Stock options exercised 2,560   2,560       2,560  
Non-vested shares awarded, net (in shares)   112            
Non-vested shares awarded, net     0          
Vesting of non-vested shares (in shares)         31      
Vesting of non-vested shares (2,870)       $ (2,870)   (2,870)  
Share-based compensation 5,975   5,975       5,975  
Cash dividends on common stock (91,303)     (91,303)     (91,303)  
Capital calls and distributions, net (13,096)             (13,096)
Balance, end of period (in shares) at Sep. 30, 2018   75,309     9,874      
Balance, end of period at Sep. 30, 2018 3,625,760 $ 4 1,044,430 3,297,083 $ (564,123) (162,362) 3,615,032 10,728
Balance, beginning of period (in shares) at Jun. 30, 2018   75,314     9,874      
Balance, beginning of period at Jun. 30, 2018 3,576,045 $ 4 1,040,202 3,212,653 $ (564,123) (135,305) 3,553,431 22,614
Net income 117,545     117,256     117,256 289
Other comprehensive income (loss) (27,057)         (27,057) (27,057)  
Repurchase of common stock (in shares)         0      
Repurchase of common stock 0       $ 0   0  
Stock options exercised (in shares)   3            
Stock options exercised 134   134       134  
Non-vested shares awarded, net (in shares)   (8)            
Non-vested shares awarded, net     0          
Vesting of non-vested shares (in shares)         0      
Vesting of non-vested shares 0       $ 0   0  
Share-based compensation 4,094   4,094       4,094  
Cash dividends on common stock (32,826)     (32,826)     (32,826)  
Capital calls and distributions, net (12,175)             (12,175)
Balance, end of period (in shares) at Sep. 30, 2018   75,309     9,874      
Balance, end of period at Sep. 30, 2018 3,625,760 $ 4 1,044,430 3,297,083 $ (564,123) (162,362) 3,615,032 10,728
Transition adjustment for new accounting principle in period of adoption 2,862     2,862     2,862  
Balance, beginning of period, adjusted 4,445,907 $ 5 1,334,030 3,372,516 $ (198,995) (72,585) 4,434,971 10,936
Balance, beginning of period (in shares) at Dec. 31, 2018   75,711     3,589      
Balance, beginning of period at Dec. 31, 2018 4,443,045 $ 5 1,334,030 3,369,654 $ (198,995) (72,585) 4,432,109 10,936
Net income 389,903     390,406     390,406 (503)
Other comprehensive income (loss) 206,338         206,338 206,338  
Repurchase of common stock (in shares)         1,292      
Repurchase of common stock (106,639)       $ (106,639)   (106,639)  
Stock options exercised (in shares)   21            
Stock options exercised 1,080   1,080       1,080  
Non-vested shares awarded, net (in shares)   25            
Non-vested shares awarded, net     0          
Vesting of non-vested shares (in shares)         18      
Vesting of non-vested shares (1,428)       $ (1,428)   (1,428)  
Share-based compensation 11,620   11,620       11,620  
Cash dividends on common stock (107,332)     (107,332)     (107,332)  
Capital calls and distributions, net (1,784)             (1,784)
Balance, end of period (in shares) at Sep. 30, 2019   75,757     4,899      
Balance, end of period at Sep. 30, 2019 4,837,665 $ 5 1,346,730 3,655,590 $ (307,062) 133,753 4,829,016 8,649
Balance, beginning of period (in shares) at Jun. 30, 2019   75,756     4,562      
Balance, beginning of period at Jun. 30, 2019 4,718,475 $ 5 1,343,082 3,548,907 $ (281,125) 98,569 4,709,438 9,037
Net income 141,858     142,231     142,231 (373)
Other comprehensive income (loss) 35,184         35,184 35,184  
Repurchase of common stock (in shares)         337      
Repurchase of common stock (25,937)       $ (25,937)   (25,937)  
Stock options exercised (in shares)   3            
Stock options exercised 177   177       177  
Non-vested shares awarded, net (in shares)   (2)            
Non-vested shares awarded, net     0          
Vesting of non-vested shares (in shares)         0      
Vesting of non-vested shares         $ 0   0  
Share-based compensation 3,471   3,471       3,471  
Cash dividends on common stock (35,548)     (35,548)     (35,548)  
Capital calls and distributions, net (15)             (15)
Balance, end of period (in shares) at Sep. 30, 2019   75,757     4,899      
Balance, end of period at Sep. 30, 2019 $ 4,837,665 $ 5 $ 1,346,730 $ 3,655,590 $ (307,062) $ 133,753 $ 4,829,016 $ 8,649