XML 27 R7.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATED STATEMENTS OF EQUITY - USD ($)
Total
Non-controlling interests subject to put provisions
Common stock
Common stock
Restricted Stock Units (RSUs)
Common stock
Stock appreciation rights
Additional paid-in capital
Additional paid-in capital
Restricted Stock Units (RSUs)
Additional paid-in capital
Stock appreciation rights
Retained earnings
Treasury stock
Treasury stock
Restricted Stock Units (RSUs)
Treasury stock
Stock appreciation rights
Accumulated other comprehensive income (loss)
Total
Total
Restricted Stock Units (RSUs)
Non-controlling interests not subject to put provisions
Temporary equity, beginning balance at Dec. 31, 2014   $ 829,965,000                            
Increase (Decrease) in Temporary Equity [Roll Forward]                                
Net income   96,510,000                            
Distributions   (103,355,000)                            
Contributions   25,795,000                            
Acquisitions and divestitures   10,654,000                            
Partial purchases   (8,538,000)                            
Fair value remeasurement   13,035,000                            
Temporary equity, ending balance at Dec. 31, 2015   864,066,000                            
Beginning balance (in shares) at Dec. 31, 2014     215,641,000             0            
Beginning balance at Dec. 31, 2014     $ 216,000     $ 1,108,211,000     $ 4,087,103,000 $ 0     $ (25,017,000) $ 5,170,513,000   $ 189,798,000
Comprehensive income:                                
Net income                 269,732,000         269,732,000   61,168,000
Other comprehensive income $ (34,809,000)                       (34,809,000) (34,809,000)    
Stock purchase shares issued (in shares)                   414,000            
Stock purchase shares issued           (6,079,000)       $ 30,608,000       24,529,000    
Stock-settled share based payment awards, shares issued (in shares)       348,000 1,131,000                      
Stock-settled share based payment awards         $ 1,000     $ (1,000)                
Stock-settled stock-based compensation expense           56,899,000               56,899,000    
Excess tax benefits from stock awards exercised           28,157,000               28,157,000    
Distributions                               (71,280,000)
Contributions                               28,849,000
Acquisitions and divestitures, noncontrolling interest                               6,875,000
Partial purchases           (55,826,000)               (55,826,000)   (2,018,000)
Fair value remeasurements           (13,035,000)               (13,035,000)    
Purchase of treasury stock (in shares)                   (7,780,000)            
Purchase of treasury stock (575,380,000)                 $ (575,380,000)            
Ending balance at Dec. 31, 2015     $ 217,000     1,118,326,000     4,356,835,000 $ (544,772,000)     (59,826,000) 4,870,780,000   213,392,000
Ending balance (in shares) at Dec. 31, 2015     217,120,000             (7,366,000)            
Increase (Decrease) in Temporary Equity [Roll Forward]                                
Net income   99,834,000                            
Distributions   (111,092,000)                            
Contributions   33,517,000                            
Acquisitions and divestitures   28,874,000                            
Partial purchases   (6,660,000)                            
Fair value remeasurement   65,855,000                            
Reclassifications of Temporary to Permanent Equity   (1,136,000)                           1,136,000
Temporary equity, ending balance at Dec. 31, 2016   973,258,000                            
Comprehensive income:                                
Net income                 879,874,000         879,874,000   53,374,000
Other comprehensive income $ (29,627,000)                       (29,817,000) (29,817,000)   190,000
Stock purchase shares issued (in shares)     438,000                          
Stock purchase shares issued     $ 1,000     23,902,000               23,903,000    
Stock-settled share based payment awards, shares issued (in shares)       4,000 218,000           276,000 513,000        
Stock-settled share based payment awards             $ (19,815,000) $ (36,685,000)     $ 19,815,000 $ 36,685,000        
Stock-settled stock-based compensation expense           37,970,000               37,970,000    
Excess tax benefits from stock awards exercised           13,251,000               13,251,000    
Distributions                               (81,309,000)
Contributions                               14,073,000
Acquisitions and divestitures           3,423,000               3,423,000    
Acquisitions and divestitures, noncontrolling interest                               2,585,000
Partial purchases           (13,105,000)               (13,105,000)   (1,747,000)
Fair value remeasurements           (65,855,000)               (65,855,000)    
Reclassifications and expirations of puts   1,136,000                           (1,136,000)
Purchase of treasury stock (in shares) (16,649,090)                 (16,649,000)            
Purchase of treasury stock $ (1,072,377,000)                 $ (1,072,377,000)       (1,072,377,000)    
Retirement of treasury stock (in shares)     (23,226,000)             23,226,000            
Retirement of treasury stock     $ (23,000)     (34,230,000)     (1,526,396,000) $ 1,560,649,000            
Ending balance at Dec. 31, 2016 $ 4,849,741,000   $ 195,000     1,027,182,000     3,710,313,000 $ 0     (89,643,000) 4,648,047,000   201,694,000
Ending balance (in shares) at Dec. 31, 2016 194,554,491   194,554,000             0            
Increase (Decrease) in Temporary Equity [Roll Forward]                                
Net income   103,641,000                            
Distributions   (128,853,000)                            
Contributions   52,911,000                            
Acquisitions and divestitures   43,799,000                            
Partial purchases   (397,000)                            
Fair value remeasurement   (32,999,000)                            
Temporary equity, ending balance at Dec. 31, 2017   $ 1,011,360,000                            
Comprehensive income:                                
Net income                 663,618,000         663,618,000   63,296,000
Other comprehensive income $ 102,876,000                       102,878,000 102,878,000   (2,000)
Stock purchase shares issued (in shares)     360,000                          
Stock purchase shares issued           22,131,000               22,131,000    
Stock-settled share based payment awards, shares issued (in shares)       117,000 398,000                      
Stock-settled share based payment awards             $ (101,000)               $ (101,000)  
Stock-settled stock-based compensation expense           34,981,000               34,981,000    
Distributions                               (82,614,000)
Contributions                               21,641,000
Acquisitions and divestitures           823,000               823,000    
Acquisitions and divestitures, noncontrolling interest                               5,770,000
Partial purchases           (2,752,000)               (2,752,000)   (2,208,000)
Fair value remeasurements           32,999,000               32,999,000    
Purchase of treasury stock (in shares) (12,966,672)                 (12,967,000)            
Purchase of treasury stock $ (810,949,000)                 $ (810,949,000)       (810,949,000)    
Retirement of treasury stock (in shares)     (12,967,000)             12,967,000            
Retirement of treasury stock     $ (13,000)     (70,718,000)     (740,218,000) $ 810,949,000            
Ending balance at Dec. 31, 2017 $ 4,886,066,000   $ 182,000     $ 1,042,899,000     $ 3,633,713,000 $ 0     $ 13,235,000 $ 4,690,029,000   $ 196,037,000
Ending balance (in shares) at Dec. 31, 2017 182,462,278   182,462,000             0