XML 40 R7.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
CONSOLIDATED STATEMENTS OF EQUITY - USD ($)
$ in Thousands
Total
Total
Total
Restricted Stock Units (RSUs)
Total
Stock appreciation rights
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
Accumulated other comprehensive income (loss)
Non-controlling interests not subject to put provisions
Temporary equity, beginning balance at Dec. 31, 2016         $ 973,258                    
Increase (Decrease) in Temporary Equity [Roll Forward]                              
Net income         103,641                    
Distributions         (128,853)                    
Contributions         52,911                    
Acquisitions and divestitures         43,799                    
Partial purchases         (397)                    
Fair value remeasurements         (32,999)                    
Temporary equity, ending balance at Dec. 31, 2017         1,011,360                    
Beginning balance (in shares) at Dec. 31, 2016           (194,554,000)             0    
Beginning balance at Dec. 31, 2016   $ 4,648,047       $ 195     $ 1,027,182     $ 3,710,313 $ 0 $ (89,643) $ 201,694
Comprehensive income:                              
Net income $ 663,618 663,618                   663,618     63,296
Other comprehensive income $ 102,876 102,878                       102,878 (2)
Stock purchase shares issued (in shares)           360,000                  
Stock purchase shares issued   22,131             22,131            
Stock-settled share based payment awards, shares issued (in shares)             117,000 398,000              
Stock-settled share based payment awards     $ (101) $ 0           $ (101) $ 0        
Stock-settled stock-based compensation expense   34,981             34,981            
Changes in noncontrolling interest from:                              
Distributions                             (82,614)
Contributions                             21,641
Acquisitions and divestitures   (823)             (823)            
Acquisitions and divestitures, noncontrolling interest                             (5,770)
Partial purchases   (2,752)             (2,752)           (2,208)
Fair value remeasurements   32,999             32,999            
Purchase of treasury stock (in shares) (12,967,000)                       (12,967,000)    
Purchase of treasury stock $ (810,949) (810,949)                     $ (810,949)    
Retirement of treasury stock (in shares)           (12,967,000)             12,967,000    
Retirement of treasury stock           $ (13)     (70,718)     (740,218) $ 810,949    
Ending balance at Dec. 31, 2017   4,690,029       $ 182     1,042,899     3,633,713 $ 0 13,235 196,037
Ending balance (in shares) at Dec. 31, 2017           (182,462,000)             0    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                              
Cumulative Effect of New Accounting Principle in Period of Adoption   0                   8,368   (8,368)  
Net income         105,531                    
Distributions         (119,173)                    
Contributions         32,918                    
Acquisitions and divestitures         79,078                    
Partial purchases         (8,546)                    
Fair value remeasurements         23,473                    
Temporary equity, ending balance at Dec. 31, 2018         1,124,641                    
Comprehensive income:                              
Net income 159,394 159,394                   159,394     68,115
Other comprehensive income $ (39,791) (39,791)                       (39,791)  
Stock purchase shares issued (in shares)           398,000                  
Stock purchase shares issued   17,398             17,398            
Stock-settled share based payment awards, shares issued (in shares)             158,000 213,000              
Stock-settled share based payment awards     (448) (4,886)       $ (1)   (448) (4,887)        
Stock-settled stock-based compensation expense   73,081             73,081            
Changes in noncontrolling interest from:                              
Distributions                             (77,268)
Contributions                             19,393
Acquisitions and divestitures   3,546             3,546            
Acquisitions and divestitures, noncontrolling interest                             318
Partial purchases   (17,897)             (17,897)           (1,639)
Fair value remeasurements   (23,473)             (23,473)            
Purchase of treasury stock (in shares) (16,844,000)                       (16,844,000)    
Purchase of treasury stock $ (1,153,511) (1,153,511)                     $ (1,153,511)    
Retirement of treasury stock (in shares)           (16,844,000)             16,844,000    
Retirement of treasury stock   0       $ (17)     (95,213)     (1,058,281) $ 1,153,511    
Ending balance at Dec. 31, 2018 $ 3,908,398 3,703,442       $ 166     995,006     2,743,194 $ 0 (34,924) 204,956
Ending balance (in shares) at Dec. 31, 2018 (166,387,307)         (166,387,000)             0    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                              
Cumulative Effect of New Accounting Principle in Period of Adoption   39,876     (38)             39,876     (6)
Net income         143,413                    
Distributions         (155,011)                    
Contributions         35,572                    
Acquisitions and divestitures         (6,332)                    
Partial purchases         (11,394)                    
Fair value remeasurements         49,525                    
Temporary equity, ending balance at Dec. 31, 2019         $ 1,180,376                    
Comprehensive income:                              
Net income $ 810,981 810,981                   810,981     66,900
Other comprehensive income $ (12,574) (12,574)                       (12,574)  
Stock purchase shares issued (in shares)           315,000                  
Stock purchase shares issued   16,570       $ 1     16,569            
Stock-settled share based payment awards, shares issued (in shares)             160,000 1,000              
Stock-settled share based payment awards     $ (3,246) $ (44)           $ (3,246) $ (44)        
Stock-settled stock-based compensation expense   67,549             67,549            
Changes in noncontrolling interest from:                              
Distributions                             (78,112)
Contributions                             21,745
Acquisitions and divestitures, noncontrolling interest                             (10,170)
Partial purchases   (37,145)             (37,145)           (19,480)
Fair value remeasurements   (49,525)             (49,525)            
Purchase of treasury stock (in shares) (41,020,000)                       (41,020,000)    
Purchase of treasury stock $ (2,402,475) (2,402,475)                     $ (2,402,475)    
Retirement of treasury stock (in shares)           (41,020,000)             41,020,000    
Retirement of treasury stock   0       $ (41)     (240,121)     (2,162,313) $ 2,402,475    
Ending balance at Dec. 31, 2019 $ 2,319,242 $ 2,133,409       $ 126     $ 749,043     $ 1,431,738 $ 0 $ (47,498) $ 185,833
Ending balance (in shares) at Dec. 31, 2019 (125,842,853)         (125,843,000)             0