XML 52 R39.htm IDEA: XBRL DOCUMENT v3.19.3
Changes in Equity (Rollforward) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Sep. 30, 2019
Sep. 30, 2018
Balances $ 3,908,351 $ 3,849,528 $ 3,775,989 $ 3,588,519 $ 3,312,137 $ 3,195,068 $ 3,775,989 $ 3,195,068
Dividends declared (51,778) (52,751) (53,504) (43,767) (44,080) (44,269)    
Noncontrolling investors, net (1,321)       (3)      
Share repurchases (114,950) (93,136) (84,308) (74,965) (49,145) (69,269)    
Equity-based compensation 7,870 8,016 6,695 7,081 7,143 5,132    
Net income 152,608 196,746 204,827 397,906 362,572   554,181 985,953
Other comprehensive loss, net of tax (39) (52) (171) 63 (105)   (262) (42)
Comprehensive and net income (loss) 152,569     397,969   225,475 553,919 985,911
Balances 3,900,741 3,908,351 3,849,528 3,874,837 3,588,519 3,312,137 3,900,741 3,874,837
Common Stock                
Balances 645 645 645 644 644 644 645 644
Balances 645 645 645 644 644 644 645 644
Treasury Stock                
Balances (1,354,157) (1,261,837) (1,184,243) (779,088) (730,700) (665,297) (1,184,243) (665,297)
Share repurchases (114,950) (93,136) (84,308) (74,965) (49,145) (69,269)    
Equity-based compensation 29 816 6,714 1 757 3,866    
Balances (1,469,078) (1,354,157) (1,261,837) (854,052) (779,088) (730,700) (1,469,078) (854,052)
Additional Paid-In Capital                
Balances 1,167,505 1,160,139 1,160,048 1,149,367 1,142,871 1,141,534 1,160,048 1,141,534
Equity-based compensation 8,007 7,366 91 7,189 6,496 1,337    
Balances 1,175,512 1,167,505 1,160,139 1,156,556 1,149,367 1,142,871 1,175,512 1,156,556
Retained Earnings                
Balances 4,250,419 4,109,034 3,958,320 3,376,163 3,057,904 2,874,693 3,958,320 2,874,693
Dividends declared (51,778) (52,751) (53,504) (43,767) (44,080) (44,269)    
Equity-based compensation (166) (166) (110) (109) (110) (71)    
Net income 151,048 194,302 204,328 398,375 362,449      
Comprehensive and net income (loss)           227,551    
Balances 4,349,523 4,250,419 4,109,034 3,730,662 3,376,163 3,057,904 4,349,523 3,730,662
AOCI Attributable to Parent [Member]                
Balances 78 130 301 (105)     301  
Other comprehensive loss, net of tax (39) (52) (171) 63 (105)      
Balances 39 78 130 (42) (105)   39 (42)
Noncontrolling Interests                
Balances (156,139) (158,583) (159,082) (158,462) (158,582) (156,506) (159,082) (156,506)
Noncontrolling investors, net (1,321)       (3)      
Net income 1,560 2,444 499 (469) 123      
Comprehensive and net income (loss)           (2,076)    
Balances (155,900) (156,139) (158,583) (158,931) (158,462) (158,582) (155,900) (158,931)
Redeemable Noncontrolling Interest                
Balances 139,930 139,930 111,240 111,240 111,240 111,240 111,240 111,240
Noncontrolling investors of USS 3,684   28,690          
Balances $ 143,614 $ 139,930 $ 139,930 $ 111,240 $ 111,240 $ 111,240 $ 143,614 $ 111,240