XML 30 R7.htm IDEA: XBRL DOCUMENT v3.20.4
CONSOLIDATED STATEMENTS OF EQUITY - USD ($)
$ in Thousands
Common Stock
Treasury Stock
Additional Paid-In Capital
Retained Earnings
Accumulated Other Comprehensive Income (Loss)
Noncontrolling Interests
Redeemable Noncontrolling Interest
Total
Balances at Dec. 31, 2017 $ 644 $ (665,297) $ 1,141,534 $ 2,874,693   $ (156,506) $ 111,240 $ 3,195,068
Balances, Common Shares at Dec. 31, 2017 237,397,000              
Balances, Treasury Shares at Dec. 31, 2017   27,606,000            
Dividends declared       (174,355)       (174,355)
Noncontrolling investors, net           (2)   (2)
Share repurchases   $ (523,569)           $ (523,569)
Share repurchases (in shares) (13,129,000) 13,129,000           13,100,000
Equity-based compensation $ 1 $ 4,623 18,514 (397)       $ 22,741
Equity-based compensation (in shares) 1,004,000 (185,000)            
Net income (loss)       1,258,379   (2,574)   1,255,805
Other comprehensive income (loss), net of tax         $ 301     301
Balances at Dec. 31, 2018 $ 645 $ (1,184,243) 1,160,048 3,958,320 301 (159,082) 111,240 3,775,989
Balances, Common Shares at Dec. 31, 2018 225,272,000              
Balances, Treasury Shares at Dec. 31, 2018   40,550,000            
Dividends declared       (209,513)       (209,513)
Noncontrolling investors, net           (2,308)   (2,308)
Noncontrolling investors, net             32,374  
Share repurchases   $ (348,608)           $ (348,608)
Share repurchases (in shares) (11,282,000) 11,282,000           11,300,000
Equity-based compensation $ 1 $ 7,738 20,964 (614)       $ 28,089
Equity-based compensation (in shares) 513,000 (262,000)            
Net income (loss)       671,103   6,797   677,900
Other comprehensive income (loss), net of tax         (308)     (308)
Balances at Dec. 31, 2019 $ 646 $ (1,525,113) 1,181,012 4,419,296 (7) (154,593) 143,614 $ 3,921,241
Balances, Common Shares at Dec. 31, 2019 214,503,000             214,502,639
Balances, Treasury Shares at Dec. 31, 2019   51,570,000           51,570,148
Dividends declared       (210,496)       $ (210,496)
Noncontrolling investors, net           (20,965)   (20,965)
Noncontrolling investors, net             15,000  
Share repurchases   $ (106,529)           $ (106,529)
Share repurchases (in shares) (4,402,000) 4,402,000           4,400,000
Equity-based compensation $ 2 $ 7,895 26,380 (653)       $ 33,624
Equity-based compensation (in shares) 813,000 (268,000)            
Net income (loss)       550,822   20,006   570,828
Other comprehensive income (loss), net of tax         1,909     1,909
Balances at Dec. 31, 2020 $ 648 $ (1,623,747) $ 1,207,392 $ 4,758,969 $ 1,902 $ (155,552) $ 158,614 $ 4,189,612
Balances, Common Shares at Dec. 31, 2020 210,914,000             210,914,264
Balances, Treasury Shares at Dec. 31, 2020   55,704,000           55,704,302