XML 30 R7.htm IDEA: XBRL DOCUMENT v3.20.2
Consolidated Statements of Equity - USD ($)
shares in Thousands, $ in Thousands
Total
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Distributions in Excess of Net Earnings [Member]
Noncontrolling Interests [Member]
Balance at Dec. 31, 2018 $ 25,800,888 $ 68,948 $ 6,296 $ 25,685,987 $ (1,084,671) $ (2,378,467) $ 3,502,795
Balance, shares at Dec. 31, 2018     629,616        
Consolidated net earnings 784,591         733,822 50,769
Effect of equity compensation plans 47,872   $ 9 10,542     37,321
Effect of equity compensation plans, shares     891        
Capital contributions 9,071           9,071
Redemption of noncontrolling interests (95,884)   $ 6 9,472     (105,362)
Redemption of noncontrolling interests, shares     547        
Contribution to Brazil venture (12,630)           (12,630)
Foreign currency translation gains (losses), net 12,418       11,737   681
Unrealized gains (losses) on derivative contracts, net (6,358)       (6,175)   (183)
Reallocation of equity       (54,318)     54,318
Dividends and other distributions (762,535)     (17)   (672,363) (90,155)
Balance at Jun. 30, 2019 25,777,433 68,948 $ 6,311 25,651,666 (1,079,109) (2,317,008) 3,446,625
Balance, shares at Jun. 30, 2019     631,054        
Balance at Mar. 31, 2019 25,824,061 68,948 $ 6,307 25,654,449 (1,029,206) (2,366,015) 3,489,578
Balance, shares at Mar. 31, 2019     630,743        
Consolidated net earnings 410,826         385,276 25,550
Effect of equity compensation plans 25,843   $ 2 11,740     14,101
Effect of equity compensation plans, shares     127        
Capital contributions 2,533           2,533
Redemption of noncontrolling interests (55,661)   $ 2 6,492     (62,155)
Redemption of noncontrolling interests, shares     184        
Foreign currency translation gains (losses), net (47,662)       (46,282)   (1,380)
Unrealized gains (losses) on derivative contracts, net (3,725)       (3,621)   (104)
Reallocation of equity       (21,014)     21,014
Dividends and other distributions (378,782)     (1)   (336,269) (42,512)
Balance at Jun. 30, 2019 25,777,433 68,948 $ 6,311 25,651,666 (1,079,109) (2,317,008) 3,446,625
Balance, shares at Jun. 30, 2019     631,054        
Balance at Dec. 31, 2019 $ 26,071,784 68,948 $ 6,318 25,719,427 (990,398) (2,151,168) 3,418,657
Balance, shares at Dec. 31, 2019 631,797   631,797        
Balance at Mar. 31, 2020 $ 36,775,870 68,948 $ 7,386 35,416,341 (1,142,352) (2,090,881) 4,516,428
Balance, shares at Mar. 31, 2020     738,563        
Balance at Dec. 31, 2019 $ 26,071,784 68,948 $ 6,318 25,719,427 (990,398) (2,151,168) 3,418,657
Balance, shares at Dec. 31, 2019 631,797   631,797        
Consolidated net earnings $ 976,102         897,226 78,876
Effect of equity compensation plans 49,828   $ 6 6,822     43,000
Effect of equity compensation plans, shares     646        
Liberty Transaction, net of issuance costs 10,013,526   $ 1,067 9,801,373     211,086
Liberty Transaction, net of issuance costs, shares     106,723        
Repurchases of common shares (34,829)   $ (5) (34,824)      
Repurchase of common shares, shares     (539)        
Capital contributions 916,974           916,974
Redemption of noncontrolling interests (42,743)   $ 1 4,551     (47,295)
Redemption of noncontrolling interests, shares     105        
Foreign currency translation gains (losses), net (134,586)       (130,266)   (4,320)
Unrealized gains (losses) on derivative contracts, net (22,075)       (21,465)   (610)
Reallocation of equity       (72,459)     72,459
Dividends and other distributions (1,047,772)     (489)   (861,737) (185,546)
Balance at Jun. 30, 2020 $ 36,746,209 68,948 $ 7,387 35,424,401 (1,142,129) (2,115,679) 4,503,281
Balance, shares at Jun. 30, 2020 738,732   738,732        
Balance at Mar. 31, 2020 $ 36,775,870 68,948 $ 7,386 35,416,341 (1,142,352) (2,090,881) 4,516,428
Balance, shares at Mar. 31, 2020     738,563        
Consolidated net earnings 454,938         406,173 48,765
Effect of equity compensation plans 26,505   $ 1 9,943     16,561
Effect of equity compensation plans, shares     128        
Liberty Transaction, net of issuance costs (520)     (39)     (481)
Redemption of noncontrolling interests (25,932)     1,768     (27,700)
Redemption of noncontrolling interests, shares     41        
Foreign currency translation gains (losses), net (1,053)       (1,105)   52
Unrealized gains (losses) on derivative contracts, net 1,373       1,328   45
Reallocation of equity       (3,132)     3,132
Dividends and other distributions (484,972)     (480)   (430,971) (53,521)
Balance at Jun. 30, 2020 $ 36,746,209 $ 68,948 $ 7,387 $ 35,424,401 $ (1,142,129) $ (2,115,679) $ 4,503,281
Balance, shares at Jun. 30, 2020 738,732   738,732