XML 15 R5.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
shares in Thousands, $ in Thousands
Total
Common Stock
Treasury Stock
Additional Paid-in Capital
Retained Earnings
Non-controlling Interests
Balance (shares) at Dec. 31, 2017   269,295 (1,332)      
Balance at Dec. 31, 2017 $ 3,513,579 $ 2,668 $ (22,179) $ 2,677,217 $ 717,985 $ 137,888
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Issuance of common stock due to acquisition (shares)   46,000        
Issuance of common stock due to acquisition 371,220 $ 460   370,760    
Equity-based compensation (shares)   2,758        
Equity-based compensation 7,208 $ 26   7,116   66
Distributions to non-controlling interest owners (3,450)         (3,450)
Treasury stock - tax withholdings (shares)   (690) (690)      
Treasury stock - tax withholdings (6,021)   $ (6,021)      
Other (90)     (90)    
Net income (loss) 3,712       590 3,122
Balance (shares) at Mar. 31, 2018   317,363 (2,022)      
Balance at Mar. 31, 2018 3,886,158 $ 3,154 $ (28,200) 3,055,003 718,575 137,626
Balance (shares) at Dec. 31, 2017   269,295 (1,332)      
Balance at Dec. 31, 2017 3,513,579 $ 2,668 $ (22,179) 2,677,217 717,985 137,888
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net income (loss) (246,366)          
Balance (shares) at Sep. 30, 2018   318,419 (2,089)      
Balance at Sep. 30, 2018 3,644,083 $ 3,157 $ (28,985) 3,070,642 460,712 138,557
Balance (shares) at Mar. 31, 2018   317,363 (2,022)      
Balance at Mar. 31, 2018 3,886,158 $ 3,154 $ (28,200) 3,055,003 718,575 137,626
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Equity-based compensation (shares)   625        
Equity-based compensation 7,830     7,730   100
Distributions to non-controlling interest owners (3,396)         (3,396)
Treasury stock - tax withholdings (shares)   (3) (3)      
Treasury stock - tax withholdings (43)   $ (43)      
Other 3     128   (125)
Net income (loss) (316,301)       (320,204) 3,903
Balance (shares) at Jun. 30, 2018   317,985 (2,025)      
Balance at Jun. 30, 2018 3,574,251 $ 3,154 $ (28,243) 3,062,861 398,371 138,108
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Equity-based compensation (shares)   498        
Equity-based compensation 7,898     7,781   114
Distributions to non-controlling interest owners (3,547)         (3,547)
Treasury stock - tax withholdings (shares)   (64) (64)      
Treasury stock - tax withholdings (742)   $ (742)      
Net income (loss) 66,223       62,341 3,882
Balance (shares) at Sep. 30, 2018   318,419 (2,089)      
Balance at Sep. 30, 2018 3,644,083 $ 3,157 $ (28,985) 3,070,642 460,712 138,557
Balance (shares) at Dec. 31, 2018   318,377 (2,092)      
Balance at Dec. 31, 2018 3,918,880 $ 3,157 $ (29,025) 3,077,755 682,689 184,304
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Equity-based compensation (shares)   4,360        
Equity-based compensation 9,606 $ 25   9,462   119
Distributions to non-controlling interest owners (4,937)         (4,937)
Treasury stock - tax withholdings (shares)   (686) (686)      
Treasury stock - tax withholdings (4,261)   $ (4,261)     0
Other (175)     (134)   (41)
Net income (loss) (107,978)       (114,882) 6,904
Balance (shares) at Mar. 31, 2019   322,051 (2,778)      
Balance at Mar. 31, 2019 3,811,135 $ 3,182 $ (33,286) 3,087,083 567,807 186,349
Balance (shares) at Dec. 31, 2018   318,377 (2,092)      
Balance at Dec. 31, 2018 3,918,880 $ 3,157 $ (29,025) 3,077,755 682,689 184,304
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net income (loss) (26,493)          
Balance (shares) at Sep. 30, 2019   321,344 (2,891)      
Balance at Sep. 30, 2019 3,899,661 $ 3,186 $ (33,650) 3,104,938 630,852 194,335
Balance (shares) at Mar. 31, 2019   322,051 (2,778)      
Balance at Mar. 31, 2019 3,811,135 $ 3,182 $ (33,286) 3,087,083 567,807 186,349
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Equity-based compensation (shares)   149        
Equity-based compensation 9,566 $ 1   9,465   100
Distributions to non-controlling interest owners (5,156)         (5,156)
Treasury stock - tax withholdings (shares)   (8) (8)      
Treasury stock - tax withholdings (44)   $ (44)     0
Other (217)     (193)   (24)
Net income (loss) 51,174       42,757 8,417
Balance (shares) at Jun. 30, 2019   321,894 (2,786)      
Balance at Jun. 30, 2019 3,866,458 $ 3,183 $ (33,330) 3,096,355 610,564 189,686
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Equity-based compensation (shares)   445        
Equity-based compensation 8,670 $ 3   8,583   84
Distributions to non-controlling interest owners (5,458)         (5,458)
Treasury stock - tax withholdings (shares)   (105) (105)      
Treasury stock - tax withholdings (320)   $ (320)      
Net income (loss) 30,311       20,288 10,023
Balance (shares) at Sep. 30, 2019   321,344 (2,891)      
Balance at Sep. 30, 2019 $ 3,899,661 $ 3,186 $ (33,650) $ 3,104,938 $ 630,852 $ 194,335