XML 16 R6.htm IDEA: XBRL DOCUMENT v3.19.2
Consolidated Statements of Changes in Equity (Unaudited) - USD ($)
shares in Thousands, $ in Thousands
Total
Common Stock [Member]
Capital Surplus [Member]
Retained Earnings [Member]
Treasury Stock [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Total Shareholders' Equity [Member]
Non-Controlling Interests [Member]
Transition adjustment for new accounting principle in period of adoption $ (2,709)     $ 2,709   $ (2,709)    
Balance, beginning of period, adjusted 3,518,334 $ 4 $ 1,035,895 3,051,196 $ (552,845) (38,883) $ 3,495,367 $ 22,967
Balance, beginning of period (in shares) at Dec. 31, 2017   75,148     9,753      
Balance, beginning of period at Dec. 31, 2017 3,518,334 $ 4 1,035,895 3,048,487 $ (552,845) (36,174) 3,495,367 22,967
Net income 220,502     219,934     219,934 568
Other comprehensive income (loss) (96,422)         (96,422) (96,422)  
Repurchase of common stock (in shares)         90      
Repurchase of common stock (8,408)       $ (8,408)   (8,408)  
Stock options exercised (in shares)   46            
Stock options exercised 2,426   2,426       2,426  
Non-vested shares awarded, net (in shares)   120            
Non-vested shares awarded, net     0          
Vesting of non-vested shares (in shares)         31      
Vesting of non-vested shares (2,870)       $ (2,870)   (2,870)  
Share-based compensation 1,881   1,881       1,881  
Cash dividends on common stock (58,477)     (58,477)     (58,477)  
Capital calls and distributions, net (921)             (921)
Balance, end of period (in shares) at Jun. 30, 2018   75,314     9,874      
Balance, end of period at Jun. 30, 2018 3,576,045 $ 4 1,040,202 3,212,653 $ (564,123) (135,305) 3,553,431 22,614
Balance, beginning of period (in shares) at Mar. 31, 2018   75,318     9,859      
Balance, beginning of period at Mar. 31, 2018 3,517,342 $ 4 1,041,242 3,127,575 $ (562,601) (111,191) 3,495,029 22,313
Net income 115,155     114,372     114,372 783
Other comprehensive income (loss) (24,114)         (24,114) (24,114)  
Repurchase of common stock (in shares)         7      
Repurchase of common stock (824)       $ (824)   (824)  
Stock options exercised (in shares)   3            
Stock options exercised 152   152       152  
Non-vested shares awarded, net (in shares)   (7)            
Non-vested shares awarded, net     0          
Vesting of non-vested shares (in shares)         8      
Vesting of non-vested shares (698)       $ (698)   (698)  
Share-based compensation (1,192)   (1,192)       (1,192)  
Cash dividends on common stock (29,294)     (29,294)     (29,294)  
Capital calls and distributions, net (482)             (482)
Balance, end of period (in shares) at Jun. 30, 2018   75,314     9,874      
Balance, end of period at Jun. 30, 2018 3,576,045 $ 4 1,040,202 3,212,653 $ (564,123) (135,305) 3,553,431 22,614
Transition adjustment for new accounting principle in period of adoption 2,862     2,862     2,862  
Balance, beginning of period, adjusted 4,445,907 $ 5 1,334,030 3,372,516 $ (198,995) (72,585) 4,434,971 10,936
Balance, beginning of period (in shares) at Dec. 31, 2018   75,711     3,589      
Balance, beginning of period at Dec. 31, 2018 4,443,045 $ 5 1,334,030 3,369,654 $ (198,995) (72,585) 4,432,109 10,936
Net income 248,045     248,175     248,175 (130)
Other comprehensive income (loss) 171,154         171,154 171,154  
Repurchase of common stock (in shares)         955      
Repurchase of common stock (80,702)       $ (80,702)   (80,702)  
Stock options exercised (in shares)   18            
Stock options exercised 903   903       903  
Non-vested shares awarded, net (in shares)   27            
Non-vested shares awarded, net     0          
Vesting of non-vested shares (in shares)         18      
Vesting of non-vested shares (1,428)       $ (1,428)   (1,428)  
Share-based compensation 8,149   8,149       8,149  
Cash dividends on common stock (71,784)     (71,784)     (71,784)  
Capital calls and distributions, net (1,769)             (1,769)
Balance, end of period (in shares) at Jun. 30, 2019   75,756     4,562      
Balance, end of period at Jun. 30, 2019 4,718,475 $ 5 1,343,082 3,548,907 $ (281,125) 98,569 4,709,438 9,037
Balance, beginning of period (in shares) at Mar. 31, 2019   75,762     4,312      
Balance, beginning of period at Mar. 31, 2019 4,531,709 $ 5 1,340,323 3,447,076 $ (261,000) (3,531) 4,522,873 8,836
Net income 137,780     137,563     137,563 217
Other comprehensive income (loss) 102,100         102,100 102,100  
Repurchase of common stock (in shares)         250      
Repurchase of common stock (20,125)       $ (20,125)   (20,125)  
Stock options exercised (in shares)   0            
Stock options exercised 24   24       24  
Non-vested shares awarded, net (in shares)   (6)            
Non-vested shares awarded, net     0          
Vesting of non-vested shares (in shares)         0      
Vesting of non-vested shares 0       $ 0   0  
Share-based compensation 2,735   2,735       2,735  
Cash dividends on common stock (35,732)     (35,732)     (35,732)  
Capital calls and distributions, net (16)             (16)
Balance, end of period (in shares) at Jun. 30, 2019   75,756     4,562      
Balance, end of period at Jun. 30, 2019 $ 4,718,475 $ 5 $ 1,343,082 $ 3,548,907 $ (281,125) $ 98,569 $ 4,709,438 $ 9,037