XML 141 R121.htm IDEA: XBRL DOCUMENT v3.8.0.1
Quarterly Financial Data (Unaudited) (Details) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Unaudited Quarterly Financial Data [Line Items]                      
Total revenues                 $ 2,471,406 $ 2,425,800 $ 2,744,965
Operating income                 847,471 856,086 1,009,238
Income (loss) from continuing operations                 628,381 4,479,586 907,621
Discontinued operations, net                 0 518 397
Net income                 628,381 4,480,104 908,018
Net income available to Common Shares                 $ 600,363 $ 4,289,072 $ 863,277
Earnings per share – basic:                      
Net income available to Common Shares                 $ 1.64 $ 11.75 $ 2.37
Weighted average Common Shares outstanding                 366,968 365,002 363,498
Earnings per share – diluted:                      
Net income available to Common Shares                 $ 1.63 $ 11.68 $ 2.36
Weighted average Common Shares outstanding                 382,678 381,992 380,620
ERPOP [Member]                      
Unaudited Quarterly Financial Data [Line Items]                      
Total revenues                 $ 2,471,406 $ 2,425,800 $ 2,744,965
Operating income                 847,471 856,086 1,009,238
Income (loss) from continuing operations                 628,381 4,479,586 907,621
Discontinued operations, net                 0 518 397
Net income                 628,381 4,480,104 908,018
Net income available to Units                 $ 622,967 $ 4,460,583 $ 897,518
Earnings per share – basic:                      
Net income available to Common Shares                 $ 1.64 $ 11.75 $ 2.37
Weighted average Units outstanding                 379,869 378,829 377,074
Earnings per share – diluted:                      
Net income available to Common Shares                 $ 1.63 $ 11.68 $ 2.36
Weighted average Common Shares outstanding                 382,678 381,992 380,620
Scenario, Previously Reported [Member]                      
Unaudited Quarterly Financial Data [Line Items]                      
Total revenues $ 630,704 $ 624,122 $ 612,480 $ 604,100 $ 605,489 $ 606,074 $ 595,154 $ 619,083      
Operating income 214,764 217,786 210,550 204,371 224,070 209,373 206,018 216,625      
Income (loss) from continuing operations 130,084 144,196 204,160 149,941 301,987 217,246 228,365 3,731,988      
Discontinued operations, net         394 246 35 (157)      
Net income 130,084 144,196 204,160 149,941 302,381 217,492 228,400 3,731,831      
Net income available to Common Shares $ 124,669 $ 137,457 $ 195,268 $ 142,969 $ 276,477 $ 207,543 $ 218,067 $ 3,586,985      
Earnings per share – basic:                      
Net income available to Common Shares $ 0.34 $ 0.37 $ 0.53 $ 0.39 $ 0.76 $ 0.57 $ 0.60 $ 9.84      
Weighted average Common Shares outstanding 367,442 366,996 366,820 366,605 365,256 365,109 365,047 364,592      
Earnings per share – diluted:                      
Net income available to Common Shares $ 0.34 $ 0.37 $ 0.53 $ 0.39 $ 0.75 $ 0.56 $ 0.59 $ 9.76      
Weighted average Common Shares outstanding 383,105 382,945 382,692 382,280 381,860 382,373 382,065 382,243      
Scenario, Previously Reported [Member] | ERPOP [Member]                      
Unaudited Quarterly Financial Data [Line Items]                      
Total revenues $ 630,704 $ 624,122 $ 612,480 $ 604,100 $ 605,489 $ 606,074 $ 595,154 $ 619,083      
Operating income 214,764 217,786 210,550 204,371 224,070 209,373 206,018 216,625      
Income (loss) from continuing operations 130,084 144,196 204,160 149,941 301,987 217,246 228,365 3,731,988      
Discontinued operations, net         394 246 35 (157)      
Net income 130,084 144,196 204,160 149,941 302,381 217,492 228,400 3,731,831      
Net income available to Units $ 129,342 $ 142,623 $ 202,622 $ 148,380 $ 287,546 $ 215,896 $ 226,847 $ 3,730,294      
Earnings per share – basic:                      
Net income available to Common Shares $ 0.34 $ 0.37 $ 0.53 $ 0.39 $ 0.76 $ 0.57 $ 0.60 $ 9.84      
Weighted average Units outstanding 380,325 379,906 379,733 379,504 379,081 379,008 378,934 378,289      
Earnings per share – diluted:                      
Net income available to Common Shares $ 0.34 $ 0.37 $ 0.53 $ 0.39 $ 0.75 $ 0.56 $ 0.59 $ 9.76      
Weighted average Units outstanding 383,105 382,945 382,692 382,280 381,860 382,373 382,065 382,243