XML 29 R7.htm IDEA: XBRL DOCUMENT v3.22.4
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, 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              
Balances, Treasury Shares at Dec. 31, 2019   51,570,000            
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              
Balances, Treasury Shares at Dec. 31, 2020   55,704,000            
Dividends declared       (210,939)       (210,939)
Noncontrolling investors, net       (150)   (73,080)   (73,230)
Noncontrolling investors, net             52,800  
Share repurchases   $ (1,060,632)           $ (1,060,632)
Share repurchases (in shares) (16,867,000) 16,867,000           16,900,000
Equity-based compensation $ 1 $ 10,112 11,541 (529)       $ 21,125
Equity-based compensation (in shares) 951,000 (344,000)            
Net income (loss)       3,214,066   32,748   3,246,814
Other comprehensive income (loss), net of tax         (3,993)     (3,993)
Balances at Dec. 31, 2021 $ 649 $ (2,674,267) 1,218,933 7,761,417 (2,091) (195,884) 211,414 $ 6,108,757
Balances, Common Shares at Dec. 31, 2021 194,998,000             194,997,922
Balances, Treasury Shares at Dec. 31, 2021   72,227,000           72,226,700
Dividends declared       (245,287)       $ (245,287)
Noncontrolling investors, net     630 (2,495)   (36,989)   (38,854)
Noncontrolling investors, net             (29,911)  
Share repurchases   $ (1,800,905)           $ (1,800,905)
Share repurchases (in shares) (22,996,000) 22,996,000           23,000,000.0
Equity-based compensation $ 1 $ 15,659 (6,997) (544)       $ 8,119
Equity-based compensation (in shares) 934,000 (397,000)            
Net income (loss)       3,862,674   16,818   3,879,492
Other comprehensive income (loss), net of tax         2,980     2,980
Balances at Dec. 31, 2022 $ 650 $ (4,459,513) $ 1,212,566 $ 11,375,765 $ 889 $ (216,055) $ 181,503 $ 7,914,302
Balances, Common Shares at Dec. 31, 2022 172,936,000             172,936,163
Balances, Treasury Shares at Dec. 31, 2022   94,826,000           94,826,325