XML 26 R8.htm IDEA: XBRL DOCUMENT v3.22.4
CONSOLIDATED STATEMENTS OF EQUITY - USD ($)
$ in Thousands
Total
Total
Non-controlling interests subject to put provisions
Common stock
Additional paid-in capital
Retained earnings
Treasury stock
Accumulated other comprehensive income (loss)
Non-controlling interests not subject to put provisions
Beginning Balance (in shares) at Dec. 31, 2019       125,843,000     0    
Beginning balance at Dec. 31, 2019   $ 2,133,409   $ 126 $ 749,043 $ 1,431,738 $ 0 $ (47,498) $ 185,833
Temporary equity, beginning balance at Dec. 31, 2019     $ 1,180,376            
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Net income     141,879            
Distributions     (163,175)            
Contributions     30,154            
Acquisitions and divestitures     (3,215)            
Partial purchases     (7,771)            
Fair value remeasurements     151,780            
Temporary equity, ending balance at Dec. 31, 2020     1,330,028            
Comprehensive income:                  
Net income   773,642       773,642     79,156
Other comprehensive income $ (18,656) (18,656)           (18,656)  
Stock purchase shares issued (in shares)       222,000          
Stock purchase plan   17,148   $ 0 17,148        
Stock award payment plan (in shares)       345,000          
Stock award plan   (17,801)   $ 0 (17,801)        
Stock-settled stock-based compensation expense   90,007     90,007        
Changes in noncontrolling interest from:                  
Distributions                 (89,943)
Contributions                 12,812
Acquisitions and divestitures         0       (248)
Partial purchases                 (4,424)
Partial purchases   4,364     4,364        
Fair value remeasurements   (151,780)     (151,780)        
Purchase of treasury stock (in shares) (16,477,000)           (16,477,000)    
Purchase of treasury stock $ (1,446,767) (1,446,767)         $ (1,446,767)    
Retirement of treasury stock (in shares)       (16,477,000)     16,477,000    
Retirement of treasury stock   0   $ (16) (93,908) (1,352,843) $ 1,446,767    
Ending balance at Dec. 31, 2020   1,383,566   $ 110 597,073 852,537 $ 0 (66,154) 183,186
Ending Balance (in shares) at Dec. 31, 2020       109,933,000     0    
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Net income     160,359            
Distributions     (159,259)            
Contributions     22,672            
Acquisitions and divestitures     5,903            
Partial purchases     (588)            
Fair value remeasurements     75,717            
Temporary equity, ending balance at Dec. 31, 2021     1,434,832            
Comprehensive income:                  
Net income   978,450       978,450     72,953
Other comprehensive income $ (73,093) (73,093)           (73,093)  
Stock purchase shares issued (in shares)       203,000          
Stock purchase plan   19,626   $ 0 19,626        
Stock award payment plan (in shares)       1,030,000          
Stock award plan   (80,641)   $ 1 (80,642)        
Stock-settled stock-based compensation expense   100,714     100,714        
Changes in noncontrolling interest from:                  
Distributions                 (84,774)
Contributions                 9,082
Acquisitions and divestitures   (264)     (264)        
Acquisitions and divestitures                 1,250
Partial purchases   13,853     (13,853)       (1,057)
Fair value remeasurements   (75,717)     (75,717)        
Purchase of treasury stock (in shares) (13,877,000)           (13,877,000)    
Purchase of treasury stock $ (1,546,016) (1,546,016)         $ (1,546,016)    
Retirement of treasury stock (in shares)       (13,877,000)     13,877,000    
Retirement of treasury stock   0   $ (14) (69,352) (1,476,650) $ 1,546,016    
Deferred taxes from partnership buyouts   62,736     62,736        
Ending balance at Dec. 31, 2021 $ 936,148 755,508   $ 97 540,321 354,337 $ 0 (139,247) 180,640
Ending Balance (in shares) at Dec. 31, 2021 97,289,000     97,289,000     0    
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Net income     151,379            
Distributions     (176,957)            
Contributions     10,962            
Acquisitions and divestitures     2,392            
Partial purchases     (11,670)            
Fair value remeasurements     (62,487)            
Other     457            
Temporary equity, ending balance at Dec. 31, 2022     $ 1,348,908            
Comprehensive income:                  
Net income   560,400       560,400     69,864
Other comprehensive income $ 70,061 70,061           70,061  
Stock purchase shares issued (in shares)       285,000          
Stock purchase plan   18,061   $ 0 18,061        
Stock award payment plan (in shares)       932,000          
Stock award plan   (55,920)   $ 1 (55,921)        
Stock-settled stock-based compensation expense   95,230     95,230        
Changes in noncontrolling interest from:                  
Distributions                 (90,989)
Contributions                 3,835
Acquisitions and divestitures   939     939       866
Partial purchases   (6,586)     (6,586)       (193)
Fair value remeasurements   62,487     62,487        
Purchase of treasury stock (in shares) (8,095,000)           (8,095,000)    
Purchase of treasury stock $ (787,854) (787,854)         $ (787,854)    
Retirement of treasury stock (in shares)       (8,095,000)     8,095,000    
Retirement of treasury stock   0   $ (8) (47,596) (740,250) $ 787,854    
Other   0             (457)
Ending balance at Dec. 31, 2022 $ 875,892 $ 712,326   $ 90 $ 606,935 $ 174,487 $ 0 $ (69,186) $ 163,566
Ending Balance (in shares) at Dec. 31, 2022 90,411,000     90,411,000     0