XML 16 R6.htm IDEA: XBRL DOCUMENT v3.24.2
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, Common
Accumulated Other Comprehensive Income (Loss) [Member]
Total Shareholders' Equity [Member]
Non-Controlling Interests [Member]
Balance, beginning of period (in shares) at Dec. 31, 2022   76,423     9,465      
Balance, beginning of period at Dec. 31, 2022 $ 4,687,358 $ 5 $ 1,390,395 $ 4,824,164 $ (694,960) $ (836,955) $ 4,682,649 $ 4,709
Net income 314,132     313,676     313,676 456
Other comprehensive income (loss) 283         283 283  
Repurchase of common stock (in shares)         713      
Repurchase of common stock (67,066)       $ (67,066)   (67,066)  
Non-vested shares awarded, net (in shares)   169            
Vesting of non-vested shares (in shares)         45      
Vesting of non-vested shares (4,695)       $ (4,695)   (4,695)  
Share-based compensation 11,114   11,114       11,114  
Cash dividends on common stock (72,107)     (72,107)     (72,107)  
Capital calls and distributions, net (1,622)             (1,622)
Balance, end of period (in shares) at Jun. 30, 2023   76,592     10,223      
Balance, end of period at Jun. 30, 2023 4,867,397 $ 5 1,401,509 5,065,733 $ (766,721) (836,672) 4,863,854 3,543
Balance, beginning of period (in shares) at Mar. 31, 2023   76,556     9,955      
Balance, beginning of period at Mar. 31, 2023 4,878,027 $ 5 1,397,096 4,950,176 $ (743,937) (728,554) 4,874,786 3,241
Net income 151,636     151,308     151,308 328
Other comprehensive income (loss) (108,118)         (108,118) (108,118)  
Repurchase of common stock (in shares)         266      
Repurchase of common stock (22,590)       $ (22,590)   (22,590)  
Non-vested shares awarded, net (in shares)   36            
Vesting of non-vested shares (in shares)         2      
Vesting of non-vested shares (194)       $ (194)   (194)  
Share-based compensation 4,413   4,413       4,413  
Cash dividends on common stock (35,751)     (35,751)     (35,751)  
Capital calls and distributions, net (26)             (26)
Balance, end of period (in shares) at Jun. 30, 2023   76,592     10,223      
Balance, end of period at Jun. 30, 2023 4,867,397 $ 5 1,401,509 5,065,733 $ (766,721) (836,672) 4,863,854 3,543
Balance, beginning of period (in shares) at Dec. 31, 2023   76,593     11,626      
Balance, beginning of period at Dec. 31, 2023 5,145,419 $ 5 1,406,745 5,211,512 $ (876,720) (599,100) 5,142,442 2,977
Net income 247,426     247,416     247,416 10
Other comprehensive income (loss) (6,402)         (6,402) (6,402)  
Repurchase of common stock (in shares)         1,029      
Repurchase of common stock (89,779)       $ (89,779)   (89,779)  
Non-vested shares awarded, net (in shares)   230            
Vesting of non-vested shares (in shares)         40      
Vesting of non-vested shares (3,630)       $ (3,630)   (3,630)  
Share-based compensation 10,062   10,062       10,062  
Cash dividends on common stock (70,979)     (70,979)     (70,979)  
Capital calls and distributions, net (147)             (147)
Balance, end of period (in shares) at Jun. 30, 2024   76,823     12,695      
Balance, end of period at Jun. 30, 2024 5,231,970 $ 5 1,416,807 5,387,949 $ (970,129) (605,502) 5,229,130 2,840
Balance, beginning of period (in shares) at Mar. 31, 2024   76,793     12,278      
Balance, beginning of period at Mar. 31, 2024 5,131,635 $ 5 1,411,293 5,259,646 $ (932,065) (610,128) 5,128,751 2,884
Net income 163,732     163,713     163,713 19
Other comprehensive income (loss) 4,626         4,626 4,626  
Repurchase of common stock (in shares)         412      
Repurchase of common stock (37,626)       $ (37,626)   (37,626)  
Non-vested shares awarded, net (in shares)   30            
Vesting of non-vested shares (in shares)         5      
Vesting of non-vested shares (438)       $ (438)   (438)  
Share-based compensation 5,514   5,514       5,514  
Cash dividends on common stock (35,410)     (35,410)     (35,410)  
Capital calls and distributions, net (63)             (63)
Balance, end of period (in shares) at Jun. 30, 2024   76,823     12,695      
Balance, end of period at Jun. 30, 2024 $ 5,231,970 $ 5 $ 1,416,807 $ 5,387,949 $ (970,129) $ (605,502) $ 5,229,130 $ 2,840