XML 25 R6.htm IDEA: XBRL DOCUMENT v3.20.4
CONSOLIDATED STATEMENTS OF CHANGES IN OWNERS' EQUITY AND SERIES A PREFERRED STOCK - USD ($)
$ in Millions
Total
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings (Accumulated Deficit) [Member]
Retained Earnings (Accumulated Deficit) [Member]
Cumulative Effect, Period of Adoption, Adjustment [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Cumulative Effect, Period of Adoption, Adjustment [Member]
Treasury Shares [Member]
Noncontrolling Interests [Member]
Series A Preferred Stock [Member]
Balance at Dec. 31, 2017 $ 6,756.0 $ 0.2 $ 6,302.8 $ (77.2) $ 5.2 $ (29.9) $ (5.2) $ (35.6) $ 595.7  
Balance (in shares) at Dec. 31, 2017   217,567,000           586,000    
Series A Preferred Stock at Dec. 31, 2017                   $ 216.5
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Compensation on equity grants 56.3   56.3              
Distribution equivalent rights (13.7)   (13.7)              
Shares issued under compensation program (in shares)   401,000                
Shares and units tendered for tax withholding obligations (4.0)             $ (4.0)    
Shares and units tendered for tax withholding obligations (in shares)   (80,000)           80,000    
Issuance of common stock 683.5   683.5              
Issuance of common stock (in shares)   13,844,000                
Exercise of warrants - shares settled   59,000                
Series A Preferred Stock dividends                    
Preferred stock dividends (91.7)     (91.7)            
Dividends in excess of retained earnings     (31.7) 31.7            
Deemed dividends - accretion of beneficial conversion feature (29.2)   (29.2)             29.2
Common stock dividends                    
Common stock dividends (813.1)     (813.1)            
Dividends in excess of retained earnings     (813.1) 813.1            
Distributions to noncontrolling interests (82.0)               (82.0)  
Contributions from noncontrolling interests 817.9               817.9  
Acquisition of related party 1.1               1.1  
Purchase of noncontrolling interests in subsidiary (0.1)               (0.1)  
Other comprehensive income (loss) 129.4         129.4        
Net income (loss) 60.4     1.6         58.8  
Balance at Dec. 31, 2018 7,470.8 $ 0.2 6,154.9 (130.4)   94.3   $ (39.6) 1,391.4 245.7
Balance (in shares) at Dec. 31, 2018   231,791,000           666    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Compensation on equity grants 60.3   60.3              
Distribution equivalent rights (14.2)   (14.2)              
Shares issued under compensation program (in shares)   1,397,000                
Shares and units tendered for tax withholding obligations (13.9)             $ (13.9)    
Shares and units tendered for tax withholding obligations (in shares)   (344,000)           344    
Series A Preferred Stock dividends                    
Preferred stock dividends (91.7)     (91.7)            
Dividends in excess of retained earnings     (91.7) 91.7            
Deemed dividends - accretion of beneficial conversion feature (33.1)   (33.1)             33.1
Common stock dividends                    
Common stock dividends (846.8)     (846.8)            
Dividends in excess of retained earnings     (846.8) 846.8            
Distributions to noncontrolling interests (294.7)               (294.7)  
Contributions from noncontrolling interests 555.3               555.3  
Sale of ownership interests in subsidiaries, net 1,611.5   (8.2)           1,619.7  
Other comprehensive income (loss) (1.8)         (1.8)        
Net income (loss) 41.2     (209.2)         250.4  
Balance at Dec. 31, 2019 8,442.9 $ 0.2 5,221.2 (339.6)   92.5   $ (53.5) 3,522.1  
Balance (in shares) at Dec. 31, 2019   232,844,000           1,010,000    
Series A Preferred Stock at Dec. 31, 2019                   278.8
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Compensation on equity grants 66.2   66.2              
Distribution equivalent rights (5.4)   (5.4)              
Shares issued under compensation program (in shares)   939,000                
Shares and units tendered for tax withholding obligations (5.9)             $ (5.9)    
Shares and units tendered for tax withholding obligations (in shares)   (235,000)           235,000    
Repurchases of common stock (91.5)             $ (91.5)    
Repurchases of common stock (in shares)   5,486,000           (5,486,000)    
Series A Preferred Stock dividends                    
Preferred stock dividends (91.7)     (91.7)            
Dividends in excess of retained earnings     (91.7) 91.7            
Deemed dividends - accretion of beneficial conversion feature (37.6)                  
Deemed dividends - accretion of beneficial conversion feature / partial repurchase of Series A Preferred Stock (39.2)   (39.2)             37.6
Common stock dividends                    
Common stock dividends (282.0)     (282.0)            
Dividends in excess of retained earnings     (282.0) 282.0            
Partial repurchase of Series A Preferred Stock (29.2)   (29.2)             (15.0)
Distributions to noncontrolling interests (570.7)               (570.7)  
Contributions from noncontrolling interests 41.5               41.5  
Non-cash allocation to noncontrolling interests 27.5               27.5  
Other comprehensive income (loss) (234.3)         (234.3)        
Net income (loss) (1,325.0)     (1,553.9)         228.9  
Balance at Dec. 31, 2020 $ 5,903.2 $ 0.2 $ 4,839.9 $ (1,893.5)   $ (141.8)   $ (150.9) $ 3,249.3  
Balance (in shares) at Dec. 31, 2020   228,062,000           6,731,000    
Series A Preferred Stock at Dec. 31, 2020                   $ 301.4
Common stock dividends                    
Repurchases of common stock (in shares)   (5,486,000)           5,486,000