XML 20 R6.htm IDEA: XBRL DOCUMENT v3.24.2.u1
CONSOLIDATED STATEMENTS OF CHANGES IN OWNERS' EQUITY (Unaudited) - USD ($)
$ in Millions
Total
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings (Accumulated Deficit) [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Treasury Stock [Member]
Noncontrolling Interests [Member]
Balance at Dec. 31, 2022 $ 4,982.2 $ 0.2 $ 3,702.3 $ (626.8) $ 54.7 $ (464.7) $ 2,316.5
Balance (in shares) at Dec. 31, 2022   226,042,000       11,897,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Compensation on equity grants 30.0   30.0        
Dividend equivalent rights (2.3)   (2.3)        
Shares issued under compensation program (in shares)   1,273,000          
Shares tendered for tax withholding obligations (33.9)         $ (33.9)  
Shares tendered for tax withholding obligations (in shares)   (451,000)       451,000  
Repurchases of common stock $ (201.0)         $ (201.0)  
Repurchases of common stock (in shares) (2,812,202) (2,812,000)       2,812,000  
Excise tax on repurchases of common stock $ (1.5)         $ (1.5)  
Series A Preferred Stock dividends              
Dividends in excess of retained earnings     (193.5) 193.5      
Common stock dividends              
Common stock dividends (193.5)     (193.5)      
Distributions to noncontrolling interests (113.5)           (113.5)
Contributions from noncontrolling interests 2.9           2.9
Repurchase of noncontrolling interests, net of tax (948.0)   (490.7)       (457.3)
Other comprehensive income (loss) 76.1       76.1    
Net income (loss) 942.7     826.3     116.4
Balance at Jun. 30, 2023 4,540.2 $ 0.2 3,045.8 199.5 130.8 $ (701.1) 1,865.0
Balance (in shares) at Jun. 30, 2023   224,052,000       15,160,000  
Balance at Mar. 31, 2023 4,412.2 $ 0.2 3,146.0 (129.8) 84.8 $ (550.5) 1,861.5
Balance (in shares) at Mar. 31, 2023   226,136,000       13,070,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Compensation on equity grants 15.0   15.0        
Dividend equivalent rights (1.0)   (1.0)        
Shares issued under compensation program (in shares)   6,000          
Shares tendered for tax withholding obligations (0.1)         $ (0.1)  
Shares tendered for tax withholding obligations (in shares)   (2,000)       2,000  
Repurchases of common stock $ (149.0)         $ (149.0)  
Repurchases of common stock (in shares) (2,088,062) (2,088,000)       2,088,000  
Excise tax on repurchases of common stock $ (1.5)         $ (1.5)  
Series A Preferred Stock dividends              
Dividends in excess of retained earnings     (114.2) 114.2      
Common stock dividends              
Common stock dividends (114.2)     (114.2)      
Distributions to noncontrolling interests (57.4)           (57.4)
Contributions from noncontrolling interests 2.7           2.7
Other comprehensive income (loss) 46.0       46.0    
Net income (loss) 387.5     329.3     58.2
Balance at Jun. 30, 2023 4,540.2 $ 0.2 3,045.8 199.5 130.8 $ (701.1) 1,865.0
Balance (in shares) at Jun. 30, 2023   224,052,000       15,160,000  
Balance at Dec. 31, 2023 4,610.0 $ 0.2 3,058.8 492.0 85.6 $ (896.9) 1,870.3
Balance (in shares) at Dec. 31, 2023   222,611,000       17,484,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Compensation on equity grants 29.7   29.7        
Dividend equivalent rights (1.8)     (1.8)      
Shares issued under compensation program (in shares)   1,172,000          
Shares tendered for tax withholding obligations (36.7)         $ (36.7)  
Shares tendered for tax withholding obligations (in shares)   (441,000)       441,000  
Repurchases of common stock $ (478.8)         $ (478.8)  
Repurchases of common stock (in shares) (4,172,260) (4,172,000)       4,172,000  
Excise tax on repurchases of common stock $ (4.1)         $ (4.1)  
Common stock dividends              
Common stock dividends (280.0)     (280.0)      
Distributions to noncontrolling interests (112.7)           (112.7)
Contributions from noncontrolling interests 6.0           6.0
Other comprehensive income (loss) (74.2)       (74.2)    
Net income (loss) 691.6     573.7     117.9
Balance at Jun. 30, 2024 4,349.0 $ 0.2 3,088.5 783.9 11.4 $ (1,416.5) 1,881.5
Balance (in shares) at Jun. 30, 2024   219,170,000       22,097,000  
Balance at Mar. 31, 2024 4,577.6 $ 0.2 3,073.4 654.1 33.9 $ (1,057.7) 1,873.7
Balance (in shares) at Mar. 31, 2024   222,150,000       19,110,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Compensation on equity grants 15.1   15.1        
Dividend equivalent rights (1.1)     (1.1)      
Shares issued under compensation program (in shares)   7,000          
Shares tendered for tax withholding obligations (0.2)         $ (0.2)  
Shares tendered for tax withholding obligations (in shares)   (1,000)       1,000  
Repurchases of common stock $ (355.1)         $ (355.1)  
Repurchases of common stock (in shares) (2,985,816) (2,986,000)       2,986,000  
Excise tax on repurchases of common stock $ (3.5)         $ (3.5)  
Common stock dividends              
Common stock dividends (167.6)     (167.6)      
Distributions to noncontrolling interests (56.8)           (56.8)
Contributions from noncontrolling interests 4.2           4.2
Other comprehensive income (loss) (22.5)       (22.5)    
Net income (loss) 358.9     298.5     60.4
Balance at Jun. 30, 2024 $ 4,349.0 $ 0.2 $ 3,088.5 $ 783.9 $ 11.4 $ (1,416.5) $ 1,881.5
Balance (in shares) at Jun. 30, 2024   219,170,000       22,097,000