XML 15 R6.htm IDEA: XBRL DOCUMENT v3.24.3
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 45.7   45.7        
Dividend equivalent rights (3.2)   (2.3) (0.9)      
Shares issued under compensation program (in shares)   2,149,000          
Shares tendered for tax withholding obligations (55.4)         $ (55.4)  
Shares tendered for tax withholding obligations (in shares)   (714,000)       714,000  
Repurchases of common stock $ (333.1)         $ (333.1)  
Repurchases of common stock (in shares) (4,395,519) (4,396,000)       4,396,000  
Excise tax on repurchases of common stock $ (2.6)         $ (2.6)  
Common stock dividends              
Common stock dividends (306.6)     (306.6)      
Series A Preferred Stock dividends              
Dividends in excess of retained earnings     (193.5) 193.5      
Distributions to noncontrolling interests (170.0)           (170.0)
Contributions from noncontrolling interests 7.1           7.1
Repurchase of noncontrolling interests, net of tax (948.0)   (490.7)       (457.3)
Other comprehensive income (loss) (60.0)       (60.0)    
Net income (loss) 1,221.7     1,046.3     175.4
Balance at Sep. 30, 2023 4,377.8 $ 0.2 3,061.5 305.5 (5.3) $ (855.8) 1,871.7
Balance (in shares) at Sep. 30, 2023   223,081,000       17,007,000  
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  
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Compensation on equity grants 15.7   15.7        
Dividend equivalent rights (0.9)     (0.9)      
Shares issued under compensation program (in shares)   876,000          
Shares tendered for tax withholding obligations (21.6)         $ (21.6)  
Shares tendered for tax withholding obligations (in shares)   (263,000)       263,000  
Repurchases of common stock $ (132.0)         $ (132.0)  
Repurchases of common stock (in shares) (1,583,317) (1,584,000)       1,584,000  
Excise tax on repurchases of common stock $ (1.1)         $ (1.1)  
Common stock dividends              
Common stock dividends (113.1)     (113.1)      
Series A Preferred Stock dividends              
Distributions to noncontrolling interests (56.5)           (56.5)
Contributions from noncontrolling interests 4.2           4.2
Other comprehensive income (loss) (136.1)       (136.1)    
Net income (loss) 279.0     220.0     59.0
Balance at Sep. 30, 2023 4,377.8 $ 0.2 3,061.5 305.5 (5.3) $ (855.8) 1,871.7
Balance (in shares) at Sep. 30, 2023   223,081,000       17,007,000  
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 47.4   47.4        
Dividend equivalent rights (2.8)     (2.8)      
Shares issued under compensation program (in shares)   1,603,000          
Shares tendered for tax withholding obligations (53.3)         $ (53.3)  
Shares tendered for tax withholding obligations (in shares)   (563,000)       563,000  
Repurchases of common stock $ (646.7)         $ (646.7)  
Repurchases of common stock (in shares) (5,322,367) (5,322,000)       5,322,000  
Excise tax on repurchases of common stock $ (5.4)         $ (5.4)  
Common stock dividends              
Common stock dividends (445.5)     (445.5)      
Series A Preferred Stock dividends              
Distributions to noncontrolling interests (173.2)           (173.2)
Contributions from noncontrolling interests 9.0           9.0
Other comprehensive income (loss) (20.5)       (20.5)    
Net income (loss) 1,139.5     961.0     178.5
Balance at Sep. 30, 2024 4,458.5 $ 0.2 3,106.2 1,004.7 65.1 $ (1,602.3) 1,884.6
Balance (in shares) at Sep. 30, 2024   218,329,000       23,369,000  
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  
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Compensation on equity grants 17.7   17.7        
Dividend equivalent rights (1.0)     (1.0)      
Shares issued under compensation program (in shares)   431,000          
Shares tendered for tax withholding obligations (16.6)         $ (16.6)  
Shares tendered for tax withholding obligations (in shares)   (122,000)       122,000  
Repurchases of common stock $ (167.9)         $ (167.9)  
Repurchases of common stock (in shares) (1,150,107) (1,150,000)       1,150,000  
Excise tax on repurchases of common stock $ (1.3)         $ (1.3)  
Common stock dividends              
Common stock dividends (165.6)     (165.6)      
Series A Preferred Stock dividends              
Distributions to noncontrolling interests (60.6)           (60.6)
Contributions from noncontrolling interests 3.0           3.0
Other comprehensive income (loss) 53.7       53.7    
Net income (loss) 448.1     387.4     60.7
Balance at Sep. 30, 2024 $ 4,458.5 $ 0.2 $ 3,106.2 $ 1,004.7 $ 65.1 $ (1,602.3) $ 1,884.6
Balance (in shares) at Sep. 30, 2024   218,329,000       23,369,000