XML 21 R9.htm IDEA: XBRL DOCUMENT v3.20.2
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY - USD ($)
$ in Millions
Total
Total common shareholders' equity
Common stock
Additional paid in capital
Retained earnings
Accumulated other comprehensive loss
Preferred stock of subsidiary
Noncontrolling interests
Balance at Dec. 31, 2018 $ 9,842.7 $ 9,788.9 $ 3.2 $ 4,250.1 $ 5,538.2 $ (2.6) $ 30.4 $ 23.4
Statements of equity                
Net income attributed to common shareholders 420.1 420.1 0.0 0.0 420.1 0.0 0.0 0.0
Other comprehensive income (loss) (1.4) (1.4) 0.0 0.0 0.0 (1.4) 0.0 0.0
Common stock dividends (186.2) (186.2) 0.0 0.0 (186.2) 0.0 0.0 0.0
Exercise of stock options 32.6 32.6 0.0 32.6 0.0 0.0 0.0 0.0
Purchase of common stock (70.7) (70.7) 0.0 (70.7) 0.0 0.0 0.0 0.0
Acquisition of a noncontrolling interest 69.0 0.0 0.0 0.0 0.0 0.0 0.0 69.0
Capital contributions from noncontrolling interest 4.8 0.0 0.0 0.0 0.0 0.0 0.0 4.8
Stock-based compensation and other 1.2 1.2 0.0 1.2 0.0 0.0 0.0 0.0
Balance at Mar. 31, 2019 10,112.1 9,984.5 3.2 4,213.2 5,772.1 (4.0) 30.4 97.2
Balance at Dec. 31, 2018 9,842.7 9,788.9 3.2 4,250.1 5,538.2 (2.6) 30.4 23.4
Statements of equity                
Net income attributed to common shareholders 890.1              
Net income (loss) attributed to noncontrolling interests (0.5)              
Other comprehensive income (loss) (4.5)              
Capital contributions from noncontrolling interest 14.6              
Balance at Sep. 30, 2019 10,186.4 10,051.0 3.2 4,185.0 5,869.9 (7.1) 30.4 105.0
Balance at Mar. 31, 2019 10,112.1 9,984.5 3.2 4,213.2 5,772.1 (4.0) 30.4 97.2
Statements of equity                
Net income attributed to common shareholders 235.7 235.7 0.0 0.0 235.7 0.0 0.0 0.0
Net income (loss) attributed to noncontrolling interests (0.2) 0.0 0.0 0.0 0.0 0.0 0.0 (0.2)
Other comprehensive income (loss) (2.6) (2.6) 0.0 0.0 0.0 (2.6) 0.0 0.0
Common stock dividends (186.1) (186.1) 0.0 0.0 (186.1) 0.0 0.0 0.0
Exercise of stock options 17.5 17.5 0.0 17.5 0.0 0.0 0.0 0.0
Purchase of common stock (35.6) (35.6) 0.0 (35.6) 0.0 0.0 0.0 0.0
Capital contributions from noncontrolling interest 5.5 0.0 0.0 0.0 0.0 0.0 0.0 5.5
Distributions to noncontrolling interests (0.9) 0.0 0.0 0.0 0.0 0.0 0.0 (0.9)
Stock-based compensation and other 2.9 2.8 0.0 2.8 0.0 0.0 0.0 0.1
Balance at Jun. 30, 2019 10,148.3 10,016.2 3.2 4,197.9 5,821.7 (6.6) 30.4 101.7
Statements of equity                
Net income attributed to common shareholders 234.3 234.3 0.0 0.0 234.3 0.0 0.0 0.0
Net income (loss) attributed to noncontrolling interests (0.3) 0.0 0.0 0.0 0.0 0.0 0.0 (0.3)
Other comprehensive income (loss) (0.5) (0.5) 0.0 0.0 0.0 (0.5) 0.0 0.0
Common stock dividends (186.1) (186.1) 0.0 0.0 (186.1) 0.0 0.0 0.0
Exercise of stock options 16.0 16.0 0.0 16.0 0.0 0.0 0.0 0.0
Purchase of common stock (31.9) (31.9) 0.0 (31.9) 0.0 0.0 0.0 0.0
Capital contributions from noncontrolling interest 4.3 0.0 0.0 0.0 0.0 0.0 0.0 4.3
Distributions to noncontrolling interests (0.6) 0.0 0.0 0.0 0.0 0.0 0.0 (0.6)
Stock-based compensation and other 2.9 3.0 0.0 3.0 0.0 0.0 0.0 (0.1)
Balance at Sep. 30, 2019 10,186.4 10,051.0 3.2 4,185.0 5,869.9 (7.1) 30.4 105.0
Balance at Dec. 31, 2019 10,254.6 10,113.4 3.2 4,186.6 5,927.7 (4.1) 30.4 110.8
Statements of equity                
Net income attributed to common shareholders 452.5 452.5 0.0 0.0 452.5 0.0 0.0 0.0
Net income (loss) attributed to noncontrolling interests (0.2) 0.0 0.0 0.0 0.0 0.0 0.0 (0.2)
Other comprehensive income (loss) (3.0) (3.0) 0.0 0.0 0.0 (3.0) 0.0 0.0
Common stock dividends (199.5) (199.5) 0.0 0.0 (199.5) 0.0 0.0 0.0
Exercise of stock options 16.0 16.0 0.0 16.0 0.0 0.0 0.0 0.0
Purchase of common stock (40.4) (40.4) 0.0 (40.4) 0.0 0.0 0.0 0.0
Distributions to noncontrolling interests (0.5) 0.0 0.0 0.0 0.0 0.0 0.0 (0.5)
Stock-based compensation and other 5.1 5.1 0.0 5.1 0.0 0.0 0.0 0.0
Balance at Mar. 31, 2020 10,484.6 10,344.1 3.2 4,167.3 6,180.7 (7.1) 30.4 110.1
Balance at Dec. 31, 2019 10,254.6 10,113.4 3.2 4,186.6 5,927.7 (4.1) 30.4 110.8
Statements of equity                
Net income attributed to common shareholders 960.9              
Net income (loss) attributed to noncontrolling interests 0.0              
Other comprehensive income (loss) (2.3)              
Capital contributions from noncontrolling interest 0.0              
Balance at Sep. 30, 2020 10,559.1 10,450.7 3.2 4,163.8 6,290.1 (6.4) 30.4 78.0
Balance at Mar. 31, 2020 10,484.6 10,344.1 3.2 4,167.3 6,180.7 (7.1) 30.4 110.1
Statements of equity                
Net income attributed to common shareholders 241.6 241.6 0.0 0.0 241.6 0.0 0.0 0.0
Net income (loss) attributed to noncontrolling interests 0.2 0.0 0.0 0.0 0.0 0.0 0.0 0.2
Other comprehensive income (loss) (0.2) (0.2) 0.0 0.0 0.0 (0.2) 0.0 0.0
Common stock dividends (199.5) (199.5) 0.0 0.0 (199.5) 0.0 0.0 0.0
Exercise of stock options 4.3 4.3 0.0 4.3 0.0 0.0 0.0 0.0
Purchase of common stock (9.9) (9.9) 0.0 (9.9) 0.0 0.0 0.0 0.0
Purchase of additional ownership interest in Upstream from noncontrolling interest (31.0) 0.0 0.0 0.0 0.0 0.0 0.0 (31.0)
Distributions to noncontrolling interests (0.7) 0.0 0.0 0.0 0.0 0.0 0.0 (0.7)
Stock-based compensation and other 3.3 3.3 0.0 3.3 0.0 0.0 0.0 0.0
Balance at Jun. 30, 2020 10,492.7 10,383.7 3.2 4,165.0 6,222.8 (7.3) 30.4 78.6
Statements of equity                
Net income attributed to common shareholders 266.8 266.8 0.0 0.0 266.8 0.0 0.0 0.0
Net income (loss) attributed to noncontrolling interests 0.0              
Other comprehensive income (loss) 0.9 0.9 0.0 0.0 0.0 0.9 0.0 0.0
Common stock dividends (199.5) (199.5) 0.0 0.0 (199.5) 0.0 0.0 0.0
Exercise of stock options 3.0 3.0 0.0 3.0 0.0 0.0 0.0 0.0
Purchase of common stock (6.4) (6.4) 0.0 (6.4) 0.0 0.0 0.0 0.0
Distributions to noncontrolling interests (0.6) 0.0 0.0 0.0 0.0 0.0 0.0 (0.6)
Stock-based compensation and other 2.2 2.2 0.0 2.2 0.0 0.0 0.0 0.0
Balance at Sep. 30, 2020 $ 10,559.1 $ 10,450.7 $ 3.2 $ 4,163.8 $ 6,290.1 $ (6.4) $ 30.4 $ 78.0