XML 18 R7.htm IDEA: XBRL DOCUMENT v3.20.2
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY - USD ($)
shares in Millions, $ in Millions
Total
Common Stock
Additional Paid-in Capital
Treasury Stock
Retained Earnings
Accumulated Other Comprehensive Loss
Noncontrolling Interest
Beginning Balance (in shares) at Dec. 31, 2018   132.3   35.7      
Beginning Balance at Dec. 31, 2018 $ 2,869.1 $ 1.3 $ 914.6 $ (816.1) $ 3,022.0 $ (256.6) $ 3.9
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Cash dividends (11.7)       (11.7)    
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax (in shares)       0.4      
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax (5.5)   (14.4) $ 8.9      
Stock based compensation 8.5   8.5        
Net income (loss) (4.0)       (4.5)   0.5
Other comprehensive income (loss), net of tax (52.4)         (52.4)  
Acquisitions, net (in shares)   65.8          
Acquisitions, net 6,975.0 $ 0.7 6,887.6       86.7
Other owner changes 1.4           1.4
Ending Balance (in shares) at Mar. 31, 2019   198.1   35.3      
Ending Balance at Mar. 31, 2019 9,780.4 $ 2.0 7,796.3 $ (807.2) 3,005.8 (309.0) 92.5
Beginning Balance (in shares) at Dec. 31, 2018   132.3   35.7      
Beginning Balance at Dec. 31, 2018 2,869.1 $ 1.3 914.6 $ (816.1) 3,022.0 (256.6) 3.9
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (loss) 189.5            
Other comprehensive income (loss), net of tax (212.0)            
Ending Balance (in shares) at Sep. 30, 2019   226.9   35.3      
Ending Balance at Sep. 30, 2019 9,729.4 $ 2.0 7,815.8 $ (807.6) 3,154.8 (468.6) 33.0
Beginning Balance (in shares) at Mar. 31, 2019   198.1   35.3      
Beginning Balance at Mar. 31, 2019 9,780.4 $ 2.0 7,796.3 $ (807.2) 3,005.8 (309.0) 92.5
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Cash dividends (22.6)       (22.6)    
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax (in shares)       0.1      
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax (3.0)   (4.6) $ 1.6      
Stock based compensation 15.4   15.4        
Net income (loss) 102.7       104.1   (1.4)
Other comprehensive income (loss), net of tax 19.8         19.8  
Acquisitions, net (in shares)   0.0          
Acquisitions, net (56.2)           (56.2)
Other owner changes (in shares)   25.3          
Other owner changes (1.6)           (1.6)
Ending Balance (in shares) at Jun. 30, 2019   223.4   35.2      
Ending Balance at Jun. 30, 2019 9,834.9 $ 2.0 7,807.1 $ (805.6) 3,087.3 (289.2) 33.3
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Cash dividends (23.9)       (23.9)    
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax (in shares)       (0.1)      
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax (5.5)   (3.5) $ (2.0)      
Stock based compensation 12.2   12.2        
Net income (loss) 90.6            
Net income (loss) 90.8       91.4   (0.6)
Other comprehensive income (loss), net of tax (179.4)         (179.4)  
Acquisitions, net 0.1           0.1
Other owner changes (in shares)   3.5          
Other owner changes 0.2           0.2
Ending Balance (in shares) at Sep. 30, 2019   226.9   35.3      
Ending Balance at Sep. 30, 2019 9,729.4 $ 2.0 7,815.8 $ (807.6) 3,154.8 (468.6) 33.0
Beginning Balance (in shares) at Dec. 31, 2019   226.9   35.3      
Beginning Balance at Dec. 31, 2019 9,993.6 $ 2.0 7,877.2 $ (807.1) 3,267.0 (382.6) 37.1
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Cash dividends (23.0)       (23.0)    
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax (in shares)       0.2      
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax (5.7)   (7.9) $ 2.2      
Stock based compensation 10.0   10.0        
Net income (loss) 111.2       111.6   (0.4)
Other comprehensive income (loss), net of tax (178.0)         (178.0)  
Stock repurchase (in shares)       (1.6)      
Stock repurchase (105.3)     $ (105.3)      
Other owner changes (5.1)   (4.3)       (0.8)
Ending Balance (in shares) at Mar. 31, 2020   226.9   36.7      
Ending Balance at Mar. 31, 2020 9,797.7 $ 2.0 7,875.0 $ (910.2) 3,355.6 (560.6) 35.9
Beginning Balance (in shares) at Dec. 31, 2019   226.9   35.3      
Beginning Balance at Dec. 31, 2019 9,993.6 $ 2.0 7,877.2 $ (807.1) 3,267.0 (382.6) 37.1
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (loss) 325.5            
Other comprehensive income (loss), net of tax (99.6)            
Ending Balance (in shares) at Sep. 30, 2020   226.9   36.6      
Ending Balance at Sep. 30, 2020 10,052.4 $ 2.0 7,882.3 $ (909.4) 3,524.2 (482.2) 35.5
Beginning Balance (in shares) at Mar. 31, 2020   226.9   36.7      
Beginning Balance at Mar. 31, 2020 9,797.7 $ 2.0 7,875.0 $ (910.2) 3,355.6 (560.6) 35.9
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Cash dividends (23.4)       (23.4)    
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax (in shares)       0.1      
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax 0.3   (0.6) $ 0.9      
Stock based compensation (2.7)   (2.7)        
Net income (loss) 85.8       86.8   (1.0)
Other comprehensive income (loss), net of tax 22.8         22.8  
Other owner changes 0.1           0.1
Ending Balance (in shares) at Jun. 30, 2020   226.9   36.6      
Ending Balance at Jun. 30, 2020 9,880.6 $ 2.0 7,871.7 $ (909.3) 3,419.0 (537.8) 35.0
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Cash dividends (22.8)       (22.8)    
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax (in shares)       0.0      
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax 0.3   0.4 $ (0.1)      
Stock based compensation 10.2   10.2        
Net income (loss) 128.5       128.0   0.5
Other comprehensive income (loss), net of tax 55.6         55.6  
Ending Balance (in shares) at Sep. 30, 2020   226.9   36.6      
Ending Balance at Sep. 30, 2020 $ 10,052.4 $ 2.0 $ 7,882.3 $ (909.4) $ 3,524.2 $ (482.2) $ 35.5