XML 20 R6.htm IDEA: XBRL DOCUMENT v3.22.1
Condensed Consolidated Statements of Changes in Equity - USD ($)
$ in Millions
Total
Common Stock
Additional Paid-in-Capital
Retained Earnings
Accumulated Other Comprehensive Income (Loss)
Non- controlling Interests in Consolidated Entities
Beginning balance (in shares) at Dec. 31, 2020   353,500,000        
Beginning balance at Dec. 31, 2020 $ 2,930.2 $ 3.5 $ 2,546.2 $ 348.2 $ (208.7) $ 241.0
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Shares repurchased (in shares) (300,000) (300,000)        
Shares repurchased $ (10.0)     (10.0)    
Equity-based compensation 27.5   27.5      
Shares issued for equity-based awards (in shares)   1,300,000        
Contributions 3.7         3.7
Distributions (104.0)     (88.7)   (15.3)
Net income (loss) 890.9     869.3   21.6
Currency translation adjustments (27.9)       (27.1) (0.8)
Defined benefit plans, net 1.8       1.8  
Ending balance (in shares) at Mar. 31, 2021   354,500,000        
Ending balance at Mar. 31, 2021 $ 3,712.2 $ 3.5 2,573.7 1,118.8 (234.0) 250.2
Beginning balance (in shares) at Dec. 31, 2021 355,367,876 355,400,000        
Beginning balance at Dec. 31, 2021 $ 5,706.2 $ 3.6 2,717.6 2,805.3 (247.5) 427.2
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Shares repurchased (in shares) (1,700,000) (1,700,000)        
Shares repurchased $ (80.4)     (80.4)    
Equity-based compensation 39.0   39.0      
Shares issued for equity-based awards (in shares)   3,200,000        
Shares issued for performance allocations (in shares)   600,000        
Shares issued for performance allocations 31.3   31.3      
Shares issued related to the acquisition of CBAM (in shares)   4,200,000        
Shares issued related to the acquisition of CBAM 194.5   194.5      
Contributions 146.8         146.8
Distributions (236.6)     (89.5)   (147.1)
Net income (loss) 594.8     571.6   23.2
Currency translation adjustments (39.8)       (34.0) (5.8)
Defined benefit plans, net $ (1.5)       (1.5)  
Ending balance (in shares) at Mar. 31, 2022 361,664,727 361,700,000        
Ending balance at Mar. 31, 2022 $ 6,354.3 $ 3.6 $ 2,982.4 $ 3,207.0 $ (283.0) $ 444.3