XML 21 R10.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Statements Of Consolidated Equity - USD ($)
$ in Millions
Total
Common Stock
Preferred Stock
Treasury Stock, Common
Additional Paid-in Capital
Retained Deficit
Accumulated Other Comprehensive Income (Loss)
Noncontrolling Interest
Treasury Stock, Preferred
Forward May 22
Forward February 23
Beginning balance at Dec. 31, 2022 $ 7,901.8 $ 4.2 $ 1,546.5 $ (99.9) $ 7,375.3 $ (1,213.6) $ (37.1) $ 326.4      
Comprehensive Income:                      
Net Income 384.1 0.0 0.0 0.0 0.0 391.8 0.0        
Other comprehensive income (loss), net of tax 1.3 0.0 0.0 0.0 0.0 0.0 1.3 0.0      
Dividends:                      
Common stock (310.1) 0.0 0.0 0.0 0.0 (310.1) 0.0 0.0      
Preferred stock (35.7) 0.0 0.0 0.0 0.0 (35.7) 0.0 0.0      
Contributions from noncontrolling interests (32.3) 0.0 0.0 0.0 0.0 0.0 0.0 (32.3)      
Distributions to noncontrolling interests 10.0 0.0 0.0 0.0 0.0 0.0 0.0 (10.0)      
Stock Issuances:                      
Equity Units (393.9) 0.0 (393.9) 0.0 0.0 0.0 0.0 0.0      
Employee stock purchase plan 2.8 0.0 0.0 0.0 2.8 0.0 0.0 0.0      
Long-term incentive plan (0.1) 0.0 0.0 0.0 (0.1) 0.0 0.0 0.0      
401(k) and profit sharing 5.1 0.0 0.0 0.0 5.1 0.0 0.0 0.0      
Ending balance at Jun. 30, 2023 7,571.4 4.2 1,152.6 [1] (99.9) 7,383.1 (1,173.8) (35.8) 341.0      
Stock Issuances:                      
Preferred Stock Redemption Premium (6.2) 0.0 0.0 0.0 0.0 (6.2) 0.0 0.0      
Net income (loss) attributable to noncontrolling interest               (7.7)      
Beginning balance at Mar. 31, 2023 8,003.7 4.2 1,546.5 [1] (99.9) 7,372.9 (1,114.8) (34.7) 329.5      
Comprehensive Income:                      
Net Income 46.3 0.0 0.0 [1] 0.0 0.0 58.8 0.0        
Other comprehensive income (loss), net of tax (1.1) 0.0 0.0 [1] 0.0 0.0 0.0 (1.1) 0.0      
Dividends:                      
Common stock (103.4) 0.0 0.0 [1] 0.0 0.0 (103.4) 0.0 0.0      
Preferred stock (8.2) 0.0 0.0 [1] 0.0 0.0 (8.2) 0.0 0.0      
Contributions from noncontrolling interests (28.7) 0.0 0.0 [1] 0.0 0.0 0.0 0.0 (28.7)      
Distributions to noncontrolling interests 4.7 0.0 0.0 0.0 0.0 0.0 0.0 (4.7)      
Stock Issuances:                      
Equity Units (393.9) 0.0 (393.9) 0.0 0.0 0.0 0.0 0.0      
Employee stock purchase plan 1.5 0.0 0.0 [1] 0.0 1.5 0.0 0.0 0.0      
Long-term incentive plan (6.2) 0.0 0.0 [1] 0.0 (6.2) 0.0 0.0 0.0      
401(k) and profit sharing 2.5 0.0 0.0 [1] 0.0 2.5 0.0 0.0 0.0      
Ending balance at Jun. 30, 2023 7,571.4 4.2 1,152.6 [1] (99.9) 7,383.1 (1,173.8) (35.8) 341.0      
Stock Issuances:                      
Preferred Stock Redemption Premium (6.2) 0.0 0.0 0.0 0.0 (6.2) 0.0 0.0      
Net income (loss) attributable to noncontrolling interest               (12.5)      
Beginning balance at Dec. 31, 2023 10,136.3 4.5 486.1 (99.9) 8,879.5 (967.0) (33.6) 1,866.7      
Comprehensive Income:                      
Net Income 503.4 0.0 0.0 0.0 0.0 450.8 0.0        
Dividends:                      
Common stock (357.9) 0.0 0.0 0.0 0.0 (357.9) 0.0 0.0      
Preferred stock (8.1) 0.0 0.0 0.0 0.0 (8.1) 0.0 0.0      
Contributions from noncontrolling interests (59.7) 0.0 0.0 0.0 0.0 0.0 0.0 (59.7)      
Distributions to noncontrolling interests 28.4 0.0 0.0 0.0 0.0 0.0 0.0 (28.4)      
Stock Issuances:                      
Equity Units (486.1) 0.0 (486.1)   0.0 0.0 0.0 0.0 $ 0.0    
Employee stock purchase plan 3.0 0.0 0.0 0.0 3.0 0.0 0.0 0.0      
Long-term incentive plan (6.9) 0.0 0.0 0.0 (6.9) 0.0 0.0 0.0      
401(k) and profit sharing 4.8 0.0 0.0 0.0 4.8 0.0 0.0 0.0      
Ending balance at Jun. 30, 2024 9,819.6 4.5 0.0 [1] (99.9) 8,894.2 (896.2) (33.6) 1,950.6      
Stock Issuances:                      
Preferred Stock Redemption Premium (14.0) 0.0 0.0 0.0 0.0 (14.0) 0.0 0.0      
Net income (loss) attributable to noncontrolling interest 52.6                    
Beginning balance at Mar. 31, 2024 9,794.9 4.5 0.0 [1] (99.9) 8,886.8 (861.7) (33.8) 1,899.0      
Comprehensive Income:                      
Net Income 103.1 0.0 0.0 [1] 0.0 0.0 85.8 0.0        
Other comprehensive income (loss), net of tax 0.2 0.0 0.0 [1] 0.0 0.0 0.0 0.2 0.0      
Dividends:                      
Common stock (120.3) 0.0 0.0 [1] 0.0 0.0 (120.3) 0.0 0.0      
Contributions from noncontrolling interests (59.7) 0.0 0.0 [1] 0.0 0.0 0.0 0.0 (59.7)      
Distributions to noncontrolling interests 25.4 0.0 0.0 [1] 0.0 0.0 0.0 0.0 (25.4)      
Stock Issuances:                      
Employee stock purchase plan 1.6 0.0 0.0 [1] 0.0 1.6 0.0 0.0 0.0      
Long-term incentive plan (3.6) 0.0 0.0 [1] 0.0 (3.6) 0.0 0.0 0.0      
401(k) and profit sharing 2.2 0.0 0.0 [1] 0.0 2.2 0.0 0.0 0.0      
Ending balance at Jun. 30, 2024 9,819.6 $ 4.5 $ 0.0 [1] $ (99.9) $ 8,894.2 $ (896.2) $ (33.6) $ 1,950.6      
Stock Issuances:                      
Preferred Stock Redemption Premium 0.0                    
Net income (loss) attributable to noncontrolling interest $ 17.3                    
Common Stock Aggregate Sale Price                   $ 299.1 $ 200.0
[1]
(1) Contributions from noncontrolling interest is net of transaction costs.