XML 21 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Changes in Temporary Equity and Stockholders' Equity - USD ($)
shares in Millions, $ in Millions
Total
Senior A Senior Preferred Shares
Redeemable non- controlling interest
Common stock and additional paid-in capital
Retained earnings
Accumulated other comprehensive loss
Non- controlling interests
Beginning balance (in shares) at Dec. 31, 2023   485.0          
Beginning balance at Dec. 31, 2023   $ 482.0 $ 8.4        
Increase (Decrease) in Temporary Equity              
Net income (loss)     (0.2)        
Ending balance (in shares) at Sep. 30, 2024   485.0          
Ending balance at Sep. 30, 2024   $ 482.0 8.2        
Beginning balance (in shares) at Dec. 31, 2023       182.8      
Beginning balance at Dec. 31, 2023 $ 5,019.0     $ 4,142.2 $ 918.5 $ (44.0) $ 2.3
Increase (Decrease) in Equity              
Net income (loss) 294.6       294.6    
Other comprehensive income (loss) (6.9)         (7.0) 0.1
Adjustment of redeemable non-controlling interest 0.0            
Share-based payments expense 40.8     $ 40.8      
Issuance of common stock (in shares)       1.6      
Issuance of common stock 57.6     $ 57.6      
Tax withholding related to vesting of share units (15.6)     (15.6)      
Series A Senior Preferred Share dividends (25.6) $ (5.5)     (25.6)    
Common stock dividends and dividend equivalents (152.4)     $ 0.7 (153.1)    
Ending balance (in shares) at Sep. 30, 2024       184.4      
Ending balance at Sep. 30, 2024 5,211.5     $ 4,225.7 1,034.4 (51.0) 2.4
Beginning balance (in shares) at Jun. 30, 2024   485.0          
Beginning balance at Jun. 30, 2024   $ 482.0 8.3        
Increase (Decrease) in Temporary Equity              
Net income (loss)     (0.1)        
Ending balance (in shares) at Sep. 30, 2024   485.0          
Ending balance at Sep. 30, 2024   $ 482.0 8.2        
Beginning balance (in shares) at Jun. 30, 2024       184.2      
Beginning balance at Jun. 30, 2024 5,157.6     $ 4,214.6 1,020.2 (79.5) 2.3
Increase (Decrease) in Equity              
Net income (loss) 76.1       76.1    
Other comprehensive income (loss) 28.6         28.5 0.1
Adjustment of redeemable non-controlling interest 0.0            
Share-based payments expense 9.1     $ 9.1      
Issuance of common stock (in shares)       0.2      
Issuance of common stock 5.7     $ 5.7      
Tax withholding related to vesting of share units (3.4)     (3.4)      
Series A Senior Preferred Share dividends (8.7) $ (2.0)     (8.7)    
Common stock dividends and dividend equivalents (53.5)     $ (0.3) (53.2)    
Ending balance (in shares) at Sep. 30, 2024       184.4      
Ending balance at Sep. 30, 2024 $ 5,211.5     $ 4,225.7 1,034.4 (51.0) 2.4
Beginning balance (in shares) at Dec. 31, 2024 485.0 485.0          
Beginning balance at Dec. 31, 2024   $ 482.0 8.1        
Increase (Decrease) in Temporary Equity              
Net income (loss)     (0.5)        
Adjustment of redeemable non-controlling interest     5.0        
Ending balance (in shares) at Sep. 30, 2025 485.0 485.0          
Ending balance at Sep. 30, 2025   $ 482.0 12.6        
Beginning balance (in shares) at Dec. 31, 2024 185.7     184.7      
Beginning balance at Dec. 31, 2024 $ 5,226.3     $ 4,258.5 1,090.3 (124.8) 2.3
Increase (Decrease) in Equity              
Net income (loss) 318.7       318.7    
Other comprehensive income (loss) 62.2         62.1 0.1
Adjustment of redeemable non-controlling interest (5.0)       (5.0)    
Share-based payments expense 59.5     $ 59.5      
Issuance of common stock (in shares)       1.0      
Issuance of common stock 35.4     $ 35.4      
Tax withholding related to vesting of share units (20.4)     (20.4)      
Series A Senior Preferred Share dividends (25.9) $ (5.9)     (25.9)    
Common stock dividends and dividend equivalents $ (165.5)     $ 0.9 (165.8)   (0.6)
Ending balance (in shares) at Sep. 30, 2025 185.7     185.7      
Ending balance at Sep. 30, 2025 $ 5,485.3     $ 4,333.9 1,212.3 (62.7) 1.8
Beginning balance (in shares) at Jun. 30, 2025   485.0          
Beginning balance at Jun. 30, 2025   $ 482.0 7.9        
Increase (Decrease) in Temporary Equity              
Net income (loss)     (0.3)        
Adjustment of redeemable non-controlling interest     5.0        
Ending balance (in shares) at Sep. 30, 2025 485.0 485.0          
Ending balance at Sep. 30, 2025   $ 482.0 $ 12.6        
Beginning balance (in shares) at Jun. 30, 2025       185.5      
Beginning balance at Jun. 30, 2025 $ 5,455.1     $ 4,304.1 1,188.5 (40.0) 2.5
Increase (Decrease) in Equity              
Net income (loss) 95.5       95.5    
Other comprehensive income (loss) (22.8)         (22.7) (0.1)
Adjustment of redeemable non-controlling interest (5.0)       (5.0)    
Share-based payments expense 21.2     $ 21.2      
Issuance of common stock (in shares)       0.2      
Issuance of common stock 8.2     $ 8.2      
Series A Senior Preferred Share dividends (8.7) $ (2.1)     (8.7)    
Common stock dividends and dividend equivalents $ (58.2)     $ 0.4 (58.0)   (0.6)
Ending balance (in shares) at Sep. 30, 2025 185.7     185.7      
Ending balance at Sep. 30, 2025 $ 5,485.3     $ 4,333.9 $ 1,212.3 $ (62.7) $ 1.8