XML 29 R9.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF EQUITY - USD ($)
$ in Millions
Total
Preferred Stock
Common Stock
Preferred Stock
Preferred Stock
Preferred Stock
Additional Paid-in Capital
Additional Paid-in Capital
Preferred Stock
Treasury Stock
Retained Earnings
Accumulated Other Comprehensive (Loss) Income
Noncontrolling Interests
Beginning balance at Dec. 31, 2021 $ 1,625.2   $ 0.4 $ 0.0   $ 779.0   $ (19.3) $ 878.2 $ (21.7) $ 8.6
Beginning balance (shares) at Dec. 31, 2021     36,550,000                
Preferred stock balance at the beginning (shares) at Dec. 31, 2021       0              
Increase (Decrease) in Stockholders' Equity                      
Net income 25.0               24.0   1.0
Other comprehensive income (loss) (36.3)                 (36.3)  
Stock issuance, net of equity issuance costs 675.1 $ 388.1       675.1 $ 388.1        
Stock issuance, net of equity issuance costs (shares)     5,920,000   400,000            
Share-based compensation expense 10.6         10.6          
Common stock issued from share-based compensation plans 2.2         2.2          
Common stock issued from share-based compensation plans (shares)     110,000                
Common stock repurchases from share-based compensation plans (3.6)         (3.6)          
Common stock repurchases from share-based compensation plans (shares)     (20,000.00)                
Acquisition of Earthly Labs Inc. (1.2)         (1.2)          
Other (0.8)                   (0.8)
Ending balance at Dec. 31, 2022 2,684.3   $ 0.4 $ 0.0   1,850.2   (19.3) 902.2 (58.0) 8.8
Ending balance (shares) at Dec. 31, 2022     42,560,000                
Preferred stock balance at the end (shares) at Dec. 31, 2022       400,000              
Increase (Decrease) in Stockholders' Equity                      
Net income 56.9               47.3   9.6
Other comprehensive income (loss) 68.8                 68.8  
Stock issuance, net of equity issuance costs 11.7         11.7          
Stock issuance, net of equity issuance costs (shares)     100,000                
Share-based compensation expense 12.6         12.6          
Common stock issued from share-based compensation plans 1.0         1.0          
Common stock issued from share-based compensation plans (shares)     110,000                
Common stock repurchases from share-based compensation plans (3.0)         (3.0)          
Common stock repurchases from share-based compensation plans (shares)     (20,000.00)                
Preferred stock dividends (27.3)               (27.3)    
Purchase of noncontrolling interest 146.3                   146.3
Dividend distribution to noncontrolling interest (12.2)                   (12.2)
Other (0.1)               (0.1)    
Ending balance at Dec. 31, 2023 $ 2,939.0   $ 0.4 $ 0.0   1,872.5   (19.3) 922.1 10.8 152.5
Ending balance (shares) at Dec. 31, 2023     42,750,000                
Preferred stock balance at the end (shares) at Dec. 31, 2023 402,500     400,000              
Increase (Decrease) in Stockholders' Equity                      
Net income $ 232.8               218.5   14.3
Other comprehensive income (loss) (166.3)                 (165.9) (0.4)
Share-based compensation expense 18.9         18.9          
Common stock issued from share-based compensation plans $ 1.4         1.4          
Common stock issued from share-based compensation plans (shares) 20,000.00   100,000                
Common stock repurchases from share-based compensation plans $ (3.5)         (3.5)          
Common stock repurchases from share-based compensation plans (shares)     (20,000.00)                
Settlement of warrants (shares)     2,830,000                
Settlement of convertible notes (shares)     2,340,000                
Exercise of bond hedge (shares)     (2,340,000)                
Preferred stock dividends (27.2)               (27.2)    
Other 0.1   $ 0.1                
Ending balance at Dec. 31, 2024 $ 2,995.2   $ 0.5 $ 0.0   $ 1,889.3   $ (19.3) $ 1,113.4 $ (155.1) $ 166.4
Ending balance (shares) at Dec. 31, 2024     45,660,000                
Preferred stock balance at the end (shares) at Dec. 31, 2024 402,500     400,000