XML 28 R8.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY - USD ($)
$ in Millions
Total
Additional Paid-in Capital
Treasury Stock
Retained Deficit
Accumulated Other Comprehensive Income (Loss)
Noncontrolling Interests
Class A Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Class B Common Stock
Common Stock
Class C Common Stock
Class C Common Stock
Common Stock
Balance at beginning of period (in shares) at Dec. 31, 2021               51,793,127   26,272,654   5,035,181
Balance at beginning of period at Dec. 31, 2021 $ 399.7 $ 619.2 $ (21.1) $ (325.3) $ 0.0 $ 126.9   $ 0.0   $ 0.0   $ 0.0
Balance at beginning of period, Treasury stock (in shares) at Dec. 31, 2021     378,475                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net income 86.7     75.1   11.6            
Issuance of Class A common stock (in shares)               3,326,476        
Issuance of Class A common stock 132.5 89.1       43.4            
Repurchases of Class A common stock (in shares)     (3,887,191)                  
Repurchases of Class A common stock (184.4) 51.3 $ (184.4)     (51.3)            
Retirement of treasury stock (in shares)     (4,265,666)         (4,265,666)        
Retirement of treasury stock 0.0 (92.1) $ 205.5 (113.4)                
Exchange of shares held by Continuing Equity Owners and Rook (in shares)               2,589,008   (443,638)   (2,145,370)
Exchange of shares held by Continuing Equity Owners and Rook 0.0 1.6       (1.6)            
Equity-based compensation 48.3 48.3                    
Vesting of restricted stock units, net of tax withholding (in shares)               710,273        
Vesting of restricted stock units, net of tax withholding (14.3) (14.8)       0.5            
Other comprehensive income (loss) 12.1       8.3 3.8            
Balance at end of period (in shares) at Dec. 31, 2022               54,153,218   25,829,016   2,889,811
Balance at end of period at Dec. 31, 2022 480.6 702.6 $ 0.0 (363.6) 8.3 133.3   $ 0.0   $ 0.0   $ 0.0
Balance at end of period, Treasury stock (in shares) at Dec. 31, 2022     0                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net income 122.9     86.2   36.7            
Issuance of Class A common stock (in shares)               4,292,620        
Issuance of Class A common stock 334.4 253.5       80.9            
Repurchases of Class A common stock (in shares)     (1,663,311)       (1,663,311)          
Repurchases of Class A common stock (105.4) 24.6 $ (105.4)     (24.6) $ (105.4)          
Retirement of treasury stock (in shares)     (1,663,311)         (1,663,311)        
Retirement of treasury stock 0.0 (36.1) $ 105.4 (69.3)                
Exchange of shares held by Continuing Equity Owners and Rook (in shares)               3,192,029   (1,997,133)   (1,194,896)
Exchange of shares held by Continuing Equity Owners and Rook 0.0 6.8       (6.8)            
Equity-based compensation 58.7 58.7                    
Vesting of restricted stock units, net of tax withholding (in shares)               689,615        
Vesting of restricted stock units, net of tax withholding (27.8) (24.2)       (3.6)            
Other comprehensive income (loss) 7.9       5.8 2.1            
Distributions to noncontrolling interests (2.9)         (2.9)            
Balance at end of period (in shares) at Dec. 31, 2023             60,664,171 60,664,171 23,831,883 23,831,883 1,694,915 1,694,915
Balance at end of period at Dec. 31, 2023 868.4 985.9 $ 0.0 (346.7) 14.1 215.1   $ 0.0   $ 0.0   $ 0.0
Balance at end of period, Treasury stock (in shares) at Dec. 31, 2023     0                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net income 294.5     229.6   64.9            
Recognition of Vectron noncontrolling interest, net of purchases of Vectron common stock and foreign currency translation 23.9         23.9            
Issuance of Class A common stock (in shares)               3,887,680        
Issuance of Class A common stock 18.0 14.6       3.4            
Repurchases of Class A common stock (in shares)     (1,605,488)       (1,605,488)          
Repurchases of Class A common stock (145.9) 23.0 $ (145.9)     (23.0) $ (145.9)          
Retirement of treasury stock (in shares)     (1,605,488)         (1,605,488)        
Retirement of treasury stock 0.0 (34.8) $ 145.9 (111.1)                
Exchange of shares held by Continuing Equity Owners and Rook (in shares)               4,106,675   (4,030,855)   (75,820)
Exchange of shares held by Continuing Equity Owners and Rook 0.0 39.0       (39.0)            
Deferred taxes arising from changes in ownership, net of equity impact of tax receivable agreement for exchanges 1.6 1.6                    
Equity-based compensation 65.1 65.1                    
Vesting of restricted stock units, net of tax withholding (in shares)               684,267       (99,269)
Vesting of restricted stock units, net of tax withholding (32.8) (31.4)       (1.4)            
Other comprehensive income (loss) (55.3)       (42.3) (13.0)            
Distributions to noncontrolling interests (19.8)         (19.8)            
Balance at end of period (in shares) at Dec. 31, 2024             67,737,305 67,737,305 19,801,028 19,801,028 1,519,826 1,519,826
Balance at end of period at Dec. 31, 2024 $ 1,017.7 $ 1,063.0 $ 0.0 $ (228.2) $ (28.2) $ 211.1   $ 0.0   $ 0.0   $ 0.0
Balance at end of period, Treasury stock (in shares) at Dec. 31, 2024     0