XML 25 R6.htm IDEA: XBRL DOCUMENT v3.6.0.2
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
shares in Millions, $ in Millions
Total
Common Stock
Additional Paid-In Capital
Accumulated Other Comprehensive Income (Loss)
Retained Earnings
Treasury Stock at Cost
Non- controlling Interests
Beginning balance (in shares) at Dec. 31, 2013 53.9            
Beginning Balance at Dec. 31, 2013 $ 3,144.6 $ 0.5 $ 552.9 $ 74.0 $ 1,638.2 $ (131.4) $ 1,010.4
Increase (Decrease) in Stockholders' Equity              
Net income 767.4       433.9   333.5
Other comprehensive income (loss) (58.3)     (42.2)     (16.1)
Share-based compensation 29.3   29.3        
Common stock issued under share-based incentive plans (5.3)   (134.4)     129.1  
Tax benefit from share-based incentive plans $ 60.2   60.2        
Settlement of senior convertible securities (in shares) 1.9            
Settlement of senior convertible securities $ 276.5 0.1 276.4        
Shares repurchases (238.6)         (238.6)  
Forward equity (45.0)   (45.0)        
Investments in Affiliates 235.0           235.0
Affiliate equity activity:              
Affiliate equity expense 84.4   47.4       37.0
Issuances 10.8   0.0       10.8
Repurchases 0.0   19.6       (19.6)
Changes in redemption value of Redeemable non-controlling interests (43.0)   (43.0)        
Transfers to Redeemable non-controlling interests (22.7)           (22.7)
Capital Contributions by Affiliate equity holders 17.3           17.3
Distributions to non-controlling interests $ (569.4)           (569.4)
Ending balance (in shares) at Dec. 31, 2014 55.8            
Ending Balance at Dec. 31, 2014 $ 3,643.2 0.6 763.4 31.8 2,072.1 (240.9) 1,016.2
Increase (Decrease) in Stockholders' Equity              
Net income 827.2       509.5   317.7
Other comprehensive income (loss) (69.2)     (49.9)     (19.3)
Share-based compensation 34.2   34.2        
Common stock issued under share-based incentive plans 54.0   (131.0)     185.0  
Tax benefit from share-based incentive plans 44.5   44.5        
Shares repurchases (366.0)         (366.0)  
Investments in Affiliates 33.8           33.8
Affiliate equity activity:              
Affiliate equity expense 68.5   16.9       51.6
Issuances 1.7   0.1       1.6
Repurchases 48.0   48.4       (0.4)
Changes in redemption value of Redeemable non-controlling interests (81.6)   (81.6)        
Transfers to Redeemable non-controlling interests (49.5)           (49.5)
Capital Contributions by Affiliate equity holders 11.7           11.7
Distributions to non-controlling interests $ (431.4)           (431.4)
Ending balance (in shares) at Dec. 31, 2015 55.8            
Ending Balance at Dec. 31, 2015 $ 3,769.1 0.6 694.9 (18.1) 2,581.6 (421.9) 932.0
Increase (Decrease) in Stockholders' Equity              
Net income 739.0       472.8   266.2
Other comprehensive income (loss) (150.4)     (104.8)     (45.6)
Share-based compensation 39.2   39.2        
Common stock issued under share-based incentive plans 15.5   (53.8)     69.3  
Shares repurchases (33.4)         (33.4)  
Forward equity $ 5.2   5.2        
Common stock issued under forward equity agreement (in shares) 2.7            
Common stock issued under forward equity agreement $ 440.3 0.0 440.3        
Issuance costs and other (3.0)   (3.0)        
Affiliate equity activity:              
Affiliate equity expense 41.2   10.0       31.2
Issuances 11.9   (2.8)       14.7
Repurchases 15.3   14.9       0.4
Changes in redemption value of Redeemable non-controlling interests (71.4)   (71.4)        
Transfers to Redeemable non-controlling interests (42.6)           (42.6)
Capital Contributions by Affiliate equity holders 4.7           4.7
Distributions to non-controlling interests $ (354.1)           (354.1)
Ending balance (in shares) at Dec. 31, 2016 58.5            
Ending Balance at Dec. 31, 2016 $ 4,426.5 $ 0.6 $ 1,073.5 $ (122.9) $ 3,054.4 $ (386.0) $ 806.9