XML 19 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
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, 2015   55.8          
Beginning 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 533.0       322.5   210.5
Other comprehensive income (94.2)     (62.7)     (31.5)
Share-based compensation 30.7   30.7        
Common stock issued under share-based incentive plans 6.2   (35.6)     41.8  
Share repurchases (33.4)         (33.4)  
Issuance costs and other (2.3)   (2.3)        
Common stock issued under forward equity agreement (in shares)   0.9          
Common stock issued under forward equity agreement 150.3 $ 0.0 150.3        
Affiliate equity activity:              
Affiliate equity expense 34.9   7.7       27.2
Issuances 11.7   (2.5)       14.2
Repurchases 14.4   14.0       0.4
Changes in redemption value of Redeemable non-controlling interests (84.9)   (84.9)        
Transfers to Redeemable non-controlling interests (38.3)           (38.3)
Capital contributions by Affiliate equity holders 2.7           2.7
Distributions to non-controlling interests (270.1)           (270.1)
Ending Balance (in shares) at Sep. 30, 2016   56.7          
Ending Balance at Sep. 30, 2016 $ 4,029.8 $ 0.6 772.3 (80.8) 2,904.1 (413.5) 847.1
Beginning Balance (in shares) at Dec. 31, 2016 58.5 58.5          
Beginning Balance at Dec. 31, 2016 $ 4,426.5 $ 0.6 1,073.5 (122.9) 3,054.4 (386.0) 806.9
Increase (Decrease) in Stockholders' Equity              
Net income 614.9       374.2   240.7
Other comprehensive income 87.9     71.8     16.1
Share-based compensation 30.0   30.0        
Common stock issued under share-based incentive plans 14.5   (81.8)     96.3  
Share repurchases (276.4)         (276.4)  
Dividends (34.2)       (34.2)    
Issuance costs and other 0.6   0.6        
Affiliate equity activity:              
Affiliate equity expense 38.6   9.4       29.2
Issuances 2.8   (0.2)       3.0
Repurchases 34.6   34.6        
Changes in redemption value of Redeemable non-controlling interests (216.4)   (216.4)        
Transfers to Redeemable non-controlling interests (56.8)           (56.8)
Capital contributions by Affiliate equity holders 4.5           4.5
Distributions to non-controlling interests $ (266.8)           (266.8)
Ending Balance (in shares) at Sep. 30, 2017 58.5 58.5          
Ending Balance at Sep. 30, 2017 $ 4,404.3 $ 0.6 $ 849.7 $ (51.1) $ 3,394.4 $ (566.1) $ 776.8