XML 29 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, 2014 55.8            
Beginning 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
Increase (Decrease) in Stockholders' Equity              
Net income 1,008.7       689.5   319.2
Other comprehensive income (loss) 119.5     101.1     18.4
Share-based compensation 40.4   40.4        
Common stock issued under share-based incentive plans 21.0   (117.6)     138.6  
Shares repurchases (416.3)         (416.3)  
Issuance costs and other 0.6   0.6        
Dividends ($0.80 per share) (45.4)       (45.4)    
Affiliate equity activity:              
Affiliate equity expense 50.0   13.2       36.8
Issuances 3.1   (0.6)       3.7
Repurchases 34.6   40.6       (6.0)
Changes in redemption value of Redeemable non-controlling interests (241.5)   (241.5)       0.0
Transfers to Redeemable non-controlling interests (76.8)           (76.8)
Capital Contributions by Affiliate equity holders 6.3           6.3
Distributions to non-controlling interests $ (352.2)           (352.2)
Ending Balance (in shares) at Dec. 31, 2017 58.5            
Ending Balance at Dec. 31, 2017 $ 4,578.5 $ 0.6 $ 808.6 $ (21.8) $ 3,698.5 $ (663.7) $ 756.3