XML 28 R6.htm IDEA: XBRL DOCUMENT v3.10.0.1
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 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 compensation 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 and $1.20 per share) (45.4)       (45.4)    
Affiliate equity activity:              
Affiliate equity compensation 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)        
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 58.5          
Ending Balance at Dec. 31, 2017 $ 4,578.5 $ 0.6 808.6 (21.8) 3,698.5 (663.7) 756.3
Increase (Decrease) in Stockholders' Equity              
Net income 532.3       243.6   288.7
Other comprehensive income (loss) (102.2)     (87.2)     (15.0)
Share-based compensation 44.7   44.7        
Common stock issued under share-based incentive plans (5.0)   (11.6)     6.6  
Shares repurchases (489.5)         (489.5)  
Issuance costs and other (0.5)   (0.5)        
Dividends ($0.80 and $1.20 per share) (65.3)       (65.3)    
Affiliate equity activity:              
Affiliate equity compensation 56.4   16.7       39.7
Issuances 7.5   (6.8)       14.3
Repurchases 6.3   15.3       (9.0)
Changes in redemption value of Redeemable non-controlling interests (30.8)   (30.8)       0.0
Transfers to Redeemable non-controlling interests (44.8)           (44.8)
Capital contributions by Affiliate equity holders 17.8           17.8
Distributions to non-controlling interests $ (370.5)           (370.5)
Ending Balance (in shares) at Dec. 31, 2018 58.5 58.5          
Ending Balance at Dec. 31, 2018 $ 4,134.9 $ 0.6 $ 835.6 $ (109.0) $ 3,876.8 $ (1,146.6) $ 677.5