XML 24 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Millions
Total
Cumulative Effect, Period of Adoption, Adjustment
Common Stock
Additional Paid-In Capital
Additional Paid-In Capital
Cumulative Effect, Period of Adoption, Adjustment
Accumulated Other Comprehensive Loss
Retained Earnings
Retained Earnings
Cumulative Effect, Period of Adoption, Adjustment
Treasury Stock at Cost
Non-controlling Interests
Beginning balance at Dec. 31, 2021 $ 3,710.6 $ (76.1) $ 0.6 $ 651.6 $ (80.6) $ (87.9) $ 4,569.5 $ 4.5 $ (2,347.4) $ 924.2
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net income 1,388.1           1,145.9     242.2
Other comprehensive income (loss), net of tax (142.8)         (115.5)       (27.3)
Share-based compensation 62.4     62.4            
Common stock issued under share-based incentive plans (17.1)     (38.6)         21.5  
Share repurchases (699.7)     (45.0)         (654.7)  
Dividends (1.7)           (1.7)      
Affiliate equity activity:                    
Affiliate equity compensation 55.9     9.5           46.4
Issuances 19.2     (12.2)           31.4
Purchases (12.0)     2.6           (14.6)
Changes in redemption value of Redeemable non-controlling interests 145.8     145.8            
Transfer (to) from Redeemable non-controlling interests (1.8)                 (1.8)
Capital contributions and other 86.7                 86.7
Distributions to non-controlling interests (341.9)                 (341.9)
Ending balance at Dec. 31, 2022 4,175.6   0.6 695.5   (203.4) 5,718.2   (2,980.6) 945.3
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net income 906.1           672.9     233.2
Other comprehensive income (loss), net of tax 41.9         35.8       6.1
Share-based compensation 59.4     59.4            
Common stock issued under share-based incentive plans (31.3)     (47.2)         15.9  
Share repurchases (352.3)     59.1         (411.4)  
Dividends (1.5)           (1.5)      
Affiliate equity activity:                    
Affiliate equity compensation 52.5     13.4           39.1
Issuances 16.4     (13.7)           30.1
Purchases 8.1     13.6           (5.5)
Changes in redemption value of Redeemable non-controlling interests (55.5)     (55.5)            
Transfer (to) from Redeemable non-controlling interests 8.9                 8.9
Capital contributions and other 13.5                 13.5
Distributions to non-controlling interests (271.3)                 (271.3)
Effect of deconsolidation of Affiliates (0.4)     16.8           (17.2)
Ending balance at Dec. 31, 2023 4,570.1   0.6 741.4   (167.6) 6,389.6   (3,376.1) 982.2
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net income 740.6           511.6     229.0
Other comprehensive income (loss), net of tax 2.1         4.0       (1.9)
Share-based compensation 52.0     52.0            
Common stock issued under share-based incentive plans (86.7)     (44.2)         (42.5)  
Share repurchases (706.0)               (706.0)  
Dividends (1.4)           (1.4)      
Affiliate equity activity:                    
Affiliate equity compensation 55.0     15.6           39.4
Issuances 6.3     (4.3)           10.6
Purchases (24.0)     (3.5)           (20.5)
Changes in redemption value of Redeemable non-controlling interests (23.9)     (23.9)            
Transfer (to) from Redeemable non-controlling interests (1.7)                 (1.7)
Capital contributions and other (26.2)                 (26.2)
Distributions to non-controlling interests (258.0)                 (258.0)
Ending balance at Dec. 31, 2024 $ 4,298.2   $ 0.6 $ 733.1   $ (163.6) $ 6,899.8   $ (4,124.6) $ 952.9