XML 18 R6.htm IDEA: XBRL DOCUMENT v3.25.2
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Millions
Total
Common Stock
Additional Paid-In Capital
Accumulated Other Comprehensive Loss
Retained Earnings
Treasury Stock at Cost
Non- controlling Interests
Beginning 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              
Net income 333.8       225.8   108.0
Other comprehensive income (loss), net of tax 4.2     3.9     0.3
Share-based compensation 31.9   31.9        
Common stock issued under share-based incentive plans (18.8)   (42.7)     23.9  
Share repurchases, inclusive of excise tax (481.3)         (481.3)  
Dividends (0.7)       (0.7)    
Affiliate equity activity:              
Affiliate equity compensation 31.3   10.1       21.2
Issuances 7.5   (3.8)       11.3
Purchases (13.6)   6.6       (20.2)
Changes in redemption value of Redeemable non-controlling interests (30.7)   (30.7)        
Transfers to Redeemable non-controlling interests (1.7)           (1.7)
Capital contributions and other (21.7)           (21.7)
Distributions to non-controlling interests (147.6)           (147.6)
Ending balance at Jun. 30, 2024 4,262.7 0.6 712.8 (163.7) 6,614.7 (3,833.5) 931.8
Beginning balance at Mar. 31, 2024 4,520.5 0.6 712.1 (157.8) 6,539.1 (3,503.8) 930.3
Increase (Decrease) in Stockholders' Equity              
Net income 135.0       76.0   59.0
Other comprehensive income (loss), net of tax (2.1)     (5.9)     3.8
Share-based compensation 10.8   10.8        
Common stock issued under share-based incentive plans 0.1   (0.3)     0.4  
Share repurchases, inclusive of excise tax (330.1)         (330.1)  
Dividends (0.4)       (0.4)    
Affiliate equity activity:              
Affiliate equity compensation 14.3   4.5       9.8
Issuances 0.2   (0.8)       1.0
Purchases (4.0)   (0.9)       (3.1)
Changes in redemption value of Redeemable non-controlling interests (12.6)   (12.6)        
Transfers to Redeemable non-controlling interests (1.7)           (1.7)
Capital contributions and other (1.5)           (1.5)
Distributions to non-controlling interests (65.8)           (65.8)
Ending balance at Jun. 30, 2024 4,262.7 0.6 712.8 (163.7) 6,614.7 (3,833.5) 931.8
Beginning balance at Dec. 31, 2024 4,298.2 0.6 733.1 (163.6) 6,899.8 (4,124.6) 952.9
Increase (Decrease) in Stockholders' Equity              
Net income 235.1       156.6   78.5
Other comprehensive income (loss), net of tax 58.9     38.6     20.3
Share-based compensation 21.7   21.7        
Common stock issued under share-based incentive plans (41.2)   (47.0)     5.8  
Share repurchases, inclusive of excise tax (275.2)         (275.2)  
Dividends (0.5)       (0.5)    
Affiliate equity activity:              
Affiliate equity compensation 22.3   3.8       18.5
Issuances 2.0   (2.0)       4.0
Purchases (38.6)   35.8       (74.4)
Changes in redemption value of Redeemable non-controlling interests (44.2)   (44.2)        
Transfers to Redeemable non-controlling interests (53.0)            
Transfers from Redeemable non-controlling interests 53.0           53.0
Capital contributions and other (3.1)           (3.1)
Distributions to non-controlling interests (149.7)           (149.7)
Ending balance at Jun. 30, 2025 4,138.7 0.6 701.2 (125.0) 7,055.9 (4,394.0) 900.0
Beginning balance at Mar. 31, 2025 4,099.0 0.6 667.8 (175.7) 6,971.9 (4,276.4) 910.8
Increase (Decrease) in Stockholders' Equity              
Net income 135.9       84.3   51.6
Other comprehensive income (loss), net of tax 63.7     50.7     13.0
Share-based compensation 10.9   10.9        
Common stock issued under share-based incentive plans (16.9)   (0.1)     (16.8)  
Share repurchases, inclusive of excise tax (100.8)         (100.8)  
Dividends (0.3)       (0.3)    
Affiliate equity activity:              
Affiliate equity compensation 11.7   2.5       9.2
Issuances (0.1)   (1.4)       1.3
Purchases (26.7)   47.5       (74.2)
Changes in redemption value of Redeemable non-controlling interests (26.0)   (26.0)        
Transfers from Redeemable non-controlling interests 53.0           53.0
Capital contributions and other (2.0)           (2.0)
Distributions to non-controlling interests (62.7)           (62.7)
Ending balance at Jun. 30, 2025 $ 4,138.7 $ 0.6 $ 701.2 $ (125.0) $ 7,055.9 $ (4,394.0) $ 900.0