XML 24 R8.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY - USD ($)
$ in Millions
Total
Common Stock
Additional Paid-in Capital
Accumulated Other Comprehensive (Loss) Income
Retained Deficit
Non-Controlling Interests— Non-Redeemable
Beginning Balance (shares) at Dec. 31, 2021   89,333,000        
Beginning Balance at Dec. 31, 2021 $ 1,969.6 $ 0.9 $ 1,622.3 $ (31.5) $ (502.7) $ 880.6
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net (loss) income 42.5       (54.6) 97.1
Equity-based compensation (shares)   590,000        
Equity-based compensation 22.5   22.5      
Equity offering (shares)   36,038,000        
Equity offering 857.7 $ 0.4 857.3      
Other comprehensive income (loss) 107.7     107.7    
Acquisition and disposal of shares of non-controlling interests, net 44.6   (24.1)     68.7
Distributions to non-controlling interests—non-redeemable holders (103.7)         (103.7)
Ending Balance (shares) at Dec. 31, 2022   125,961,000        
Ending Balance at Dec. 31, 2022 2,940.9 $ 1.3 2,478.0 76.2 (557.3) 942.7
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net (loss) income 97.5       (11.9) 109.4
Equity-based compensation (shares)   633,000        
Equity-based compensation 18.5   18.5      
Other comprehensive income (loss) (18.7)     (18.7)    
Acquisition and disposal of shares of non-controlling interests, net 99.3   1.1     98.2
Distributions to non-controlling interests—non-redeemable holders $ (103.0)         (103.0)
Ending Balance (shares) at Dec. 31, 2023 126,593,727 126,594,000        
Ending Balance at Dec. 31, 2023 $ 3,034.5 $ 1.3 2,497.6 57.5 (569.2) 1,047.3
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net (loss) income (24.3)       (168.1) 143.8
Equity-based compensation (shares)   515,000        
Equity-based compensation 33.5   33.5      
Other comprehensive income (loss) (52.7)     (52.7)    
Acquisition and disposal of shares of non-controlling interests, net 332.4   (10.2)     342.6
Distributions to non-controlling interests—non-redeemable holders $ (127.0)         (127.0)
Ending Balance (shares) at Dec. 31, 2024 127,109,383 127,109,000        
Ending Balance at Dec. 31, 2024 $ 3,196.4 $ 1.3 $ 2,520.9 $ 4.8 $ (737.3) $ 1,406.7