XML 18 R7.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY - USD ($)
$ in Millions
Total
Common Stock
Additional Paid-in Capital
Accumulated Other Comprehensive Income (Loss)
Retained Deficit
Non-Controlling Interests— Non-Redeemable
Beginning Balance (shares) at Dec. 31, 2023   126,594,000        
Beginning 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 16.9       (12.4) 29.3
Equity-based compensation (shares)   508,000        
Equity-based compensation 4.9   4.9      
Other comprehensive loss (5.5)     (5.5)    
Acquisition and disposal of shares of non-controlling interests, net 16.8   (6.9)     23.7
Distributions to non-controlling interests—non-redeemable holders (29.7)         (29.7)
Ending Balance (shares) at Mar. 31, 2024   127,102,000        
Ending Balance at Mar. 31, 2024 3,037.9 $ 1.3 2,495.6 52.0 (581.6) 1,070.6
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net (loss) income 20.0       (15.5) 35.5
Equity-based compensation (shares)   22,000        
Equity-based compensation 15.1   15.1      
Other comprehensive loss (14.9)     (14.9)    
Acquisition and disposal of shares of non-controlling interests, net 147.8   0.4     147.4
Distributions to non-controlling interests—non-redeemable holders (29.6)         (29.6)
Ending Balance (shares) at Jun. 30, 2024   127,124,000        
Ending Balance at Jun. 30, 2024 3,176.3 $ 1.3 2,511.1 37.1 (597.1) 1,223.9
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net (loss) income 3.0       (31.7) 34.7
Equity-based compensation (shares)   4,000        
Equity-based compensation 7.0   7.0      
Other comprehensive loss (26.6)     (26.6)    
Acquisition and disposal of shares of non-controlling interests, net (16.3)   (4.6)     (11.7)
Distributions to non-controlling interests—non-redeemable holders (31.5)         (31.5)
Ending Balance (shares) at Sep. 30, 2024   127,128,000        
Ending Balance at Sep. 30, 2024 $ 3,111.9 $ 1.3 2,513.5 10.5 (628.8) 1,215.4
Beginning Balance (shares) at Dec. 31, 2024 127,109,383 127,109,000        
Beginning Balance at Dec. 31, 2024 $ 3,196.4 $ 1.3 2,520.9 4.8 (737.3) 1,406.7
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net (loss) income (5.1)       (37.7) 32.6
Equity-based compensation (shares)   1,084,000        
Equity-based compensation 7.6   7.6      
Other comprehensive loss (16.6)     (16.6)    
Acquisition and disposal of shares of non-controlling interests, net 23.0   (2.6)     25.6
Distributions to non-controlling interests—non-redeemable holders (49.3)         (49.3)
Ending Balance (shares) at Mar. 31, 2025   128,193,000        
Ending Balance at Mar. 31, 2025 3,156.0 $ 1.3 2,525.9 (11.8) (775.0) 1,415.6
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net (loss) income 40.7       (2.5) 43.2
Equity-based compensation (shares)   17,000        
Equity-based compensation 6.8   6.8      
Other comprehensive loss (1.5)     (1.5)    
Acquisition and disposal of shares of non-controlling interests, net (0.9)   5.1     (6.0)
Distributions to non-controlling interests—non-redeemable holders (44.6)         (44.6)
Ending Balance (shares) at Jun. 30, 2025   128,210,000        
Ending Balance at Jun. 30, 2025 3,156.5 $ 1.3 2,537.8 (13.3) (777.5) 1,408.2
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net (loss) income 18.9       (22.7) 41.6
Equity-based compensation (shares)   807,000        
Equity-based compensation 6.2   6.2      
Other comprehensive loss (1.1)     (1.1)    
Acquisition and disposal of shares of non-controlling interests, net 2.5   (1.2)     3.7
Distributions to non-controlling interests—non-redeemable holders $ (41.0)         (41.0)
Ending Balance (shares) at Sep. 30, 2025 129,017,518 129,017,000        
Ending Balance at Sep. 30, 2025 $ 3,142.0 $ 1.3 $ 2,542.8 $ (14.4) $ (800.2) $ 1,412.5