XML 23 R7.htm IDEA: XBRL DOCUMENT v3.25.4
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, 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, inclusive of excise tax (352.3)   59.1     (411.4)  
Dividends (1.5)       (1.5)    
Affiliate equity-related activities:              
Affiliate equity expense 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, inclusive of excise tax (706.0)         (706.0)  
Dividends (1.4)       (1.4)    
Affiliate equity-related activities:              
Affiliate equity expense 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
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 904.0       716.6   187.4
Other comprehensive income (loss), net of tax 69.7     56.8     12.9
Share-based compensation 59.2   59.2        
Common stock issued under share-based incentive plans (105.2)   (48.5)     (56.7)  
Conversion premium on junior convertible securities, net of tax (116.6)   (116.6)        
Share repurchases, inclusive of excise tax (705.6)         (705.6)  
Dividends (1.0)       (1.0)    
Affiliate equity-related activities:              
Affiliate equity expense 62.9   30.7       32.2
Issuances 11.9   (20.5)       32.4
Purchases (16.6)   60.8       (77.4)
Changes in redemption value of Redeemable non-controlling interests (82.1)   (82.1)        
Transfer (to) from Redeemable non-controlling interests 53.0           53.0
Capital contributions and other (4.2)           (4.2)
Distributions to non-controlling interests (252.3)           (252.3)
Ending balance at Dec. 31, 2025 $ 4,175.3 $ 0.6 $ 616.1 $ (106.8) $ 7,615.4 $ (4,886.9) $ 936.9