XML 20 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Changes in Temporary Equity and Stockholders' Equity - USD ($)
$ in Millions
Total
Senior A Senior Preferred Shares
Redeemable non- controlling interest
Preferred Dividends on Series A Senior Preferred Shares
Common stock
Additional paid-In capital
Retained earnings
Retained earnings
Senior A Senior Preferred Shares
Retained earnings
Preferred Dividends on Series A Senior Preferred Shares
Accumulated other comprehensive loss
Non- controlling interest
Beginning balance (in shares) at Dec. 31, 2022   0                  
Beginning balance at Dec. 31, 2022   $ 0.0 $ 0.0                
Increase (Decrease) in Temporary Equity                      
Net income (loss)     (0.4)                
Total comprehensive (loss)     (0.4)                
Non-controlling interest acquired in business combination     8.9                
Issuance of Series A Senior Preferred Shares and common stock, net of issuance costs (in shares)   485,000,000                  
Issuance of Series A Senior Preferred Shares and common stock, net of issuance costs   $ 482.0                  
Ending balance (in shares) at Sep. 30, 2023   485,000,000                  
Ending balance at Sep. 30, 2023   $ 482.0 8.5                
Beginning balance (in shares) at Dec. 31, 2022         110,881,363            
Beginning balance at Dec. 31, 2022 $ 1,290.2       $ 246.3 $ 85.3 $ 1,043.2     $ (85.1) $ 0.5
Increase (Decrease) in Equity                      
Net income (loss) 122.2           122.2        
Other comprehensive income (loss) 1.6                 1.6  
Comprehensive income (loss) 123.8           122.2     1.6  
Stock option exercises (in shares)         351,349            
Stock option exercises 15.6       $ 19.4 (3.8)          
Issuance of common stock related to vesting of share units (in shares)         426,254            
Issuance of common stock related to vesting of share units (17.7)       $ 15.9 (33.6)          
Issuance of common stock related to business combination (in shares)         70,339,723            
Issuance of common stock related to business combination 3,713.2       $ 3,713.2            
Share-based continuing employment costs related to business combinations 2.3       $ 0.9 1.4          
Replacement of share-based awards in business combination 13.1         13.1          
Share-based payments expense 28.5         28.5          
Equity-classified share units dividend equivalents 0.0         1.2 (1.2)        
Non-controlling interest acquired in business combination 1.8                   1.8
Issuance of Series A Senior Preferred Shares and common stock, net of issuance costs (in shares)         251,163            
Issuance of Series A Senior Preferred Shares and common stock, net of issuance costs 15.0       $ 15.0            
Dividends on Series A Senior Preferred Shares   $ (5.4)   $ (17.6)       $ (5.4) $ (17.6)    
Dividends paid to common stockholders (248.7)                    
Ending balance (in shares) at Sep. 30, 2023         182,249,852            
Ending balance at Sep. 30, 2023 4,914.1       $ 4,010.7 92.1 892.5     (83.5) 2.3
Beginning balance (in shares) at Jun. 30, 2023   485,000,000                  
Beginning balance at Jun. 30, 2023   $ 482.0 8.7                
Increase (Decrease) in Temporary Equity                      
Net income (loss)     (0.2)                
Total comprehensive (loss)     (0.2)                
Ending balance (in shares) at Sep. 30, 2023   485,000,000                  
Ending balance at Sep. 30, 2023   $ 482.0 8.5                
Beginning balance (in shares) at Jun. 30, 2023         181,983,976            
Beginning balance at Jun. 30, 2023 4,922.1       $ 3,995.1 89.7 887.1     (52.1) 2.3
Increase (Decrease) in Equity                      
Net income (loss) 63.4           63.4        
Other comprehensive income (loss) (31.4)                 (31.4)  
Comprehensive income (loss) 32.0           63.4     (31.4)  
Stock option exercises (in shares)         250,275            
Stock option exercises 11.6       $ 14.5 (2.9)          
Issuance of common stock related to vesting of share units (in shares)         15,601            
Issuance of common stock related to vesting of share units (0.5)       $ 0.8 (1.3)          
Share-based continuing employment costs related to business combinations 0.7       $ 0.3 0.4          
Share-based payments expense 5.9         5.9          
Equity-classified share units dividend equivalents 0.0         0.3 (0.3)        
Dividends on Series A Senior Preferred Shares   $ (1.8)   (6.7)       (1.8) (6.7)    
Dividends paid to common stockholders (49.2)                    
Ending balance (in shares) at Sep. 30, 2023         182,249,852            
Ending balance at Sep. 30, 2023 $ 4,914.1       $ 4,010.7 92.1 892.5     (83.5) 2.3
Beginning balance (in shares) at Dec. 31, 2023 485,000,000 485,000,000                  
Beginning balance at Dec. 31, 2023   $ 482.0 8.4                
Increase (Decrease) in Temporary Equity                      
Net income (loss)     (0.2)                
Total comprehensive (loss)     (0.2)                
Ending balance (in shares) at Sep. 30, 2024 485,000,000 485,000,000                  
Ending balance at Sep. 30, 2024   $ 482.0 8.2                
Beginning balance (in shares) at Dec. 31, 2023         182,843,942            
Beginning balance at Dec. 31, 2023 $ 5,019.0       $ 4,054.2 88.0 918.5     (44.0) 2.3
Increase (Decrease) in Equity                      
Net income (loss) 294.6           294.6        
Other comprehensive income (loss) (6.9)                 (7.0) 0.1
Comprehensive income (loss) 287.7           294.6     (7.0) 0.1
Stock option exercises (in shares)         979,266            
Stock option exercises 44.5       $ 56.0 (11.5)          
Issuance of common stock related to vesting of share units (in shares)         331,847            
Issuance of common stock related to vesting of share units (15.6)       $ 14.0 (29.6)          
Issuance of common stock related to ESPP (in shares)         257,051            
Issuance of common stock related to ESPP 13.1       $ 16.3 (3.2)          
Share-based continuing employment costs related to business combinations (in shares)         (4,421)            
Share-based continuing employment costs related to business combinations (0.2)         (0.2)          
Share-based payments expense 41.0         41.0          
Equity-classified share units dividend equivalents 0.0         0.7 (0.7)        
Dividends on Series A Senior Preferred Shares   $ (5.5)   (20.1)       (5.5) (20.1)    
Dividends paid to common stockholders (152.4)                    
Ending balance (in shares) at Sep. 30, 2024         184,407,685            
Ending balance at Sep. 30, 2024 $ 5,211.5       $ 4,140.5 85.2 1,034.4     (51.0) 2.4
Beginning balance (in shares) at Jun. 30, 2024   485,000,000                  
Beginning balance at Jun. 30, 2024   $ 482.0 8.3                
Increase (Decrease) in Temporary Equity                      
Net income (loss)     (0.1)                
Total comprehensive (loss)     (0.1)                
Ending balance (in shares) at Sep. 30, 2024 485,000,000 485,000,000                  
Ending balance at Sep. 30, 2024   $ 482.0 $ 8.2                
Beginning balance (in shares) at Jun. 30, 2024         184,238,275            
Beginning balance at Jun. 30, 2024 $ 5,157.6       $ 4,132.7 81.9 1,020.2     (79.5) 2.3
Increase (Decrease) in Equity                      
Net income (loss) 76.1           76.1        
Other comprehensive income (loss) 28.6                 28.5 0.1
Comprehensive income (loss) 104.7           76.1     28.5 0.1
Stock option exercises (in shares)         116,508            
Stock option exercises 5.7       $ 6.9 (1.2)          
Issuance of common stock related to vesting of share units (in shares)         52,902            
Issuance of common stock related to vesting of share units (3.4)       $ 0.9 (4.3)          
Share-based payments expense 9.1         9.1          
Equity-classified share units dividend equivalents 0.0         (0.3) 0.3        
Dividends on Series A Senior Preferred Shares   $ (2.0)   $ (6.7)       $ (2.0) $ (6.7)    
Dividends paid to common stockholders (53.5)           (53.5)        
Ending balance (in shares) at Sep. 30, 2024         184,407,685            
Ending balance at Sep. 30, 2024 $ 5,211.5       $ 4,140.5 $ 85.2 $ 1,034.4     $ (51.0) $ 2.4