XML 23 R7.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Changes in Temporary Equity and Stockholders' Equity - USD ($)
shares in Millions, $ in Millions
Total
Series A Senior Preferred Shares
Redeemable non- controlling interest
Common stock and additional paid-in capital
Retained earnings
Accumulated other comprehensive loss
Non- controlling interests
Beginning balance (in shares) at Dec. 31, 2022   0.0          
Beginning balance at Dec. 31, 2022   $ 0.0 $ 0.0        
Increase (Decrease) in Temporary Equity [Roll Forward]              
Net income (loss)     (0.5)        
Issuance of common stock and preferred stock (in shares)   485.0          
Issuance of common stock and preferred stock   $ 482.0          
Non-controlling interests acquired     8.9        
Ending balance (in shares) at Dec. 31, 2023   485.0          
Ending balance at Dec. 31, 2023   $ 482.0 8.4        
Beginning balance (in shares) at Dec. 31, 2022       110.9      
Beginning balance at Dec. 31, 2022 $ 1,290.1     $ 331.5 $ 1,043.2 $ (85.1) $ 0.5
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (loss) 206.5       206.5    
Other comprehensive income 41.1         41.1  
Share-based payments expense 35.0     $ 35.0      
Issuance of common stock and preferred stock (in shares)       71.9      
Issuance of common stock and preferred stock 3,793.1     $ 3,793.1      
Tax withholding related to vesting of share units (19.0)     (19.0)      
Series A Senior Preferred Share preferred and participating dividends (31.6) $ (7.3)     (31.6)    
Common stock dividends (298.0)     $ 1.6 (299.6)    
Non-controlling interests acquired 1.8           1.8
Adjustment of redeemable non-controlling interest 0.0            
Ending balance (in shares) at Dec. 31, 2023       182.8      
Ending balance at Dec. 31, 2023 5,019.0     $ 4,142.2 918.5 (44.0) 2.3
Increase (Decrease) in Temporary Equity [Roll Forward]              
Net income (loss)     (0.3)        
Ending balance (in shares) at Dec. 31, 2024   485.0          
Ending balance at Dec. 31, 2024   $ 482.0 8.1        
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (loss) 413.1       413.1    
Other comprehensive income (80.8)         (80.8)  
Share-based payments expense 55.4     $ 55.4      
Issuance of common stock and preferred stock (in shares)       1.9      
Issuance of common stock and preferred stock 75.5     $ 75.5      
Tax withholding related to vesting of share units (15.7)     (15.7)      
Series A Senior Preferred Share preferred and participating dividends (34.2) $ (7.5)     (34.2)    
Common stock dividends (206.0)     $ 1.1 (207.1)    
Adjustment of redeemable non-controlling interest $ 0.0            
Ending balance (in shares) at Dec. 31, 2024 184.7     184.7      
Ending balance at Dec. 31, 2024 $ 5,226.3     $ 4,258.5 1,090.3 (124.8) 2.3
Increase (Decrease) in Temporary Equity [Roll Forward]              
Net income (loss)     (0.8)        
Adjustment of redeemable non-controlling interest     5.3        
Ending balance (in shares) at Dec. 31, 2025 485.0 485.0          
Ending balance at Dec. 31, 2025   $ 482.0 $ 12.6        
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (loss) $ 428.4       428.4    
Other comprehensive income 76.5         76.5  
Share-based payments expense 75.3     $ 75.3      
Issuance of common stock and preferred stock (in shares)       1.2      
Issuance of common stock and preferred stock 50.5     $ 50.5      
Tax withholding related to vesting of share units (20.5)     (20.5)      
Series A Senior Preferred Share preferred and participating dividends (34.8) $ (8.1)     (34.8)    
Common stock dividends (223.3)     $ 1.3 (224.0)   (0.6)
Adjustment of redeemable non-controlling interest $ (5.3)       (5.3)    
Ending balance (in shares) at Dec. 31, 2025 185.9     185.9      
Ending balance at Dec. 31, 2025 $ 5,573.1     $ 4,365.1 $ 1,254.6 $ (48.3) $ 1.7