XML 26 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF CHANGES IN OWNERS' EQUITY AND SERIES A PREFERRED STOCK - USD ($)
$ in Millions
Total
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings (Accumulated Deficit) [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Treasury Stock [Member]
Noncontrolling Interests [Member]
Series A Preferred Stock
Balance at Dec. 31, 2021 $ 5,178.7 $ 0.2 $ 4,268.9 $ (1,822.3) $ (230.9) $ (204.1) $ 3,166.9  
Balance (in shares) at Dec. 31, 2021   228,221,000       7,884,000    
Series A Preferred Stock at Dec. 31, 2021               $ 749.7
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Compensation on equity grants 57.5   57.5          
Dividend equivalent rights (7.1)   (7.1)          
Shares issued under compensation program (in shares)   1,834,000            
Shares tendered for tax withholding obligations (35.8)         $ (35.8)    
Shares tendered for tax withholding obligations (in shares)   (601,000)       601,000    
Repurchases of common stock $ (224.8)         $ (224.8)    
Repurchases of common stock (in shares) (3,412,354) (3,412,000)       3,412,000    
Series A Preferred Stock dividends                
Preferred stock dividends $ (30.0)     (30.0)        
Dividends in excess of retained earnings     (30.0) 30.0        
Deemed dividends - redemption of Series A Preferred Stock (215.5)   (215.5)          
Common stock dividends                
Common stock dividends (318.3)     (318.3)        
Dividends in excess of retained earnings     (318.3) 318.3        
Redemption of Series A preferred Stock               $ (749.7)
Distributions to noncontrolling interests (354.5)           (354.5)  
Contributions from noncontrolling interests 26.1           26.1  
Repurchase of noncontrolling interests, net of tax (911.1)   (53.2)       (857.9)  
Other comprehensive income (loss) 285.6       285.6      
Net income (loss) 1,531.4     1,195.5     335.9  
Balance at Dec. 31, 2022 4,982.2 $ 0.2 3,702.3 (626.8) 54.7 $ (464.7) 2,316.5  
Balance (in shares) at Dec. 31, 2022   226,042,000       11,897,000    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Compensation on equity grants 62.4   62.4          
Dividend equivalent rights (3.9)   (2.3) (1.6)        
Shares issued under compensation program (in shares)   2,156,000            
Shares tendered for tax withholding obligations (55.8)         $ (55.8)    
Shares tendered for tax withholding obligations (in shares)   (716,000)       716,000    
Repurchases of common stock $ (373.7)         $ (373.7)    
Repurchases of common stock (in shares) (4,870,559) (4,871,000)       4,871,000    
Excise tax on repurchases of common stock $ (2.7)         $ (2.7)    
Common stock dividends                
Common stock dividends (419.0)     (419.0)        
Dividends in excess of retained earnings     (193.5) 193.5        
Distributions to noncontrolling interests (230.0)           (230.0)  
Contributions from noncontrolling interests 9.7           9.7  
Repurchase of noncontrolling interests, net of tax (969.4)   (510.1)       (459.3)  
Other comprehensive income (loss) 30.9       30.9      
Net income (loss) 1,579.3     1,345.9     233.4  
Balance at Dec. 31, 2023 4,610.0 $ 0.2 3,058.8 492.0 85.6 $ (896.9) 1,870.3  
Balance (in shares) at Dec. 31, 2023   222,611,000       17,484,000    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Compensation on equity grants 63.2   63.2          
Dividend equivalent rights (3.8)     (3.8)        
Shares issued under compensation program (in shares)   1,669,000            
Shares tendered for tax withholding obligations (56.4)         $ (56.4)    
Shares tendered for tax withholding obligations (in shares)   (583,000)       583,000    
Repurchases of common stock $ (754.7)         $ (754.7)    
Repurchases of common stock (in shares) (5,933,050) (5,933,000)       5,933,000    
Excise tax on repurchases of common stock $ (6.4)         $ (6.4)    
Common stock dividends                
Common stock dividends (610.2)     (610.2)        
Distributions to noncontrolling interests (229.0)           (229.0)  
Contributions from noncontrolling interests 12.0           12.0  
Repurchase of noncontrolling interests, net of tax (101.9)   (32.9)       (69.0)  
Other comprehensive income (loss) (58.1)       (58.1)      
Net income (loss) 1,553.5     1,312.0     241.5  
Balance at Dec. 31, 2024 $ 4,418.2 $ 0.2 $ 3,089.1 $ 1,190.0 $ 27.5 $ (1,714.4) $ 1,825.8  
Balance (in shares) at Dec. 31, 2024   217,764,000       24,000,000