XML 23 R6.htm IDEA: XBRL DOCUMENT v3.6.0.2
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 Shares [Member]
Noncontrolling Interests [Member]
Series A Preferred Stock [Member]
Balance at Dec. 31, 2013 $ 2,091.3 $ 0.0 $ 151.6 $ 20.5 $ (0.5) $ (22.8) $ 1,942.5  
Balance (in shares) at Dec. 31, 2013   42,162,000       367,000    
Series A Preferred Stock at Dec. 31, 2013               $ 0.0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Compensation on equity grants 15.3 $ 0.0 6.1 0.0 0.0 $ 0.0 9.2 0.0
Compensation on equity grants (in shares)   0       0    
Distribution equivalent rights (1.4) $ 0.0 0.0 0.0 0.0 $ 0.0 (1.4) 0.0
Shares issued under compensation program (in shares)   3,000       0    
Shares and units tendered for tax withholding obligations (7.4) $ 0.0 0.0 0.0 0.0 $ (2.6) (4.8) 0.0
Shares and units tendered for tax withholding obligations (in shares)   (22,000)       22,000    
Sale of Partnership limited partner interests 408.4 $ 0.0 0.0 0.0 0.0 $ 0.0 408.4 0.0
Impact of Partnership/subsidiary equity transactions 0.0 0.0 23.0 0.0 0.0 0.0 (23.0) 0.0
Dividends (113.1) 0.0 0.0 (113.1) 0.0 0.0 0.0 0.0
Common stock dividends                
Dividends in excess of retained earnings 0.0 0.0 (15.8) 15.8 0.0 0.0 0.0 0.0
Distributions to noncontrolling interests (339.8) 0.0 0.0 0.0 0.0 0.0 (339.8) 0.0
Other comprehensive income (loss) 63.2 0.0 0.0 0.0 5.3 0.0 57.9 0.0
Net income (loss) 423.0 0.0 0.0 102.3 0.0 0.0 320.7 0.0
Balance at Dec. 31, 2014 2,539.5 $ 0.0 164.9 25.5 4.8 $ (25.4) 2,369.7 0.0
Balance (in shares) at Dec. 31, 2014   42,143,000       389,000    
Series A Preferred Stock at Dec. 31, 2014               0.0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Compensation on equity grants 26.1 $ 0.0 9.5 0.0 0.0 $ 0.0 16.6 0.0
Compensation on equity grants (in shares)   0       0    
Distribution equivalent rights (2.4) $ 0.0 (0.8) 0.0 0.0 $ 0.0 (1.6) 0.0
Shares issued under compensation program (in shares)   50,000       0    
Shares and units tendered for tax withholding obligations (8.8) $ 0.0 0.0 0.0 0.0 $ (3.3) (5.5) 0.0
Shares and units tendered for tax withholding obligations (in shares)   (37,000)       37,000    
Sale of Partnership limited partner interests 436.0 $ 0.0 0.0 0.0 0.0 $ 0.0 436.0 0.0
Issuance of common stock 335.5 $ 0.0 335.5 0.0 0.0 $ 0.0 0.0 0.0
Issuance of common stock (in shares)   3,738,000       0    
Impact of Partnership/subsidiary equity transactions     56.8       (56.8)  
Dividends (179.0) $ 0.0 0.0 (179.0) 0.0 $ 0.0 0.0 0.0
Common stock dividends                
Dividends in excess of retained earnings 0.0 0.0 (122.1) 122.1 0.0 0.0 0.0 0.0
Distributions to noncontrolling interests (514.8) 0.0 0.0 0.0 0.0 0.0 (514.8) 0.0
Distributions payable to preferred unitholders (0.9) 0.0 0.0 0.0 0.0 0.0 (0.9) 0.0
Contributions from noncontrolling interests 78.4 0.0 0.0 0.0 0.0 0.0 78.4 0.0
Noncontrolling interests in acquired subsidiaries 216.8 0.0 0.0 0.0 0.0 0.0 216.8 0.0
Common stock issued in ATLS merger 1,013.7 $ 0.1 1,013.6 0.0 0.0 $ 0.0 0.0 0.0
Common stock issued in ATLS merger (in shares)   10,126,000       0    
Partnership units issued in APL merger 2,435.7 $ 0.0 0.0 0.0 0.0 $ 0.0 2,435.7 0.0
Other comprehensive income (loss) 25.8 0.0 0.0 0.0 0.9 0.0 24.9 0.0
Net income (loss) (151.4) 0.0 0.0 58.3 0.0 0.0 (209.7) 0.0
Balance at Dec. 31, 2015 6,250.2 $ 0.1 1,457.4 26.9 5.7 $ (28.7) 4,788.8  
Balance (in shares) at Dec. 31, 2015   56,020,000       426,000    
Series A Preferred Stock at Dec. 31, 2015               0.0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Compensation on equity grants 29.7 $ 0.0 27.5 0.0 0.0 $ 0.0 2.2 $ 0.0
Compensation on equity grants (in shares)   0       0   0
Distribution equivalent rights (8.9) $ 0.0 (8.7) 0.0 0.0 $ 0.0 (0.2) $ 0.0
Shares issued under compensation program (in shares)   364,000       0   0
Shares and units tendered for tax withholding obligations (3.6) $ 0.0 0.0 0.0 0.0 $ (3.5) (0.1) $ 0.0
Shares and units tendered for tax withholding obligations (in shares)   (88,000)       88,000   0
Issuance of common stock 572.7 $ 0.0 572.7 0.0 0.0 $ 0.0 0.0 $ 0.0
Issuance of common stock (in shares)   12,562,000       0    
Issuance of Series A Preferred and detachable warrants 796.6 $ 0.0 796.6 0.0 0.0 $ 0.0 0.0  
Series A Preferred Stock               172.6
Exercise of warrants - share settled 0.0 $ 0.0 0.0 0.0 0.0 $ 0.0 0.0 0.0
Exercise of warrants - share settled (in shares)   11,336,856       0    
Series A Preferred Stock dividends                
Dividends declared or accrued (72.6) $ 0.0 0.0 (72.6) 0.0 $ 0.0 0.0 0.0
Dividends in excess of retained earnings 0.0 0.0 (68.8) 68.8 0.0 0.0 0.0 0.0
Deemed dividends - accretion of beneficial conversion feature (18.2) 0.0 (18.2) 0.0 0.0 0.0 0.0 18.2
Common stock dividends                
Dividends declared (513.7) 0.0 0.0 (513.7) 0.0 0.0 0.0 0.0
Dividends in excess of retained earnings 0.0 0.0 (490.6) 490.6 0.0 0.0 0.0 0.0
Distributions to noncontrolling interests (177.0) 0.0 0.0 0.0 0.0 0.0 (177.0) 0.0
Contributions from noncontrolling interests 43.3 0.0 0.0 0.0 0.0 0.0 43.3 0.0
Noncontrolling interests in acquired subsidiaries (880.1) $ 0.1 3,183.7 0.0 55.8 $ 0.0 (4,119.7) $ 0.0
Acquisition of TRP noncontrolling common interests, net of acquisition costs and deferred income taxes (in shares)   104,526,000       0   0
Common stock issued in ATLS merger (2,316.6) $ 0.1 1,803.0       (4,119.7) [1]  
Purchase of noncontrolling interests in subsidiary, net of tax impact (47.6) 0.0 54.6 0.0 0.0 $ 0.0 (102.2) $ 0.0
Other comprehensive income (loss) (87.3) 0.0 0.0 0.0 (99.8) 0.0 12.5 0.0
Net income (loss) (159.1) 0.0 0.0 (187.3) 0.0 0.0 28.2 0.0
Balance at Dec. 31, 2016 $ 5,724.4 $ 0.2 $ 5,506.2 $ (187.3) $ (38.3) $ (32.2) $ 475.8  
Balance (in shares) at Dec. 31, 2016   184,721,000       514,000    
Series A Preferred Stock at Dec. 31, 2016               $ 190.8
[1] Reflects the February 17, 2016 book value of the publicly held interests in TRP.