XML 81 R6.htm IDEA: XBRL DOCUMENT v3.19.3
CONSOLIDATED STATEMENTS OF CHANGES IN OWNERS' EQUITY AND SERIES A PREFERRED STOCK (Unaudited) - USD ($)
shares in Thousands, $ 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, 2017 $ 6,756.0 $ 0.2 $ 6,302.8 $ (77.2) $ (29.9) $ (35.6) $ 595.7  
Balance (in shares) at Dec. 31, 2017   217,567       586    
Series A Preferred Stock at Dec. 31, 2017               $ 216.5
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Impact of accounting standard adoption       5.2 (5.2)      
Compensation on equity grants 40.7   40.7          
Distribution equivalent rights (10.3)   (10.3)          
Shares issued under compensation program (in shares)   361            
Shares and units tendered for tax withholding obligations (4.0)         $ (4.0)    
Shares and units tendered for tax withholding obligations (in shares)   (80)       80    
Issuance of common stock 572.0   572.0          
Issuance of common stock (in shares)   11,376            
Exercise of warrants - shares settled   59            
Series A Preferred Stock dividends                
Preferred stock dividends (68.8)     (68.8)        
Dividends in excess of retained earnings     (8.8) 8.8        
Deemed dividends - accretion of beneficial conversion feature (21.5)   (21.5)         21.5
Common stock dividends                
Common stock dividends (604.4)     (604.4)        
Dividends in excess of retained earnings     (604.4) 604.4        
Distributions to noncontrolling interests (60.0)           (60.0)  
Contributions from noncontrolling interests 611.7           611.7  
Acquisition of related party 1.1           1.1  
Purchase of noncontrolling interests in subsidiary (0.1)           (0.1)  
Other comprehensive income (loss) (90.8)       (90.8)      
Net income (loss) 148.6     108.2     40.4  
Balance at Sep. 30, 2018 7,270.2 $ 0.2 6,270.5 (23.8) (125.9) $ (39.6) 1,188.8  
Balance (in shares) at Sep. 30, 2018   229,283       666    
Series A Preferred Stock at Sep. 30, 2018               238.0
Balance at Jun. 30, 2018 7,250.2 $ 0.2 6,233.7 60.0 (37.9) $ (38.2) 1,032.4  
Balance (in shares) at Jun. 30, 2018   225,487       640    
Series A Preferred Stock at Jun. 30, 2018               230.6
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Compensation on equity grants 13.8   13.8          
Distribution equivalent rights (3.8)   (3.8)          
Shares issued under compensation program (in shares)   126            
Shares and units tendered for tax withholding obligations (1.4)         $ (1.4)    
Shares and units tendered for tax withholding obligations (in shares)   (26)       26    
Issuance of common stock 202.5   202.5          
Issuance of common stock (in shares)   3,696            
Series A Preferred Stock dividends                
Preferred stock dividends (22.9)     (22.9)        
Dividends in excess of retained earnings     37.1 (37.1)        
Deemed dividends - accretion of beneficial conversion feature (7.4)   (7.4)         7.4
Common stock dividends                
Common stock dividends (205.4)     (205.4)        
Dividends in excess of retained earnings     (205.4) 205.4        
Distributions to noncontrolling interests (20.6)           (20.6)  
Contributions from noncontrolling interests 164.4           164.4  
Other comprehensive income (loss) (88.0)       (88.0)      
Net income (loss) (11.2)     (23.8)     12.6  
Balance at Sep. 30, 2018 7,270.2 $ 0.2 6,270.5 (23.8) (125.9) $ (39.6) 1,188.8  
Balance (in shares) at Sep. 30, 2018   229,283       666    
Series A Preferred Stock at Sep. 30, 2018               238.0
Balance at Dec. 31, 2018 7,470.8 $ 0.2 6,154.9 (130.4) 94.3 $ (39.6) 1,391.4  
Balance (in shares) at Dec. 31, 2018   231,791       666    
Series A Preferred Stock at Dec. 31, 2018               245.7
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Compensation on equity grants 49.0   49.0          
Distribution equivalent rights (10.5)   (10.5)          
Shares issued under compensation program (in shares)   1,327            
Shares and units tendered for tax withholding obligations (13.5)         $ (13.5)    
Shares and units tendered for tax withholding obligations (in shares)   (335)       335    
Series A Preferred Stock dividends                
Preferred stock dividends (68.8)     (68.8)        
Dividends in excess of retained earnings     (68.8) 68.8        
Deemed dividends - accretion of beneficial conversion feature (24.4)   (24.4)         24.4
Common stock dividends                
Common stock dividends (634.8)     (634.8)        
Dividends in excess of retained earnings     (634.8) 634.8        
Distributions to noncontrolling interests (181.1)           (181.1)  
Contributions from noncontrolling interests 518.8           518.8  
Sale of ownership interest in subsidiaries, net 1,611.5   (8.2)       1,619.7  
Other comprehensive income (loss) 46.6       46.6      
Net income (loss) 56.3     (96.4)     152.7  
Balance at Sep. 30, 2019 8,819.9 $ 0.2 5,457.2 (226.8) 140.9 $ (53.1) 3,501.5  
Balance (in shares) at Sep. 30, 2019   232,783       1,001    
Series A Preferred Stock at Sep. 30, 2019               270.1
Balance at Jun. 30, 2019 8,939.1 $ 0.2 5,687.8 (179.5) 83.0 $ (49.2) 3,396.8  
Balance (in shares) at Jun. 30, 2019   232,476       896    
Series A Preferred Stock at Jun. 30, 2019               261.7
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Compensation on equity grants 16.1   16.1          
Distribution equivalent rights (3.7)   (3.7)          
Shares issued under compensation program (in shares)   412            
Shares and units tendered for tax withholding obligations (3.9)         $ (3.9)    
Shares and units tendered for tax withholding obligations (in shares)   (105)       105    
Series A Preferred Stock dividends                
Preferred stock dividends (22.9)     (22.9)        
Dividends in excess of retained earnings     (22.9) 22.9        
Deemed dividends - accretion of beneficial conversion feature (8.4)   (8.4)         8.4
Common stock dividends                
Common stock dividends (211.7)     (211.7)        
Dividends in excess of retained earnings     (211.7) 211.7        
Distributions to noncontrolling interests (90.0)           (90.0)  
Contributions from noncontrolling interests 115.3           115.3  
Other comprehensive income (loss) 57.9       57.9      
Net income (loss) 32.1     (47.3)     79.4  
Balance at Sep. 30, 2019 $ 8,819.9 $ 0.2 $ 5,457.2 $ (226.8) $ 140.9 $ (53.1) $ 3,501.5  
Balance (in shares) at Sep. 30, 2019   232,783       1,001    
Series A Preferred Stock at Sep. 30, 2019               $ 270.1