XML 18 R6.htm IDEA: XBRL DOCUMENT v3.21.2
CONSOLIDATED STATEMENTS OF CHANGES IN OWNERS' EQUITY AND SERIES A PREFERRED STOCK (Unaudited) - USD ($)
shares in Thousands, $ in Millions
Total
Cumulative Effect, Period of Adoption, Adjustment [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Additional Paid-in Capital [Member]
Cumulative Effect, Period of Adoption, Adjustment [Member]
Retained Earnings (Accumulated Deficit) [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Treasury Shares [Member]
Noncontrolling Interests [Member]
Series A Preferred Stock [Member]
Series A Preferred Stock [Member]
Cumulative Effect, Period of Adoption, Adjustment [Member]
Balance at Dec. 31, 2019 $ 8,442.9   $ 0.2 $ 5,221.2   $ (339.6) $ 92.5 $ (53.5) $ 3,522.1    
Balance (in shares) at Dec. 31, 2019     232,844         1,010      
Series A Preferred Stock at Dec. 31, 2019                   $ 278.8  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Compensation on equity grants 33.1     33.1              
Distribution equivalent rights (5.6)     (5.6)              
Shares issued under compensation program (in shares)     439                
Shares and units tendered for tax withholding obligations (3.4)             $ (3.4)      
Shares and units tendered for tax withholding obligations (in shares)     (106)         106      
Series A Preferred Stock dividends                      
Preferred stock dividends (45.8)         (45.8)          
Dividends in excess of retained earnings       (45.8)   45.8          
Deemed dividends - accretion of beneficial conversion feature (18.2)     (18.2)           18.2  
Common stock dividends                      
Common stock dividends (235.6)         (235.6)          
Dividends in excess of retained earnings       (235.6)   235.6          
Distributions to noncontrolling interests (209.9)               (209.9)    
Contributions from noncontrolling interests 25.7               25.7    
Other comprehensive income (loss) (70.9)           (70.9)        
Net income (loss) (1,643.2)         (1,656.8)     13.6    
Balance at Jun. 30, 2020 6,269.1   $ 0.2 4,949.1   (1,996.4) 21.6 $ (56.9) 3,351.5    
Balance (in shares) at Jun. 30, 2020     233,177         1,116      
Series A Preferred Stock at Jun. 30, 2020                   297.0  
Balance at Dec. 31, 2019 8,442.9   $ 0.2 5,221.2   (339.6) 92.5 $ (53.5) 3,522.1    
Balance at Mar. 31, 2020 6,372.5   $ 0.2 4,991.7   (2,077.4) 168.4 $ (56.6) 3,346.2    
Balance (in shares) at Mar. 31, 2020     233,110         1,092      
Series A Preferred Stock at Mar. 31, 2020                   287.8  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Compensation on equity grants 16.1     16.1              
Distribution equivalent rights (3.3)     (3.3)              
Shares issued under compensation program (in shares)     91                
Shares and units tendered for tax withholding obligations (0.3)             $ (0.3)      
Shares and units tendered for tax withholding obligations (in shares)     (24)         24      
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 (9.2)     (9.2)           9.2  
Common stock dividends                      
Common stock dividends (23.3)         (23.3)          
Dividends in excess of retained earnings       (23.3)   23.3          
Distributions to noncontrolling interests (105.9)               (105.9)    
Contributions from noncontrolling interests 15.1               15.1    
Other comprehensive income (loss) (146.8)           (146.8)        
Net income (loss) 177.1         81.0     96.1    
Balance at Jun. 30, 2020 6,269.1   $ 0.2 4,949.1   (1,996.4) 21.6 $ (56.9) 3,351.5    
Balance (in shares) at Jun. 30, 2020     233,177         1,116      
Series A Preferred Stock at Jun. 30, 2020                   297.0  
Balance at Mar. 31, 2020 6,372.5   $ 0.2 4,991.7   (2,077.4) 168.4 $ (56.6) 3,346.2    
Balance at Dec. 31, 2020 5,903.2 $ (448.3) $ 0.2 4,839.9 $ (448.3) (1,893.5) (141.8) $ (150.9) 3,249.3   $ 448.3
Balance (in shares) at Dec. 31, 2020     228,062         6,731      
Series A Preferred Stock at Dec. 31, 2020                   301.4  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Compensation on equity grants 29.9     29.9              
Distribution equivalent rights (1.3)     (1.3)              
Shares issued under compensation program (in shares)     878                
Shares and units tendered for tax withholding obligations (8.6)             $ (8.6)      
Shares and units tendered for tax withholding obligations (in shares)     (285)         285      
Series A Preferred Stock dividends                      
Preferred stock dividends (43.7)         (43.7)          
Dividends in excess of retained earnings       (43.7)   43.7          
Common stock dividends                      
Common stock dividends (45.7)         (45.7)          
Dividends in excess of retained earnings       (45.7)   45.7          
Distributions to noncontrolling interests (223.8)               (223.8)    
Contributions from noncontrolling interests 4.1               4.1    
Other comprehensive income (loss) (152.6)           (152.6)        
Net income (loss) 383.3         202.6     180.7    
Balance at Jun. 30, 2021 5,396.5   $ 0.2 4,330.8   (1,690.9) (294.4) $ (159.5) 3,210.3    
Balance (in shares) at Jun. 30, 2021     228,655         7,016      
Series A Preferred Stock at Jun. 30, 2021                   749.7  
Balance at Dec. 31, 2020 5,903.2 $ (448.3) $ 0.2 4,839.9 $ (448.3) (1,893.5) (141.8) $ (150.9) 3,249.3   $ 448.3
Balance at Mar. 31, 2021 5,522.4   $ 0.2 4,361.5   (1,747.1) (158.4) $ (159.5) 3,225.7    
Balance (in shares) at Mar. 31, 2021     228,655         7,016      
Series A Preferred Stock at Mar. 31, 2021                   749.7  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Compensation on equity grants 15.0     15.0              
Distribution equivalent rights (1.0)     (1.0)              
Series A Preferred Stock dividends                      
Preferred stock dividends (21.8)         (21.8)          
Dividends in excess of retained earnings       (21.8)   21.8          
Common stock dividends                      
Common stock dividends (22.9)         (22.9)          
Dividends in excess of retained earnings       (22.9)   22.9          
Distributions to noncontrolling interests (116.7)               (116.7)    
Contributions from noncontrolling interests 2.1               2.1    
Other comprehensive income (loss) (136.0)           (136.0)        
Net income (loss) 155.4         56.2     99.2    
Balance at Jun. 30, 2021 5,396.5   $ 0.2 4,330.8   (1,690.9) (294.4) $ (159.5) 3,210.3    
Balance (in shares) at Jun. 30, 2021     228,655         7,016      
Series A Preferred Stock at Jun. 30, 2021                   $ 749.7  
Balance at Mar. 31, 2021 $ 5,522.4   $ 0.2 $ 4,361.5   $ (1,747.1) $ (158.4) $ (159.5) $ 3,225.7