XML 25 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 49.5     49.5              
Distribution equivalent rights (3.5)     (3.5)              
Shares issued under compensation program (in shares)     892                
Shares and units tendered for tax withholding obligations (5.5)             $ (5.5)      
Shares and units tendered for tax withholding obligations (in shares)     (218)         218      
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 (27.7)     (27.7)           27.7  
Common stock dividends                      
Common stock dividends (259.0)         (259.0)          
Dividends in excess of retained earnings       (259.0)   259.0          
Distributions to noncontrolling interests (322.9)               (322.9)    
Contributions from noncontrolling interests 33.3               33.3    
Non-cash allocation to noncontrolling interests 27.5               27.5    
Other comprehensive income (loss) (183.3)           (183.3)        
Net income (loss) (1,471.0)         (1,587.5)     116.5    
Balance at Sep. 30, 2020 6,211.5   $ 0.2 4,911.7   (1,927.1) (90.8) $ (59.0) 3,376.5    
Balance (in shares) at Sep. 30, 2020     233,518         1,228      
Series A Preferred Stock at Sep. 30, 2020                   306.5  
Balance at Dec. 31, 2019 8,442.9   $ 0.2 5,221.2   (339.6) 92.5 $ (53.5) 3,522.1    
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  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Compensation on equity grants 16.4     16.4              
Distribution equivalent rights 1.9     1.9              
Shares issued under compensation program (in shares)     453                
Shares and units tendered for tax withholding obligations (2.1)             $ (2.1)      
Shares and units tendered for tax withholding obligations (in shares)     (112)         112      
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 (9.5)     (9.5)           9.5  
Common stock dividends                      
Common stock dividends (23.3)         (23.3)          
Dividends in excess of retained earnings       (23.3)   23.3          
Distributions to noncontrolling interests (113.1)               (113.1)    
Contributions from noncontrolling interests 7.7               7.7    
Non-cash allocation to noncontrolling interests 27.5               27.5    
Other comprehensive income (loss) (112.4)           (112.4)        
Net income (loss) 172.2         69.3     102.9    
Balance at Sep. 30, 2020 6,211.5   $ 0.2 4,911.7   (1,927.1) (90.8) $ (59.0) 3,376.5    
Balance (in shares) at Sep. 30, 2020     233,518         1,228      
Series A Preferred Stock at Sep. 30, 2020                   306.5  
Balance at Jun. 30, 2020 6,269.1   $ 0.2 4,949.1   (1,996.4) 21.6 $ (56.9) 3,351.5    
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 44.6     44.6              
Distribution equivalent rights (2.4)     (2.4)              
Shares issued under compensation program (in shares)     1,294                
Shares and units tendered for tax withholding obligations (13.1)             $ (13.1)      
Shares and units tendered for tax withholding obligations (in shares)     (393)         393      
Series A Preferred Stock dividends                      
Preferred stock dividends (65.5)         (65.5)          
Dividends in excess of retained earnings       (65.5)   65.5          
Common stock dividends                      
Common stock dividends (68.6)         (68.6)          
Dividends in excess of retained earnings       (68.6)   68.6          
Distributions to noncontrolling interests (334.2)               (334.2)    
Contributions from noncontrolling interests 13.2               13.2    
Other comprehensive income (loss) (300.3)           (300.3)        
Net income (loss) 671.3         384.8     286.5    
Balance at Sep. 30, 2021 5,399.9   $ 0.2 4,299.7   (1,508.7) (442.1) $ (164.0) 3,214.8    
Balance (in shares) at Sep. 30, 2021     228,963         7,124      
Series A Preferred Stock at Sep. 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 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  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Compensation on equity grants 14.7     14.7              
Distribution equivalent rights (1.1)     (1.1)              
Shares issued under compensation program (in shares)     416                
Shares and units tendered for tax withholding obligations (4.5)             $ (4.5)      
Shares and units tendered for tax withholding obligations (in shares)     (108)         108      
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 (110.4)               (110.4)    
Contributions from noncontrolling interests 9.1               9.1    
Other comprehensive income (loss) (147.7)           (147.7)        
Net income (loss) 288.0         182.2     105.8    
Balance at Sep. 30, 2021 5,399.9   $ 0.2 4,299.7   (1,508.7) (442.1) $ (164.0) 3,214.8    
Balance (in shares) at Sep. 30, 2021     228,963         7,124      
Series A Preferred Stock at Sep. 30, 2021                   $ 749.7  
Balance at Jun. 30, 2021 $ 5,396.5   $ 0.2 $ 4,330.8   $ (1,690.9) $ (294.4) $ (159.5) $ 3,210.3