XML 49 R6.htm IDEA: XBRL DOCUMENT v3.20.2
Consolidated Statements of Changes in Stockholders' Equity - USD ($)
$ in Millions
Total
Common Stock
Additional Paid-in Capital
Accumulated Other Comprehensive Income
Retained Earnings
Treasury Stock
Non-Controlling Interest in Subsidiaries
Commodity contracts
Commodity contracts
Accumulated Other Comprehensive Income
Cumulative Effect, Period of Adoption, Adjustment [Member]
Cumulative Effect, Period of Adoption, Adjustment [Member]
Retained Earnings
Beginning balance (shares) at Dec. 31, 2018   90,478,075       (12,477,780)          
Beginning balance at Dec. 31, 2018 $ 1,808.1 $ 0.9 $ 1,135.4 $ 28.6 $ 981.8 $ (514.1) $ 175.5        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net (loss) income 238.2       226.6   11.6        
Other comprehensive income (loss) related to commodity contracts, net               $ (2.7) $ (2.7)    
Common stock dividends (42.5)       (42.5)   0.0        
Distribution to non-controlling interest (15.6)           (15.6)        
Equity-based compensation expense $ 11.8   11.6       0.2        
Repurchase of common stock (shares) (2,938,722)         (2,938,722)          
Repurchase of common stock $ (104.8)         $ (104.8) 0.0        
Taxes due to the net settlement of equity-based compensation $ (6.9)   (6.9)       0.0        
Exercise of equity-based awards (shares)   383,623                  
Other (shares) 0                    
Other $ 0.6   0.2 0.4 0.0 0.0 0.0        
Ending balance at Jun. 30, 2019 1,886.2 $ 0.9 1,140.3 26.3 1,165.9 $ (618.9) 171.7        
Ending balance (shares) at Jun. 30, 2019   90,861,698       (15,416,502)          
Beginning balance (shares) at Mar. 31, 2019   90,722,641       (13,769,424)          
Beginning balance at Mar. 31, 2019 1,898.5 $ 0.9 1,135.5 39.3 1,110.1 $ (560.3) 173.0        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net (loss) income 83.8       77.3   6.5        
Other comprehensive income (loss) related to commodity contracts, net               (13.0) (13.0)    
Common stock dividends (21.5)       (21.5)   0.0        
Distribution to non-controlling interest (7.9)           (7.9)        
Equity-based compensation expense $ 6.8   6.7       0.1        
Repurchase of common stock (shares) (1,647,078)         (1,647,078)          
Repurchase of common stock $ (58.6)         $ (58.6) 0.0        
Taxes due to the net settlement of equity-based compensation $ (2.4)   (2.4)       0.0        
Exercise of equity-based awards (shares)   139,057                  
Other (shares) 0                    
Other $ 0.5   0.5 0.0 0.0 0.0 0.0        
Ending balance at Jun. 30, 2019 1,886.2 $ 0.9 1,140.3 26.3 1,165.9 $ (618.9) 171.7        
Ending balance (shares) at Jun. 30, 2019   90,861,698       (15,416,502)          
Beginning balance (shares) at Dec. 31, 2019   90,987,025       (17,516,814)          
Beginning balance at Dec. 31, 2019 1,835.3 $ 0.9 1,151.9 0.1 1,205.6 $ (692.2) 169.0     $ (6.5) $ (6.5)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net (loss) income (208.5)       (226.7)   18.2        
Other comprehensive income (loss) related to commodity contracts, net               0.3 0.3    
Common stock dividends (46.0)       (46.0)   0.0        
Distribution to non-controlling interest (16.8)           (16.8)        
Equity-based compensation expense $ 11.0   10.9       0.1        
Repurchase of common stock (shares) (58,713)         (58,713)          
Repurchase of common stock $ (1.9)           0.0        
Repurchase of Non-Controlling Interest (5.8)   (0.8)       (5.0)        
Taxes due to the net settlement of equity-based compensation $ (1.9)   (1.9)       0.0        
Exercise of equity-based awards (shares) 246,463 245,939                  
Other $ 0.1   0.0   0.0 $ 0.0 0.0        
Ending balance at Jun. 30, 2020 1,559.3 $ 0.9 1,160.1 0.5 926.4 $ (694.1) 165.5        
Ending balance (shares) at Jun. 30, 2020   91,232,964       (17,575,527)          
Beginning balance (shares) at Mar. 31, 2020   91,089,920       (17,575,527)          
Beginning balance at Mar. 31, 2020 1,489.9 $ 0.9 1,157.4 1.2 861.6 $ (694.1) 162.9        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net (loss) income 98.5       87.7   10.8        
Other comprehensive income (loss) related to commodity contracts, net               $ (1.1) $ (1.1)    
Common stock dividends (22.9)       (22.9)   0.0        
Distribution to non-controlling interest (8.2)           (8.2)        
Equity-based compensation expense $ 4.7   4.7       0.0        
Repurchase of common stock (shares) 0                    
Repurchase of Non-Controlling Interest $ (0.8)   (0.8)                
Taxes due to the net settlement of equity-based compensation $ (1.2)   (1.2)       0.0        
Exercise of equity-based awards (shares) 143,044 143,044                  
Other (shares) 0                    
Other $ 0.4   0.0 0.4 0.0 0.0 0.0        
Ending balance at Jun. 30, 2020 $ 1,559.3 $ 0.9 $ 1,160.1 $ 0.5 $ 926.4 $ (694.1) $ 165.5        
Ending balance (shares) at Jun. 30, 2020   91,232,964       (17,575,527)