XML 19 R7.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Shareholders' Equity (Unaudited) - USD ($)
$ in Millions
Total
Series A Preferred Stock
Series B Preferred Stock
Preferred Stock Issued and Outstanding
Common Stock Issued and Outstanding
Common Stock Issued and Outstanding
Series A Preferred Stock
Common Stock Issued and Outstanding
Series B Preferred Stock
Additional Paid-In Capital
(Accumulated Deficit) Retained Earnings
Accumulated Other Comprehensive Loss
Preferred stock, beginning balance (in shares) at Dec. 31, 2022       4,000,000            
Beginning balance at Dec. 31, 2022 $ 2,127     $ 0 $ 0     $ 2,558 $ (164) $ (267)
Common stock, beginning balance (in shares) at Dec. 31, 2022         233,403,912          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net income 26               26  
Fair value change - derivatives (9)                 (9)
Foreign currency translation adjustment 14                 14
Gain on dedesignated derivatives amortized from AOCI into income (4)                 (4)
Preferred Stock dividend (in shares)             1,082,877      
Share repurchases (in shares)         (541,316)          
Share repurchases (12)             (12)    
Profit sharing plan contributions (in shares)         631,194          
Profit sharing plan contributions 14             14    
Share-based compensation and other, net (in shares)         636,233          
Share-based compensation and other, net 9             9    
Preferred stock, ending balance (in shares) at Mar. 31, 2023       4,000,000            
Ending balance at Mar. 31, 2023 2,165     $ 0 $ 0     2,569 (138) (266)
Common stock, ending balance (in shares) at Mar. 31, 2023         235,212,900          
Preferred stock, beginning balance (in shares) at Dec. 31, 2022       4,000,000            
Beginning balance at Dec. 31, 2022 2,127     $ 0 $ 0     2,558 (164) (267)
Common stock, beginning balance (in shares) at Dec. 31, 2022         233,403,912          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net income 128                  
Fair value change - derivatives 7                  
Foreign currency translation adjustment (22)                  
Preferred Stock dividend (in shares)     935,285              
Preferred stock, ending balance (in shares) at Sep. 30, 2023       4,000,000            
Ending balance at Sep. 30, 2023 2,232     $ 0 $ 0     2,562 (36) (294)
Common stock, ending balance (in shares) at Sep. 30, 2023         235,146,035          
Preferred stock, beginning balance (in shares) at Mar. 31, 2023       4,000,000            
Beginning balance at Mar. 31, 2023 2,165     $ 0 $ 0     2,569 (138) (266)
Common stock, beginning balance (in shares) at Mar. 31, 2023         235,212,900          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net income 48               48  
Fair value change - derivatives 15                 15
Foreign currency translation adjustment 27                 27
Gain on dedesignated derivatives amortized from AOCI into income (4)                 (4)
Preferred Stock dividend (in shares)             436,992      
Share repurchases (in shares)         (428,688)          
Share repurchases (11)             (11)    
Share-based compensation and other, net (in shares)         49,201          
Share-based compensation and other, net 7             7    
Preferred stock, ending balance (in shares) at Jun. 30, 2023       4,000,000            
Ending balance at Jun. 30, 2023 2,247     $ 0 $ 0     2,565 (90) (228)
Common stock, ending balance (in shares) at Jun. 30, 2023         235,270,405          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net income 54               54  
Fair value change - derivatives 1                 1
Foreign currency translation adjustment (63)                 (63)
Gain on dedesignated derivatives amortized from AOCI into income (4)                 (4)
Preferred Stock dividend (in shares)     413,135              
Share repurchases (in shares)         (656,489)          
Share repurchases (18)             (18)    
Share-based compensation and other, net (in shares)         532,119          
Share-based compensation and other, net 15             15    
Preferred stock, ending balance (in shares) at Sep. 30, 2023       4,000,000            
Ending balance at Sep. 30, 2023 2,232     $ 0 $ 0     2,562 (36) (294)
Common stock, ending balance (in shares) at Sep. 30, 2023         235,146,035          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Preferred Stock dividend (in shares)     337,044              
Preferred stock, ending balance (in shares) at Dec. 31, 2023   4,000,000 800,000 4,000,000            
Ending balance at Dec. 31, 2023 2,071     $ 0 $ 0     2,572 (11) (490)
Common stock, ending balance (in shares) at Dec. 31, 2023         235,575,316          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net income 45               45  
Fair value change - derivatives 13                 13
Foreign currency translation adjustment (42)                 (42)
Gain on dedesignated derivatives amortized from AOCI into income (4)                 (4)
Preferred Stock dividend (in shares)           7,944,104 620,240      
Series B Preferred Stock dividend 0             7 (7)  
Conversion of Series B Preferred Stock, net (in shares)         16,260,163          
Conversion of Series B Preferred Stock, net 197             214 (17)  
Profit sharing plan contributions (in shares)         510,319          
Profit sharing plan contributions 18             18    
Share-based compensation and other, net (in shares)         726,809          
Share-based compensation and other, net 3             3    
Preferred stock, ending balance (in shares) at Mar. 31, 2024       4,000,000            
Ending balance at Mar. 31, 2024 2,301     $ 0 $ 0     2,814 10 (523)
Common stock, ending balance (in shares) at Mar. 31, 2024         261,636,951          
Preferred stock, beginning balance (in shares) at Dec. 31, 2023   4,000,000 800,000 4,000,000            
Beginning balance at Dec. 31, 2023 2,071     $ 0 $ 0     2,572 (11) (490)
Common stock, beginning balance (in shares) at Dec. 31, 2023         235,575,316          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net income 183                  
Fair value change - derivatives (5)                  
Foreign currency translation adjustment 26                  
Preferred Stock dividend (in shares)     283,196              
Preferred stock, ending balance (in shares) at Sep. 30, 2024   4,000,000 0 4,000,000            
Ending balance at Sep. 30, 2024 2,967     $ 0 $ 0     3,300 148 (481)
Common stock, ending balance (in shares) at Sep. 30, 2024         274,761,552          
Preferred stock, beginning balance (in shares) at Mar. 31, 2024       4,000,000            
Beginning balance at Mar. 31, 2024 2,301     $ 0 $ 0     2,814 10 (523)
Common stock, beginning balance (in shares) at Mar. 31, 2024         261,636,951          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net income 69               69  
Fair value change - derivatives 4                 4
Foreign currency translation adjustment (1)                 (1)
Gain on dedesignated derivatives amortized from AOCI into income (4)                 (4)
Issuance of common shares (in shares)         12,650,000          
Issuance of common shares 458             458    
Share-based compensation and other, net (in shares)         32,702          
Share-based compensation and other, net 8             8    
Preferred stock, ending balance (in shares) at Jun. 30, 2024       4,000,000            
Ending balance at Jun. 30, 2024 2,835     $ 0 $ 0     3,280 79 (524)
Common stock, ending balance (in shares) at Jun. 30, 2024         274,319,653          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net income 69               69  
Fair value change - derivatives (22)                 (22)
Foreign currency translation adjustment 69                 69
Gain on dedesignated derivatives amortized from AOCI into income (4)                 (4)
Share-based compensation and other, net (in shares)         441,899          
Share-based compensation and other, net 20             20    
Preferred stock, ending balance (in shares) at Sep. 30, 2024   4,000,000 0 4,000,000            
Ending balance at Sep. 30, 2024 $ 2,967     $ 0 $ 0     $ 3,300 $ 148 $ (481)
Common stock, ending balance (in shares) at Sep. 30, 2024         274,761,552