XML 28 R10.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Equity - USD ($)
$ in Millions
Total
Total common shareholders' equity
Common stock
Additional paid-in capital
Retained earnings
Accumulated other comprehensive income (loss)
Preferred stock of subsidiary
Noncontrolling interests
Balance at Dec. 31, 2021 $ 11,113.3 $ 10,913.2 $ 3.2 $ 4,138.1 $ 6,775.1 $ (3.2) $ 30.4 $ 169.7
Equity                
Net income attributed to common shareholders 1,408.1 1,408.1 0.0 0.0 1,408.1 0.0 0.0 0.0
Net income (loss) attributed to noncontrolling interests 0.4 0.0 0.0 0.0 0.0 0.0 0.0 0.4
Other comprehensive loss (3.6) (3.6) 0.0 0.0 0.0 (3.6) 0.0 0.0
Issuance of common stock, net 0.0              
Common stock dividends (917.9) (917.9) 0.0 0.0 (917.9) 0.0 0.0 0.0
Exercise of stock options 33.6 33.6 0.0 33.6 0.0 0.0 0.0 0.0
Purchase of common stock (69.2) (69.2) 0.0 (69.2) 0.0 0.0 0.0 0.0
Acquisition of noncontrolling interests 42.5 0.0 0.0 0.0 0.0 0.0 0.0 42.5
Capital contributions from noncontrolling interest 1.1 0.0 0.0 0.0 0.0 0.0 0.0 1.1
Distributions to noncontrolling interests (4.3) 0.0 0.0 0.0 0.0 0.0 0.0 (4.3)
Stock-based compensation and other 12.6 12.7 0.0 12.7 0.0 0.0 0.0 (0.1)
Balance at Dec. 31, 2022 11,616.6 11,376.9 3.2 4,115.2 7,265.3 (6.8) 30.4 209.3
Equity                
Net income attributed to common shareholders 1,331.7 1,331.7 0.0 0.0 1,331.7 0.0 0.0 0.0
Net income (loss) attributed to noncontrolling interests (1.2) 0.0 0.0 0.0 0.0 0.0 0.0 (1.2)
Other comprehensive loss (0.9) (0.9) 0.0 0.0 0.0 (0.9) 0.0 0.0
Issuance of common stock, net 0.0              
Common stock dividends (984.2) (984.2) 0.0 0.0 (984.2) 0.0 0.0 0.0
Exercise of stock options 6.3 6.3 0.0 6.3 0.0 0.0 0.0 0.0
Purchase of common stock (16.6) (16.6) 0.0 (16.6) 0.0 0.0 0.0 0.0
Acquisition of noncontrolling interests 114.9 0.0 0.0 0.0 0.0 0.0 0.0 114.9
Distributions to noncontrolling interests (6.0) 0.0 0.0 0.0 0.0 0.0 0.0 (6.0)
Stock-based compensation and other 10.9 11.0 0.0 11.0 0.0 0.0 0.0 (0.1)
Balance at Dec. 31, 2023 12,071.5 11,724.2 3.2 4,115.9 7,612.8 (7.7) 30.4 316.9
Equity                
Net income attributed to common shareholders 1,527.2 1,527.2 0.0 0.0 1,527.2 0.0 0.0 0.0
Net income (loss) attributed to noncontrolling interests (4.1) 0.0 0.0 0.0 0.0 0.0 0.0 (4.1)
Other comprehensive loss (0.1) (0.1) 0.0 0.0 0.0 (0.1) 0.0 0.0
Issuance of common stock, net 163.4 163.4 0.0 163.4 0.0 0.0 0.0 0.0
Common stock dividends (1,056.2) (1,056.2) 0.0 0.0 (1,056.2) 0.0 0.0 0.0
Exercise of stock options 23.7 23.7 0.0 23.7 0.0 0.0 0.0 0.0
Purchase of common stock (3.2) (3.2) 0.0 (3.2) 0.0 0.0 0.0 0.0
Acquisition of noncontrolling interests 99.4 0.0 0.0 0.0 0.0 0.0 0.0 99.4
Purchase of additional ownership interest in Samson I from noncontrolling interest (28.1) 4.3 0.0 4.3 0.0 0.0 0.0 (32.4)
Distributions to noncontrolling interests (3.3) 0.0 0.0 0.0 0.0 0.0 0.0 (3.3)
Stock-based compensation and other 11.7 11.7 0.0 11.7 0.0 0.0 0.0 0.0
Balance at Dec. 31, 2024 $ 12,801.9 $ 12,395.0 $ 3.2 $ 4,315.8 $ 8,083.8 $ (7.8) $ 30.4 $ 376.5