XML 18 R7.htm IDEA: XBRL DOCUMENT v3.21.2
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY - USD ($)
shares in Thousands, $ in Millions
Total
Common Stock
Additional Paid-in Capital
Treasury Stock
Retained Earnings
Accumulated Other Comprehensive Loss
Non-controlling Interest
Beginning Balance (in shares) at Dec. 31, 2019   226,900   35,300      
Beginning Balance at Dec. 31, 2019 $ 9,993.6 $ 2.0 $ 7,877.2 $ (807.1) $ 3,267.0 $ (382.6) $ 37.1
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Cash dividends (23.0)       (23.0)    
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax (in shares)       200      
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax (5.7)   (7.9) $ 2.2      
Stock based compensation 10.0   10.0        
Net income (loss) 111.2       111.6   (0.4)
Other comprehensive income (loss), net of tax (178.0)         (178.0)  
Stock repurchase (in shares)       (1,600)      
Stock repurchase (105.3)     $ (105.3)      
Other (5.1)   (4.3)       (0.8)
Ending Balance (in shares) at Mar. 31, 2020   226,900   36,700      
Ending Balance at Mar. 31, 2020 9,797.7 $ 2.0 7,875.0 $ (910.2) 3,355.6 (560.6) 35.9
Beginning Balance (in shares) at Dec. 31, 2019   226,900   35,300      
Beginning Balance at Dec. 31, 2019 9,993.6 $ 2.0 7,877.2 $ (807.1) 3,267.0 (382.6) 37.1
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (loss) 197.0            
Other comprehensive income (loss), net of tax (155.2)            
Ending Balance (in shares) at Jun. 30, 2020   226,900   36,600      
Ending Balance at Jun. 30, 2020 9,880.6 $ 2.0 7,871.7 $ (909.3) 3,419.0 (537.8) 35.0
Beginning Balance (in shares) at Mar. 31, 2020   226,900   36,700      
Beginning Balance at Mar. 31, 2020 9,797.7 $ 2.0 7,875.0 $ (910.2) 3,355.6 (560.6) 35.9
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Cash dividends (23.4)       (23.4)    
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax (in shares)       100      
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax 0.3   (0.6) $ 0.9      
Stock based compensation (2.7)   (2.7)        
Net income (loss) 85.8       86.8   (1.0)
Other comprehensive income (loss), net of tax 22.8         22.8  
Other 0.1   0.0       0.1
Ending Balance (in shares) at Jun. 30, 2020   226,900   36,600      
Ending Balance at Jun. 30, 2020 9,880.6 $ 2.0 7,871.7 $ (909.3) 3,419.0 (537.8) 35.0
Beginning Balance (in shares) at Dec. 31, 2020   226,900   38,000      
Beginning Balance at Dec. 31, 2020 10,152.7 $ 2.0 7,880.6 $ (1,010.1) 3,588.9 (339.1) 30.4
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Cash dividends (23.0)       (23.0)    
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax (5.2)   (5.4) 0.2      
Stock based compensation 8.7   8.7        
Net income (loss) 114.7       112.4   2.3
Other comprehensive income (loss), net of tax (69.9)         (69.9)  
Stock repurchase (1.2)     $ (1.2)      
Other 0.3           0.3
Ending Balance (in shares) at Mar. 31, 2021   226,900   38,000      
Ending Balance at Mar. 31, 2021 10,177.1 $ 2.0 7,883.9 $ (1,011.1) 3,678.3 (409.0) 33.0
Beginning Balance (in shares) at Dec. 31, 2020   226,900   38,000      
Beginning Balance at Dec. 31, 2020 10,152.7 $ 2.0 7,880.6 $ (1,010.1) 3,588.9 (339.1) 30.4
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (loss) 239.9            
Other comprehensive income (loss), net of tax (36.7)            
Ending Balance (in shares) at Jun. 30, 2021   226,900   37,900      
Ending Balance at Jun. 30, 2021 10,327.8 $ 2.0 7,896.7 $ (1,008.6) 3,780.1 (375.8) 33.4
Beginning Balance (in shares) at Mar. 31, 2021   226,900   38,000      
Beginning Balance at Mar. 31, 2021 10,177.1 $ 2.0 7,883.9 $ (1,011.1) 3,678.3 (409.0) 33.0
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Cash dividends (23.0)       (23.0)    
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax (in shares)       100      
Proceeds from treasury stock issued from the exercise of stock options and other benefit plans, net of tax 1.4   (1.1) $ 2.5      
Stock based compensation 13.9   13.9        
Net income (loss) 125.2       124.8 0.0 0.4
Other comprehensive income (loss), net of tax 33.2         33.2  
Stock repurchase 0.0            
Other 0.0            
Ending Balance (in shares) at Jun. 30, 2021   226,900   37,900      
Ending Balance at Jun. 30, 2021 $ 10,327.8 $ 2.0 $ 7,896.7 $ (1,008.6) $ 3,780.1 $ (375.8) $ 33.4