XML 18 R6.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Condensed Consolidated Statements of Changes in Temporary Equity and Stockholders' Equity - USD ($)
$ in Millions
Total
Senior A Senior Preferred Shares
Redeemable non- controlling interest
Cumulative 5.5% Dividends on Series A Senior Preferred Shares
Common stock
Additional paid-In capital ("APIC")
Retained earnings
Retained earnings
Senior A Senior Preferred Shares
Retained earnings
Cumulative 5.5% Dividends on Series A Senior Preferred Shares
Accumulated other comprehensive loss
Non- controlling interest ("NCI")
Beginning balance (in shares) at Dec. 31, 2022   0                  
Beginning balance at Dec. 31, 2022   $ 0.0 $ 0.0                
Increase (Decrease) in Temporary Equity                      
Net loss     (0.1)                
Total comprehensive (loss)     (0.1)                
NCI acquired in business combination     8.9                
Issuance of Series A Senior Preferred Shares and common stock, net of issuance costs (in shares)   485,000,000                  
Issuance of Series A Senior Preferred Shares and common stock, net of issuance costs   $ 482.0                  
Ending balance (in shares) at Mar. 31, 2023   485,000,000                  
Ending balance at Mar. 31, 2023   $ 482.0 8.8                
Beginning balance (in shares) at Dec. 31, 2022         110,881,363            
Beginning balance at Dec. 31, 2022 $ 1,290.2       $ 246.3 $ 85.3 $ 1,043.2     $ (85.1) $ 0.5
Increase (Decrease) in Equity                      
Net income (loss) (28.1)           (28.1)        
Other comprehensive income (loss) 15.1                 15.1  
Controlling interests (13.0)           (28.1)     15.1  
Stock option exercises (in shares)         19,277            
Stock option exercises 0.7       $ 0.8 (0.1)          
Issuance of common stock related to vesting of share units (in shares)         296,905            
Issuance of common stock related to vesting of share units (12.4)       $ 8.9 (21.3)          
Issuance of common stock related to business combination (in shares)         70,339,723            
Issuance of common stock related to business combination 3,713.2       $ 3,713.2            
Share-based continuing employment costs related to business combinations 0.8       $ 0.3 0.5          
Replacement of share-based awards in business combination 13.1         13.1          
Share-based payments expense 10.9         10.9          
Equity-classified share units dividend equivalents 0.0         0.4 (0.4)        
NCI acquired in business combination 1.8                   1.8
Issuance of Series A Senior Preferred Shares and common stock, net of issuance costs (in shares)         251,163            
Issuance of Series A Senior Preferred Shares and common stock, net of issuance costs 15.0       $ 15.0            
Participating dividends on Series A Senior Preferred Shares   $ (1.8)   $ (4.3)       $ (1.8) $ (4.3)    
Dividends paid to common stockholders (150.4)                    
Ending balance (in shares) at Mar. 31, 2023         181,788,431            
Ending balance at Mar. 31, 2023 $ 4,863.8       $ 3,984.5 88.8 858.2     (70.0) 2.3
Beginning balance (in shares) at Dec. 31, 2023 485,000,000 485,000,000                  
Beginning balance at Dec. 31, 2023   $ 482.0 8.4                
Ending balance (in shares) at Mar. 31, 2024 485,000,000 485,000,000                  
Ending balance at Mar. 31, 2024   $ 482.0 $ 8.4                
Beginning balance (in shares) at Dec. 31, 2023         182,843,942            
Beginning balance at Dec. 31, 2023 $ 5,019.0       $ 4,054.2 88.0 918.5     (44.0) 2.3
Increase (Decrease) in Equity                      
Net income (loss) 107.4           107.4        
Other comprehensive income (loss) (25.0)                 (25.0)  
Controlling interests 82.4           107.4     (25.0)  
Stock option exercises (in shares)         510,710            
Stock option exercises 22.1       $ 28.1 (6.0)          
Issuance of common stock related to vesting of share units (in shares)         255,772            
Issuance of common stock related to vesting of share units (11.2)       $ 12.2 (23.4)          
Share-based payments expense 14.1         14.1          
Equity-classified share units dividend equivalents 0.0         0.4 (0.4)        
Participating dividends on Series A Senior Preferred Shares   $ (1.8)   $ (6.7)       $ (1.8) $ (6.7)    
Dividends paid to common stockholders (49.3)                    
Ending balance (in shares) at Mar. 31, 2024         183,610,424            
Ending balance at Mar. 31, 2024 $ 5,068.6       $ 4,094.5 $ 73.1 $ 967.7     $ (69.0) $ 2.3