XML 18 R6.htm IDEA: XBRL DOCUMENT v3.24.2.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
Preferred Dividends on Series A Senior Preferred Shares
Common stock
Additional paid-In capital
Retained earnings
Retained earnings
Senior A Senior Preferred Shares
Retained earnings
Preferred Dividends on Series A Senior Preferred Shares
Accumulated other comprehensive loss
Non- controlling interest
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 income     (0.2)                
Total comprehensive (loss)     (0.2)                
Non-controlling interest 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 Jun. 30, 2023   485,000,000                  
Ending balance at Jun. 30, 2023   $ 482.0 8.7                
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) 58.8           58.8        
Other comprehensive income (loss) 33.0                 33.0  
Controlling interests 91.8           58.8     33.0  
Stock option exercises (in shares)         101,074            
Stock option exercises 4.0       $ 4.9 (0.9)          
Issuance of common stock related to vesting of share units (in shares)         410,653            
Issuance of common stock related to vesting of share units (17.2)       $ 15.1 (32.3)          
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 1.6       $ 0.6 1.0          
Replacement of share-based awards in business combination 13.1         13.1          
Share-based payments expense 22.6         22.6          
Equity-classified share units dividend equivalents 0.0         0.9 (0.9)        
Non-controlling interest 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            
Dividends on Series A Senior Preferred Shares   $ (3.6)   $ (10.9)       $ (3.6) $ (10.9)    
Dividends paid to common stockholders (199.5)                    
Ending balance (in shares) at Jun. 30, 2023         181,983,976            
Ending balance at Jun. 30, 2023 4,922.1       $ 3,995.1 89.7 887.1     (52.1) 2.3
Beginning balance (in shares) at Mar. 31, 2023   485,000,000                  
Beginning balance at Mar. 31, 2023   $ 482.0 8.8                
Increase (Decrease) in Temporary Equity                      
Net income     (0.1)                
Total comprehensive (loss)     (0.1)                
Ending balance (in shares) at Jun. 30, 2023   485,000,000                  
Ending balance at Jun. 30, 2023   $ 482.0 8.7                
Beginning balance (in shares) at Mar. 31, 2023         181,788,431            
Beginning balance at Mar. 31, 2023 4,863.8       $ 3,984.5 88.8 858.2     (70.0) 2.3
Increase (Decrease) in Equity                      
Net income (loss) 86.9           86.9        
Other comprehensive income (loss) 17.9                 17.9  
Controlling interests 104.8           86.9     17.9  
Stock option exercises (in shares)         81,797            
Stock option exercises 3.2       $ 4.0 (0.8)          
Issuance of common stock related to vesting of share units (in shares)         113,748            
Issuance of common stock related to vesting of share units (4.8)       $ 6.3 (11.1)          
Share-based continuing employment costs related to business combinations 0.8       $ 0.3 0.5          
Share-based payments expense 11.9         11.9          
Equity-classified share units dividend equivalents 0.0         0.4 (0.4)        
Dividends on Series A Senior Preferred Shares   $ (1.8)   (6.7)       (1.8) (6.7)    
Dividends paid to common stockholders (49.1)                    
Ending balance (in shares) at Jun. 30, 2023         181,983,976            
Ending balance at Jun. 30, 2023 $ 4,922.1       $ 3,995.1 89.7 887.1     (52.1) 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                
Increase (Decrease) in Temporary Equity                      
Net income     (0.1)                
Total comprehensive (loss)     (0.1)                
Ending balance (in shares) at Jun. 30, 2024 485,000,000 485,000,000                  
Ending balance at Jun. 30, 2024   $ 482.0 8.3                
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) 218.5           218.5        
Other comprehensive income (loss) (35.5)                 (35.5)  
Controlling interests 183.0           218.5     (35.5)  
Stock option exercises (in shares)         862,758            
Stock option exercises 38.8       $ 49.1 (10.3)          
Issuance of common stock related to vesting of share units (in shares)         278,945            
Issuance of common stock related to vesting of share units (12.2)       $ 13.1 (25.3)          
Issuance of common stock related to ESPP (in shares)         257,051            
Issuance of common stock related to ESPP 13.1       $ 16.3 (3.2)          
Share-based continuing employment costs related to business combinations (in shares)         (4,421)            
Share-based continuing employment costs related to business combinations (0.2)         (0.2)          
Share-based payments expense 32.0         32.0          
Equity-classified share units dividend equivalents 0.0         0.9 (0.9)        
Dividends on Series A Senior Preferred Shares   $ (3.6)   (13.4)       (3.6) (13.4)    
Dividends paid to common stockholders (98.9)                    
Ending balance (in shares) at Jun. 30, 2024         184,238,275            
Ending balance at Jun. 30, 2024 $ 5,157.6       $ 4,132.7 81.9 1,020.2     (79.5) 2.3
Beginning balance (in shares) at Mar. 31, 2024   485,000,000                  
Beginning balance at Mar. 31, 2024   $ 482.0 8.4                
Increase (Decrease) in Temporary Equity                      
Net income     (0.1)                
Total comprehensive (loss)     (0.1)                
Ending balance (in shares) at Jun. 30, 2024 485,000,000 485,000,000                  
Ending balance at Jun. 30, 2024   $ 482.0 $ 8.3                
Beginning balance (in shares) at Mar. 31, 2024         183,610,424            
Beginning balance at Mar. 31, 2024 $ 5,068.6       $ 4,094.5 73.1 967.7     (69.0) 2.3
Increase (Decrease) in Equity                      
Net income (loss) 111.1           111.1        
Other comprehensive income (loss) (10.5)                 (10.5)  
Controlling interests 100.6           111.1     (10.5)  
Stock option exercises (in shares)         352,048            
Stock option exercises 16.7       $ 21.0 (4.3)          
Issuance of common stock related to vesting of share units (in shares)         23,173            
Issuance of common stock related to vesting of share units (1.0)       $ 0.9 (1.9)          
Issuance of common stock related to ESPP (in shares)         257,051            
Issuance of common stock related to ESPP 13.1       $ 16.3 (3.2)          
Share-based continuing employment costs related to business combinations (in shares)         (4,421)            
Share-based continuing employment costs related to business combinations (0.2)         (0.2)          
Share-based payments expense 17.9         17.9          
Equity-classified share units dividend equivalents 0.0         0.5 (0.5)        
Dividends on Series A Senior Preferred Shares   $ (1.8)   $ (6.7)       $ (1.8) $ (6.7)    
Dividends paid to common stockholders (49.6)           (49.6)        
Ending balance (in shares) at Jun. 30, 2024         184,238,275            
Ending balance at Jun. 30, 2024 $ 5,157.6       $ 4,132.7 $ 81.9 $ 1,020.2     $ (79.5) $ 2.3