XML 20 R9.htm IDEA: XBRL DOCUMENT v3.22.2.2
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY - USD ($)
$ in Millions
Total
Total common shareholders' equity
Common stock
Additional paid in capital
Retained earnings
Accumulated other comprehensive loss
Preferred stock of subsidiary
Noncontrolling interests
Balance at Dec. 31, 2020 $ 10,662.5 $ 10,469.7 $ 3.2 $ 4,143.7 $ 6,329.6 $ (6.8) $ 30.4 $ 162.4
Statements of equity                
Net income attributed to common shareholders 510.1 510.1 0.0 0.0 510.1 0.0 0.0 0.0
Net income (loss) attributable to noncontrolling interests (0.1) 0.0 0.0 0.0 0.0 0.0 0.0 (0.1)
Other comprehensive income 1.1 1.1 0.0 0.0 0.0 1.1 0.0 0.0
Common stock dividends (213.7) (213.7) 0.0 0.0 (213.7) 0.0 0.0 0.0
Exercise of stock options 1.2 1.2 0.0 1.2 0.0 0.0 0.0 0.0
Purchase of common stock (6.6) (6.6) 0.0 (6.6) 0.0 0.0 0.0 0.0
Acquisition of a noncontrolling interest 6.2 0.0 0.0 0.0 0.0 0.0 0.0 6.2
Capital contributions from noncontrolling interest 2.0 0.0 0.0 0.0 0.0 0.0 0.0 2.0
Distributions to noncontrolling interests (0.4) 0.0 0.0 0.0 0.0 0.0 0.0 (0.4)
Stock-based compensation and other 5.3 5.3 0.0 5.3 0.0 0.0 0.0 0.0
Balance at Mar. 31, 2021 10,967.6 10,767.1 3.2 4,143.6 6,626.0 (5.7) 30.4 170.1
Balance at Dec. 31, 2020 10,662.5 10,469.7 3.2 4,143.7 6,329.6 (6.8) 30.4 162.4
Statements of equity                
Net income attributed to common shareholders 1,076.1              
Net income (loss) attributable to noncontrolling interests (2.3)              
Other comprehensive income 3.2              
Balance at Sep. 30, 2021 11,106.6 10,908.5 3.2 4,144.4 6,764.5 (3.6) 30.4 167.7
Balance at Mar. 31, 2021 10,967.6 10,767.1 3.2 4,143.6 6,626.0 (5.7) 30.4 170.1
Statements of equity                
Net income attributed to common shareholders 276.0 276.0 0.0 0.0 276.0 0.0 0.0 0.0
Net income (loss) attributable to noncontrolling interests (0.6) 0.0 0.0 0.0 0.0 0.0 0.0 (0.6)
Other comprehensive income 1.1 1.1 0.0 0.0 0.0 1.1 0.0 0.0
Common stock dividends (213.8) (213.8) 0.0 0.0 (213.8) 0.0 0.0 0.0
Exercise of stock options 2.8 2.8 0.0 2.8 0.0 0.0 0.0 0.0
Purchase of common stock (4.7) (4.7) 0.0 (4.7) 0.0 0.0 0.0 0.0
Capital contributions from noncontrolling interest 0.5 0.0 0.0 0.0 0.0 0.0 0.0 0.5
Distributions to noncontrolling interests (0.9) 0.0 0.0 0.0 0.0 0.0 0.0 (0.9)
Stock-based compensation and other 2.4 2.4 0.0 2.4 0.0 0.0 0.0 0.0
Balance at Jun. 30, 2021 11,030.4 10,830.9 3.2 4,144.1 6,688.2 (4.6) 30.4 169.1
Statements of equity                
Net income attributed to common shareholders 290.0 290.0 0.0 0.0 290.0 0.0 0.0 0.0
Net income (loss) attributable to noncontrolling interests (1.6) 0.0 0.0 0.0 0.0 0.0 0.0 (1.6)
Other comprehensive income 1.0 1.0 0.0 0.0 0.0 1.0 0.0 0.0
Common stock dividends (213.7) (213.7) 0.0 0.0 (213.7) 0.0 0.0 0.0
Exercise of stock options 2.5 2.5 0.0 2.5 0.0 0.0 0.0 0.0
Purchase of common stock (4.4) (4.4) 0.0 (4.4) 0.0 0.0 0.0 0.0
Capital contributions from noncontrolling interest 2.2 0.0 0.0 0.0 0.0 0.0 0.0 2.2
Distributions to noncontrolling interests (2.0) 0.0 0.0 0.0 0.0 0.0 0.0 (2.0)
Stock-based compensation and other 2.2 2.2 0.0 2.2 0.0 0.0 0.0 0.0
Balance at Sep. 30, 2021 11,106.6 10,908.5 3.2 4,144.4 6,764.5 (3.6) 30.4 167.7
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
Statements of equity                
Net income attributed to common shareholders 565.9 565.9 0.0 0.0 565.9 0.0 0.0 0.0
Net income (loss) attributable to noncontrolling interests 1.8 0.0 0.0 0.0 0.0 0.0 0.0 1.8
Common stock dividends (229.6) (229.6) 0.0 0.0 (229.6) 0.0 0.0 0.0
Exercise of stock options 11.8 11.8 0.0 11.8 0.0 0.0 0.0 0.0
Purchase of common stock (23.4) (23.4) 0.0 (23.4) 0.0 0.0 0.0 0.0
Capital contributions from noncontrolling interest 0.4 0.0 0.0 0.0 0.0 0.0 0.0 0.4
Distributions to noncontrolling interests (1.0) 0.0 0.0 0.0 0.0 0.0 0.0 (1.0)
Stock-based compensation and other 5.3 5.3 0.0 5.3 0.0 0.0 0.0 0.0
Balance at Mar. 31, 2022 11,444.5 11,243.2 3.2 4,131.8 7,111.4 (3.2) 30.4 170.9
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
Statements of equity                
Net income attributed to common shareholders 1,155.4              
Net income (loss) attributable to noncontrolling interests 1.2              
Other comprehensive income 0.0              
Balance at Sep. 30, 2022 11,596.1 11,355.5 3.2 4,113.5 7,242.0 (3.2) 30.4 210.2
Balance at Mar. 31, 2022 11,444.5 11,243.2 3.2 4,131.8 7,111.4 (3.2) 30.4 170.9
Statements of equity                
Net income attributed to common shareholders 287.5 287.5 0.0 0.0 287.5 0.0 0.0 0.0
Common stock dividends (229.4) (229.4) 0.0 0.0 (229.4) 0.0 0.0 0.0
Exercise of stock options 11.2 11.2 0.0 11.2 0.0 0.0 0.0 0.0
Purchase of common stock (25.0) (25.0) 0.0 (25.0) 0.0 0.0 0.0 0.0
Capital contributions from noncontrolling interest 0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.1
Distributions to noncontrolling interests (1.2) 0.0 0.0 0.0 0.0 0.0 0.0 (1.2)
Stock-based compensation and other 2.9 3.1 0.0 3.1 0.0 0.0 0.0 (0.2)
Balance at Jun. 30, 2022 11,490.6 11,290.6 3.2 4,121.1 7,169.5 (3.2) 30.4 169.6
Statements of equity                
Net income attributed to common shareholders 302.0 302.0 0.0 0.0 302.0 0.0 0.0 0.0
Net income (loss) attributable to noncontrolling interests (0.6) 0.0 0.0 0.0 0.0 0.0 0.0 (0.6)
Other comprehensive income 0.0              
Common stock dividends (229.5) (229.5) 0.0 0.0 (229.5) 0.0 0.0 0.0
Exercise of stock options 10.1 10.1 0.0 10.1 0.0 0.0 0.0 0.0
Purchase of common stock (19.9) (19.9) 0.0 (19.9) 0.0 0.0 0.0 0.0
Acquisition of a noncontrolling interest 42.5 0.0 0.0 0.0 0.0 0.0 0.0 42.5
Distributions to noncontrolling interests (1.3) 0.0 0.0 0.0 0.0 0.0 0.0 (1.3)
Stock-based compensation and other 2.2 2.2 0.0 2.2 0.0 0.0 0.0 0.0
Balance at Sep. 30, 2022 $ 11,596.1 $ 11,355.5 $ 3.2 $ 4,113.5 $ 7,242.0 $ (3.2) $ 30.4 $ 210.2