XML 81 R93.htm IDEA: XBRL DOCUMENT v2.4.0.6
Computation of Basic and Diluted Earnings per Common Share (Detail) (USD $)
In Thousands, except Share data, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Numerator:                      
Undistributed net (loss) income from continuing operations                 $ (92,177) $ (5,181) $ 21,957
Less:                      
Undistributed net (loss) income from continuing operations                 (92,177) (5,181) 21,957
Denominator:                      
Basic weighted average common shares outstanding                 162,603,882 70,890,393 40,341,011
Basic (loss) income from continuing operations per share - attributable to common shares $ (0.51) $ 0.24 $ 0.01 $ (0.12) $ (0.14) [1] $ 0.78 [1] $ 0.03 [1] $ 0.40 [1] $ (0.33) $ 0.80 $ 0.70
Numerator:                      
Undistributed net (loss) income from continuing operations                 (92,177) (5,181) 21,957
Less:                      
Undistributed net (loss) income from continuing operations                 (92,177) (5,181) 21,957
Denominator:                      
Basic weighted average shares outstanding                 162,603,882 70,890,393 40,341,011
Diluted weighted average shares outstanding                 162,603,882 70,890,393 41,189,161
Diluted (loss) income from continuing operations per share - attributable to common shares $ (0.51) $ 0.24 $ 0.01 $ (0.12) $ (0.14) [1] $ 0.72 [1] $ 0.03 [1] $ 0.40 [1] $ (0.33) $ 0.80 $ 0.68
Basic Share
                     
Less:                      
Dividends declared on redeemable preferred stock                 13,778 3,646  
Accretion of redeemable preferred stock                 7,117 3,315  
Basic undistributed net (loss) income from continuing operations - attributable to common shares                 (113,072) (12,142) 21,127
Denominator:                      
Basic weighted average common shares outstanding                 162,604,000 70,890,000 40,341,000
Basic (loss) income from continuing operations per share - attributable to common shares                 $ (0.70) $ (0.17) $ 0.52
Less:                      
Dividends declared on redeemable preferred stock                 13,778 3,646  
Accretion of redeemable preferred stock                 7,117 3,315  
Basic undistributed net (loss) income from continuing operations - attributable to common shares                 (113,072) (12,142) 21,127
Denominator:                      
Basic weighted average shares outstanding                 162,604,000 70,890,000 40,341,000
Basic Share | Warrant
                     
Less:                      
Participation rights of the Company Warrants in undistributed earnings                         
Less:                      
Participation rights of the Company Warrants in undistributed earnings                         
Basic Share | Restricted Stock
                     
Less:                      
Participation rights of unvested restricted stock in undistributed earnings                     830
Less:                      
Participation rights of unvested restricted stock in undistributed earnings                     830
Diluted Share
                     
Less:                      
Dividends declared on redeemable preferred stock                 13,778 3,646  
Accretion of redeemable preferred stock                 7,117 3,315  
Basic undistributed net (loss) income from continuing operations - attributable to common shares                 (113,072) (12,142) 21,143
Denominator:                      
Basic weighted average common shares outstanding                 162,604,000 70,890,000 40,341,000
Less:                      
Dividends declared on redeemable preferred stock                 13,778 3,646  
Accretion of redeemable preferred stock                 7,117 3,315  
Basic undistributed net (loss) income from continuing operations - attributable to common shares                 (113,072) (12,142) 21,143
Denominator:                      
Basic weighted average shares outstanding                 162,604,000 70,890,000 40,341,000
Effect of dilutive options and warrants                     848,000
Diluted weighted average shares outstanding                 162,604,000 70,890,000 41,189,000
Diluted (loss) income from continuing operations per share - attributable to common shares                 $ (0.70) $ (0.17) $ 0.51
Diluted Share | Warrant
                     
Less:                      
Participation rights of the Company Warrants in undistributed earnings                         
Less:                      
Participation rights of the Company Warrants in undistributed earnings                         
Diluted Share | Restricted Stock
                     
Less:                      
Participation rights of unvested restricted stock in undistributed earnings                     814
Less:                      
Participation rights of unvested restricted stock in undistributed earnings                     $ 814
[1] The fair value of the Green Bay Option was determined using inputs that are supported by little or no market activity (a Level 3 measurement). The fair value represents an estimate of the net amount that the Company would pay if the option was transferred to another party as of the date of the valuation. The option valuation incorporates a credit risk adjustment to reflect the probability of default by the Company.