XML 49 R5.htm IDEA: XBRL DOCUMENT v3.19.3
CONSOLIDATED STATEMENTS OF CHANGES OF STOCKHOLDERS' EQUITY (DEFICIT) - USD ($)
$ in Thousands
Total
Common Shares
Common Shares
Class A Shares
Common Shares
Class B Shares
Common Shares
Class C Shares
Common Shares
Special Warrants
Non- controlling Interest
Additional Paid-in Capital
Retained Earnings (Accumulated Deficit)
Accumulated Other Comprehensive Loss
Treasury Stock
Beginning balance (in shares) at Dec. 31, 2017 [1]     32,626,168 555,556 58,967,502            
Beginning balance at Dec. 31, 2017 $ (11,344,344) $ 92         $ 41,191 $ 2,072,566 $ (13,142,001) $ (313,718) $ (2,474)
Increase (Decrease) in Stockholders' Equity                      
Consolidated net income (loss) (427,547)           (10,732)   (416,815)    
Share-based compensation 1,628             1,628      
Issuance of restricted stock (in shares)     70,000                
Issuance of restricted stock 0                    
Forfeitures of restricted stock (in shares)     (316,661)                
Forfeitures of restricted stock 0                    
Share-based compensation - discontinued operations 6,757           6,757        
Payments to non-controlling interests (10,381)           (10,381)        
Other (731)           (653)   (1,435) 1,435 (78)
Other comprehensive income (loss) (18,617)           (8,829)     (9,788)  
Ending balance (in shares) at Sep. 30, 2018 [1]     32,379,507 555,556 58,967,502            
Ending balance at Sep. 30, 2018 (11,793,235) 92         17,353 2,074,194 (13,560,251) (322,071) (2,552)
Beginning balance (in shares) at Jun. 30, 2018 [1]     32,478,591 555,556 58,967,502            
Beginning balance at Jun. 30, 2018 (11,862,330) 92         17,861 2,073,738 (13,630,329) (321,199) (2,493)
Increase (Decrease) in Stockholders' Equity                      
Consolidated net income (loss) 71,783           1,705   70,078    
Share-based compensation 456           0 456      
Forfeitures of restricted stock (in shares) [2]     (99,084)                
Forfeitures of restricted stock 0                    
Share-based compensation - discontinued operations 3,132           3,132        
Payments to non-controlling interests (124)           (124)        
Other (68)           (9)       (59)
Other comprehensive income (loss) (6,084)           (5,212)     (872)  
Ending balance (in shares) at Sep. 30, 2018 [1]     32,379,507 555,556 58,967,502            
Ending balance at Sep. 30, 2018 (11,793,235) 92         17,353 2,074,194 (13,560,251) (322,071) (2,552)
Beginning balance (in shares) at Dec. 31, 2018 [1]     32,292,944 555,556 58,967,502 0          
Beginning balance at Dec. 31, 2018 (11,560,342) 92         30,868 2,074,632 (13,345,346) (318,030) (2,558)
Increase (Decrease) in Stockholders' Equity                      
Consolidated net income (loss) 11,165,113           (19,028)   11,184,141    
Share-based compensation 2,028             2,028      
Non-controlling interest - Separation (13,199)           (13,199)        
Accumulated other comprehensive loss - Separation 307,813                 307,813  
Issuance of restricted stock 192           196       (4)
Forfeitures of restricted stock (in shares) [1]     (110,333)                
Forfeitures of restricted stock 0                    
Share-based compensation - discontinued operations 2,449           2,449        
Payments to non-controlling interests (3,684)           (3,684)        
Other 1                 1  
Other comprehensive income (loss) (1,175)           2,784     (3,959)  
Cancellation of Predecessor equity (in shares)     (32,182,611) (555,556) (58,967,502)            
Cancellation of Predecessor equity (403) (92)         (386) (2,076,660) 2,059,998 14,175 2,562
Issuance of Successor common stock and warrants (in shares)     56,861,941 6,947,567   81,453,648          
Issuance of Successor common stock and warrants 2,751,414 64         8,943 2,770,108 (27,701)    
Ending balance (in shares) at May. 01, 2019 [1]     56,861,941 6,947,567 0 81,453,648          
Ending balance at May. 01, 2019 2,779,115 64         8,943 2,770,108 0 0 0
Increase (Decrease) in Stockholders' Equity                      
Consolidated net income (loss) 51,167           0   51,167    
Vesting of restricted stock (in shares) [1]     622,840                
Vesting of restricted stock (2,035) 1           (1)     (2,035)
Share-based compensation 20,068             20,068      
Conversion of Special Warrants and Class B Shares to Class A Shares (in shares)     185,933 (21,591)   (164,342)          
Conversion of Special Warrants and Class B Shares to Class A Shares 0                    
Other (571)           (571)        
Other comprehensive income (loss) (827)                 (827)  
Ending balance (in shares) at Sep. 30, 2019 [1]     57,670,714 6,925,976 0 81,289,306          
Ending balance at Sep. 30, 2019 2,846,917 65         8,372 2,790,175 51,167 (827) (2,035)
Beginning balance (in shares) at Jun. 30, 2019 [1]     56,873,782 6,947,567   81,453,648          
Beginning balance at Jun. 30, 2019 2,820,048 64         8,372 2,773,147 38,793 (328) 0
Increase (Decrease) in Stockholders' Equity                      
Consolidated net income (loss) 12,374               12,374    
Vesting of restricted stock (in shares) [1]     610,999                
Vesting of restricted stock (2,035) 1           (1)     (2,035)
Share-based compensation 17,029             17,029      
Conversion of Special Warrants and Class B Shares to Class A Shares (in shares)     185,933 (21,591)   (164,342)          
Other 0                    
Other comprehensive income (loss) (499)                 (499)  
Ending balance (in shares) at Sep. 30, 2019 [1]     57,670,714 6,925,976 0 81,289,306          
Ending balance at Sep. 30, 2019 $ 2,846,917 $ 65         $ 8,372 $ 2,790,175 $ 51,167 $ (827) $ (2,035)
[1] The Predecessor Company's Class D Common Stock and Preferred Stock are not presented in the data above as there were no shares issued and outstanding in 2018 or 2017.
[2] The Predecessor Company's Class D Common Stock and Preferred Stock are not presented in the data above as there were no shares issued and outstanding in 2019.