XML 21 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Changes in Shareholders' Equity - USD ($)
Total
Common stock
Preferred Stock
Additional paid-in capital
Retained earnings (deficit)
Treasury stock
Parent
Noncontrolling Interest
Convertible Preferred Stock [Member]
Convertible Preferred Stock [Member]
Common stock
Convertible Preferred Stock [Member]
Preferred Stock
Convertible Preferred Stock [Member]
Additional paid-in capital
Convertible Preferred Stock [Member]
Parent
Beginning Balance at Dec. 31, 2014 $ 866,541,000 $ 734,000 $ 0 $ 724,819,000 $ 140,855,000 $ 0 $ 866,408,000 $ 133,000          
Beginning Balance, shares (in shares) at Dec. 31, 2014   73,374,000 0     31,000              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Issuance of Class A common stock 260,252,000 $ 104,000   260,148,000     260,252,000   $ 32,490,000   $ 1,000 $ 32,489,000 $ 32,490,000
Issuance of Class A common stock, shares   10,329,000                 150,000    
Conversion of Class B common stock to Class A common stock, shares   (1,500,000) 150,000                    
Stock Issued During Period, Value, Conversion of Convertible Securities 0 $ (15,000) $ 1,000 14,000     0            
Stock options expense related to equity based awards 9,333,000     9,333,000     9,333,000            
Stock options exercised, shares   25,000                      
Stock options exercised 10,000     10,000     10,000            
Liability-based stock option awards settled, shares   25,000                      
Liability-based stock option awards settled 446,000     446,000     446,000            
Restricted stock issued 0 $ (4,000)   (4,000)     0            
Restricted stock issued, shares   429,000                      
Cost to issue equity (1,151,000) $ 0   (1,151,000)     (1,151,000)            
Restricted stock forfeited, Shares           138,000              
Restricted stock forfeited 0     0     0            
Contributions from non-controlling interest owners of less-than-wholly-owned subsidiaries 562,000             562,000          
Vesting of restricted stock units   52,000                      
Restricted stock and restricted stock units expense 0 $ 1,000   (1,000)     0            
Cancellation of treasury stock (shares)   (167,000)       (167,000)              
Cancellation of treasury stock 0 $ (2,000)   2,000   $ 0 0            
Current period net income (679,785,000)                        
Capital contribution from non-controlling interest owners in less-than-wholly-owned subsidiaries 0                        
Class B dividends declared         0                
Net (loss) income (679,524,000)       (679,785,000)   (679,785,000) 261,000          
Ending Balance, shares (in shares) at Dec. 31, 2015   85,567,000 0     2,000              
Ending Balance at Dec. 31, 2015 488,959,000 $ 856,000 $ 0 1,026,077,000 (538,930,000) $ 0 488,003,000 956,000          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Issuance of Class A common stock 288,510,000 $ 135,000   288,375,000     288,510,000   0 $ 4,000 $ 0 (4,000) 0
Issuance of Class A common stock, shares   13,500,000               471,000 0    
Issuance of Class A common stock to Board member and advisors, shares   51,000                      
Issuance of Class A common stock to Board member and advisors   $ 1,000             0     (1,000) 0
Stock options expense related to equity based awards 11,958,000     11,958,000     11,958,000            
Stock options exercised, shares   36,000                      
Stock options exercised 10,000     10,000     10,000            
Liability-based stock option awards settled, shares   10,000                      
Liability-based stock option awards settled 255,000     255,000     255,000            
Cost to issue equity (1,190,000)     (1,190,000)     (1,190,000)            
Restricted stock forfeited, Shares           120,000              
Restricted stock forfeited 0     0     0            
Cancellation of treasury stock (shares)   (116,000)       (116,000)              
Cancellation of treasury stock 0 $ (1,000)   1,000   $ 0 0            
Current period net income (97,421,000)                        
Capital contribution from non-controlling interest owners in less-than-wholly-owned subsidiaries 0                        
Net (loss) income $ (97,057,000)       (97,421,000)   (97,421,000) 364,000          
Ending Balance, shares (in shares) at Dec. 31, 2016 99,511,931 99,519,000 0     6,000              
Ending Balance at Dec. 31, 2016 $ 691,445,000 $ 995,000 $ 0 1,325,481,000 (636,351,000) $ 0 690,125,000 1,320,000          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Issuance of Class A common stock 208,720,000 $ 80,000   208,640,000     208,720,000   0 $ 5,000   (5,000) 0
Issuance of Class A common stock, shares   8,000,000               530,000      
Issuance of Class A common stock to Board member and advisors, shares   77,000                      
Issuance of Class A common stock to Board member and advisors   $ 1,000             $ 0     $ (1,000) $ 0
Stock options expense related to equity based awards $ 19,594,000     19,594,000     19,594,000            
Stock options exercised, shares 833,000 514,000                      
Stock options exercised $ (1,184,000) $ 5,000   (1,189,000)     (1,184,000)            
Cost to issue equity (280,000)     (280,000)     (280,000)            
Restricted stock forfeited, Shares           123,000              
Restricted stock forfeited (1,658,000)         $ (1,658,000) (1,658,000)            
Purchase of non-controlling interest of less-than-wholly-owned subsidiary (2,653,000)     (1,250,000)     (1,250,000) (1,403,000)          
Contributions related to formation of Joint Venture (see Note 5) 171,500,000     116,622,000     116,622,000 54,878,000          
Contributions from non-controlling interest owners of less-than-wholly-owned subsidiaries 44,100,000             44,100,000          
Distributions to non-controlling interest owners of less-than wholly-owned subsidiaries (10,045,000)             (10,045,000)          
Cancellation of treasury stock (shares)   (126,000)       (126,000)              
Cancellation of treasury stock 0 $ (1,000)   (1,588,000)   $ (1,589,000) 0            
Current period net income 125,867,000                        
Capital contribution from non-controlling interest owners in less-than-wholly-owned subsidiaries 44,100,000                        
Net (loss) income $ 138,007,000           125,867,000 12,140,000          
Ending Balance, shares (in shares) at Dec. 31, 2017 108,510,160 108,514,000 0     3,000              
Ending Balance at Dec. 31, 2017 $ 1,257,546,000 $ 1,085,000 $ 0 $ 1,666,024,000 $ (510,484,000) $ (69,000) $ 1,156,556,000 $ 100,990,000