XML 25 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Changes in Shareholders' Equity - USD ($)
Total
Common stock
Additional paid-in capital
Accumulated deficit
Treasury stock
Parent
Noncontrolling Interest
Beginning Balance at Dec. 31, 2015 $ 488,959,000 $ 856,000 $ 1,026,077,000 $ (538,930,000) $ 0 $ 488,003,000 $ 956,000
Beginning Balance, shares (in shares) at Dec. 31, 2015   85,567,000     2,000    
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Issuance of Class A common stock, shares   13,500,000          
Issuance of Class A common stock 288,510,000 $ 135,000 288,375,000     288,510,000  
Issuance of common stock pursuant to employee stock compensation plan, shares   471,000          
Issuance of common stock pursuant to employee stock compensation plan 0 $ 4,000 (4,000)     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 0 $ 1,000 (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, net of options forfeited in net share settlements 10,000   10,000     10,000  
Cost to issue equity (1,190,000)   (1,190,000)     (1,190,000)  
Liability-based stock option awards settled, shares   10,000          
Liability-based stock option awards settled 255,000   255,000     255,000  
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  
Net (loss) income (97,057,000)     (97,421,000)   (97,421,000) 364,000
Ending Balance, shares (in shares) at Dec. 31, 2016   99,519,000     6,000    
Ending Balance at Dec. 31, 2016 691,445,000 $ 995,000 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, shares   8,000,000          
Issuance of Class A common stock 208,720,000 $ 80,000 208,640,000     208,720,000  
Issuance of common stock pursuant to employee stock compensation plan, shares   530,000          
Issuance of common stock pursuant to employee stock compensation plan 0 $ 5,000 (5,000)     0  
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 0 $ 1,000 (1,000)     0  
Stock options expense related to equity based awards 19,594,000   19,594,000     19,594,000  
Stock options exercised, shares   514,000          
Stock options exercised, net of options forfeited in net share settlements (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  
Net (loss) income $ 138,007,000     125,867,000   125,867,000 12,140,000
Ending Balance, shares (in shares) at Dec. 31, 2017 108,510,160 108,514,000     3,000    
Ending Balance at Dec. 31, 2017 $ 1,257,546,000 $ 1,085,000 1,666,024,000 (510,484,000) $ (69,000) 1,156,556,000 100,990,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Issuance of Class A common stock, shares   7,000,000          
Issuance of Class A common stock 226,612,000 $ 70,000 226,542,000     226,612,000  
Issuance of common stock pursuant to employee stock compensation plan, shares   759,000          
Issuance of common stock pursuant to employee stock compensation plan 0 $ 8,000 (8,000)     0  
Issuance of Class A common stock to Board member and advisors, shares   81,000          
Issuance of Class A common stock to Board member and advisors 0 $ 1,000 (1,000)     0  
Stock options expense related to equity based awards $ 22,660,000   22,660,000     22,660,000  
Stock options exercised, shares 383,000 179,000          
Stock options exercised, net of options forfeited in net share settlements $ (1,267,000) $ 2,000 (1,269,000)     (1,267,000)  
Cost to issue equity (204,000)   (204,000)     (204,000)  
Restricted stock forfeited, shares         176,000    
Restricted stock forfeited (4,384,000)       $ (4,384,000) (4,384,000)  
Contributions related to formation of Joint Venture (see Note 5) 14,700,000   14,700,000     14,700,000 0
Contributions from non-controlling interest owners of less-than-wholly-owned subsidiaries 85,750,000           85,750,000
Distributions to non-controlling interest owners of less-than wholly-owned subsidiaries (121,520,000)           (121,520,000)
Cancellation of treasury stock, shares   158,000     158,000    
Cancellation of treasury stock 0 $ (2,000) (4,036,000)   $ 4,038,000 0  
Net (loss) income $ 299,764,000     274,207,000   274,207,000 25,557,000
Ending Balance, shares (in shares) at Dec. 31, 2018 116,353,590 116,375,000     21,000    
Ending Balance at Dec. 31, 2018 $ 1,779,657,000 $ 1,164,000 $ 1,924,408,000 $ (236,277,000) $ (415,000) $ 1,688,880,000 $ 90,777,000