XML 29 R81.htm IDEA: XBRL DOCUMENT v3.3.0.814
Net Gain on Change in Controls of Interests (Details 3) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Revenues     $ 785,898,000 $ 713,917,000
Pro forma revenues     829,640,000 781,399,000
Earnings (loss) from continuing operations $ (303,110,000) $ (4,118,000) (57,038,000) (100,526,000)
Pro forma earnings (loss) from continuing operations     (356,077,000) 157,149,000
Net earnings (loss) attributable to common shareholders     (52,672,000) (76,786,000)
Pro forma net earnings (loss) attributable to common shareholders     $ (351,711,000) $ 180,889,000
Weighted average shares outstanding, Basic 255,417,396 198,893,584 230,778,223 198,328,900
Pro forma weighted average shares outstanding, Basic     230,778,223 198,328,900
Net earnings (loss) attributable to common shareholders, Basic     $ (0.23) $ (0.39)
Pro forma net earnings (loss) attributable to common shareholders, Basic     $ (1.52) $ 0.89
Weighted average shares outstanding, Diluted [1] 255,417,396 199,643,879 230,778,223 198,328,900
Pro forma weighted average shares outstanding, Diluted     230,778,223 231,151,937
Net earnings (loss) attributable to common shareholders, Diluted     $ (0.23) $ (0.39)
Pro forma net earnings (loss) attributable to common shareholders, Diluted     $ (1.52) $ 0.82
Net Gain on Change in Control of Interests [Member]        
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Pro forma adjustment to revenues [2]     $ 0 $ 0
Pro forma adjustment to earnings (loss) from continuing operations [2]     (283,828,000) 283,828,000
Pro forma adjustment to net earnings (loss) attributable to common shareholders [2]     (283,828,000) 283,828,000
Other Pro Forma Adjustments [Member]        
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Pro forma adjustment to revenues [3]     43,742,000 67,482,000
Pro forma adjustment to earnings (loss) from continuing operations [3]     (15,211,000) (26,153,000)
Pro forma adjustment to net earnings (loss) attributable to common shareholders [3]     $ (15,211,000) $ (26,153,000)
[1] Incremental shares from dilutive options, restricted stock, performance shares and convertible units aggregating 17,959,278, 25,382,494 and 37,238,228, for the three and nine months ended September 30, 2015 and the nine months ended September 30, 2014, respectively, were not included in the computation of diluted EPS because their effect is anti-dilutive due to the loss from continuing operations. Incremental shares from restricted stock, Class A common units and convertible securities aggregating 36,120,026 for the three months ended September 30, 2014 were not included in the computation of diluted EPS because their effect is anti-dilutive. Weighted-average options, restricted stock and performance shares of 2,666,555 and 2,304,807 for the three and nine months ended September 30, 2015, respectively, and 3,240,497 and 3,470,348 for the three and nine months ended September 30, 2014, respectively, were not included in the computation of diluted EPS because their effect is anti-dilutive under the treasury stock method.
[2] Gain on change in control of interests of $463,643, net of tax of $179,815.
[3] Represents additional depreciation and amortization expense related to the increased basis of real estate and intangible assets, plus pro forma earnings of the 100% ownership interests, less actual equity in earnings related to the Company’s 51% prior ownership for the periods presented.