XML 156 R7.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Consolidated Statement of Stockholders' Deficiency - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Mar. 31, 2019
Dec. 31, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Beginning Balance (in shares)   140,914,642     140,914,642    
Beginning Balance   $ (547,366)   $ (331,760) $ (547,366) $ (331,760) $ (253,272)
Impact of adoption of new accounting standards         (1,550) (4,576)  
Net income $ 10,667 $ 15,033 $ 20,319 $ 3,664 101,015 58,007 90,750
Total other comprehensive loss         2,871 (1,375) (1,326)
Distributions and dividends on common stock         (237,339) (226,283) (215,182)
Restricted stock grant         0 0  
Surrender of shares in connection with restricted stock vesting         (2,174) (3,656) (4,100)
Surrender of shares in connection with stock option exercise         (19,058)    
Effect of stock dividend         $ 0 $ 0 0
Cancellation of shares under share lending agreement             $ 0
Exercise of stock options (in shares)         1,824,351 0 0
Exercise of stock options         $ 15,817    
Issuance of common stock             $ 43,230
Stock-based compensation         9,469 $ 9,951 10,887
Acquisition of Douglas Elliman Realty, LLC           (45,153)  
Basis adjustment on non-controlling interest         (6,415)    
Distributions to non-controlling interest         $ (286) $ (2,521) (2,747)
Ending Balance (in shares) 148,084,900   140,914,642   148,084,900 140,914,642  
Ending Balance $ (685,016)   $ (547,366)   $ (685,016) $ (547,366) $ (331,760)
Common Stock              
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Beginning Balance (in shares)   140,914,642   134,365,424 140,914,642 134,365,424 127,739,481
Beginning Balance   $ 14,092   $ 13,437 $ 14,092 $ 13,437 $ 12,774
Restricted stock grant (in shares)         60,000 31,666  
Restricted stock grant         $ 6 $ 3  
Surrender of shares in connection with restricted stock vesting (in shares)         (221,668) (192,119) (191,967)
Surrender of shares in connection with restricted stock vesting         $ (22) $ (19) $ (19)
Surrender of shares in connection with stock option exercise (in shares)         (1,529,512)    
Surrender of shares in connection with stock option exercise         $ (153)    
Effect of stock dividend (in shares)         7,037,087 6,709,671 6,436,512
Effect of stock dividend         $ 703 $ 671 $ 644
Cancellation of shares under share lending agreement (in shares)             (1,618,602)
Cancellation of shares under share lending agreement             $ (162)
Exercise of stock options (in shares)         1,824,351    
Exercise of stock options         $ 182    
Issuance of common stock (in shares)             2,000,000
Issuance of common stock             $ 200
Ending Balance (in shares) 148,084,900   140,914,642   148,084,900 140,914,642 134,365,424
Ending Balance $ 14,808   $ 14,092   $ 14,808 $ 14,092 $ 13,437
Additional Paid-in Capital              
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Beginning Balance   0   0 0 0 0
Distributions and dividends on common stock         (4,041) (6,311) (49,998)
Restricted stock grant         (6) (3)  
Surrender of shares in connection with restricted stock vesting         (2,152) (3,637) (4,081)
Surrender of shares in connection with stock option exercise         (18,905)    
Cancellation of shares under share lending agreement             162
Exercise of stock options         15,635    
Issuance of common stock             43,030
Stock-based compensation         9,469 9,951 10,887
Ending Balance 0   0   0 0 0
Accumulated Deficit              
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Beginning Balance   (542,169)   (414,785) (542,169) (414,785) (333,529)
Impact of adoption of new accounting standards         3,147 6,354  
Net income         100,974 58,105 84,572
Distributions and dividends on common stock         (233,298) (219,972) (165,184)
Effect of stock dividend         (703) (671) (644)
Acquisition of Douglas Elliman Realty, LLC           28,800  
Basis adjustment on non-controlling interest         (6,415)    
Ending Balance (678,464)   (542,169)   (678,464) (542,169) (414,785)
Accumulated Other Comprehensive Income              
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Beginning Balance   (19,982)   (12,571) (19,982) (12,571) (11,245)
Impact of adoption of new accounting standards         (4,697) (6,036)  
Total other comprehensive loss         2,871 (1,375) (1,326)
Ending Balance (21,808)   (19,982)   (21,808) (19,982) (12,571)
Non-controlling Interest              
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Beginning Balance   $ 693   $ 82,159 693 82,159 78,728
Impact of adoption of new accounting standards           (4,894)  
Net income         41 (98) 6,178
Acquisition of Douglas Elliman Realty, LLC           (73,953)  
Distributions to non-controlling interest         (286) (2,521) (2,747)
Ending Balance $ 448   $ 693   $ 448 $ 693 $ 82,159