XML 25 R7.htm IDEA: XBRL DOCUMENT v3.20.4
Consolidated Statement of Stockholders' Deficiency - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2020
Mar. 31, 2020
Dec. 31, 2019
Mar. 31, 2019
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Beginning Balance (in shares)   148,084,900     148,084,900    
Beginning Balance   $ (685,016)   $ (547,366) $ (685,016) $ (547,366) $ (331,760)
Net income $ 32,256 (3,231) $ 10,667 15,033 92,938 101,015 58,007
Total other comprehensive loss         734 2,871 (1,375)
Total comprehensive income         93,672 103,886 56,632
Distributions and dividends on common stock         (125,128) (237,339) (226,283)
Restricted stock grant         0 0 0
Surrender of shares in connection with restricted stock vesting         (2,186) (2,174) (3,656)
Surrender of shares in connection with stock option exercise         $ (7,357) (19,058)  
Effect of stock dividend           $ 0 0
Exercise of stock options (in shares)         620,527 1,824,351  
Exercise of stock options         $ 6,913 $ 15,817  
Issuance of common stock         52,563    
Stock-based compensation         9,483 9,469 9,951
Acquisition of Douglas Elliman Realty, LLC             (45,153)
Basis adjustment on non-controlling interest           (6,415)  
Distributions to non-controlling interest         (448) $ (286) (2,521)
Other         $ 80    
Ending Balance (in shares) 148,084,900   148,084,900   148,084,900 148,084,900  
Ending Balance $ (659,687)   $ (685,016)   $ (659,687) $ (685,016) (547,366)
Accounting Standards Update [Extensible List]         us-gaap:AccountingStandardsUpdate201817Member us-gaap:AccountingStandardsUpdate201802Member  
Cumulative Effect, Period of Adoption, Adjustment              
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Beginning Balance   $ (2,263)   $ (1,550) $ (2,263) $ (1,550) (4,576)
Ending Balance     $ (2,263)     $ (2,263) $ (1,550)
Common Stock              
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Beginning Balance (in shares)   148,084,900   140,914,642 148,084,900 140,914,642 134,365,424
Beginning Balance   $ 14,808   $ 14,092 $ 14,808 $ 14,092 $ 13,437
Restricted stock grant (in shares)         425,000 60,000 31,666
Restricted stock grant         $ 43 $ 6 $ 3
Surrender of shares in connection with restricted stock vesting (in shares)         (216,542) (221,668) (192,119)
Surrender of shares in connection with restricted stock vesting         $ (22) $ (22) $ (19)
Surrender of shares in connection with stock option exercise (in shares)         (589,256) (1,529,512)  
Surrender of shares in connection with stock option exercise         $ (59) $ (153)  
Effect of stock dividend (in shares)           7,037,087 6,709,671
Effect of stock dividend           $ 703 $ 671
Exercise of stock options (in shares)         620,527 1,824,351  
Exercise of stock options         $ 62 $ 182  
Issuance of common stock (in shares)         5,000,000    
Issuance of common stock         $ 500    
Ending Balance (in shares) 153,324,629   148,084,900   153,324,629 148,084,900 140,914,642
Ending Balance $ 15,332   $ 14,808   $ 15,332 $ 14,808 $ 14,092
Additional Paid-In Capital              
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Beginning Balance   0   0 0 0 0
Distributions and dividends on common stock         (58,892) (4,041) (6,311)
Restricted stock grant         (43) (6) (3)
Surrender of shares in connection with restricted stock vesting         (2,164) (2,152) (3,637)
Surrender of shares in connection with stock option exercise         (7,298) (18,905)  
Exercise of stock options         6,851 15,635  
Issuance of common stock         52,063    
Stock-based compensation         9,483 9,469 9,951
Ending Balance 0   0   0 0 0
Accumulated Deficit              
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Beginning Balance   (678,464)   (542,169) (678,464) (542,169) (414,785)
Net income         92,938 100,974 58,105
Distributions and dividends on common stock         (66,236) (233,298) (219,972)
Effect of stock dividend           (703) (671)
Acquisition of Douglas Elliman Realty, LLC             28,800
Basis adjustment on non-controlling interest           (6,415)  
Other         80    
Ending Balance (653,945)   (678,464)   (653,945) (678,464) (542,169)
Accumulated Deficit | Cumulative Effect, Period of Adoption, Adjustment              
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Beginning Balance   (2,263)   3,147 (2,263) 3,147 6,354
Ending Balance     (2,263)     (2,263) 3,147
Accumulated Other Comprehensive Income (Loss)              
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Beginning Balance   (21,808)   (19,982) (21,808) (19,982) (12,571)
Total other comprehensive loss         734 2,871 (1,375)
Ending Balance (21,074)   (21,808)   (21,074) (21,808) (19,982)
Accumulated Other Comprehensive Income (Loss) | Cumulative Effect, Period of Adoption, Adjustment              
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Beginning Balance       (4,697)   (4,697) (6,036)
Ending Balance             (4,697)
Non-controlling Interest              
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Beginning Balance   $ 448   $ 693 448 693 82,159
Net income           41 (98)
Acquisition of Douglas Elliman Realty, LLC             (73,953)
Distributions to non-controlling interest         (448) (286) (2,521)
Ending Balance $ 0   $ 448   $ 0 $ 448 693
Non-controlling Interest | Cumulative Effect, Period of Adoption, Adjustment              
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Beginning Balance             $ (4,894)