XML 16 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Consolidated Statements of Shareholders' Equity (Deficit) (Unaudited) - USD ($)
Preferred Stock [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Class B Preferred Units [Member]
Total
Balance (in shares) at Dec. 31, 2019 0   15,885,314          
Balance at Dec. 31, 2019 $ 0 $ 40,000,000 $ 0 $ 212,692,000 $ (211,786,000) $ (571,000) $ 49,050,000 $ 335,000
Accretion of discount associated with issuance of subsidiary equity 0 0 0 (75,000) 0 0 75,000 (75,000)
Preferred dividends $ 0 0 $ 0 (2,684,000) 0 0 0 (2,684,000)
Stock option exercises and proceeds related thereto (in shares) 0   2,000          
Stock option exercises and proceeds related thereto $ 0 0 $ 0 6,000 0 0 0 6,000
Compensatory stock issuances, net of forfeitures (in shares) 0   64,915          
Compensatory stock issuances, net of forfeitures $ 0 0 $ 0 0 0 0 0 0
Deferred stock-based compensation costs $ 0 0 $ 0 368,000 0 0 0 368,000
Redemption and retirement of shares (in shares) 0   (74,724)          
Redemption and retirement of shares $ 0 0 $ 0 (559,000) 0 0 0 (559,000)
Net income 0 0 0 0 5,425,000 (63,000) 0 5,362,000
Contributions by owners of noncontrolling interests 0 0 0 0 0 0 50,000,000 0
Redemption and retirement of shares $ 0 0 $ 0 (559,000) 0 0 0 (559,000)
Balance (in shares) at Mar. 31, 2020 0   15,877,505          
Balance at Mar. 31, 2020 $ 0 40,000,000 $ 0 209,748,000 (206,361,000) (634,000) 99,125,000 2,753,000
Balance (in shares) at Dec. 31, 2019 0   15,885,314          
Balance at Dec. 31, 2019 $ 0 40,000,000 $ 0 212,692,000 (211,786,000) (571,000) 49,050,000 $ 335,000
Redemption and retirement of shares (in shares)               (133,998)
Redemption and retirement of shares               $ (1,163,000)
Redemption and retirement of shares               (1,163,000)
Balance (in shares) at Sep. 30, 2020 0   15,967,856          
Balance at Sep. 30, 2020 $ 0 40,000,000 $ 0 200,744,000 (144,341,000) (730,000) 99,275,000 55,673,000
Balance (in shares) at Mar. 31, 2020 0   15,877,505          
Balance at Mar. 31, 2020 $ 0 40,000,000 $ 0 209,748,000 (206,361,000) (634,000) 99,125,000 2,753,000
Accretion of discount associated with issuance of subsidiary equity 0 0 0 (75,000) 0 0 75,000 (75,000)
Preferred dividends $ 0 0 $ 0 (4,661,000) 0 0 0 (4,661,000)
Stock option exercises and proceeds related thereto (in shares) 0   37,667          
Stock option exercises and proceeds related thereto $ 0 0 $ 0 114,000 0 0 0 114,000
Deferred stock-based compensation costs $ 0 0 $ 0 281,000 0 0 0 281,000
Redemption and retirement of shares (in shares) 0   (10,999)          
Redemption and retirement of shares $ 0 0 $ 0 (112,000) 0 0 0 (112,000)
Net income 0 0 0 0 23,165,000 (48,000) 0 23,117,000
Redemption and retirement of shares $ 0 0 $ 0 (112,000) 0 0 0 (112,000)
Balance (in shares) at Jun. 30, 2020 0   15,904,173          
Balance at Jun. 30, 2020 $ 0 40,000,000 $ 0 205,295,000 (183,196,000) (682,000) 99,200,000 21,417,000
Accretion of discount associated with issuance of subsidiary equity 0 0 0 (75,000) 0 0 75,000 (75,000)
Preferred dividends $ 0 0 $ 0 (4,713,000) 0 0 0 (4,713,000)
Stock option exercises and proceeds related thereto (in shares) 0   108,833          
Stock option exercises and proceeds related thereto $ 0 0 $ 0 426,000 0 0 0 426,000
Compensatory stock issuances, net of forfeitures (in shares) 0   3,125          
Compensatory stock issuances, net of forfeitures $ 0 0 $ 0 0 0 0 0 0
Deferred stock-based compensation costs $ 0 0 $ 0 303,000 0 0 0 $ 303,000
Redemption and retirement of shares (in shares) 0   (48,275)         (48,275)
Redemption and retirement of shares $ 0 0 $ 0 (492,000) 0 0 0 $ (492,000)
Net income 0 0 0 0 38,855,000 (48,000) 0 38,807,000
Redemption and retirement of shares $ 0 0 $ 0 (492,000) 0 0 0 (492,000)
Balance (in shares) at Sep. 30, 2020 0   15,967,856          
Balance at Sep. 30, 2020 $ 0 40,000,000 $ 0 200,744,000 (144,341,000) (730,000) 99,275,000 55,673,000
Balance (in shares) at Dec. 31, 2020 0   16,115,353          
Balance at Dec. 31, 2020 $ 0 40,000,000 $ 0 194,950,000 (117,666,000) (774,000) 99,350,000 76,510,000
Accretion of discount associated with issuance of subsidiary equity 0 0 0 (75,000) 0 0 75,000 (75,000)
Preferred dividends $ 0 0 $ 0 (4,612,000) 0 0 0 (4,612,000)
Stock option exercises and proceeds related thereto (in shares) 0   494,900          
Stock option exercises and proceeds related thereto $ 0 0 $ 0 1,696,000 0 0 0 1,696,000
Compensatory stock issuances, net of forfeitures (in shares) 0   39,942          
Compensatory stock issuances, net of forfeitures $ 0 0 $ 0 0 0 0 0 0
Deferred stock-based compensation costs $ 0 0 $ 0 545,000 0 0 0 545,000
Redemption and retirement of shares (in shares) 0   (9,928)          
Redemption and retirement of shares $ 0 0 $ 0 (297,000) 0 0 0 (297,000)
Net income 0 0 0 0 44,075,000 (48,000) 0 44,027,000
Redemption and retirement of shares $ 0 0 $ 0 (297,000) 0 0 0 (297,000)
Balance (in shares) at Mar. 31, 2021 0   16,640,267          
Balance at Mar. 31, 2021 $ 0 40,000,000 $ 0 192,207,000 (73,591,000) (822,000) 99,425,000 117,794,000
Balance (in shares) at Dec. 31, 2020 0   16,115,353          
Balance at Dec. 31, 2020 $ 0 40,000,000 $ 0 194,950,000 (117,666,000) (774,000) 99,350,000 $ 76,510,000
Stock option exercises and proceeds related thereto (in shares)               505,999
Redemption and retirement of shares (in shares)               (127,987)
Redemption and retirement of shares               $ (5,794,000)
Redemption and retirement of shares               (5,794,000)
Balance (in shares) at Sep. 30, 2021 3,188,533   16,553,615          
Balance at Sep. 30, 2021 $ 0 40,000,000 $ 0 252,438,000 10,259,000 (745,000) 99,575,000 261,952,000
Balance (in shares) at Mar. 31, 2021 0   16,640,267          
Balance at Mar. 31, 2021 $ 0 40,000,000 $ 0 192,207,000 (73,591,000) (822,000) 99,425,000 117,794,000
Accretion of discount associated with issuance of subsidiary equity 0 0 0 (75,000) 0 0 75,000 (75,000)
Preferred dividends $ 0 0 $ 0 (4,663,000) 0 0 0 (4,663,000)
Stock option exercises and proceeds related thereto (in shares) 0   833          
Stock option exercises and proceeds related thereto $ 0 0 $ 0 1,000 0 0 0 1,000
Compensatory stock issuances, net of forfeitures (in shares) 0   5,808          
Compensatory stock issuances, net of forfeitures $ 0 0 $ 0 0 0 0 0 0
Deferred stock-based compensation costs $ 0 0 $ 0 687,000 0 0 0 687,000
Redemption and retirement of shares (in shares) 0   (8,747)          
Redemption and retirement of shares $ 0 0 $ 0 (304,000) 0 0 0 (304,000)
Net income $ 0 0 $ 0 0 36,876,000 (50,000) 0 36,826,000
Issuance of series B preferred stock, net (in shares) 2,800,000   0          
Issuance of series B preferred stock, net $ 0 0 $ 0 66,148,000 0 0 0 66,148,000
Contributions by owners of noncontrolling interests 0 0 0 0 0 4,000 0 4,000
Redemption and retirement of shares $ 0 0 $ 0 (304,000) 0 0 0 (304,000)
Balance (in shares) at Jun. 30, 2021 2,800,000   16,638,161          
Balance at Jun. 30, 2021 $ 0 40,000,000 $ 0 254,001,000 (36,715,000) (868,000) 99,500,000 216,418,000
Accretion of discount associated with issuance of subsidiary equity 0 0 0 (75,000) 0 0 75,000 (75,000)
Preferred dividends $ 0 0 $ 0 (6,554,000) 0 0 0 (6,554,000)
Stock option exercises and proceeds related thereto (in shares) 0   10,266          
Stock option exercises and proceeds related thereto $ 0 0 $ 0 45,000 0 0 0 45,000
Compensatory stock issuances, net of forfeitures (in shares) 0   14,500          
Compensatory stock issuances, net of forfeitures $ 0 0 $ 0 0 0 0 0 0
Deferred stock-based compensation costs $ 0 0 $ 0 1,092,000 0 0 0 $ 1,092,000
Redemption and retirement of shares (in shares) 0   (109,312)         (109,312)
Redemption and retirement of shares $ 0 0 $ 0 (5,193,000) 0 0 0 $ (5,193,000)
Net income $ 0 0 $ 0 0 46,974,000 123,000 0 47,097,000
Issuance of series B preferred stock, net (in shares) 388,533   0          
Issuance of series B preferred stock, net $ 0 0 $ 0 9,122,000 0 0 0 9,122,000
Redemption and retirement of shares $ 0 0 $ 0 (5,193,000) 0 0 0 (5,193,000)
Balance (in shares) at Sep. 30, 2021 3,188,533   16,553,615          
Balance at Sep. 30, 2021 $ 0 $ 40,000,000 $ 0 $ 252,438,000 $ 10,259,000 $ (745,000) $ 99,575,000 $ 261,952,000