XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.3
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Thousands
Total
Series A Preferred Stock
Series B Preferred Stock
Series D Preferred Stock
Series E Preferred Stock
Common Stock
Total Stockholders’ Equity
Total Stockholders’ Equity
Series A Preferred Stock
Total Stockholders’ Equity
Series B Preferred Stock
Total Stockholders’ Equity
Series D Preferred Stock
Total Stockholders’ Equity
Series E Preferred Stock
Total Stockholders’ Equity
Common Stock
Preferred Stock
Series A Preferred Stock
Preferred Stock
Series B Preferred Stock
Preferred Stock
Series D Preferred Stock
Preferred Stock
Series E Preferred Stock
Common Stock
Common Stock
Common Stock
Additional Paid-in Capital
Accumulated Other Comprehensive Loss
Accumulated Deficit
Accumulated Deficit
Series A Preferred Stock
Accumulated Deficit
Series B Preferred Stock
Accumulated Deficit
Series D Preferred Stock
Accumulated Deficit
Series E Preferred Stock
Accumulated Deficit
Common Stock
Non-controlling interest
Beginning balance (in shares) at Dec. 31, 2023                         6,799,467 4,695,887 7,933,711 4,595,175   230,885,197                  
Beginning balance at Dec. 31, 2023 $ 2,639,149           $ 2,637,752           $ 68 $ 47 $ 79 $ 46   $ 3,639 $ 4,350,112 $ (14,096) $ (1,702,143)           $ 1,397
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                      
Dividends declared, common stock           $ (209,399)           $ (209,399)                 (209,399)            
Dividends declared, preferred stock   $ (9,243) $ (6,054) $ (11,157) $ (6,354)     $ (9,243) $ (6,054) $ (11,157) $ (6,354)                     $ (9,243) $ (6,054) $ (11,157) $ (6,354)    
Equity-based compensation, net of forfeitures (in shares)                                 2,906                    
Equity-based compensation, net of forfeitures 6,622           5,262                       5,262               1,360
Common stock shares withheld upon vesting of restricted stock (in shares)                                 (69,905)                    
Common stock shares withheld upon vesting of restricted stock (552)           (552)                   $ (1)   (551)                
Distributions to non-controlling interest holders (105)                                                   (105)
Net loss (125,050)           (125,050)                           (125,050)            
Cumulative translation adjustment 14,069           14,069                         14,069              
Designated derivatives, fair value adjustments (16,724)           (16,724)                         (16,724)              
Ending balance (in shares) at Sep. 30, 2024                         6,799,467 4,695,887 7,933,711 4,595,175   230,818,198                  
Ending balance at Sep. 30, 2024 2,275,202           2,272,550           $ 68 $ 47 $ 79 $ 46   $ 3,638 4,354,823 (16,751) (2,069,400)           2,652
Beginning balance (in shares) at Jun. 30, 2024                         6,799,467 4,695,887 7,933,711 4,595,175   230,805,375                  
Beginning balance at Jun. 30, 2024 2,423,264           2,421,033           $ 68 $ 47 $ 79 $ 46   $ 3,638 4,353,095 (6,833) (1,929,107)           2,231
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                      
Dividends declared, common stock           $ (63,722)           (63,722)                           $ (63,722)  
Dividends declared, preferred stock   $ (3,081) $ (2,018) $ (3,719) $ (2,118)     (3,081) (2,018) (3,719) (2,118)                     (3,081) (2,018) (3,719) (2,118)    
Equity-based compensation, net of forfeitures (in shares)                                 19,381                    
Equity-based compensation, net of forfeitures 2,309           1,856                       1,856               453
Common stock shares withheld upon vesting of restricted stock (in shares)                                 (6,558)                    
Common stock shares withheld upon vesting of restricted stock (128)           (128)                       (128)                
Distributions to non-controlling interest holders (32)                                                   (32)
Net loss (65,635)           (65,635)                           (65,635)            
Cumulative translation adjustment 12,571           12,571                         12,571              
Designated derivatives, fair value adjustments (22,489)           (22,489)                         (22,489)              
Ending balance (in shares) at Sep. 30, 2024                         6,799,467 4,695,887 7,933,711 4,595,175   230,818,198                  
Ending balance at Sep. 30, 2024 2,275,202           2,272,550           $ 68 $ 47 $ 79 $ 46   $ 3,638 4,354,823 (16,751) (2,069,400)           $ 2,652
Beginning balance (in shares) at Dec. 31, 2024                         6,799,467 4,695,887 7,933,711 4,595,175   231,051,139                  
Beginning balance at Dec. 31, 2024             2,186,958           $ 68 $ 47 $ 79 $ 46   $ 3,640 4,359,264 (25,844) (2,150,342)            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                      
Common stock repurchases, net (in shares)                                 (10,940,881)                    
Common stock repurchases, net             (82,900)         (82,913)         $ (109)   (82,804)                
Dividends declared, common stock             (149,822)                           (149,822)            
Dividends declared, preferred stock               (9,243) (6,054) (11,157) (6,353)                     (9,243) (6,054) (11,157) (6,353)    
Equity-based compensation, net of forfeitures (in shares)                                 297,747                    
Equity-based compensation, net of forfeitures             8,663                   $ 3   8,660                
Common stock shares withheld upon vesting of restricted stock (in shares)                                 (52,483)                    
Common stock shares withheld upon vesting of restricted stock             (811)                   $ (1)   (810)                
Net loss (273,638)           (273,638)                           (273,638)            
Cumulative translation adjustment             44,019                         44,019              
Designated derivatives, fair value adjustments 1,362           1,362                         1,362              
Ending balance (in shares) at Sep. 30, 2025                         6,799,467 4,695,887 7,933,711 4,595,175   220,355,522                  
Ending balance at Sep. 30, 2025             1,701,011           $ 68 $ 47 $ 79 $ 46   $ 3,533 4,284,310 19,537 (2,606,609)            
Beginning balance (in shares) at Jun. 30, 2025                         6,799,467 4,695,887 7,933,711 4,595,175   221,224,341                  
Beginning balance at Jun. 30, 2025             1,832,379           $ 68 $ 47 $ 79 $ 46   $ 3,541 4,288,338 33,452 (2,493,192)            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                      
Common stock repurchases, net (in shares)                                 (868,819)                    
Common stock repurchases, net             (6,900)         $ (6,940)         $ (8)   (6,932)                
Dividends declared, common stock             (42,366)                           (42,366)            
Dividends declared, preferred stock               $ (3,081) $ (2,018) $ (3,719) $ (2,117)                     $ (3,081) $ (2,018) $ (3,719) $ (2,117)    
Equity-based compensation, net of forfeitures             3,059                       3,059                
Common stock shares withheld upon vesting of restricted stock             (155)                       (155)                
Net loss (60,116)           (60,116)                           (60,116)            
Cumulative translation adjustment             (14,725)                         (14,725)              
Designated derivatives, fair value adjustments $ 810           810                         810              
Ending balance (in shares) at Sep. 30, 2025                         6,799,467 4,695,887 7,933,711 4,595,175   220,355,522                  
Ending balance at Sep. 30, 2025             $ 1,701,011           $ 68 $ 47 $ 79 $ 46   $ 3,533 $ 4,284,310 $ 19,537 $ (2,606,609)