XML 22 R7.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Redeemable Noncontrolling Interests and Equity - USD ($)
$ in Thousands
Total
Redeemable Noncontrolling Interest
Sun Power Investment Prior To IPO
Accumulated Other Comprehensive Income (Loss)
Accumulated Earnings
Total Shareholders Equity
Noncontrolling Interest
Class A Shares
Class B Shares
SunPower
SunPower
Sun Power Investment Prior To IPO
SunPower
Noncontrolling Interest
SunPower
Class B Shares
First Solar
First Solar
Noncontrolling Interest
First Solar
Class B Shares
Beginning Balance at Dec. 28, 2014   $ 0                            
Beginning Balance at Dec. 28, 2014 $ 127,510   $ 130,666 $ (3,156) $ 0 $ 0 $ 0 $ 0 $ 0              
Beginning Balance, shares at Dec. 28, 2014               0 0              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Predecessor loss prior to IPO (20,095)   (20,095)                          
Contributions from SunPower 337,794   337,794                          
Distributions to SunPower (3,163)   (3,163)                          
Net change in unrealized loss on cash flow hedges 3,156     3,156                        
Ending Balance at Jun. 24, 2015 445,202   445,202                          
Beginning Balance at Dec. 28, 2014   0                            
Ending Balance at Nov. 30, 2015   89,747                            
Beginning Balance at Dec. 28, 2014 127,510   130,666 (3,156) 0 0 0 $ 0 $ 0              
Beginning Balance, shares at Dec. 28, 2014               0 0              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Predecessor loss prior to IPO 20,095                              
Net change in unrealized loss on cash flow hedges [1] 3,156                              
Net income (loss) subsequent to IPO (3,916)                              
Ending Balance at Nov. 30, 2015 602,386   0 0 15,580 408,328 194,058 $ 392,748 $ 0              
Ending Balance, shares at Nov. 30, 2015               20,007,281 51,000,000              
Increase (Decrease) in Temporary Equity [Roll Forward]                                
Contributions from noncontrolling interests - tax equity investors 25,638 178,079         25,638                  
Ending Balance at Nov. 30, 2015   89,747                            
Beginning Balance at Jun. 24, 2015 445,202   445,202                          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Contributions from SunPower 58,026           58,026                  
Issuance by OpCo of OpCo common units, subordinated units and IDRs for contribution of SunPower Project Entities                   $ 0 $ (493,790) $ 493,790        
Predecessor's liabilities assumed by SunPower                   48,588 $ 48,588          
Issuance of Class shares, value 392,636         392,636   $ 392,636   $ 0       $ 0    
Issuance of Class shares, shares               20,000,000         28,883,075     22,116,925
Noncontrolling interests obtained through acquisition                           $ 408,820 $ 408,820  
Distribution to Sponsors (857,904)           (857,904)                  
Share-based compensation, value 112         112   $ 112                
Share-based compensation, shares               7,281                
Cash distributions to Class A shareholders (3,146)       (3,146) (3,146)                    
Net income (loss) subsequent to IPO 84,414 (88,332)     18,726 18,726 65,688                  
Ending Balance at Nov. 30, 2015 602,386   0 0 15,580 408,328 194,058 $ 392,748 $ 0              
Ending Balance, shares at Nov. 30, 2015               20,007,281 51,000,000              
Increase (Decrease) in Temporary Equity [Roll Forward]                                
Cash and accrued distributions to noncontrolling interests - tax equity investors (3,574) (3,580)         (3,574)                  
Ending Balance at Nov. 30, 2016 17,624 17,624                            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Predecessor loss prior to IPO 0                              
Contributions from SunPower 9,973           9,973                  
Net change in unrealized loss on cash flow hedges [1] 0                              
Issuance of Class shares, value 113,325         113,325   $ 113,325                
Issuance of Class shares, shares               8,050,000                
Noncontrolling interests obtained through acquisition 40,128           40,128                  
Reclassification of noncontrolling interests due to issuance of Class A shares 0         (257,159) 257,159 $ (257,159)                
Share-based compensation, value 224         224   $ 224                
Share-based compensation, shares               15,399                
Contributions from tax equity investors 50,507           50,507                  
Cash distributions to Class A shareholders (20,241)       (20,241) (20,241)                    
Cash distributions to Sponsors as OpCo unitholders (12,271)           (12,271)                  
Net income (loss) subsequent to IPO 12,910                              
Net income (loss) 81,452 (68,543)     27,101 27,101 54,351                  
Ending Balance at Nov. 30, 2016 861,909   0 0 22,440 271,578 590,331 $ 249,138 $ 0              
Ending Balance, shares at Nov. 30, 2016               28,072,680 51,000,000              
Increase (Decrease) in Temporary Equity [Roll Forward]                                
Cash and accrued distributions to noncontrolling interests - tax equity investors (5,828) (3,561)         (5,828)                  
Ending Balance at Nov. 30, 2017 17,346 17,346                            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Predecessor loss prior to IPO 0                              
Net change in unrealized loss on cash flow hedges [1] 0                              
Issuance of Class shares, value (53,132)           (53,132)                  
Noncontrolling interests obtained through acquisition 1,736           1,736                  
Share-based compensation, value 225         225   $ 225                
Share-based compensation, shares               15,993                
Contributions from tax equity investors 28,388           28,388                  
Cash distributions to Class A shareholders (29,252)       (29,252) (29,252)                    
Net income (loss) subsequent to IPO 39,245                              
Net income (loss) 35,962 $ 3,283     11,407 11,407 24,555                  
Ending Balance at Nov. 30, 2017 $ 840,008   $ 0 $ 0 $ 4,595 $ 253,958 $ 586,050 $ 249,363 $ 0              
Ending Balance, shares at Nov. 30, 2017               28,088,673.000 51,000,000              
[1] The realized loss on cash flow hedge relates to the Predecessor’s interest swap that was terminated upon closing of the IPO and the remaining ineffective portion was recognized in earnings during fiscal 2015.