XML 24 R8.htm IDEA: XBRL DOCUMENT v3.24.0.1
Consolidated Statements of Equity - USD ($)
$ in Thousands
Total
Class A Common Stock
Total Stockholders’ Equity
Total Stockholders’ Equity
Class A Common Stock
Preferred Stock
Common Stock
Common Stock
Class A Common Stock
Additional Paid-in Capital
Additional Paid-in Capital
Class A Common Stock
Accumulated Deficit
Accumulated Other Comprehensive Income (Loss)
Noncontrolling Interests in Investment Entities
Noncontrolling Interests in Operating Company
Noncontrolling Interests in Operating Company
Class A Common Stock
Beginning balance at Dec. 31, 2020 $ 6,984,590   $ 2,501,471   $ 999,490 $ 4,841   $ 7,570,473   $ (6,195,456) $ 122,123 $ 4,327,372 $ 155,747  
Net income (loss) (851,588)   (310,097)             (310,097)   (500,980) (40,511)  
Other comprehensive income (loss) (167,945)   (79,113)               (79,113) (80,560) (8,272)  
Redemption of preferred stock (Note 8) (150,250)   (150,250)   (145,258)     (4,992)            
Vantage SDC expansion capacity funded through equity, net of liability settlement (Note 9) 0                          
Exchange of notes for common stock (Note 8) 182,207   182,207     734   181,473            
Adjustment of redeemable noncontrolling interest and warrants to fair value (Note 9) 0                          
Shares issued pursuant to settlement liability 47,042   47,042     60   46,982            
Reclassification of carried interest allocated to redeemable noncontrolling interest to noncontrolling interest in investment entities (Note 9) 0                          
Deconsolidation of investment entities (Note 2 and 10) (1,079,660)   474         1,956     (1,482) (1,080,134)    
Redemptions of stock   $ 0   $ 4,647     $ 20   $ 4,627         $ (4,647)
Equity-based compensation 58,029   51,290     66   51,224       2,841 3,898  
Shares canceled for tax withholdings on vested equity awards (19,360)   (19,360)     (29)   (19,331)            
Contributions from noncontrolling interests 202,471                     202,471    
Distributions to noncontrolling interests (222,519)                     (222,519)    
Preferred stock dividends (70,627)   (70,627)             (70,627)        
Reallocation of equity (Notes 2 and 9) 0   (10,750)         (11,605)     855 4,682 6,068  
Ending balance at Dec. 31, 2021 $ 4,912,390   2,146,934   854,232 5,692   7,820,807   (6,576,180) 42,383 2,653,173 112,283  
Dividends declared per common share (in dollars per share) $ 0                          
Net income (loss) $ (543,219)   (321,797)             (321,797)   (189,053) (32,369)  
Other comprehensive income (loss) (61,840)   (44,021)               (44,021) (14,072) (3,747)  
Stock repurchases (Note 9) (107,785)   (107,785)   (53,877) (168)   (53,740)            
Cost of DataBank recapitalization (34,369)   (13,122)         (13,122)       (21,247)    
DataBank recapitalization (Note 9) 0   230,238         230,238       (230,238)    
Vantage SDC expansion capacity funded through equity, net of liability settlement (Note 9) 0                          
Exchange of notes for common stock (Note 8) 177,818   177,818     256   177,562            
Adjustment of redeemable noncontrolling interest and warrants to fair value (Note 9) (725,026)   (725,026)         (725,026)            
Shares issued for redemption of redeemable noncontrolling interest (Note 9) 348,759   348,759     577   348,182            
Transaction costs incurred in connection with redemption of redeemable noncontrolling interest (7,137)   (7,137)         (7,137)            
Reclassification of carried interest allocated to redeemable noncontrolling interest to noncontrolling interest in investment entities (Note 9) 4,087                     4,087    
Assumption of deferred tax asset resulting from redemption of redeemable noncontrolling interest (Note 9) 5,200   5,200         5,200            
Deconsolidation of investment entities (Note 2 and 10) (376,177)                     (376,177)    
Redemptions of stock 32,076 0   341     4   337     32,076   (341)
Equity-based compensation 55,328   39,996     63   39,933       12,834 2,498  
Shares canceled for tax withholdings on vested equity awards (18,239)   (18,239)     (27)   (18,212)            
Issuance of OP Units in connection with business combinations 0                          
Contributions from noncontrolling interests 2,613,962                     2,613,962    
Distributions to noncontrolling interests (1,677,551)                     (1,677,297) (254)  
Preferred stock dividends (61,401)   (61,401)             (61,401)        
Common stock dividends declared (3,235)   (3,235)             (3,235)        
Reallocation of equity (Notes 2 and 9) 0   13,175         13,046     129   (13,175)  
Ending balance at Dec. 31, 2022 $ 4,469,489   1,660,698   800,355 6,397   7,818,068   (6,962,613) (1,509) 2,743,896 64,895  
Dividends declared per common share (in dollars per share) $ 0.02                          
Net income (loss) $ 38,662   185,280             185,280   (155,756) 9,138  
Other comprehensive income (loss) 2,597   1,954               1,954 416 227  
Stock repurchases (Note 9) (4,758)   (4,758)   (5,685)     927            
Change in common stock par value (Note 8) 0         (4,862)   4,862            
DataBank recapitalization (Note 9) 18,210   (14,791)         (14,791)       33,001    
Vantage SDC expansion capacity funded through equity, net of liability settlement (Note 9) 109,562   12,255         12,255       97,307    
Adjustment of redeemable noncontrolling interest and warrants to fair value (Note 9) 0                          
Reclassification of carried interest allocated to redeemable noncontrolling interest to noncontrolling interest in investment entities (Note 9) 0                          
Deconsolidation of investment entities (Note 2 and 10) (2,136,854)   965               965 (2,137,819)    
Redemptions of stock   $ 0   $ 984     $ 3   $ 981         $ (984)
Equity-based compensation 67,639   53,465     122   53,343       14,010 164  
Shares canceled for tax withholdings on vested equity awards (18,680)   (18,680)     (26)   (18,654)            
Contributions from noncontrolling interests 115,781                     115,781    
Distributions to noncontrolling interests (105,178)                     (104,681) (497)  
Preferred stock dividends (58,656)   (58,656)             (58,656)        
Common stock dividends declared (6,513)   (6,513)             (6,513)        
Reallocation of equity (Notes 2 and 9) 0   (1,148)         (1,149)     1 (844) 1,992  
Ending balance at Dec. 31, 2023 $ 2,491,301   $ 1,811,055   $ 794,670 $ 1,634   $ 7,855,842   $ (6,842,502) $ 1,411 $ 605,311 $ 74,935  
Dividends declared per common share (in dollars per share) $ 0.04