XML 21 R7.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Equity - USD ($)
$ in Thousands
Total
Total Stockholders’ Equity
Preferred Stock
Common Stock
Additional Paid-in Capital
Accumulated Deficit
Accumulated Other Comprehensive Income (Loss)
Noncontrolling Interests in Investment Entities
Noncontrolling Interests in Operating Company
Beginning 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
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
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 (4,758) (4,758) (5,685)   927        
Changes in common stock par value (Note 8) 0     (4,862) 4,862        
DataBank recapitalization (Note 2) 18,210 (14,791)     (14,791)     33,001  
Vantage SDC capacity funded through equity, net of liability settlement (Note 2 ) 109,562 12,255     12,255     97,307  
Deconsolidation of sponsored funds (Note 10) (2,136,854) 965         965 (2,137,819)  
Redemption of OP units for class A common 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 8) 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
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income (loss) 144,548 70,522       70,522   73,343 683
Other comprehensive income (loss) (974) (910)         (910)   (64)
Vantage SDC capacity funded through equity, net of liability settlement (Note 2 ) 0                
Deconsolidation of sponsored funds (Note 10) (262,970)             (262,970)  
Settlement of Wafra contingent consideration (Note 9) 17,500 17,500   10 17,490        
Reclassification of DBRG stock warrants (Note 10) 33,000 33,000     33,000        
Exchange of notes for common stock (Note 6) 72,717 72,717   83 72,634        
Redemption of OP units for class A common stock 0 2,954   5 2,949       (2,954)
Equity-based compensation 32,716 32,555   17 32,538       161
Shares canceled for tax withholdings on vested equity awards (9,840) (9,840)   (5) (9,835)        
Contributions from noncontrolling interests 24,588             24,588  
Distributions to noncontrolling interests (10,230)             (9,744) (486)
Preferred stock dividends (58,641) (58,641)       (58,641)      
Common stock dividends declared (6,881) (6,881)       (6,881)      
Reallocation of equity (Notes 2 and 8) 0 (5,449)     (5,453)   4   5,449
Ending balance at Dec. 31, 2024 2,466,834 1,958,582 794,670 1,744 7,999,165 (6,837,502) 505 430,528 77,724
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income (loss) (30,513) 141,874       141,874   (175,564) 3,177
Other comprehensive income (loss) 5,251 4,895         4,895   356
Vantage SDC capacity funded through equity, net of liability settlement (Note 2 ) 0                
Deconsolidation of sponsored funds (Note 10) (86,849)             (86,849)  
Reclassification of DBRG stock warrants (Note 10) 80,810             80,810  
Redemption of OP units for class A common stock 0 39,677   61 39,616       (39,677)
Equity-based compensation 34,218 34,029   27 34,002       189
Shares canceled for tax withholdings on vested equity awards (6,624) (6,624)   (6) (6,618)        
Contributions from noncontrolling interests 29,560             29,560  
Distributions to noncontrolling interests (9,820)             (9,508) (312)
Preferred stock dividends (58,641) (58,641)       (58,641)      
Common stock dividends declared (7,229) (7,229)       (7,229)      
Reallocation of equity (Notes 2 and 8) 0 734     518   216   (734)
Ending balance at Dec. 31, 2025 $ 2,416,997 $ 2,107,297 $ 794,670 $ 1,826 $ 8,066,683 $ (6,761,498) $ 5,616 $ 268,977 $ 40,723