XML 19 R78.htm IDEA: XBRL DOCUMENT v3.2.0.727
Net Gain on Change in Controls of Interests (Details 3) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Revenues     $ 496,841,000 $ 479,174,000
Pro forma revenues     540,583,000 525,262,000
Earnings (loss) from continuing operations $ 303,076,000 $ (98,985,000) 246,072,000 (96,408,000)
Pro forma earnings (loss) from continuing operations     (52,967,000) 170,025,000
Net earnings (loss) attributable to common shareholders     249,547,000 (77,472,000)
Pro forma net earnings (loss) attributable to common shareholders     $ (49,492,000) $ 188,961,000
Weighted average shares outstanding, Basic 233,377,771 198,341,355 218,254,445 198,041,879
Pro forma weighted average shares outstanding, Basic     218,254,445 198,041,879
Net earnings (loss) attributable to common shareholders, Basic $ 1.27 $ (0.47) $ 1.12 $ (0.39)
Pro forma net earnings (loss) attributable to common shareholders, Basic     $ (0.23) $ 0.93
Weighted average shares outstanding, Diluted [1] 253,992,156 198,341,355 238,572,041 198,041,879
Pro forma weighted average shares outstanding, Diluted     218,254,445 229,699,514
Net earnings (loss) attributable to common shareholders, Diluted $ 1.18 $ (0.47) $ 1.04 $ (0.39)
Pro forma net earnings (loss) attributable to common shareholders, Diluted     $ (0.23) $ 0.86
Net Gain on Change in Control of Interests [Member]        
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Pro forma adjustment to revenues [2]     $ 0 $ 0
Pro forma adjustment to earnings (loss) from continuing operations [2]     (283,828,000) 283,828,000
Pro forma adjustment to net earnings (loss) attributable to common shareholders [2]     (283,828,000) 283,828,000
Other Pro Forma Adjustments [Member]        
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Pro forma adjustment to revenues [3]     43,742,000 46,088,000
Pro forma adjustment to earnings (loss) from continuing operations [3]     (15,211,000) (17,395,000)
Pro forma adjustment to net earnings (loss) attributable to common shareholders [3]     $ (15,211,000) $ (17,395,000)
[1] Incremental shares from restricted stock and Class A common units of 3,908,518 and 4,110,705, for the three and six months ended June 30, 2015, respectively, were not included in the computation of diluted EPS because their effect is anti-dilutive. Incremental shares from convertible securities of 4,720,604 for the six months ended June 30, 2015 were not included in the computation of diluted EPS because their effect is anti-dilutive. Incremental shares from dilutive options, restricted stock, performance shares and convertible securities aggregating 37,140,789 and 37,425,371 for the three and six months ended June 30, 2014, respectively, were not included in the computation of EPS because their effect is anti-dilutive due to the loss from continuing operations. Weighted-average options, restricted stock and performance shares of 1,803,486 and 2,123,933 for the three and six months ended June 30, 2015, respectively, and 3,974,932 and 3,585,274 for the three and six months ended June 30, 2014, respectively, were not included in the computation of diluted EPS because their effect is anti-dilutive under the treasury stock method.
[2] Gain on change in control of interests of $463,643, net of tax of $179,815.
[3] Represents additional depreciation and amortization expense related to the increased basis of real estate and intangible assets, plus pro forma earnings of the 100% ownership interests, less actual equity in earnings related to the Company’s 51% prior ownership for the periods presented.