Summary of Changes in Stockholders' Equity |
The following table summarizes the changes in our
stockholders’ equity for the nine months ended
September 30, 2015 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes |
|
|
Distributions in |
|
|
|
|
|
|
Preferred |
|
|
Senior
Common
|
|
|
Common |
|
|
Preferred |
|
|
Senior
Common
|
|
|
Common |
|
|
Additional
Paid in
|
|
|
Receivable
from
|
|
|
Excess of
Accumulated
|
|
|
Total
Stockholders’
|
|
|
|
Stock |
|
|
Stock |
|
|
Stock |
|
|
Stock |
|
|
Stock |
|
|
Stock |
|
|
Capital |
|
|
Employees |
|
|
Earnings |
|
|
Equity |
|
Balance at December 31, 2014
|
|
|
2,150,000 |
|
|
|
809,411 |
|
|
|
19,589,606 |
|
|
$ |
2 |
|
|
$ |
1 |
|
|
$ |
20 |
|
|
$ |
369,748 |
|
|
$ |
(375 |
) |
|
$ |
(151,724 |
) |
|
$ |
217,672 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of senior common stock and common stock, net
|
|
|
— |
|
|
|
183,658 |
|
|
|
2,154,173 |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
|
|
38,653 |
|
|
|
— |
|
|
|
— |
|
|
|
38,655 |
|
Distributions declared to common, senior common and preferred
stockholders
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(27,305 |
) |
|
|
(27,305 |
) |
Principal repayments of employee notes receivable
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
375 |
|
|
|
— |
|
|
|
375 |
|
Net income
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,030 |
|
|
|
1,030 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at September 30, 2015
|
|
|
2,150,000 |
|
|
|
993,069 |
|
|
|
21,743,779 |
|
|
$ |
2 |
|
|
$ |
1 |
|
|
$ |
22 |
|
|
$ |
408,401 |
|
|
$ |
— |
|
|
$ |
(177,999 |
) |
|
$ |
230,427 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|