XML 19 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Changes in Equity and Income - USD ($)
$ in Thousands
Total
Select
Common Stock
Common Stock
Select
Capital in Excess of Par
Capital in Excess of Par
Select
Retained Earnings
Retained Earnings
Select
Total Stockholders’ Equity
Total Stockholders’ Equity
Select
Non-controlling Interests
Non-controlling Interests
Select
Balance at Dec. 31, 2014 $ 10,985 $ 10,985                    
Increase (Decrease) in Temporary Equity [Roll Forward]                        
Net income (loss) attributable to non-controlling interests (2,190) (2,190)                    
Issuance of non-controlling interests 218,005 218,005                    
Acquired non-controlling interests 14,196 14,196                    
Purchase of non-controlling interests (876) (876)                    
Distributions to non-controlling interests (2,909) (2,909)                    
Redemption adjustment on non-controlling interests 1,010 1,010                    
Balance at Dec. 31, 2015 238,221 238,221                    
Balance (in shares) at Dec. 31, 2014     131,233,000 0                
Balance at Dec. 31, 2014 775,240 775,240 $ 131 $ 0 $ 413,706 $ 885,407 $ 325,678 $ (145,892) $ 739,515 $ 739,515 $ 35,725 $ 35,725
Increase (Decrease) in Stockholders' Equity                        
Net income 130,736 130,736         130,736 130,736 130,736 130,736    
Net income (loss) attributable to non-controlling interests 7,450 7,450                 7,450 7,450
Dividends paid to common stockholders $ (13,129)           (13,129)   (13,129)      
Additional investment by Holdings   1,649       1,649       1,649    
Dividends declared and paid to Holdings   (28,956)           (28,956)   (28,956)    
Contribution related to restricted stock awards and stock option issuances by Holdings   13,969       13,969       13,969    
Issuance and vesting of restricted stock (in shares) 1,385,000   1,385,000                  
Issuance and vesting of restricted stock $ 13,916   $ 0   13,916       13,916      
Tax benefit from stock based awards $ 1,846 1,846     1,846 1,846     1,846 1,846    
Repurchase of common shares (in shares) (1,032,334)   (1,518,000)                  
Repurchase of common shares $ (15,827)   $ 0   (8,168)   (7,659)   (15,827)      
Stock option expense $ 53       53       53      
Exercise of stock options (in shares) 183,000   183,000                  
Exercise of stock options $ 1,649   $ 0   1,649       1,649      
Issuance of non-controlling interests 14,569 14,569     1,689 1,689     1,689 1,689 12,880 12,880
Acquired non-controlling interests 2,888 2,888                 2,888 2,888
Purchase of non-controlling interests (219) (219)     (194) (194)     (194) (194) (25) (25)
Distributions to non-controlling interests (9,732) (9,732)                 (9,732) (9,732)
Redemption adjustment on non-controlling interests (1,010) (1,010)         (1,010) (1,010) (1,010) (1,010)    
Other 87 87     9 9     9 9 78 78
Balance (in shares) at Dec. 31, 2015     131,283,000 0                
Balance at Dec. 31, 2015 908,517 908,517 $ 131 $ 0 424,506 904,375 434,616 (45,122) 859,253 859,253 49,264 49,264
Increase (Decrease) in Temporary Equity [Roll Forward]                        
Net income (loss) attributable to non-controlling interests 12,479 12,479                    
Purchase of non-controlling interests (2,753) (2,753)                    
Distributions to non-controlling interests (3,231) (3,231)                    
Redemption adjustment on non-controlling interests 177,216 177,216                    
Other 227 227                    
Balance at Dec. 31, 2016 422,159 422,159                    
Increase (Decrease) in Stockholders' Equity                        
Net income 115,411 115,411         115,411 115,411 115,411 115,411    
Net income (loss) attributable to non-controlling interests $ (2,620) (2,620)                 (2,620) (2,620)
Additional investment by Holdings   1,672       1,672       1,672    
Dividends declared and paid to Holdings   (2,929)           (2,929)   (2,929)    
Contribution related to restricted stock awards and stock option issuances by Holdings   16,644       16,644       16,644    
Issuance and vesting of restricted stock (in shares) 1,426,000   1,344,000                  
Issuance and vesting of restricted stock $ 16,640   $ 1   16,639       16,640      
Repurchase of common shares (in shares) 0   (232,000)                  
Repurchase of common shares $ (2,929)   $ 0   (1,333)   (1,596)   (2,929)      
Stock option expense $ 4       4       4      
Exercise of stock options (in shares) 202,000   202,000                  
Exercise of stock options $ 1,672   $ 0   1,672       1,672      
Issuance of non-controlling interests 50,178 50,178     2,377 2,377     2,377 2,377 47,801 47,801
Acquired non-controlling interests 2,514 2,514                 2,514 2,514
Purchase of non-controlling interests 654 654     75 75 579 579 654 654    
Distributions to non-controlling interests (7,324) (7,324)                 (7,324) (7,324)
Redemption adjustment on non-controlling interests (177,216) (177,216)         (177,216) (177,216) (177,216) (177,216)    
Other $ 400 $ 400     (32) (32) (109) (109) (141) (141) 541 541
Balance (in shares) at Dec. 31, 2016 132,596,758 100 132,597,000 0                
Balance at Dec. 31, 2016 $ 905,901 $ 905,901 $ 132 $ 0 443,908 925,111 371,685 (109,386) 815,725 815,725 90,176 90,176
Increase (Decrease) in Temporary Equity [Roll Forward]                        
Net income (loss) attributable to non-controlling interests 35,639 35,639                    
Purchase of non-controlling interests (127) (127)                    
Distributions to non-controlling interests (5,207) (5,207)                    
Redemption adjustment on non-controlling interests 187,506 187,506                    
Other 848 848                    
Balance at Dec. 31, 2017 640,818 640,818                    
Increase (Decrease) in Stockholders' Equity                        
Net income 177,184 177,184         177,184 177,184 177,184 177,184    
Net income (loss) attributable to non-controlling interests $ 7,822 7,822                 7,822 7,822
Additional investment by Holdings   2,017       2,017       2,017    
Dividends declared and paid to Holdings   (4,753)           (4,753)   (4,753)    
Contribution related to restricted stock awards and stock option issuances by Holdings   18,291       18,291       18,291    
Issuance and vesting of restricted stock (in shares) 1,598,000   1,571,000                  
Issuance and vesting of restricted stock $ 18,291   $ 2   18,289       18,291      
Repurchase of common shares (in shares) 0   (280,000)                  
Repurchase of common shares $ (4,753)   $ 0   (2,666)   (2,087)   (4,753)      
Exercise of stock options (in shares) 226,845   227,000                  
Exercise of stock options $ 2,017   $ 0   2,017       2,017      
Issuance of non-controlling interests 18,280 18,280     1,951 1,951     1,951 1,951 16,329 16,329
Purchase of non-controlling interests 7 7         7 7 7 7    
Distributions to non-controlling interests (5,293) (5,293)                 (5,293) (5,293)
Redemption adjustment on non-controlling interests (187,506) (187,506)         (187,506) (187,506) (187,506) (187,506)    
Other $ 654 $ 654         452 452 452 452 202 202
Balance (in shares) at Dec. 31, 2017 134,114,715 100 134,115,000 0                
Balance at Dec. 31, 2017 $ 932,604 $ 932,604 $ 134 $ 0 $ 463,499 $ 947,370 $ 359,735 $ (124,002) $ 823,368 $ 823,368 $ 109,236 $ 109,236