XML 54 R44.htm IDEA: XBRL DOCUMENT v3.22.2
Earnings per Share - Diluted Earnings Per Share (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Jun. 30, 2022
Jun. 30, 2021
Diluted Net Income Allocated to:        
Total Diluted Net Income Attributable to Shareholders $ 12,755 $ 21,176 $ 26,245 $ 40,906
Basic Weighted Average Shares Outstanding (in shares) [1] 16,969,301 17,255,593 17,159,027 17,248,045
Dilutive Effect of B Units (in shares) 56,876,382 55,286,341 56,733,942 55,355,592
Dilutive Effect of Options (in shares) [2] 36,250 1,793,668 579,720 1,486,643
Dilutive Effect of Phantom Class B Units & Phantom Shares of Class A Common Stock (in shares) 1,779,026 2,728,652 1,876,429 2,571,352
Dilutive Effect of Restricted Shares of Class A Common Stock (in shares) [3] 11,891 33,018 16,198 31,456
Diluted Weighted Average Common Shares Outstanding (in shares) 75,672,850 77,097,272 76,365,316 76,693,088
Participating Class B Units and Class B-1 Units (in shares) [4] 9,620,203 7,239,297 9,620,203 7,239,297
Diluted Weighted-Average Shares Outstanding (in shares) [1] 85,293,053 84,336,569 85,985,519 83,932,385
Diluted Earnings per Share (in dollars per share) $ 0.15 $ 0.25 $ 0.31 $ 0.49
Options to Purchase Class B Units        
Diluted Net Income Allocated to:        
Antidilutive securities excluded from diluted EPS (in shares) 5,100,000 400,000 300,000 400,000
Options to Purchase Shares of Class A Common Stock        
Diluted Net Income Allocated to:        
Antidilutive securities excluded from diluted EPS (in shares) 200,000 200,000 200,000 200,000
Contingent Options to Purchase Shares of Class A Common Stock        
Diluted Net Income Allocated to:        
Antidilutive securities excluded from diluted EPS (in shares) 500,000 1,000,000.0 500,000 1,000,000.0
Common Class A        
Diluted Net Income Allocated to:        
Total Diluted Net Income Attributable to Shareholders $ 11,279 $ 19,249 $ 23,208 $ 37,186
Basic Weighted Average Shares Outstanding (in shares) 16,925,776 17,233,829 17,114,879 17,227,164
Participating Shares of Restricted Class A Common Stock        
Diluted Net Income Allocated to:        
Total Diluted Net Income Attributable to Shareholders $ 6 $ 6 $ 14 $ 11
Basic Weighted Average Shares Outstanding (in shares) [5] 43,525 21,764 44,148 20,881
Participating Class B Units        
Diluted Net Income Allocated to:        
Total Diluted Net Income Attributable to Shareholders $ 1,470 $ 1,921 $ 3,023 $ 3,709
[1] The Company issues restricted shares of Class A common stock and restricted Class B units that have non-forfeitable dividend rights. Under the "two-class method," these shares and units are considered participating securities and are required to be included in the computation of basic and diluted earnings per share.
[2] Represents the dilutive effect of options to purchase operating company Class B units and Company Class A common stock
[3] Certain restricted shares of Class A common stock granted to employees are not entitled to dividend or dividend equivalent payments until they are vested and are therefore non-participating securities and are not included in the computation of basic earnings per share. They are included in the computation of diluted earnings per share when the effect is dilutive using the treasury stock method
[4] Unvested Class B units granted to employees have nonforfeitable rights to dividend equivalent distributions and therefore participate fully in the results of the operating company's operations from the date they are granted. Vested and unvested Class B-1 units are entitled to receive distributions for the duration of the holder’s employment with the operating company, will participate in additional value to the extent there has been appreciation subsequent to the issuance of the Class B-1 membership unit. Unvested Class B units and vested and unvested Class B-1 units are included in the computation of diluted earnings per share using the two-class method for participating securities.
[5] Certain unvested shares of Class A common stock granted to employees have nonforfeitable rights to dividends and therefore participate fully in the results of the Company from the date they are granted. They are included in the computation of basic earnings per share using the two-class method for participating securities