XML 16 R6.htm IDEA: XBRL DOCUMENT v3.22.2.2
UNAUDITED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY - USD ($)
$ in Thousands
Total
Additional Paid-In Capital
Accumulated Other Comprehensive Income
Retained Earnings
Non-controlling Interest
Common Class A
Common Class A
Common Stock
Common Class B
Common Class B
Common Stock
Beginning Balance at Dec. 31, 2020 $ 108,955 $ 5,190 $ 132 $ 25,611 $ 77,849   $ 173    
Beginning Balance (in shares) at Dec. 31, 2020             17,328,899   54,313,620
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Amortization of Non-Cash Compensation 2,145 462     1,683        
Amortization of Non-Cash Compensation (in shares)             14,201   320,495
Issuance of Shares under Equity Incentive Plan 3,822 872     2,950        
Issuance of Shares under Equity Incentive Plan (in shares)             12,353   805,987
Sale of Shares under Equity Incentive Plan 167 36     131        
Sale of Shares under Equity Incentive Plan (in shares)                 26,097
Directors' Share Grants 247 53     194        
Directors' Share Grants (in shares)             12,338    
Net Income 25,029     4,187 20,842        
Foreign Currency Translation Adjustments (12)   (5)   (7)        
Repurchase and Retirement of Class A Common Stock (2,390) (516)     (1,871)   $ (3)    
Repurchase and Retirement Shares/Units (in shares)             (275,218)   (18,476)
Repurchase and Retirement of Class B Units (90) (20)     (70)        
Class A Cash Dividends Declared and Paid (4,302)     (4,302)          
Tax Impact of Transactions with Non-Controlling Shareholders (494) (494)              
Contributions from Non-Controlling Interests 303       303        
Distributions to Non-Controlling Interests (29,725)       (29,725)        
Other   (541)     541        
Ending Balance at Mar. 31, 2021 103,655 5,042 127 25,496 72,820   $ 170    
Ending Balance (in shares) at Mar. 31, 2021             17,092,573   55,447,723
Beginning Balance at Dec. 31, 2020 108,955 5,190 132 25,611 77,849   $ 173    
Beginning Balance (in shares) at Dec. 31, 2020             17,328,899   54,313,620
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Unit Conversion 265                
Sale of Shares under Equity Incentive Plan (in shares)               38,876  
Net Income 80,809                
Repurchase and Retirement Shares/Units (in shares)           (606,805)   (21,266)  
Ending Balance at Sep. 30, 2021 149,090 4,751 47 34,123 109,994   $ 175    
Ending Balance (in shares) at Sep. 30, 2021             17,523,522   54,704,177
Beginning Balance at Mar. 31, 2021 103,655 5,042 127 25,496 72,820   $ 170    
Beginning Balance (in shares) at Mar. 31, 2021             17,092,573   55,447,723
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Unit Conversion 265 1,326     (1,069)   $ 8    
Unit Conversion (in shares)             760,000   (760,000)
Amortization of Non-Cash Compensation 2,215 479     1,736        
Sale of Shares under Equity Incentive Plan 55 12     43        
Sale of Shares under Equity Incentive Plan (in shares)                 7,882
Directors' Share Grants 139 30     109        
Directors' Share Grants (in shares)             1,268    
Net Income 27,077     4,603 22,474        
Foreign Currency Translation Adjustments (117)   (13)   (104)        
Options Exercised                 6,465
Repurchase and Retirement of Class A Common Stock (1,047) (227)     (819)   $ (1)    
Repurchase and Retirement Shares/Units (in shares)             (97,656)   (2,790)
Repurchase and Retirement of Class B Units (32) (7)     (25)        
Class A Cash Dividends Declared and Paid (513)     (513)          
Tax Impact of Transactions with Non-Controlling Shareholders (132) (132)              
Contributions from Non-Controlling Interests 13,835       13,835        
Distributions to Non-Controlling Interests (13,931)       (13,931)        
Other   (890)     890        
Ending Balance at Jun. 30, 2021 131,469 5,633 114 29,586 95,959   $ 177    
Ending Balance (in shares) at Jun. 30, 2021             17,756,185   54,699,280
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Amortization of Non-Cash Compensation 2,329 517     1,812        
Sale of Shares under Equity Incentive Plan 33 7     26        
Sale of Shares under Equity Incentive Plan (in shares)               4,897 4,897
Directors' Share Grants 130 29     101        
Directors' Share Grants (in shares)             1,268    
Net Income 28,703     5,068 23,635        
Foreign Currency Translation Adjustments (659)   (67)   (592)        
Repurchase and Retirement of Class A Common Stock (2,527) (561)     (1,964)   $ (2)    
Repurchase and Retirement Shares/Units (in shares)             (233,931)    
Class A Cash Dividends Declared and Paid (531)     (531)          
Tax Impact of Transactions with Non-Controlling Shareholders (394) (394)              
Contributions from Non-Controlling Interests 9,589       9,589        
Distributions to Non-Controlling Interests (19,052)       (19,052)        
Other   (480)     480        
Ending Balance at Sep. 30, 2021 149,090 4,751 47 34,123 109,994   $ 175    
Ending Balance (in shares) at Sep. 30, 2021             17,523,522   54,704,177
Beginning Balance at Dec. 31, 2021 178,054 3,989 7 38,420 135,466   $ 172    
Beginning Balance (in shares) at Dec. 31, 2021           17,306,455 17,306,455 54,203,277 55,203,277
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Amortization of Non-Cash Compensation 2,079 431     1,648        
Amortization of Non-Cash Compensation (in shares)             15,539   310,369
Issuance of Shares under Equity Incentive Plan 6,787 1,528     5,259        
Issuance of Shares under Equity Incentive Plan (in shares)                 1,084,675
Sale of Shares under Equity Incentive Plan 729 151     578        
Sale of Shares under Equity Incentive Plan (in shares)             18,057   138,238
Directors' Share Grants 436 91     345        
Directors' Share Grants (in shares)             29,713    
Net Income 18,482     2,815 15,667        
Foreign Currency Translation Adjustments (134)   (2)   (132)        
Repurchase and Retirement of Class A Common Stock (2,365) (491)     (1,873)   $ (1)    
Repurchase and Retirement Shares/Units (in shares)             (263,362)   (9,819)
Repurchase and Retirement of Class B Units (64) (13)     (51)        
Class A Cash Dividends Declared and Paid (9,209)     (9,209)          
Tax Impact of Transactions with Non-Controlling Shareholders (829) (829)              
Effect of Deconsolidation (26,755)       (26,755)        
Contributions from Non-Controlling Interests 11,838       11,838        
Distributions to Non-Controlling Interests (47,005)       (47,005)        
Other   254     (254)        
Ending Balance at Mar. 31, 2022 132,044 5,111 5 32,026 94,731   $ 171    
Ending Balance (in shares) at Mar. 31, 2022             17,106,402   56,726,740
Beginning Balance at Dec. 31, 2021 178,054 3,989 7 38,420 135,466   $ 172    
Beginning Balance (in shares) at Dec. 31, 2021           17,306,455 17,306,455 54,203,277 55,203,277
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Sale of Shares under Equity Incentive Plan (in shares)               381,201  
Net Income 48,709                
Repurchase and Retirement Shares/Units (in shares)           (686,313)   (9,819)  
Ending Balance at Sep. 30, 2022 134,196 3,914 (271) 36,235 94,152   $ 166    
Ending Balance (in shares) at Sep. 30, 2022           16,695,440 16,695,440 56,969,703 56,969,703
Beginning Balance at Mar. 31, 2022 132,044 5,111 5 32,026 94,731   $ 171    
Beginning Balance (in shares) at Mar. 31, 2022             17,106,402   56,726,740
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Amortization of Non-Cash Compensation 2,080 423     1,657        
Sale of Shares under Equity Incentive Plan 1,043 223     820        
Sale of Shares under Equity Incentive Plan (in shares)             9,483   242,963
Directors' Share Grants $ 132 27     105        
Directors' Share Grants (in shares) 1,253                
Net Income $ 14,439     2,523 11,916        
Foreign Currency Translation Adjustments (875)   (193)   (682)        
Repurchase and Retirement of Class A Common Stock (2,761) (562)     (2,195)   $ (4)    
Repurchase and Retirement Shares/Units (in shares)             (394,957)    
Class A Cash Dividends Declared and Paid (509)     (509)          
Tax Impact of Transactions with Non-Controlling Shareholders (1,085) (1,085)              
Effect of Deconsolidation (7,182)       (7,182)        
Contributions from Non-Controlling Interests 12,592       12,592        
Distributions to Non-Controlling Interests (11,961)       (11,961)        
Other   (749)     749        
Ending Balance at Jun. 30, 2022 137,957 3,388 (188) 34,040 100,550   $ 167    
Ending Balance (in shares) at Jun. 30, 2022             16,722,181   56,969,703
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Amortization of Non-Cash Compensation 2,080 418     1,662        
Sale of Shares under Equity Incentive Plan (in shares)               0  
Directors' Share Grants 131 26     105        
Directors' Share Grants (in shares)             1,253    
Net Income 15,788     2,697 13,091        
Foreign Currency Translation Adjustments (394)   (83)   (311)        
Repurchase and Retirement of Class A Common Stock (189) (38)     (150)   $ (1)    
Repurchase and Retirement Shares/Units (in shares)             (27,994)    
Class A Cash Dividends Declared and Paid (502)     (502)          
Tax Impact of Transactions with Non-Controlling Shareholders 697 697              
Effect of Deconsolidation (11,659)       (11,659)        
Contributions from Non-Controlling Interests 3,261       3,261        
Distributions to Non-Controlling Interests (12,974)       (12,974)        
Other   (577)     577        
Ending Balance at Sep. 30, 2022 $ 134,196 $ 3,914 $ (271) $ 36,235 $ 94,152   $ 166    
Ending Balance (in shares) at Sep. 30, 2022           16,695,440 16,695,440 56,969,703 56,969,703