XML 17 R6.htm IDEA: XBRL DOCUMENT v3.20.2
UNAUDITED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY - USD ($)
$ in Thousands
Total
Common Class A
Common Class B
Additional Paid-In Capital
Accumulated Other Comprehensive Income (Loss)
Retained Earnings
Non-Controlling Interests
Beginning Balance at Dec. 31, 2018 $ 99,008 $ 183   $ 3,913 $ 35 $ 28,871 $ 66,006
Beginning Balance (in shares) at Dec. 31, 2018   18,398,211 51,253,526        
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Amortization of Non-Cash Compensation 1,554     414     1,140
Amortization of Non-Cash Compensation (in shares)   10,000 241,996        
Issuance of Shares under Equity Incentive Plan 4,087     1,065     3,022
Issuance of Shares under Equity Incentive Plan (in shares)     715,874        
Sale of Shares under Equity Incentive Plan 65     17     48
Sale of Shares under Equity Incentive Plan (in shares)     10,399        
Directors' Share Grants 301     78     223
Net Income 15,942         3,102 12,840
Foreign Currency Translation Adjustments 63       (17)   80
Repurchase and Retirement of Class A Common Stock (4,712) $ (5)   (4,369)   (338)  
Repurchase and Retirement Shares/Units (in shares)   (533,369) (95,739)        
Repurchase and Retirement of Class B Units (675)     (176)     (499)
Class A Cash Dividends Declared and Paid (8,951)         (8,951)  
Tax Impact of Transactions with Non-Controlling Shareholders (207)     (207)      
Contributions from Non-Controlling Interests 23           23
Distributions to Non-Controlling Interests (25,665)           (25,665)
Other       (735)     735
Ending Balance at Mar. 31, 2019 80,833 $ 178     18 22,684 57,953
Ending Balance (in shares) at Mar. 31, 2019   17,874,842 52,126,056        
Beginning Balance at Dec. 31, 2018 99,008 $ 183   3,913 35 28,871 66,006
Beginning Balance (in shares) at Dec. 31, 2018   18,398,211 51,253,526        
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Sale of Shares under Equity Incentive Plan (in shares)     16,137        
Net Income 49,153            
Repurchase and Retirement Shares/Units (in shares)   (709,466) (109,357)        
Ending Balance at Sep. 30, 2019 95,650 $ 176   59 63 28,454 66,898
Ending Balance (in shares) at Sep. 30, 2019   17,758,620 52,146,946        
Beginning Balance at Mar. 31, 2019 80,833 $ 178     18 22,684 57,953
Beginning Balance (in shares) at Mar. 31, 2019   17,874,842 52,126,056        
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Amortization of Non-Cash Compensation 1,666     425     1,241
Sale of Shares under Equity Incentive Plan 1           1
Sale of Shares under Equity Incentive Plan (in shares)     237        
Directors' Share Grants 103     26     77
Net Income 16,295         3,364 12,931
Foreign Currency Translation Adjustments (73)       19   (92)
Repurchase and Retirement of Class A Common Stock (536)         (536)  
Tax Impact of Transactions with Non-Controlling Shareholders (110)     (110)      
Contributions from Non-Controlling Interests 5           5
Distributions to Non-Controlling Interests (6,972)           (6,972)
Other       (52)     52
Ending Balance at Jun. 30, 2019 91,212 $ 178   289 37 25,512 65,196
Ending Balance (in shares) at Jun. 30, 2019   17,874,842 52,126,293        
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Amortization of Non-Cash Compensation 1,666     425     1,241
Sale of Shares under Equity Incentive Plan 31     8     23
Sale of Shares under Equity Incentive Plan (in shares)     5,501        
Directors' Share Grants 104     27     77
Net Income 16,916         3,478 13,438
Foreign Currency Translation Adjustments (104)       26   (130)
Options Exercised (in shares)   59,875 28,770        
Repurchase and Retirement of Class A Common Stock (1,486) $ (2)   (377)     (1,107)
Repurchase and Retirement Shares/Units (in shares)   (176,097) (13,618)        
Repurchase and Retirement of Class B Units (134)     (35)     (99)
Class A Cash Dividends Declared and Paid (536)         (536)  
Tax Impact of Transactions with Non-Controlling Shareholders (120)     (120)      
Contributions from Non-Controlling Interests 56           56
Distributions to Non-Controlling Interests (11,955)           (11,955)
Other       (158)     158
Ending Balance at Sep. 30, 2019 95,650 $ 176   59 63 28,454 66,898
Ending Balance (in shares) at Sep. 30, 2019   17,758,620 52,146,946        
Beginning Balance at Dec. 31, 2019 108,210 $ 179   4,829 (3) 26,439 76,766
Beginning Balance (in shares) at Dec. 31, 2019   18,009,350 52,879,323        
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Amortization of Non-Cash Compensation 2,052     479     1,573
Amortization of Non-Cash Compensation (in shares)   10,000 321,949        
Issuance of Shares under Equity Incentive Plan 3,842     890     2,952
Issuance of Shares under Equity Incentive Plan (in shares)     637,349        
Sale of Shares under Equity Incentive Plan 1,902     436     1,466
Sale of Shares under Equity Incentive Plan (in shares)     430,955        
Directors' Share Grants 331     76     255
Net Income 769           769
Foreign Currency Translation Adjustments (505)       122   (627)
Repurchase and Retirement of Class A Common Stock (5,648) $ (8)   (1,283)     (4,357)
Repurchase and Retirement Shares/Units (in shares)   (823,792) (94,830)        
Repurchase and Retirement of Class B Units (565)     (131)     (434)
Class A Cash Dividends Declared and Paid (8,172)         (8,172)  
Tax Impact of Transactions with Non-Controlling Shareholders (717)     (717)      
Effect of Deconsolidation (1,685)           (1,685)
Contributions from Non-Controlling Interests 641           641
Distributions to Non-Controlling Interests (33,327)           (33,327)
Other       (1,224)     1,224
Ending Balance at Mar. 31, 2020 67,128 $ 171   3,355 119 18,267 45,216
Ending Balance (in shares) at Mar. 31, 2020   17,195,558 54,174,746        
Beginning Balance at Dec. 31, 2019 108,210 $ 179   4,829 (3) 26,439 76,766
Beginning Balance (in shares) at Dec. 31, 2019   18,009,350 52,879,323        
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Sale of Shares under Equity Incentive Plan (in shares)     548,136        
Net Income 29,192            
Repurchase and Retirement Shares/Units (in shares)   (1,192,045) (94,830)        
Ending Balance at Sep. 30, 2020 84,959 $ 168   3,405 19 22,103 59,264
Ending Balance (in shares) at Sep. 30, 2020   16,844,111 54,275,121        
Beginning Balance at Mar. 31, 2020 67,128 $ 171   3,355 119 18,267 45,216
Beginning Balance (in shares) at Mar. 31, 2020   17,195,558 54,174,746        
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Amortization of Non-Cash Compensation 2,015     449     1,566
Sale of Shares under Equity Incentive Plan 291     65     226
Sale of Shares under Equity Incentive Plan (in shares)     96,600        
Modification, shares   16,806 (16,806)        
Directors' Share Grants (106)     (23)     (83)
Net Income 12,849         2,198 10,651
Foreign Currency Translation Adjustments 283       (169)   452
Repurchase and Retirement of Class A Common Stock (1,396) $ (2)   (288)     (1,106)
Repurchase and Retirement Shares/Units (in shares)   (266,238)          
Class A Cash Dividends Declared and Paid (517)         (517)  
Tax Impact of Transactions with Non-Controlling Shareholders (92)     (92)      
Contributions from Non-Controlling Interests 68           68
Distributions to Non-Controlling Interests (1,899)           (1,899)
Other       34     (34)
Ending Balance at Jun. 30, 2020 78,624 $ 169   3,500 (50) 19,948 55,057
Ending Balance (in shares) at Jun. 30, 2020   16,946,126 54,254,540        
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Amortization of Non-Cash Compensation 2,036     448     1,588
Sale of Shares under Equity Incentive Plan 74     16     58
Sale of Shares under Equity Incentive Plan (in shares)     20,581        
Directors' Share Grants 14     3     11
Net Income 15,574         2,664 12,910
Foreign Currency Translation Adjustments 295       69   226
Repurchase and Retirement of Class A Common Stock (516) $ (1)   (113)     (402)
Repurchase and Retirement Shares/Units (in shares)   (102,015)          
Class A Cash Dividends Declared and Paid (509)         (509)  
Tax Impact of Transactions with Non-Controlling Shareholders (138)     (138)      
Contributions from Non-Controlling Interests 51           51
Distributions to Non-Controlling Interests (10,546)           (10,546)
Other       (311)     311
Ending Balance at Sep. 30, 2020 $ 84,959 $ 168   $ 3,405 $ 19 $ 22,103 $ 59,264
Ending Balance (in shares) at Sep. 30, 2020   16,844,111 54,275,121