XML 34 R8.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidated and Combined Statements of Changes in Equity - USD ($)
$ in Thousands
Class A common stock
Common Stock
Class B common stock
Common Stock
Treasury Stock
Additional Paid-In Capital
Retained Earnings (Accumulated Deficit).
Parent Company Investment
Accumulated Other Comprehensive Income (Loss)
Noncontrolling Interests
Total
Balance at beginning of period at Dec. 31, 2013           $ 308,444 $ 926   $ 309,370
Changes in Equity                  
Net income (loss)           29,768     29,768
Net cash distributions to Parent           (80,983)     (80,983)
Equity-based compensation           13,834     13,834
Equity-based contributions to joint venture and Parent's advisory board           1,223     1,223
Pre-offering distribution to partners           (195,017)     (195,017)
Other non-cash distributions           (1,105)     (1,105)
Other comprehensive income (loss)             1   1
Establishment of deferred tax asset related to reorganization       $ 3,261         3,261
Reorganization of equity structure $ 77     12,475   (76,164)   $ 63,612  
Reorganization of equity structure (in shares) 7,699,851                
Issuance of common stock   $ 362   138         500
Issuance of common stock (in shares)   36,158,698              
Balance at end of period at Apr. 21, 2014 $ 77 $ 362   15,874     927 63,612 80,852
Balance at end of the period (in shares) at Apr. 21, 2014 7,699,851 36,158,698              
Balance at beginning of period at Dec. 31, 2013           $ 308,444 926   309,370
Changes in Equity                  
Net income (loss)                 (5,733)
Balance at end of period at Sep. 30, 2014 $ 153 $ 362   94,367 $ (15,517)   521 94,802 174,688
Balance at end of the period (in shares) at Sep. 30, 2014 15,260,806 36,149,180              
Balance at beginning of period at Apr. 21, 2014 $ 77 $ 362   15,874     927 63,612 80,852
Balance at beginning of the period (in shares) at Apr. 21, 2014 7,699,851 36,158,698              
Changes in Equity                  
Distributions of IPO proceeds to partners       (139,429)         (139,429)
Equity-based compensation $ 1     33,185       65,706 98,892
Equity-based compensation (in shares) 77,693                
Dividends and distributions       437 (3,007)     (8,324) (10,894)
Equity-based contributions to joint venture and Parent's advisory board       5,692       123 5,815
Other comprehensive income (loss)             (406) (1,037) (1,443)
Initial establishment of deferred tax assets, net of amounts payable under tax receivable agreement       10,854         10,854
Increase in deferred tax asset related to IPO       1,302         1,302
Tax benefit related to appreciation units       4,308         4,308
Issuance of common stock $ 75     162,032         162,107
Issuance of common stock (in shares) 7,483,442                
Other       112       (2,287) (2,175)
Other (in shares) (180) (9,518)              
Net income (loss)         (12,510)     (22,991) (35,501)
Balance at end of period at Sep. 30, 2014 $ 153 $ 362   94,367 (15,517)   521 94,802 174,688
Balance at end of the period (in shares) at Sep. 30, 2014 15,260,806 36,149,180              
Balance at beginning of period at Dec. 31, 2014 $ 198 $ 316   136,896 (24,118)   85 61,008 174,385
Balance at beginning of the period (in shares) at Dec. 31, 2014 19,770,893 31,621,542              
Changes in Equity                  
Net income (loss)         22,557     58,889 81,446
Equity-based compensation $ 1     30,479       2,857 33,337
Equity-based compensation (in shares) 84,841 (5,412)              
Dividends and distributions       2,732 (16,792)     (50,334) (64,394)
Treasury Stock Purchases     $ (7,006)           $ (7,006)
Treasury Stock Purchases (in shares)     (242,619)           (242,619)
Class A Partnership Units and other equity purchased or converted into Class A Common Stock $ 5 $ (2)   5,112       (727) $ 4,388
Class A Partnership Units and other equity purchased or converted into Class A Common Stock (in shares) 545,115 (257,401)              
Net excess tax benefit from equity-based compensation       435         435
Other comprehensive income (loss)             (19) 2 (17)
Balance at end of period at Sep. 30, 2015 $ 204 $ 314 $ (7,006) $ 175,654 $ (18,353)   $ 66 $ 71,695 $ 222,574
Balance at end of the period (in shares) at Sep. 30, 2015 20,400,849 31,358,729 (242,619)