XML 18 R7.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidated Statements of Changes in Equity (Unaudited) - USD ($)
$ in Thousands
Class A common stock
Class B common stock
Treasury Stock
Additional Paid-In Capital
Retained Earnings (Accumulated Deficit)
Accumulated Other Comprehensive Income (Loss)
Noncontrolling Interests
Total
Balance at beginning of the 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)            
Other comprehensive income (loss)           (19) 2 (17)
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 (detriment) from equity-based compensation       435       435
Balance at end of the 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)          
Balance at beginning of the period at Dec. 31, 2015 $ 205 $ 312 $ (7,616) 190,703 (15,338) 108 89,044 257,418
Balance at beginning of the period (in shares) at Dec. 31, 2015 20,536,740 31,229,236 (263,622)          
Changes in Equity                
Net income (loss)         23,352   63,785 87,137
Equity-based compensation $ 3     53,934     2,376 56,313
Equity-based compensation (in shares) 253,757 (2,132)            
Other comprehensive income (loss)           (552) (921) (1,473)
Dividends and distributions       10,276 (45,610)   (100,417) (135,751)
Treasury Stock purchases     $ (2,621)         $ (2,621)
Treasury Stock purchases (in shares)     (98,126)         (98,126)
Class A Partnership Units and other equity purchased or converted into Class A Common Stock $ 1 $ (1)   900     (117) $ 783
Class A Partnership Units and other equity purchased or converted into Class A Common Stock (in shares) 103,538 (88,911)            
Net excess tax benefit (detriment) from equity-based compensation       (48)       (48)
Other       766       766
Balance at end of the period at Sep. 30, 2016 $ 209 $ 311 $ (10,237) $ 256,531 $ (37,596) $ (444) $ 53,750 $ 262,524
Balance at end of the period (in shares) at Sep. 30, 2016 20,894,035 31,138,193 (361,748)