XML 24 R8.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated and Combined Statements of Changes in Equity - USD ($)
$ in Thousands
Class A common stock
Class B 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 the 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
Other comprehensive income (loss)             1   1
Pre-offering distribution to partners           (195,017)     (195,017)
Other non-cash distributions           (1,105)     (1,105)
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 Shares 7,699,851                
Issuance of common stock   $ 362   138         500
Issuance of common stock (in shares)   36,158,698              
Balance at end of the 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 the period at Dec. 31, 2013           $ 308,444 926   309,370
Changes in Equity                  
Net income (loss)                 32,555
Balance at end of the period at Dec. 31, 2014 $ 198 $ 316   136,896 $ (24,118)   85 61,008 174,385
Balance at end of the period (in shares) at Dec. 31, 2014 19,770,893 31,621,542              
Changes in Equity                  
Net income (loss)         33,104     87,113 120,217
Equity-based compensation $ 1     42,400       3,730 46,131
Equity-based compensation (in shares) 134,228 (5,412)              
Other comprehensive income (loss)             23 76 99
Dividends and distributions       4,130 (24,324)     (60,715) (80,909)
Other       1,122       (1,075) 47
Other (in shares)   (43,037)              
Treasury Stock purchases     $ (7,616)           $ (7,616)
Treasury Stock purchases (in shares)     (263,622)           (263,622)
Net excess tax benefit (detriment) from equity-based compensation       428         $ 428
Class A Partnership Units and other equity purchased or converted into Class A Common Stock $ 6 $ (4)   5,727       (1,093) 4,636
Class A Partnership Units and other equity purchased or converted into Class A Common Stock (in shares) 631,619 (343,857)              
Balance at end of the period at Dec. 31, 2015 $ 205 $ 312 $ (7,616) 190,703 (15,338)   108 89,044 257,418
Balance at end of the period (in shares) at Dec. 31, 2015 20,536,740 31,229,236 (263,622)            
Changes in Equity                  
Net income (loss)         38,387     103,478 141,865
Equity-based compensation $ 4     73,914       3,132 77,050
Equity-based compensation (in shares) 308,720 (2,132)              
Other comprehensive income (loss)             (651) (1,083) (1,734)
Dividends and distributions       23,367 (91,278)     (154,858) (222,769)
Other       2,152         2,152
Treasury Stock purchases     $ (3,314)           $ (3,314)
Treasury Stock purchases (in shares)     (124,268)           (124,268)
Net excess tax benefit (detriment) from equity-based compensation       (62)         $ (62)
Class A Partnership Units and other equity purchased or converted into Class A Common Stock $ 1 $ (1)   952       (117) 835
Class A Partnership Units and other equity purchased or converted into Class A Common Stock (in shares) 103,538 (88,911)              
Balance at end of the period at Dec. 31, 2016 $ 210 $ 311 $ (10,930) $ 291,026 $ (68,229)   $ (543) $ 39,596 $ 251,441
Balance at end of the period (in shares) at Dec. 31, 2016 20,948,998 31,138,193 (387,890)