XML 21 R7.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
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
Balance at beginning of the period at Dec. 31, 2017 $ 344,256 $ 342 $ 199 $ (23,188) $ 487,163 $ (139,918) $ 352 $ 19,306
Balance at beginning of the period (in shares) at Dec. 31, 2017   34,163,042 19,912,230 (707,416)        
Cumulative Effect Adjustment upon Adoption of ASU (ASU 2014-09) at Dec. 31, 2017 3,155         3,155    
Cumulative Effect Adjustment upon Adoption of ASU (ASU 2016-01) at Dec. 31, 2017           (317) 317  
Balance at beginning of the period, as adjusted at Dec. 31, 2017 347,411 $ 342 $ 199 $ (23,188) 487,163 (137,080) 669 19,306
Changes in Equity                
Net income (loss) 53,981         33,325   20,656
Equity-based compensation 32,244 $ 22     31,764     458
Equity-based compensation (in shares)   2,210,079            
Other comprehensive income (loss) 1,679           1,069 610
Dividends declared and distributions (137,029)       20,379 (90,631)   (66,777)
Treasury Stock Purchases (20,789)     $ (20,789)        
Treasury Stock purchases (in shares)       (414,327)        
Exercise of Stock options 365       365      
Exercise of stock options (in shares)   18,494            
Issuance of Class A common stock and cancellation of Class B common stock in connection with offerings and other exchanges 20,299 $ 47 $ (47)   24,328     (4,029)
Issuance of Class A common stock and cancellation of Class B common stock in connection with offerings and other exchanges (in shares)   4,689,295 (4,689,295)          
Equity-based payments to non-employees 2,016       2,016      
Balance at end of the period at Mar. 31, 2018 300,177 $ 411 $ 152 $ (43,977) 566,015 (194,386) 1,738 (29,776)
Balance at end of the period (in shares) at Mar. 31, 2018   41,080,910 15,222,935 (1,121,743)        
Balance at beginning of the period at Dec. 31, 2017 344,256 $ 342 $ 199 $ (23,188) 487,163 (139,918) 352 19,306
Balance at beginning of the period (in shares) at Dec. 31, 2017   34,163,042 19,912,230 (707,416)        
Cumulative Effect Adjustment upon Adoption of ASU (ASU 2014-09) at Dec. 31, 2017 3,155         3,155    
Cumulative Effect Adjustment upon Adoption of ASU (ASU 2016-01) at Dec. 31, 2017           (317) 317  
Balance at beginning of the period, as adjusted at Dec. 31, 2017 347,411 $ 342 $ 199 $ (23,188) 487,163 (137,080) 669 19,306
Changes in Equity                
Net income (loss) 107,111              
Treasury Stock Purchases $ (24,172)              
Treasury Stock purchases (in shares) (475,169)              
Balance at end of the period at Jun. 30, 2018 $ 353,111 $ 422 $ 152 $ (47,360) 605,897 (182,256) 457 (24,201)
Balance at end of the period (in shares) at Jun. 30, 2018   42,176,435 15,178,575 (1,182,585)        
Balance at beginning of the period at Mar. 31, 2018 300,177 $ 411 $ 152 $ (43,977) 566,015 (194,386) 1,738 (29,776)
Balance at beginning of the period (in shares) at Mar. 31, 2018   41,080,910 15,222,935 (1,121,743)        
Changes in Equity                
Net income (loss) 53,130         35,690   17,440
Equity-based compensation 26,091 $ 8     25,839     244
Equity-based compensation (in shares)   751,997            
Other comprehensive income (loss) (1,843)           (1,281) (562)
Dividends declared and distributions (30,116)       4,388 (23,560)   (10,944)
Treasury Stock Purchases (3,383)     $ (3,383)        
Treasury Stock purchases (in shares)       (60,842)        
Exercise of Stock options 6,330 $ 3     6,327      
Exercise of stock options (in shares)   325,286            
Issuance of Class A common stock and cancellation of Class B common stock in connection with offerings and other exchanges 1,740       1,666     74
Issuance of Class A common stock and cancellation of Class B common stock in connection with offerings and other exchanges (in shares)   18,242 (18,242)          
Equity-based payments to non-employees 1,662       1,662      
Other (677)             (677)
Other (in shares)     (26,118)          
Balance at end of the period at Jun. 30, 2018 353,111 $ 422 $ 152 $ (47,360) 605,897 (182,256) 457 (24,201)
Balance at end of the period (in shares) at Jun. 30, 2018   42,176,435 15,178,575 (1,182,585)        
Balance at beginning of the period at Dec. 31, 2018 371,753 $ 470 $ 105 $ (56,661) 697,938 (237,782) 291 (32,608)
Balance at beginning of the period (in shares) at Dec. 31, 2018   47,031,095 10,493,358 (1,426,115)        
Changes in Equity                
Net income (loss) 16,177         13,570   2,607
Equity-based compensation 38,886 $ 24     38,753     109
Equity-based compensation (in shares)   2,397,164            
Other comprehensive income (loss) 540           421 119
Dividends declared and distributions (114,391)       19,484 (103,436)   (30,439)
Treasury Stock Purchases (26,970)     $ (26,970)        
Treasury Stock purchases (in shares)       (616,796)        
Exercise of Stock options 492       492      
Exercise of stock options (in shares)   29,439            
Equity-based payments to non-employees 416       416      
Other 240       (734)     974
Balance at end of the period at Mar. 31, 2019 287,143 $ 494 $ 105 $ (83,631) 756,349 (327,648) 712 (59,238)
Balance at end of the period (in shares) at Mar. 31, 2019   49,457,698 10,493,358 (2,042,911)        
Balance at beginning of the period at Dec. 31, 2018 371,753 $ 470 $ 105 $ (56,661) 697,938 (237,782) 291 (32,608)
Balance at beginning of the period (in shares) at Dec. 31, 2018   47,031,095 10,493,358 (1,426,115)        
Changes in Equity                
Net income (loss) 53,844              
Treasury Stock Purchases $ (39,610)              
Treasury Stock purchases (in shares) (971,835)              
Balance at end of the period at Jun. 30, 2019 $ 312,858 $ 516 $ 104 $ (96,271) 791,403 (327,353) 667 (56,208)
Balance at end of the period (in shares) at Jun. 30, 2019   51,629,289 10,431,422 (2,397,950)        
Balance at beginning of the period at Mar. 31, 2019 287,143 $ 494 $ 105 $ (83,631) 756,349 (327,648) 712 (59,238)
Balance at beginning of the period (in shares) at Mar. 31, 2019   49,457,698 10,493,358 (2,042,911)        
Changes in Equity                
Net income (loss) 37,667         29,459   8,208
Equity-based compensation 28,246 $ 18     28,187     41
Equity-based compensation (in shares)   1,787,993            
Other comprehensive income (loss) (57)           (45) (12)
Dividends declared and distributions (31,146)       4,514 (29,164)   (6,496)
Treasury Stock Purchases (12,308)     $ (12,308)        
Treasury Stock purchases (in shares)       (344,970)        
Exercise of Stock options 5,043 $ 3   $ (332) 5,372      
Exercise of stock options (in shares)   321,662   (10,069)        
Issuance of Class A common stock and cancellation of Class B common stock in connection with offerings and other exchanges 430 $ 1 $ (1)   (1,580)     2,010
Issuance of Class A common stock and cancellation of Class B common stock in connection with offerings and other exchanges (in shares)   61,936 (61,936)          
Equity-based payments to non-employees 111       111      
Other (2,271)       (1,550)     (721)
Balance at end of the period at Jun. 30, 2019 $ 312,858 $ 516 $ 104 $ (96,271) $ 791,403 $ (327,353) $ 667 $ (56,208)
Balance at end of the period (in shares) at Jun. 30, 2019   51,629,289 10,431,422 (2,397,950)