XML 29 R5.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed Consolidated Statement Stockholders' and Members' Equity (Deficit) - USD ($)
$ in Thousands
Member Unit
Members' Deficit
Additional Paid-in Capital
Retained Earnings
Non-controlling Interest
Class A common stock
Class B common stock
Class C common stock
Total
Balance at Dec. 31, 2013   $ (379,521)             $ (379,521)
Balance (in shares) at Dec. 31, 2013 154,414                
Increase (Decrease) in Members' Equity (Deficit)                  
Net income   123,626             123,626
Conversion of Series B note to equity   73,383             73,383
Members' distributions   (60,101)             (60,101)
Balance at Dec. 31, 2014   (242,613)             (242,613)
Balance (in shares) at Dec. 31, 2014 154,401                
Increase (Decrease) in Members' Equity (Deficit)                  
Membership unit forfeited (in units) (13)                
Net income   178,530             178,530
Members' distributions   (230,777)             (230,777)
Balance at Dec. 31, 2015   (294,860)             (294,860)
Balance (in shares) at Dec. 31, 2015 155,559                
Increase (Decrease) in Members' Equity (Deficit)                  
Membership units, issued (in shares) 1,158                
Net income           $ 13,635     203,237
Net income prior to the Reorganization Transactions   189,602             189,602
Membership units redeemed prior to the Reorganization Transactions   (17,000)             (17,000)
Membership units redeemed prior to the Reorganization Transactions (in shares) (1,763)                
Members' distributions prior to the Reorganization Transactions   (197,922)             (197,922)
Non-cash distributions prior to the Reorganization Transactions   (38,838)             (38,838)
Equity-based compensation recognized prior to the Reorganization Transactions   949             949
Effect of the Reorganization Transactions   $ 358,069 $ (7,306)   $ (322,892) $ 71 $ 6   27,948
Effect of the Reorganization Transactions (in shares) (153,796)         7,064,000 62,003,000    
Issuance of Class A common stock sold in initial public offering, net of underwriting discounts, commissions and offering costs     233,958     $ 118     234,076
Issuance of Class A common stock sold in initial public offering, net of underwriting discounts, commissions and offering costs (in shares)           11,872,000      
Non-controlling interest adjustment for purchase of common units from CWGS, LLC with proceeds from initial public offering     (144,178)   234,486       90,308
Equity-based compensation recognized subsequent to Reorganization Transactions     648           648
Distributions to holders of LLC Units         (21,223)       (21,223)
Dividends subsequent to the Reorganization Transactions       $ (1,515)         (1,515)
Deferred tax adjustments related to Tax Receivable Agreement     (11,794)           (11,794)
Non-controlling interest adjustment     2,911   (5,140)       (2,229)
Net income subsequent to the Reorganization Transactions       2,059 11,576       13,635
Balance at Dec. 31, 2016     $ 74,239 $ 544 $ (103,193) $ 189 $ 6   $ (28,215)
Balance (in shares) at Dec. 31, 2016           18,935,916 69,066,445 1