XML 16 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidated Statement Stockholders' Deficit - 9 months ended Sep. 30, 2017 - USD ($)
$ in Thousands
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, 2016 $ (30,006) $ 71 $ (114,397) $ 189 $ 6   $ (144,137)
Balance (in shares) at Dec. 31, 2016       18,935,916 62,002,729 1  
Increase (Decrease) in Members' Equity (Deficit)              
Issuance of Class A common stock sold in a public offering, net of underwriting discounts, commissions and offering costs 121,399     $ 46     121,445
Issuance of Class A common stock sold in a public offering, net of underwriting discounts, commissions and offering costs (in shares)       4,600,000      
Non-controlling interest adjustment for purchase of common units from CWGS, LLC with proceeds from a public offering (87,203)   87,203        
Issuance of Class A common stock for an acquisition by a subsidiary 5,719     $ 1     5,720
Issuance of Class A common stock for an acquisition by a subsidiary (in shares)       164,000      
Non-controlling interest adjustment for capital contribution of Class A common stock for an acquisition by a subsidiary (3,678)   3,678        
Equity-based compensation 2,792           2,792
Redemption of LLC common units for Class A common stock 67,471   5,191 $ 66     72,728
Redemption of LLC common units for Class A common stock (in shares)       6,526,000 (4,972,000)    
Distributions to holders of LLC Units     (124,996)       (124,996)
Dividends   (11,874)         (11,874)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability (55,858)           (55,858)
Non-controlling interest adjustment (6,714)   6,714        
Net income   46,455 192,013 $ 238,468     238,468
Balance at Sep. 30, 2017 $ 13,922 $ 34,652 $ 55,406 $ 302 $ 6   $ 104,288
Balance (in shares) at Sep. 30, 2017       30,227,061 57,031,184 1