XML 22 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statement Stockholders' and Members Equity (Deficit) - USD ($)
$ in Thousands
Member Unit
Members' Deficit
Additional Paid-in Capital
Retained Earnings (Deficit)
Non-controlling Interest
Class A common stock
Class B common stock
Class C common stock
Total
Balance at Dec. 31, 2014   $ (250,675)             $ (250,675)
Balance (in shares) at Dec. 31, 2014 154,401                
Increase (Decrease) in Members' Equity (Deficit)                  
Members' distributions   (230,777)             (230,777)
Net income   174,293             174,293
Balance at Dec. 31, 2015   (307,159)             (307,159)
Balance (in shares) at Dec. 31, 2015 155,559                
Increase (Decrease) in Members' Equity (Deficit)                  
Membership units, issued (in shares) 1,158                
Net income prior to the Reorganization Transactions (Restated)   189,531             189,531
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 (Restated)   $ 370,439 $ (21,887)   $ (334,047) $ 71 $ 6   14,582
Effect of the Reorganization Transactions (Restated) (in shares) (153,796)         7,064,000 62,003,000    
Issuance of Class A common stock sold in a public offering, net of underwriting discounts, commissions and offering costs     233,958     $ 118     234,076
Issuance of Class A common stock sold in a 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 a public offering     (234,486)   234,486        
Equity-based compensation recognized subsequent to Reorganization Transactions     648           648
Distributions to holders of LLC Units         (21,223)       (21,223)
Dividends       $ (1,515)         (1,515)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability     (11,794)           (11,794)
Non-controlling interest adjustment     3,555   (3,555)        
Net income subsequent to the Reorganization Transactions       1,586 9,942       11,528
Net income           $ 11,528     201,059
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     121,203     $ 46     121,249
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     5,109           5,109
Exercise of stock options     1,731     $ 1     1,732
Exercise of stock options (in shares)           80,000      
Non-controlling interest adjustment for capital contribution of proceeds from the exercise of stock options     (970)   970        
Vesting of restricted stock units     257   (257)        
Vesting of restricted stock units (in shares)           33,000      
Repurchases of Class A common stock for withholding taxes on vested RSUs     368           368
Repurchases of Class A common stock for withholding taxes on vested RSUs (in shares)           (9,000)      
Redemption of LLC common units for Class A common stock     175,487   (881) $ 130 $ (1)   174,735
Redemption of LLC common units for Class A common stock (in shares)           12,945,000 (11,166,000)    
Distributions to holders of LLC Units         (149,633)       (149,633)
Dividends       (22,241)         (22,241)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability     (134,303)           (134,303)
Non-controlling interest adjustment     (3,037)   3,037        
Net income       28,362 204,612 $ 232,974     232,974
Balance at Dec. 31, 2017     $ 49,941 $ 6,192 $ 34,332 $ 367 $ 5   $ 90,837
Balance (in shares) at Dec. 31, 2017           36,749,072 50,836,629 1