XML 25 R5.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of 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
Increase (Decrease) in Members' Equity (Deficit)                  
Membership units, issued (in shares) 155,559,000                
Balance at Dec. 31, 2015   $ (321,445)             $ (321,445)
Increase (Decrease) in Members' Equity (Deficit)                  
Net income prior to the Reorganization Transactions (Restated)   187,363             187,363
Membership units redeemed prior to the Reorganization Transactions   (17,000)             (17,000)
Membership units redeemed prior to the Reorganization Transactions (in shares) (1,763,000)                
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)   $ 386,893 $ (23,504)   $ (348,885) $ 71 $ 6   14,581
Effect of the Reorganization Transactions (Restated) (in shares) (153,796,000)         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 common units         (21,223)       (21,223)
Dividends subsequent to the Reorganization Transactions [1]       $ (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     1,452   (1,452)        
Net income subsequent to the Reorganization Transactions       1,522 9,591       11,113
Net income           $ 11,113     198,476
Balance at Dec. 31, 2016     (33,726) 7 (127,483) $ 189 $ 6   (161,007)
Balance (in shares) at Dec. 31, 2016           18,936,000 62,003,000    
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        
Non-controlling interest adjustment for capital contribution of Class A common stock for an acquisition by a subsidiary     (3,678)   3,678        
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      
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     177,747   (881) $ 130 $ (1)   176,995
Redemption of LLC common units for Class A common stock (in shares)           12,945,000 (11,166,000)    
Distributions to holders of LLC common units         (149,633)       (149,633)
Dividends [1]       (22,241)         (22,241)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability     (136,485)           (136,485)
Non-controlling interest adjustment     (6,816)   6,816        
Net income       29,853 200,839 $ 230,692     230,692
Balance at Dec. 31, 2017     42,520 7,619 21,252 $ 367 $ 5   71,763
Balance (in shares) at Dec. 31, 2017           36,749,072 50,836,629 1  
Increase (Decrease) in Members' Equity (Deficit)                  
Equity-based compensation     14,088           14,088
Exercise of stock options     149           149
Exercise of stock options (in shares)           7,000      
Non-controlling interest adjustment for capital contribution of proceeds from the exercise of stock options     (86)   86        
Vesting of restricted stock units     881   (884) $ 3      
Vesting of restricted stock units (in shares)           298,000      
Repurchases of Class A common stock for withholding taxes on vested RSUs     (1,364)     $ (1)     (1,365)
Repurchases of Class A common stock for withholding taxes on vested RSUs (in shares)           (77,000)      
Disgorgement of short-swing profits by Section 16 officer     557           557
Redemption of LLC common units for Class A common stock     4,536   (153) $ 3     4,386
Redemption of LLC common units for Class A common stock (in shares)           215,000 (130,000)    
Distributions to holders of LLC common units         (101,755)       (101,755)
Dividends [1]       (22,697)         (22,697)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability     (1,576)           (1,576)
Non-controlling interest adjustment     (12,174)   12,174        
Net income       10,398 55,183 $ 65,581     65,581
Balance at Dec. 31, 2018     $ 47,531 (3,370) (11,621) $ 372 $ 5   32,917
Balance (in shares) at Dec. 31, 2018           37,192,364 50,706,629 1  
Increase (Decrease) in Members' Equity (Deficit)                  
Adoption of accounting standard (see Note 1 - Summary of Significant Accounting Policies) | ASU 2014-09       $ 1,310 $ 2,476       $ 3,786
[1] The Company declared dividends per share of Class A common stock of $0.61, $0.74, and $0.08 per share in 2018, 2017, and 2016, respectively.