XML 18 R5.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statements of Stockholders' Equity (Deficit) - USD ($)
$ in Thousands
Additional Paid-in Capital
Retained Earnings (Deficit)
Non-controlling Interest
Common Class A
Common Class B
Common Class C
Total
Balance at Dec. 31, 2018 $ 47,531 $ (3,370) $ (11,621) $ 372 $ 5   $ 32,917
Balance (in shares) at Dec. 31, 2018       37,192,000 50,707,000    
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Equity-based compensation 2,716           2,716
Vesting of restricted stock units (in shares)       1,000      
Redemption of LLC common units for Class A common stock 12           12
Redemption of LLC common units for Class A common stock (in shares)       6,000      
Distributions to holders of LLC common units     (5,534)       (5,534)
Dividends   (5,699)         (5,699)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability (8)           (8)
Non-controlling interest adjustment (1,678)   1,678        
Net income loss   (19,395) (7,412)       (26,807)
Balance at Mar. 31, 2019 48,573 (24,759) (16,557) $ 372 $ 5   7,634
Balance (in shares) at Mar. 31, 2019       37,199,000 50,707,000    
Balance at Dec. 31, 2018 47,531 (3,370) (11,621) $ 372 $ 5   32,917
Balance (in shares) at Dec. 31, 2018       37,192,000 50,707,000    
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income loss             25,816
Balance at Jun. 30, 2019 50,604 (12,453) (12,916) $ 373 $ 5   25,613
Balance (in shares) at Jun. 30, 2019       37,273,000 50,707,000    
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Adoption of accounting standard   3,705 6,332       10,037
Balance at Mar. 31, 2019 48,573 (24,759) (16,557) $ 372 $ 5   7,634
Balance (in shares) at Mar. 31, 2019       37,199,000 50,707,000    
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Equity-based compensation 3,863           3,863
Vesting of restricted stock units 143   (144) $ 1      
Vesting of restricted stock units (in shares)       96,000      
Repurchases of Class A common stock for withholding taxes on vested RSUs (273)           (273)
Repurchases of Class A common stock for withholding taxes on vested RSUs (in shares)       (22,000)      
Distributions to holders of LLC common units     (32,523)       (32,523)
Dividends   (5,711)         (5,711)
Non-controlling interest adjustment (1,702)   1,702        
Net income loss   18,017 34,606       52,623
Balance at Jun. 30, 2019 50,604 (12,453) (12,916) $ 373 $ 5   25,613
Balance (in shares) at Jun. 30, 2019       37,273,000 50,707,000    
Balance at Dec. 31, 2019 50,152 (83,134) (126,634) $ 375 $ 5   (159,236)
Balance (in shares) at Dec. 31, 2019       37,488,989 50,706,629 1  
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Equity-based compensation 3,312           3,312
Vesting of restricted stock units 82   (82)        
Vesting of restricted stock units (in shares)       47,000      
Repurchases of Class A common stock for withholding taxes on vested RSUs (212)           (212)
Repurchases of Class A common stock for withholding taxes on vested RSUs (in shares)       (16,000)      
Redemption of LLC common units for Class A common stock 4   49       53
Redemption of LLC common units for Class A common stock (in shares)       20,000      
Distributions to holders of LLC common units     (8,410)       (8,410)
Dividends   (5,752)         (5,752)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability (44)           (44)
Non-controlling interest adjustment (1,698)   1,698        
Net income loss   (8,160) (5,969)       (14,129)
Balance at Mar. 31, 2020 51,596 (97,046) (139,348) $ 375 $ 5   (184,418)
Balance (in shares) at Mar. 31, 2020       37,540,000 50,707,000    
Balance at Dec. 31, 2019 50,152 (83,134) (126,634) $ 375 $ 5   (159,236)
Balance (in shares) at Dec. 31, 2019       37,488,989 50,706,629 1  
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income loss             149,093
Balance at Jun. 30, 2020 52,747 (44,754) (78,315) $ 378 $ 5   (69,939)
Balance (in shares) at Jun. 30, 2020       37,773,109 50,706,629 1  
Balance at Mar. 31, 2020 51,596 (97,046) (139,348) $ 375 $ 5   (184,418)
Balance (in shares) at Mar. 31, 2020       37,540,000 50,707,000    
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Equity-based compensation 4,182           4,182
Exercise of stock options 159           159
Exercise of stock options (in shares)       7,000      
Non-controlling interest adjustment for capital contribution of proceeds from the exercise of stock options (105)   105        
Vesting of restricted stock units (10)   8 $ 2      
Vesting of restricted stock units (in shares)       153,000      
Repurchases of Class A common stock for withholding taxes on vested RSUs (347)           (347)
Repurchases of Class A common stock for withholding taxes on vested RSUs (in shares)       (17,000)      
Redemption of LLC common units for Class A common stock 58   245 $ 1     304
Redemption of LLC common units for Class A common stock (in shares)       90,000      
Distributions to holders of LLC common units     (47,015)       (47,015)
Dividends   (5,785)         (5,785)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability (241)           (241)
Non-controlling interest adjustment (2,545)   2,545        
Net income loss   58,077 105,145       163,222
Balance at Jun. 30, 2020 $ 52,747 $ (44,754) $ (78,315) $ 378 $ 5   $ (69,939)
Balance (in shares) at Jun. 30, 2020       37,773,109 50,706,629 1