XML 16 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Unaudited Condensed Consolidated Statements of Stockholders' Equity (Deficit) - USD ($)
shares in Thousands, $ in Thousands
Additional Paid-in Capital
Treasury Stock
Retained Deficit
Non-controlling Interest
Common Class A
Common Class B
Common Class C
Total
Balance at Dec. 31, 2019 $ 50,152 $ 0 $ (83,134) $ (126,634) $ 375 $ 5 $ 0 $ (159,236)
Balance (in shares) at Dec. 31, 2019   0     37,489 50,707 0  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Equity-based compensation 3,312 $ 0 0 0 $ 0 $ 0 $ 0 3,312
Vesting of restricted stock units 82 0 0 (82) $ 0 0 0 0
Vesting of restricted stock units (in shares)         47      
Repurchases of Class A common stock for withholding taxes on vested RSUs (212) 0 0 0 $ 0 0 0 (212)
Repurchases of Class A common stock for withholding taxes on vested RSUs (in shares)         (16)      
Redemption of LLC common units for Class A common stock 4 0 0 49 $ 0 $ 0 0 53
Redemption of LLC common units for Class A common stock (in shares)         20 0    
Distributions to holders of LLC common units 0 0 0 (8,410) $ 0 $ 0 0 (8,410)
Dividends 0 0 (5,752) 0 0 0 0 (5,752)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability (44) 0 0 0 0 0 0 (44)
Non-controlling interest adjustment (1,698) 0 0 1,698 0 0 0 0
Net income 0 0 (8,160) (5,969) 0 0 0 (14,129)
Balance at Mar. 31, 2020 51,596 $ 0 (97,046) (139,348) $ 375 $ 5 $ 0 (184,418)
Balance (in shares) at Mar. 31, 2020   0     37,540 50,707 0  
Balance at Dec. 31, 2019 50,152 $ 0 (83,134) (126,634) $ 375 $ 5 $ 0 (159,236)
Balance (in shares) at Dec. 31, 2019   0     37,489 50,707 0  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income               149,093
Balance at Jun. 30, 2020 52,747 $ 0 (44,754) (78,315) $ 378 $ 5 $ 0 (69,939)
Balance (in shares) at Jun. 30, 2020   0     37,773 50,707 0  
Balance at Mar. 31, 2020 51,596 $ 0 (97,046) (139,348) $ 375 $ 5 $ 0 (184,418)
Balance (in shares) at Mar. 31, 2020   0     37,540 50,707 0  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Equity-based compensation 4,182 $ 0 0 0 $ 0 $ 0 $ 0 4,182
Exercise of stock options 159 0 0 0 $ 0 0 0 159
Exercise of stock options (in shares)         7      
Non-controlling interest adjustment for capital contribution of proceeds from the exercise of stock options (105) 0 0 105 $ 0 0 0 0
Vesting of restricted stock units (10) 0 0 8 $ 2 0 0 0
Vesting of restricted stock units (in shares)         153      
Repurchases of Class A common stock for withholding taxes on vested RSUs (347) 0 0 0 $ 0 0 0 (347)
Repurchases of Class A common stock for withholding taxes on vested RSUs (in shares)         (17)      
Redemption of LLC common units for Class A common stock 58 0 0 245 $ 1 0 0 304
Redemption of LLC common units for Class A common stock (in shares)         90      
Distributions to holders of LLC common units 0 0 0 (47,015) $ 0 0 0 (47,015)
Dividends 0 0 (5,785) 0 0 0 0 (5,785)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability (241) 0 0 0 0 0 0 (241)
Non-controlling interest adjustment (2,545) 0 0 2,545 0 0 0 0
Net income 0 0 58,077 105,145 0 0 0 163,222
Balance at Jun. 30, 2020 52,747 $ 0 (44,754) (78,315) $ 378 $ 5 $ 0 (69,939)
Balance (in shares) at Jun. 30, 2020   0     37,773 50,707 0  
Balance at Dec. 31, 2020 63,342 $ (15,187) (21,814) (36,005) $ 428 $ 5 $ 0 (9,231)
Balance (in shares) at Dec. 31, 2020   (572)     42,799 45,999 0  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Equity-based compensation 6,109 $ 0 0 0 $ 0 $ 0 $ 0 6,109
Exercise of stock options (417) $ 2,407 0 0 0 0 0 1,990
Exercise of stock options (in shares)   91            
Non-controlling interest adjustment for capital contribution of proceeds from the exercise of stock options (1,012) $ 0 0 1,012 0 0 0 0
Vesting of restricted stock units (1,220) $ 1,318 0 (98) 0 0 0 0
Vesting of restricted stock units (in shares)   49            
Repurchases of Class A common stock for withholding taxes on vested RSUs (25) $ (189) 0 0 $ 0 0 0 (214)
Repurchases of Class A common stock for withholding taxes on vested RSUs (in shares)   (7)     0      
Redemption of LLC common units for Class A common stock 22,926 $ 0 0 2,336 $ 30 $ (1) 0 25,291
Redemption of LLC common units for Class A common stock (in shares)         3,029 (2,848)    
Distributions to holders of LLC common units 0 0 0 (16,926) $ 0 $ 0 0 (16,926)
Dividends 0 0 (10,353) 0 0 0 0 (10,353)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability (19,441) 0 0 0 0 0 0 (19,441)
Non-controlling interest adjustment (1,053) 0 0 1,053 0 0 0 0
Net income 0 0 62,322 85,103 0 0 0 147,425
Balance at Mar. 31, 2021 69,209 $ (11,651) 30,155 36,475 $ 458 $ 4 $ 0 124,650
Balance (in shares) at Mar. 31, 2021   (439)     45,828 43,151 0  
Balance at Dec. 31, 2020 63,342 $ (15,187) (21,814) (36,005) $ 428 $ 5 $ 0 (9,231)
Balance (in shares) at Dec. 31, 2020   (572)     42,799 45,999 0  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income               393,501
Balance at Jun. 30, 2021 93,509 $ (54,783) 127,783 48,492 $ 470 $ 4 $ 0 215,475
Balance (in shares) at Jun. 30, 2021   (1,502)     46,980 42,007 0  
Balance at Mar. 31, 2021 69,209 $ (11,651) 30,155 36,475 $ 458 $ 4 $ 0 124,650
Balance (in shares) at Mar. 31, 2021   (439)     45,828 43,151 0  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Equity-based compensation 6,047 $ 0 0 0 $ 0 $ 0 $ 0 6,047
Exercise of stock options (135) $ 674 0 0 0 0 0 539
Exercise of stock options (in shares)   25            
Non-controlling interest adjustment for capital contribution of proceeds from the exercise of stock options (257) $ 0 0 257 0 0 0 0
Vesting of restricted stock units (1,645) $ 1,707 0 (62) 0 0 0 0
Vesting of restricted stock units (in shares)   64            
Repurchases of Class A common stock for withholding taxes on vested RSUs (31) $ (43) 0 0 0 0 0 (74)
Repurchases of Class A common stock for withholding taxes on vested RSUs (in shares)   (2)            
Repurchases of Class A common stock to treasury stock 22,127 $ (45,470) 0 (22,127) $ 0 0 0 (45,470)
Repurchases of Class A common stock to treasury stock   (1,150)     0      
Redemption of LLC common units for Class A common stock 11,785 $ 0 0 (376) $ 12 $ 0 0 11,421
Redemption of LLC common units for Class A common stock (in shares)         1,152 (1,144)    
Distributions to holders of LLC common units 0 0 0 (106,921) $ 0 $ 0 0 (106,921)
Dividends 0 0 (11,560) 0 0 0 0 (11,560)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability (9,233) 0 0 0 0 0 0 (9,233)
Non-controlling interest adjustment (4,358) 0 0 4,358 0 0 0 0
Net income 0 0 109,188 136,888 0 0 0 246,076
Balance at Jun. 30, 2021 $ 93,509 $ (54,783) $ 127,783 $ 48,492 $ 470 $ 4 $ 0 $ 215,475
Balance (in shares) at Jun. 30, 2021   (1,502)     46,980 42,007 0