XML 16 R5.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statements of Changes in Equity (Unaudited) - USD ($)
$ in Thousands
Total
Additional Paid in Capital
Retained Earnings
Total Stockholders’ Equity
Non-controlling Interest
Shares of Class A Common Stock
Shares of Class A Common Stock
Common Stock
Shares of Class B Common Stock
Shares of Class B Common Stock
Common Stock
Beginning balance at Dec. 31, 2018 $ 740,814 $ 312,659 $ 119,274 $ 433,069 $ 307,745   $ 684   $ 452
Beginning balance (in shares) at Dec. 31, 2018             68,360,000   45,207,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Exchanges of Class B Common Stock for Class A Common Stock (shares)             1,637,000   (1,637,000)
Exchange of Class B Common Stock for Class A Common Stock 0 11,413   11,413 (11,413)   $ 16   $ (16)
Effect of exchange on deferred tax asset, net of liability under tax receivable agreements 896 896   896          
Class A Common Stock dividend (7,107)   (7,107) (7,107)          
Distributions to non-controlling unitholders (4,358)       (4,358)        
Other distributions and advance payments to non-controlling interest unitholders (547)       (547)        
Share repurchase (shares)             (1,303,000)    
Share repurchases (17,098) (13,017)   (13,030) (4,068)   $ (13)    
Stock based compensation expense 6,451 6,451   6,451 0        
Vesting of restricted stock units (shares)             268,000    
Vesting of restricted stock units (1,039) (303)   (300) (739)   $ 3    
Restricted stock and RSU forfeitures (shares)             0    
Restricted stock and RSU forfeitures 2 0 2 2 0   $ 0    
Net (loss) income 74,432   40,153 40,153 34,279        
Ending balance (in shares) at Jun. 30, 2019             68,962,000   43,570,000
Ending balance at Jun. 30, 2019 792,446 318,099 152,322 471,547 320,899   $ 690   $ 436
Beginning balance at Mar. 31, 2019 755,482 314,967 133,877 449,967 305,515   $ 687   $ 436
Beginning balance (in shares) at Mar. 31, 2019             68,744,000   43,570,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Class A Common Stock dividend (3,588)   (3,588) (3,588)          
Distributions to non-controlling unitholders (2,179)       (2,179)        
Other distributions and advance payments to non-controlling interest unitholders (325)       (325)        
Stock based compensation expense 3,571 3,571   3,571          
Vesting of restricted stock units (shares)             218,000    
Vesting of restricted stock units (1,039) (439)   (436) (603)   $ 3    
Restricted stock and RSU forfeitures (shares)             0    
Restricted stock and RSU forfeitures 1 0 1 1 0   $ 0    
Net (loss) income 40,523   22,032 22,032 18,491        
Ending balance (in shares) at Jun. 30, 2019             68,962,000   43,570,000
Ending balance at Jun. 30, 2019 792,446 318,099 152,322 471,547 320,899   $ 690   $ 436
Beginning balance at Dec. 31, 2019 781,492 410,596 143,105 554,827 226,665   $ 819   $ 307
Beginning balance (in shares) at Dec. 31, 2019           81,885,384 81,885,000 30,638,960 30,639,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Exchanges of Class B Common Stock for Class A Common Stock (shares)             2,558,000   (2,558,000)
Exchange of Class B Common Stock for Class A Common Stock 0 18,201   18,201 (18,201)   $ 26   $ (26)
Effect of exchange on deferred tax asset, net of liability under tax receivable agreements 454 454   454          
Class A Common Stock dividend (4,244)   (4,244) (4,244)          
Distributions to non-controlling unitholders (1,532)       (1,532)        
Other distributions and advance payments to non-controlling interest unitholders (805) (1)   (1) (804)        
Stock based compensation expense 8,407 6,172   6,172 2,235        
Vesting of restricted stock units (shares)             414,000    
Vesting of restricted stock units (403) 472   476 (879)   $ 4    
Restricted stock and RSU forfeitures (shares)             (4,000)    
Restricted stock and RSU forfeitures 6 (9) 7 (3) 9   $ (1)    
Net (loss) income (63,418)   (44,051) (44,051) (19,367)        
Ending balance (in shares) at Jun. 30, 2020           84,853,084 84,853,000 28,080,525 28,081,000
Ending balance at Jun. 30, 2020 719,957 435,885 94,817 531,831 188,126   $ 848   $ 281
Beginning balance at Mar. 31, 2020 781,453 413,664 140,581 555,371 226,082   $ 819   $ 307
Beginning balance (in shares) at Mar. 31, 2020             81,920,000   30,639,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Exchanges of Class B Common Stock for Class A Common Stock (shares)             2,558,000   (2,558,000)
Exchange of Class B Common Stock for Class A Common Stock 0 18,201   18,201 (18,201)   $ 26   $ (26)
Effect of exchange on deferred tax asset, net of liability under tax receivable agreements 454 454   454          
Other distributions and advance payments to non-controlling interest unitholders (1) (1)   (1) 0        
Stock based compensation expense 4,283 3,171   3,171 1,112        
Vesting of restricted stock units (shares)             379,000    
Vesting of restricted stock units (403) 405   409 (812)   $ 4    
Restricted stock and RSU forfeitures (shares)             (4,000)    
Restricted stock and RSU forfeitures 6 (9) 7 (3) 9   $ (1)    
Net (loss) income (65,835)   (45,771) (45,771) (20,064)        
Ending balance (in shares) at Jun. 30, 2020           84,853,084 84,853,000 28,080,525 28,081,000
Ending balance at Jun. 30, 2020 $ 719,957 $ 435,885 $ 94,817 $ 531,831 $ 188,126   $ 848   $ 281