XML 23 R6.htm IDEA: XBRL DOCUMENT v3.19.1
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY - USD ($)
shares in Thousands, $ in Thousands
Class A Common Stock
Common stock
Class B Common Stock
Common stock
Members' Equity (Deficit)
Additional Paid-In Capital
Retained Earnings
Accumulated Other Comprehensive Income (Loss)
Non-controlling Interest
Total
Balance at the beginning of the period at Dec. 31, 2015     $ (92,976)     $ (191)   $ (93,167)
Statement of Stockholders'/Members' Equity                
Member distributions prior to IPO     (2,055)         (2,055)
Net income prior to IPO and Reorganization     (8,176)         (8,176)
Other comprehensive income (loss)           (284)   (284)
Equity-based compensation     361         361
Balance at the end of the period at Dec. 31, 2016     (102,846)     (475)   (103,321)
Statement of Stockholders'/Members' Equity                
Net income prior to IPO and Reorganization     66,547         66,547
Other comprehensive income (loss)           557   557
Balance at the end of the period at Dec. 31, 2017     (36,299)     82   (36,217)
Statement of Stockholders'/Members' Equity                
Member distributions prior to IPO     (26,000)         (26,000)
Net income prior to IPO and Reorganization     13,648         13,648
Effect of IPO and Reorganization $ 265   $ 48,651 $ 71,196     $ 130,861 250,973
Effect of IPO and Reorganization (shares) 26,450 48,440            
Member distribution after IPO             (5,848) (5,848)
Effect of Follow-on Offering and CW redemptions $ 112     24,472     (25,293) (709)
Effect of Follow-on Offering and CW redemptions (in shares) 11,204 (11,204)            
Additional paid-in capital related to tax receivable agreement       26,046       26,046
Other comprehensive income (loss)           (902)   (902)
Stock-based compensation       4,704       4,704
Net income after IPO and Reorganization         $ 51,683   84,950 136,633
Balance at the end of the period at Dec. 31, 2018 $ 377     $ 126,418 $ 51,683 $ (820) $ 184,670 $ 362,328
Balance at the end of the period (shares) at Dec. 31, 2018 37,654 37,236