XML 18 R5.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statements of Shareholders' Equity - USD ($)
$ in Thousands
Preferred units
Common Units [Member]
Common Class A Units [Member]
Common Units [Member]
Common Class P Units [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings (Accumulated Deficit) [Member]
Total
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net Income           $ 24,989 $ 24,989
Balances as of at Dec. 31, 2018 $ 684,979 $ 1     $ 767 (637) 685,110
Balance as of (in units) at Dec. 31, 2018   20,950 50        
Balance as of (in units) at Dec. 31, 2018 [1] 6,827,701            
Increase (Decrease) In Members Equity [RollForward]              
Contributions $ 79,535 $ 200         79,735
Contributions (in units) 796,028 [1] 850          
Reinvestments $ 7,094           7,094
Reinvestments (in units) [1] 71,086            
Net Income           24,989 24,989
Distributions           (24,134) (24,134)
Redemptions $ (13,331)           (13,331)
Redemptions (in units) [1] (133,513)            
Compensation expense related to grant of profits interest         734   734
Compensation expense related to grants of restricted stock units.   (100) 100        
Grants of restricted units         134   134
Grants of restricted units (in unit)   150          
Balance as of at Mar. 31, 2019 $ 758,277 $ 201     1,635 218 $ 760,331
Balance as of (in units) at Mar. 31, 2019   21,850 150        
Balance as of (in units) at Mar. 31, 2019 [1] 7,561,302            
Financial Designation [2]             Predecessor
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net Income [2]             $ 82,045
Balances as of at Dec. 31, 2018 $ 684,979 $ 1     767 (637) 685,110
Balance as of (in units) at Dec. 31, 2018   20,950 50        
Balance as of (in units) at Dec. 31, 2018 [1] 6,827,701            
Increase (Decrease) In Members Equity [RollForward]              
Net Income [2]             82,045
Balance as of at Sep. 30, 2019 $ 1,010,625 $ 201     1,975 (1,208) 1,011,593
Balance as of (in units) at Sep. 30, 2019   21,850 150        
Balance as of (in units) at Sep. 30, 2019 [1] 9,356,572            
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net Income           31,200 31,200
Balances as of at Mar. 31, 2019 $ 758,277 $ 201     1,635 218 760,331
Balance as of (in units) at Mar. 31, 2019   21,850 150        
Balance as of (in units) at Mar. 31, 2019 [1] 7,561,302            
Increase (Decrease) In Members Equity [RollForward]              
Contributions $ 122,414           122,414
Contributions (in units) [1] 1,441,711            
Reinvestments $ 8,594           8,594
Reinvestments (in units) [1] 86,222            
Net Income           31,200 31,200
Distributions           (29,125) (29,125)
Redemptions $ (22,927)           (22,927)
Redemptions (in units) [1] (227,248)            
Grants of restricted units         170   170
Balance as of at Jun. 30, 2019 $ 866,358 $ 201     1,805 2,293 $ 870,657
Balance as of (in units) at Jun. 30, 2019   21,850 150        
Balance as of (in units) at Jun. 30, 2019 [1] 8,861,987            
Financial Designation [2]             Predecessor
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net Income           25,856 $ 25,856 [2]
Increase (Decrease) In Members Equity [RollForward]              
Contributions $ 154,437           154,437
Contributions (in units) [1] 567,905            
Reinvestments $ 9,340           9,340
Reinvestments (in units) [1] 43,293            
Net Income           25,856 25,856 [2]
Distributions           (29,357) (29,357)
Redemptions $ (19,510)           (19,510)
Redemptions (in units) [1] (116,613)            
Grants of restricted units         170   170
Balance as of at Sep. 30, 2019 $ 1,010,625 $ 201     1,975 (1,208) 1,011,593
Balance as of (in units) at Sep. 30, 2019   21,850 150        
Balance as of (in units) at Sep. 30, 2019 [1] 9,356,572            
Balance at Dec. 31, 2019       $ 132 1,209,120 (24,780) 1,184,472
Balance, Shares at Dec. 31, 2019       132,015,635      
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Issuance of shares from vested RSUs (in shares)       95,694      
Net Income           27,279 27,279
Dividends           (31,700) (31,700)
Stock-based compensation expense         914   914
Balance at Mar. 31, 2020       $ 132 1,210,034 (29,201) 1,180,965
Balance, Shares at Mar. 31, 2020       132,111,329      
Increase (Decrease) In Members Equity [RollForward]              
Net Income           27,279 $ 27,279
Financial Designation             Successor
Balance at Dec. 31, 2019       $ 132 1,209,120 (24,780) $ 1,184,472
Balance, Shares at Dec. 31, 2019       132,015,635      
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net Income             70,262
Balance at Sep. 30, 2020       $ 132 1,212,914 (33,857) 1,179,189
Balance, Shares at Sep. 30, 2020       132,236,307      
Increase (Decrease) In Members Equity [RollForward]              
Net Income             70,262
Balance at Mar. 31, 2020       $ 132 1,210,034 (29,201) 1,180,965
Balance, Shares at Mar. 31, 2020       132,111,329      
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Issuance of shares from vested RSUs (in shares)       119,855      
Net Income           19,759 19,759
Dividends           (23,793) (23,793)
Stock-based compensation expense         967   967
Balance at Jun. 30, 2020       $ 132 1,211,001 (33,235) 1,177,898
Balance, Shares at Jun. 30, 2020       132,231,184      
Increase (Decrease) In Members Equity [RollForward]              
Net Income           19,759 $ 19,759
Financial Designation             Successor
Issuance of shares from vested RSUs (in shares)       5,098      
Issuance of shares from exercised warrants       25      
Net Income           23,224 $ 23,224
Dividends           (23,846) (23,846)
Stock-based compensation expense         1,913   1,913
Balance at Sep. 30, 2020       $ 132 $ 1,212,914 (33,857) 1,179,189
Balance, Shares at Sep. 30, 2020       132,236,307      
Increase (Decrease) In Members Equity [RollForward]              
Net Income           $ 23,224 $ 23,224
[1] The Company determined that earnings per unit in the Predecessor periods would not be meaningful to the users of this filing, given the different unit holders and members’ equity structures of each individual entity in the Predecessor Company Group.
[2] Predecessor periods are combined as disclosed in Note 1.