XML 21 R7.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Redeemable Noncontrolling Interests and Stockholders' Equity - USD ($)
shares in Thousands, $ in Thousands
Total
Redeemable Noncontrolling Interests
Total Stockholders' Equity
Common Stock
Additional Paid-In Capital
Accumulated Other Comprehensive Income (Loss)
Retained Earnings (Accumulated Deficit)
Noncontrolling Interests
Beginning balance at Dec. 31, 2022   $ 609,702            
Redeemable Noncontrolling Interests                
Contributions from redeemable noncontrolling interests and noncontrolling interests   185,397            
Distributions to redeemable noncontrolling interests and noncontrolling interests   (68,310)            
Net income (loss)   (30,601)            
Acquisition of noncontrolling interest   (20,011)            
Ending balance at Dec. 31, 2023   676,177            
Beginning balance (in shares) at Dec. 31, 2022       214,184        
Beginning balance at Dec. 31, 2022 $ 7,569,315   $ 6,708,122 $ 21 $ 6,470,194 $ 67,109 $ 170,798 $ 861,193
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Exercise of stock options (in shares)       838        
Exercise of stock options 4,304   4,304   4,304      
Issuance of restricted stock units, net of tax withholdings (in shares)       2,836        
Issuance of restricted stock units, net of tax withholdings 1   1 $ 1        
Shares issued in connection with the Employee Stock Purchase Plan (in shares)       1,534        
Shares issued in connection with the Employee Stock Purchase Plan 18,305   18,305   18,305      
Stock-based compensation 111,280   111,280   111,280      
Contributions from redeemable noncontrolling interests and noncontrolling interests 1,387,002             1,387,002
Distributions to redeemable noncontrolling interests and noncontrolling interests (159,876)             (159,876)
Net (loss) income (2,652,240)   (1,604,497)       (1,604,497) (1,047,743)
Acquisition of noncontrolling interest (27,822)   5,146   5,146     (32,968)
Other comprehensive (loss) income, net of taxes (12,433)   (12,433)     (12,433)    
Ending balance (in shares) at Dec. 31, 2023       219,392        
Ending balance at Dec. 31, 2023 $ 6,237,836   5,230,228 $ 22 6,609,229 54,676 (1,433,699) 1,007,608
Redeemable Noncontrolling Interests                
Contributions from redeemable noncontrolling interests and noncontrolling interests   24,602            
Distributions to redeemable noncontrolling interests and noncontrolling interests   (68,543)            
Net income (loss)   14,820            
Acquisition of noncontrolling interest   (22,897)            
Ending balance at Dec. 31, 2024   624,159            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Exercise of stock options (in shares) 669     524        
Exercise of stock options $ 3,607   3,607   3,607      
Issuance of restricted stock units, net of tax withholdings (in shares)       4,076        
Issuance of restricted stock units, net of tax withholdings 1   1 $ 1        
Shares issued in connection with the Employee Stock Purchase Plan (in shares)       1,670        
Shares issued in connection with the Employee Stock Purchase Plan 15,267   15,267   15,267      
Stock-based compensation 124,267   124,267   124,267      
Contributions from redeemable noncontrolling interests and noncontrolling interests 1,787,364             1,787,364
Distributions to redeemable noncontrolling interests and noncontrolling interests (246,400)             (246,400)
Net (loss) income (4,370,037)   (2,846,167)       (2,846,167) (1,523,870)
Capped call transaction (38,365)   (38,365)   (38,365)      
Acquisition of noncontrolling interest (5,627)   33,231   33,231     (38,858)
Other comprehensive (loss) income, net of taxes $ 32,138   32,138     32,138    
Ending balance (in shares) at Dec. 31, 2024 225,662     225,662        
Ending balance at Dec. 31, 2024 $ 3,540,051   2,554,207 $ 23 6,747,236 86,814 (4,279,866) 985,844
Redeemable Noncontrolling Interests                
Contributions from redeemable noncontrolling interests and noncontrolling interests   422,749            
Distributions to redeemable noncontrolling interests and noncontrolling interests   (75,260)            
Net income (loss)   (244,887)            
Acquisition of noncontrolling interest   (17,506)            
Ending balance at Dec. 31, 2025   $ 709,255            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Exercise of stock options (in shares) 362     363        
Exercise of stock options $ 2,480   2,480   2,480      
Issuance of restricted stock units, net of tax withholdings (in shares)       5,897        
Shares issued in connection with the Employee Stock Purchase Plan (in shares)       1,690        
Shares issued in connection with the Employee Stock Purchase Plan 14,321   14,321   14,321      
Stock-based compensation 116,644   116,644   116,644      
Contributions from redeemable noncontrolling interests and noncontrolling interests 1,579,428             1,579,428
Distributions to redeemable noncontrolling interests and noncontrolling interests (177,077)             (177,077)
Net (loss) income (764,219)   449,947       449,947 (1,214,166)
Acquisition of noncontrolling interest (13,198)   18,596   18,596     (31,794)
Other comprehensive (loss) income, net of taxes $ (23,711)   (23,711)     (23,711)    
Ending balance (in shares) at Dec. 31, 2025 233,612     233,612        
Ending balance at Dec. 31, 2025 $ 4,274,719   $ 3,132,484 $ 23 $ 6,899,277 $ 63,103 $ (3,829,919) $ 1,142,235