XML 17 R7.htm IDEA: XBRL DOCUMENT v3.22.2
Condensed Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Treasury Stock
Additional Paid-In Capital
Retained Earnings (Accumulated Deficit)
Accumulated Other Comprehensive Income (Loss)
Noncontrolling Interests
Balance at beginning of the period at Dec. 31, 2020 $ 444,473 $ 620 $ 59 $ (152,170) $ 1,052,322 $ (420,682) $ (201) $ (35,475)
Balance at beginning of the period (in shares) at Dec. 31, 2020   61,986,927 5,948,750 (3,959,083)        
Changes in Equity                
Net income (loss) 75,798         66,529   9,269
Equity-based compensation 50,963 $ 36     41,508     9,419
Equity-based compensation (in shares)   3,612,341            
Other comprehensive income (loss) (744)           (655) (89)
Dividends declared and tax distributions (39,685)       5,131 (39,013)   (5,803)
Treasury Stock Purchases (74,211)     $ (74,211)        
Treasury Stock Purchases (in shares)       (1,363,934)        
Class A Partnership Units or other equity converted into Class A Common Stock 3,903 $ 10 $ (10)   2,161     1,742
Class A Partnership Units or other equity converted into Class A Common Stock (in shares)   1,049,293 (1,049,293)          
Equity-based payments to non-employees 108       108      
Other (25)       (25)      
Balance at end of the period at Mar. 31, 2021 460,580 $ 666 $ 49 $ (226,381) 1,101,205 (393,166) (856) (20,937)
Balance at end of the period (in shares) at Mar. 31, 2021   66,648,561 4,899,457 (5,323,017)        
Balance at beginning of the period at Dec. 31, 2020 444,473 $ 620 $ 59 $ (152,170) 1,052,322 (420,682) (201) (35,475)
Balance at beginning of the period (in shares) at Dec. 31, 2020   61,986,927 5,948,750 (3,959,083)        
Changes in Equity                
Net income (loss) 169,000              
Treasury Stock Purchases $ (95,923)              
Treasury Stock Purchases (in shares) (1,773,304)              
Balance at end of the period at Jun. 30, 2021 $ 384,793 $ 667 $ 49 $ (248,093) 1,152,104 (493,485) 954 (27,403)
Balance at end of the period (in shares) at Jun. 30, 2021   66,740,855 4,852,219 (5,732,387)        
Balance at beginning of the period at Mar. 31, 2021 460,580 $ 666 $ 49 $ (226,381) 1,101,205 (393,166) (856) (20,937)
Balance at beginning of the period (in shares) at Mar. 31, 2021   66,648,561 4,899,457 (5,323,017)        
Changes in Equity                
Net income (loss) 93,202         79,341   13,861
Equity-based compensation 29,041       27,699     1,342
Equity-based compensation (in shares)   45,056            
Other comprehensive income (loss) 2,042           1,810 232
Dividends declared and tax distributions (178,649)       23,078 (179,660)   (22,067)
Treasury Stock Purchases (21,712)     $ (21,712)        
Treasury Stock Purchases (in shares)       (409,370)        
Class A Partnership Units or other equity converted into Class A Common Stock 206 $ 1     39     166
Class A Partnership Units or other equity converted into Class A Common Stock (in shares)   47,238 (47,238)          
Equity-based payments to non-employees 83       83      
Balance at end of the period at Jun. 30, 2021 384,793 $ 667 $ 49 $ (248,093) 1,152,104 (493,485) 954 (27,403)
Balance at end of the period (in shares) at Jun. 30, 2021   66,740,855 4,852,219 (5,732,387)        
Balance at beginning of the period at Dec. 31, 2021 478,299 $ 685 $ 47 $ (256,320) 1,280,498 (535,282) (560) (10,769)
Balance at beginning of the period (in shares) at Dec. 31, 2021   68,518,779 4,686,344 (5,873,180)        
Changes in Equity                
Net income (loss) 73,594         65,715   7,879
Equity-based compensation 37,067 $ 33     20,949     16,085
Equity-based compensation (in shares)   3,305,692            
Other comprehensive income (loss) (764)           (687) (77)
Dividends declared and tax distributions (45,647)       5,572 (44,935)   (6,284)
Treasury Stock Purchases (97,929)     $ (97,929)        
Treasury Stock Purchases (in shares)       (2,021,455)        
Class A Partnership Units or other equity converted into Class A Common Stock 150       (774)     924
Class A Partnership Units or other equity converted into Class A Common Stock (in shares)   446 (446)          
Equity-based payments to non-employees 45       45      
Other 100             100
Balance at end of the period at Mar. 31, 2022 444,915 $ 718 $ 47 $ (354,249) 1,306,290 (514,502) (1,247) 7,858
Balance at end of the period (in shares) at Mar. 31, 2022   71,824,917 4,685,898 (7,894,635)        
Balance at beginning of the period at Dec. 31, 2021 478,299 $ 685 $ 47 $ (256,320) 1,280,498 (535,282) (560) (10,769)
Balance at beginning of the period (in shares) at Dec. 31, 2021   68,518,779 4,686,344 (5,873,180)        
Changes in Equity                
Net income (loss) 117,451              
Treasury Stock Purchases $ (132,831)              
Treasury Stock Purchases (in shares) (2,843,421)              
Balance at end of the period at Jun. 30, 2022 $ 445,141 $ 729 $ 47 $ (389,151) 1,348,467 (519,612) (5,470) 10,131
Balance at end of the period (in shares) at Jun. 30, 2022   72,858,133 4,685,898 (8,716,601)        
Balance at beginning of the period at Mar. 31, 2022 444,915 $ 718 $ 47 $ (354,249) 1,306,290 (514,502) (1,247) 7,858
Balance at beginning of the period (in shares) at Mar. 31, 2022   71,824,917 4,685,898 (7,894,635)        
Changes in Equity                
Net income (loss) 43,857         38,963   4,894
Equity-based compensation 30,856       27,620     3,236
Equity-based compensation (in shares)   27,949            
Other comprehensive income (loss) (4,605)           (4,223) (382)
Dividends declared and tax distributions (42,490)       5,331 (44,073)   (3,748)
Treasury Stock Purchases (34,902)     $ (34,902)        
Treasury Stock Purchases (in shares)       (821,966)        
Class A Partnership Units or other equity converted into Class A Common Stock 7,495 $ 11     9,211     (1,727)
Class A Partnership Units or other equity converted into Class A Common Stock (in shares)   1,005,267            
Equity-based payments to non-employees 15       15      
Balance at end of the period at Jun. 30, 2022 $ 445,141 $ 729 $ 47 $ (389,151) $ 1,348,467 $ (519,612) $ (5,470) $ 10,131
Balance at end of the period (in shares) at Jun. 30, 2022   72,858,133 4,685,898 (8,716,601)