XML 26 R7.htm IDEA: XBRL DOCUMENT v3.24.0.1
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) 422,978         365,213   57,765
Equity-based compensation 167,938 $ 36     142,507     25,395
Equity-based compensation (in shares)   3,714,605            
Other comprehensive income (loss) (431)           (359) (72)
Dividends declared and tax distributions (479,963)       63,374 (479,813)   (63,524)
Treasury Stock Purchases (104,150)     $ (104,150)        
Treasury Stock Purchases (in shares)       (1,914,097)        
Class A Partnership Units or other equity converted into Class A Common Stock 26,964 $ 29 $ (12)   22,005     4,942
Class A Partnership Units or other equity converted into Class A Common Stock (in shares)   2,817,247 (1,262,406)          
Equity-based payments to non-employees 315       315      
Other 175       (25)     200
Balance at end of the period at Dec. 31, 2021 478,299 $ 685 $ 47 $ (256,320) 1,280,498 (535,282) (560) (10,769)
Balance at end of the period (in shares) at Dec. 31, 2021   68,518,779 4,686,344 (5,873,180)        
Changes in Equity                
Net income (loss) 168,682         150,345   18,337
Equity-based compensation 128,938 $ 33     103,040     25,865
Equity-based compensation (in shares)   3,488,662            
Other comprehensive income (loss) (4,333)           (3,969) (364)
Dividends declared and tax distributions (174,651)       20,804 (175,753)   (19,702)
Treasury Stock Purchases $ (147,537)     $ (147,537)        
Treasury Stock Purchases (in shares) (3,203,597)     (3,203,597)        
Class A Partnership Units or other equity converted into Class A Common Stock $ 7,478 $ 12 $ (1)   8,291     (824)
Class A Partnership Units or other equity converted into Class A Common Stock (in shares)   1,055,740 (50,446)          
Equity-based payments to non-employees 162       162      
Other 1,900             1,900
Balance at end of the period at Dec. 31, 2022 458,938 $ 730 $ 46 $ (403,857) 1,412,795 (560,690) (4,529) 14,443
Balance at end of the period (in shares) at Dec. 31, 2022   73,063,181 4,635,898 (9,076,777)        
Changes in Equity                
Net income (loss) (27,516)         (24,700)   (2,816)
Equity-based compensation 158,189 $ 35     138,852     19,302
Equity-based compensation (in shares)   3,556,291            
Other comprehensive income (loss) 659           601 58
Dividends declared and tax distributions (182,156)       21,857 (182,197)   (21,816)
Treasury Stock Purchases $ (47,002)     $ (47,002)        
Treasury Stock Purchases (in shares) (1,107,683)     (1,107,683)        
Class A Partnership Units or other equity converted into Class A Common Stock $ 704 $ 3 $ (1)   (627)     1,329
Class A Partnership Units or other equity converted into Class A Common Stock (in shares)   240,027 (146,120)          
Equity-based payments to non-employees 1,550       1,550      
Other (904)       (725)     (179)
Balance at end of the period at Dec. 31, 2023 $ 362,462 $ 768 $ 45 $ (450,859) $ 1,573,702 $ (767,587) $ (3,928) $ 10,321
Balance at end of the period (in shares) at Dec. 31, 2023   76,859,499 4,489,778 (10,184,460)