XML 18 R5.htm IDEA: XBRL DOCUMENT v3.23.2
Unaudited Condensed Consolidated Statements of Stockholders' Equity - USD ($)
shares in Thousands, $ in Thousands
Common Stock
Class A common stock
Common Stock
Class B common stock
Common Stock
Class C common stock
Additional Paid-in Capital
Treasury Stock
Retained Earnings
Non-controlling Interest
Total
Balance at Dec. 31, 2021 $ 475 $ 4 $ 0 $ 98,113 $ (130,006) $ 189,471 $ 75,837 $ 233,894
Balance (in shares) at Dec. 31, 2021 47,521 41,466 0          
Balance (in shares) at Dec. 31, 2021         (3,390)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Equity-based compensation $ 0 $ 0 $ 0 4,572 $ 0 0 5,735 10,307
Exercise of stock options $ 0 0 0 (166) $ 397 0 0 231
Exercise of stock options (in shares) 0       11      
Non-controlling interest adjustment for capital contribution of proceeds from the exercise of stock options $ 0 0 0 (111) $ 0 0 111 0
Vesting of restricted stock units $ 0 $ 0 $ 0 (4,067) $ 4,749 0 (682) 0
Vesting of restricted stock units (in shares) 0 0 0   130      
Repurchases of Class A common stock for withholding taxes on vested RSUs $ 0 $ 0 $ 0 243 $ (1,481) 0 0 (1,238)
Repurchases of Class A common stock for withholding taxes on vested RSUs (in shares) 0 0 0   (41)      
Repurchases of Class A common stock to treasury stock       28,398 $ (79,757)   (37,774) (89,133)
Repurchases of Class A common stock to treasury stock (Shares)         (2,593)      
Redemption of LLC common units for Class A common stock $ 1 $ 0 $ 0 416 $ 0 0 (45) 372
Redemption of LLC common units for Class A common stock (in shares) 50 0 0   0      
Distributions to holders of LLC common units $ 0 $ 0 $ 0 0 $ 0 0 (24,836) (24,836)
Dividends 0 0 0 0 0 (26,427) 0 (26,427)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability 0 0 0 (299) 0 0 0 (299)
Non-controlling interest adjustment 0 0 0 (1,028) 0 0 1,028 0
Net income 0 0 0 0 0 44,730 62,569 107,299
Balance at Mar. 31, 2022 $ 476 $ 4 $ 0 126,071 $ (206,098) 207,774 81,943 210,170
Balance (in shares) at Mar. 31, 2022 47,571 41,466 0          
Balance (in shares) at Mar. 31, 2022         (5,883)      
Balance at Dec. 31, 2021 $ 475 $ 4 $ 0 98,113 $ (130,006) 189,471 75,837 233,894
Balance (in shares) at Dec. 31, 2021 47,521 41,466 0          
Balance (in shares) at Dec. 31, 2021         (3,390)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income               305,284
Balance at Jun. 30, 2022 $ 476 $ 4 $ 0 127,508 $ (202,561) 265,974 108,530 $ 299,931
Balance (in shares) at Jun. 30, 2022 47,571 41,466 0          
Balance (in shares) at Jun. 30, 2022         (5,782)     5,782
Balance at Dec. 31, 2021 $ 475 $ 4 $ 0 98,113 $ (130,006) 189,471 75,837 $ 233,894
Balance (in shares) at Dec. 31, 2021 47,521 41,466 0          
Balance (in shares) at Dec. 31, 2021         (3,390)      
Balance at Dec. 31, 2022 $ 476 $ 4 $ 0 106,051 $ (179,732) 221,031 99,856 $ 247,686
Balance (in shares) at Dec. 31, 2022 47,571 41,466 0          
Balance (in shares) at Dec. 31, 2022         (5,130)     5,130
Balance at Mar. 31, 2022 $ 476 $ 4 $ 0 126,071 $ (206,098) 207,774 81,943 $ 210,170
Balance (in shares) at Mar. 31, 2022 47,571 41,466 0          
Balance (in shares) at Mar. 31, 2022         (5,883)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Equity-based compensation $ 0 $ 0 $ 0 4,467 $ 0 0 4,500 8,967
Exercise of stock options 0 0 0 (25) $ 66 0 0 41
Exercise of stock options (in shares)         2      
Non-controlling interest adjustment for capital contribution of proceeds from the exercise of stock options 0 0 0 (18) $ 0 0 18 0
Vesting of restricted stock units 0 0 0 (3,562) $ 3,798 0 (236) 0
Vesting of restricted stock units (in shares)         108      
Repurchases of Class A common stock for withholding taxes on vested RSUs 0 0 0 48 $ (327) 0 0 (279)
Repurchases of Class A common stock for withholding taxes on vested RSUs (in shares)         (9)      
Distributions to holders of LLC common units 0 0 0 0 $ 0 0 (90,842) (90,842)
Dividends 0 0 0 0 0 (26,111) 0 (26,111)
Non-controlling interest adjustment 0 0 0 527 0 0 (527) 0
Net income 0 0 0 0 0 84,311 113,674 197,985
Balance at Jun. 30, 2022 $ 476 $ 4 $ 0 127,508 $ (202,561) 265,974 108,530 $ 299,931
Balance (in shares) at Jun. 30, 2022 47,571 41,466 0          
Balance (in shares) at Jun. 30, 2022         (5,782)     5,782
Balance at Dec. 31, 2022 $ 476 $ 4 $ 0 106,051 $ (179,732) 221,031 99,856 $ 247,686
Balance (in shares) at Dec. 31, 2022 47,571 41,466 0          
Balance (in shares) at Dec. 31, 2022         (5,130)     5,130
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Equity-based compensation $ 0 $ 0 $ 0 3,345 $ 0 0 3,013 $ 6,358
Exercise of stock options 0 0 0 (25) $ 66 0 0 41
Exercise of stock options (in shares)         2      
Non-controlling interest adjustment for capital contribution of proceeds from the exercise of stock options 0 0 0 (17) $ 0 0 17 0
Vesting of restricted stock units 0 0 0 (1,104) $ 1,300 0 (196) 0
Vesting of restricted stock units (in shares)         37      
Repurchases of Class A common stock for withholding taxes on vested RSUs 0 0 0 128 $ (466) 0 0 (338)
Repurchases of Class A common stock for withholding taxes on vested RSUs (in shares)         (13)      
Redemption of LLC common units for Class A common stock $ 20 $ 0 0 9,673 $ 0 0 (4,739) 4,954
Redemption of LLC common units for Class A common stock (in shares) 2,000 (2,000)            
Distributions to holders of LLC common units $ 0 $ 0 0 0 0 0 (6,046) (6,046)
Dividends 0 0 0 0 0 (27,791) 0 (27,791)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability 0 0 0 (4,014) 0 0 0 (4,014)
Non-controlling interest adjustment 0 0 0 (20) 0 0 20 0
Net income 0 0 0 0 0 3,169 1,734 4,903
Balance at Mar. 31, 2023 $ 496 $ 4 $ 0 114,017 $ (178,832) 196,409 93,659 225,753
Balance (in shares) at Mar. 31, 2023 49,571 39,466 0          
Balance (in shares) at Mar. 31, 2023         (5,104)      
Balance at Dec. 31, 2022 $ 476 $ 4 $ 0 106,051 $ (179,732) 221,031 99,856 $ 247,686
Balance (in shares) at Dec. 31, 2022 47,571 41,466 0          
Balance (in shares) at Dec. 31, 2022         (5,130)     5,130
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income               $ 69,626
Balance at Jun. 30, 2023 $ 496 $ 4 $ 0 115,844 $ (176,783) 197,293 121,389 $ 258,243
Balance (in shares) at Jun. 30, 2023 49,571 39,466 0          
Balance (in shares) at Jun. 30, 2023         (5,046)     5,046
Balance at Mar. 31, 2023 $ 496 $ 4 $ 0 114,017 $ (178,832) 196,409 93,659 $ 225,753
Balance (in shares) at Mar. 31, 2023 49,571 39,466 0          
Balance (in shares) at Mar. 31, 2023         (5,104)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Equity-based compensation $ 0 $ 0 $ 0 3,418 $ 0 0 3,074 6,492
Exercise of stock options $ 0 $ 0 $ 0 (101) $ 266 0 0 165
Exercise of stock options (in shares) 0 0 0   8      
Non-controlling interest adjustment for capital contribution of proceeds from the exercise of stock options $ 0 $ 0 $ 0 (70) $ 0 0 70 0
Vesting of restricted stock units $ 0 $ 0 $ 0 (1,965) $ 2,157 0 (192) 0
Vesting of restricted stock units (in shares) 0 0 0   62      
Repurchases of Class A common stock for withholding taxes on vested RSUs $ 0 $ 0 $ 0 87 $ (374) 0 0 (287)
Repurchases of Class A common stock for withholding taxes on vested RSUs (in shares) 0 0 0   (12)      
Distributions to holders of LLC common units $ 0 $ 0 $ 0 0 $ 0 0 (10,784) (10,784)
Dividends 0 0 0 0 0 (27,819) 0 (27,819)
Non-controlling interest adjustment 0 0 0 458 0 0 (458) 0
Net income 0 0 0 0 0 28,703 36,020 64,723
Balance at Jun. 30, 2023 $ 496 $ 4 $ 0 $ 115,844 $ (176,783) $ 197,293 $ 121,389 $ 258,243
Balance (in shares) at Jun. 30, 2023 49,571 39,466 0          
Balance (in shares) at Jun. 30, 2023         (5,046)     5,046