XML 17 R6.htm IDEA: XBRL DOCUMENT v3.22.2
Consolidated Statements of Redeemable Interests and Shareholders'/Members' Equity (Unaudited) - USD ($)
Total
Prior To The Reorganization And Initial Public Offering [Member]
Subsequent To Reorganization And Initial Public Offering [Member]
Members' Capital [Member]
Members' Capital [Member]
Prior To The Reorganization And Initial Public Offering [Member]
Members' Capital [Member]
Subsequent To Reorganization And Initial Public Offering [Member]
Accumulated Other Comprehensive Loss [Member]
Accumulated Other Comprehensive Loss [Member]
Prior To The Reorganization And Initial Public Offering [Member]
Accumulated Other Comprehensive Loss [Member]
Subsequent To Reorganization And Initial Public Offering [Member]
Parent [Member]
Parent [Member]
Prior To The Reorganization And Initial Public Offering [Member]
Parent [Member]
Subsequent To Reorganization And Initial Public Offering [Member]
Additional Paid-in Capital [Member]
Additional Paid-in Capital [Member]
Subsequent To Reorganization And Initial Public Offering [Member]
Accumulated Deficit [Member]
Accumulated Deficit [Member]
Subsequent To Reorganization And Initial Public Offering [Member]
Redeemable Equity [Member]
Noncontrolling Interest [Member]
Redeemable Equity [Member]
Noncontrolling Interest [Member]
Prior To The Reorganization And Initial Public Offering [Member]
Redeemable Equity [Member]
Noncontrolling Interest [Member]
Subsequent To Reorganization And Initial Public Offering [Member]
Redeemable Equity [Member]
Parent [Member]
Redeemable Equity [Member]
Parent [Member]
Subsequent To Reorganization And Initial Public Offering [Member]
Redeemable Stock [Member]
Noncontrolling Interest [Member]
Redeemable Stock [Member]
Noncontrolling Interest [Member]
Prior To The Reorganization And Initial Public Offering [Member]
Redeemable Stock [Member]
Noncontrolling Interest [Member]
Subsequent To Reorganization And Initial Public Offering [Member]
Nonredeemable Non-controlling Interests [Member]
Noncontrolling Interest [Member]
Nonredeemable Non-controlling Interests [Member]
Noncontrolling Interest [Member]
Prior To The Reorganization And Initial Public Offering [Member]
Nonredeemable Non-controlling Interests [Member]
Noncontrolling Interest [Member]
Subsequent To Reorganization And Initial Public Offering [Member]
Common Class A [Member]
Common Class A [Member]
Subsequent To Reorganization And Initial Public Offering [Member]
Class X Common Stock [Member]
Class X Common Stock [Member]
Subsequent To Reorganization And Initial Public Offering [Member]
Class Y Common Stock [Member]
Class Y Common Stock [Member]
Subsequent To Reorganization And Initial Public Offering [Member]
Beginning balance at Dec. 31, 2020 $ 963,976,000     $ 468,633,000     $ (190,786,000)     $ 277,847,000                   $ 22,519,000   $ 168,254,000     $ 686,129,000                
Equity-based compensation   $ (11,080,000) $ (435,710,000)   $ (3,444,000)           $ (3,444,000) $ (158,846,000)   $ (158,846,000)                       $ (7,636,000) $ (276,864,000)            
Issuance of Class A common stock due to exchanges                                                       (1,880,196)   1,851,331      
Distributions   (8,648,000) (95,000)   245,000           245,000 95,000   95,000                       8,403,000     $ (1,504,547,000)        
Accretion of redeemable non- controlling interests   (271,000) 867,000   (271,000)           (271,000) 867,000   867,000                 $ 271,000 $ (867,000)                  
Equity reallocation between controlling and non-controlling interests                       5,027,000   5,027,000                         (5,027,000)            
Contribution                                               5,400,000                  
Comprehensive (loss) income   30,838,000 (513,375,000)   (31,686,000)     $ 19,665,000 $ 3,901,000   (12,021,000) (315,696,000)       $ (319,597,000)   $ (4,111,000) $ (1,694,000)             42,859,000 (197,679,000)            
Establishment of non-controlling interests   (2,888,000) (2,078,000)   560,000           560,000                       $ 2,888,000 2,078,000   (3,448,000) (2,078,000)            
Use of Proceeds Including the UFC Buyout Shares                                                         42,400,877   67,910,105   70,946,270
Use of Proceeds Including the UFC Buyout     (835,039,000)           (11,955,000)     (714,653,000)   (702,698,000)                         (120,386,000)            
Effect of Reorganization     16,790,000     $ (440,977,000)     80,645,000     (118,311,000)   242,017,000             $ (22,519,000)     $ 5,729,000     135,101,000   $ 1,000   $ 1,000   $ 2,000
Effect of Reorganization shares                                                         133,712,566   122,021,609   167,208,026
Issuance of Class A common stock due to exchanges shares                                                         81,873,497        
Issuance of Class A common stock due to exchanges     1,886,643,000                 1,886,643,000   1,886,642,000                             $ 1,000        
Establishment of tax receivable agreements liability     (32,081,000)                 (32,081,000)   (32,081,000)                                      
Ending balance at Jun. 30, 2021 1,950,237,000           (98,530,000)     1,138,669,000     $ 1,556,791,000   $ (319,597,000)   $ 179,140,000         179,140,000     811,568,000     $ 2,000   $ 1,000   $ 2,000  
Ending Balance (shares) at Jun. 30, 2021                                                       261,371,683   188,080,383   238,154,296  
Beginning balance at Mar. 31, 2021 982,993,000     $ 447,320,000     (174,234,000)     273,086,000             168,773,000     $ 22,519,000         709,907,000                
Equity-based compensation   1,630,000 435,710,000                 158,846,000   158,846,000                       1,630,000 276,864,000            
Issuance of Class A common stock due to exchanges                                                         1,880,196   (1,851,331)    
Distributions   (194,000) (95,000)   473,000           473,000 (95,000)   (95,000)                       (279,000)     $ (1,504,547,000)        
Accretion of redeemable non- controlling interests     (867,000)                 (867,000)   (867,000)         867,000                            
Equity reallocation between controlling and non-controlling interests                       5,027,000   5,027,000                         (5,027,000)            
Contribution                                     5,400,000                            
Comprehensive (loss) income   $ 9,812,000 (513,375,000)   $ (6,816,000)     $ 3,113,000 3,901,000   $ (3,703,000) (315,696,000)       $ (319,597,000)   $ (2,013,000) (1,694,000)             $ 13,515,000 (197,679,000)            
Establishment of non-controlling interests     (2,078,000)                               2,078,000               (2,078,000)            
Use of Proceeds Including the UFC Buyout Shares                                                         42,400,877   67,910,105   70,946,270
Use of Proceeds Including the UFC Buyout     (835,039,000)           (11,955,000)     (714,653,000)   (702,698,000)                         (120,386,000)            
Effect of Reorganization     16,790,000     $ (440,977,000)     $ 80,645,000     (118,311,000)   242,017,000         $ 5,729,000   $ (22,519,000)           $ 135,101,000   $ 1,000   $ 1,000   $ 2,000
Effect of Reorganization shares                                                         133,712,566   122,021,609   167,208,026
Issuance of Class A common stock due to exchanges shares                                                         81,873,497        
Issuance of Class A common stock due to exchanges     1,886,643,000                 1,886,643,000   1,886,642,000                             $ 1,000        
Establishment of tax receivable agreements liability     $ (32,081,000)                 $ (32,081,000)   $ (32,081,000)                                      
Ending balance at Jun. 30, 2021 1,950,237,000           (98,530,000)     1,138,669,000     1,556,791,000   (319,597,000)   $ 179,140,000         179,140,000     811,568,000     $ 2,000   $ 1,000   $ 2,000  
Ending Balance (shares) at Jun. 30, 2021                                                       261,371,683   188,080,383   238,154,296  
Beginning balance at Dec. 31, 2021 2,121,463,000           (80,535,000)     1,247,046,000     1,624,201,000   (296,625,000)             209,863,000     874,417,000     $ 2,000   $ 1,000   $ 2,000  
Beginning Balance (shares) at Dec. 31, 2021                                                       265,553,327   186,222,061   238,154,296  
Comprehensive (loss) income 591,134,000           22,116,000     367,468,000         345,352,000             4,717,000     223,666,000                
Equity-based compensation 110,915,000                 91,798,000     91,798,000                 (2,276,000)     19,117,000                
Issuance of Class A common stock due to exchanges                                                       10,987,413   (11,021,656)   (3,152,421)  
Issuance of Class A common stock due to releases of RSUs                                                       2,607,395          
Distributions (25,953,000)                                               (25,953,000)                
Accretion of redeemable non- controlling interests (87,008,000)                 (87,008,000)     (38,281,000)   (48,727,000)             87,008,000                      
Issuance of Class A common stock due to an acquisition shares                                                       396,917          
Issuance of Class A common stock due to an acquisition 11,014,000                 11,014,000     11,014,000                                        
Establishment and acquisition of non-controlling interests 346,495,000                 211,405,000     211,405,000                 (250,682,000)     135,090,000                
Establishment and acquisition of non-controlling interests shares                                                       6,186,832   8,697,379      
Non-controlling interests for sale of businesses 7,884,000                                               7,884,000                
Equity reallocation between controlling and non-controlling interests             (2,846,000)     58,293,000     61,139,000                       (58,293,000)                
Tax receivable agreements in connection with exchanges 775,000                 775,000     775,000                                        
Ending balance at Jun. 30, 2022 3,076,719,000           (61,265,000)     1,900,791,000     1,962,051,000   0             48,630,000     1,175,928,000     $ 2,000   $ 1,000   $ 2,000  
Ending Balance (shares) at Jun. 30, 2022                                                       285,731,884   183,897,784   235,001,875  
Beginning balance at Mar. 31, 2022 2,723,924,000           (49,428,000)     1,670,349,000     1,696,851,000   22,921,000             242,534,000     1,053,575,000     $ 2,000   $ 1,000   $ 2,000  
Beginning Balance (shares) at Mar. 31, 2022                                                       275,698,529   176,967,757   235,415,621  
Comprehensive (loss) income 23,554,000           (11,539,000)     14,267,000         25,806,000             481,000     9,287,000                
Equity-based compensation 62,040,000                 46,276,000     46,276,000                 (3,403,000)     15,764,000                
Issuance of Class A common stock due to exchanges                                                       1,753,968   (1,767,352)   (413,746)  
Issuance of Class A common stock due to releases of RSUs                                                       1,695,638          
Distributions (25,602,000)                                               (25,602,000)                
Accretion of redeemable non- controlling interests (59,700,000)                 (59,700,000)     (10,973,000)   (48,727,000)             59,700,000                      
Issuance of Class A common stock due to an acquisition shares                                                       396,917          
Issuance of Class A common stock due to an acquisition 11,014,000                 11,014,000     11,014,000                                        
Establishment and acquisition of non-controlling interests 341,395,000                 210,059,000     210,059,000                 (250,682,000)     131,336,000                
Establishment and acquisition of non-controlling interests shares                                                       6,186,832   8,697,379      
Equity reallocation between controlling and non-controlling interests             (298,000)     8,432,000     (8,730,000)                       8,432,000                
Tax receivable agreements in connection with exchanges (94,000)                 (94,000)     (94,000)                                        
Ending balance at Jun. 30, 2022 $ 3,076,719,000           $ (61,265,000)     $ 1,900,791,000     $ 1,962,051,000   $ 0             $ 48,630,000     $ 1,175,928,000     $ 2,000   $ 1,000   $ 2,000  
Ending Balance (shares) at Jun. 30, 2022                                                       285,731,884   183,897,784   235,001,875