XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (Unaudited) - USD ($)
$ in Thousands
Total
Cumulative Effect, Remeasurement Due to Change in Parent Ownership and Other
Cumulative Effect, Period of Adoption, Adjustment
Common Class A
Common Class D
Common Stock
Common Class A
Common Stock
Common Class D
Additional  Paid-in Capital
Retained Earnings
Retained Earnings
Cumulative Effect, Remeasurement Due to Change in Parent Ownership and Other
Retained Earnings
Cumulative Effect, Period of Adoption, Adjustment
Non-controlling Interest
Non-controlling Interest
Cumulative Effect, Remeasurement Due to Change in Parent Ownership and Other
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Members equity, balance at beginning of period $ 2,374,280   $ 3,440         $ 24,839 $ 2,349,441   $ 3,440    
Balance at beginning of period (in shares) at Dec. 31, 2020           0 0            
Balance at beginning of period at Dec. 31, 2020           $ 0 $ 0         $ 0  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net income 1,328,574                        
Balance at end of period (in shares) at Sep. 30, 2021           100,367,478 1,502,069,787            
Balance at end of period at Sep. 30, 2021 2,994,028         $ 10 $ 150 313 129,815     2,863,740  
Balance at beginning of period (in shares) at Jan. 21, 2021       103,104,205 1,502,069,787 103,104,205 1,502,069,787            
Balance at beginning of period at Jan. 21, 2021 0         $ 10 $ 150 (24,839) (2,164,975)     2,189,654  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net income 676,249               47,985     628,264  
Opening net liabilities of Gores Holdings IV, Inc. acquired (75,381)               (75,381)        
Dividend and distribution (160,517)               (10,310)     (150,207)  
Member distributions (2,913)                     (2,913)  
Balance at end of period (in shares) at Mar. 31, 2021           103,104,205 1,502,069,787            
Balance at end of period at Mar. 31, 2021 2,778,036         $ 10 $ 150 0 113,078     2,664,798  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net income 138,712               8,265     130,447  
Dividend and distribution (160,444)               (10,237)     (150,207)  
Member distributions (65,504)                     (65,504)  
Stock-based compensation expense (in shares)           5,170              
Stock-based compensation expense 2,334             187       2,147  
Class A common stock repurchased (in shares)           (790,599)              
Class A common stock repurchased (6,148)               (403)     (5,745)  
Re-measurement of non-controlling interest due to change in parent ownership   $ 0               $ (1,305)     $ 1,305
Balance at end of period (in shares) at Jun. 30, 2021           102,318,776 1,502,069,787            
Balance at end of period at Jun. 30, 2021 2,686,986         $ 10 $ 150 187 109,398     2,577,241  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net income 329,857               25,246     304,611  
Dividend and distribution (10,087)               (10,087)        
Stock-based compensation expense (in shares)           720              
Stock-based compensation expense 2,119             126       1,993  
Class A common stock repurchased (in shares)           (1,952,018)              
Class A common stock repurchased (14,847)               (933)     (13,914)  
Re-measurement of non-controlling interest due to change in parent ownership   0               6,191     (6,191)
Balance at end of period (in shares) at Sep. 30, 2021           100,367,478 1,502,069,787            
Balance at end of period at Sep. 30, 2021 2,994,028         $ 10 $ 150 313 129,815     2,863,740  
Balance at beginning of period (in shares) at Dec. 31, 2021       92,575,425 1,502,069,787 91,612,305 1,502,069,787            
Balance at beginning of period at Dec. 31, 2021 3,171,001         $ 9 $ 150 437 141,805     3,028,600  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net income 453,287               21,930     431,357  
Dividend and distribution (9,253)               (9,253)        
Member distributions (450,621)                     (450,621)  
Stock-based compensation expense (in shares)           918,768              
Stock-based compensation expense 1,828             105       1,723  
Re-measurement of non-controlling interest due to change in parent ownership   0               (15,648)     15,648
Balance at end of period (in shares) at Mar. 31, 2022           92,531,073 1,502,069,787            
Balance at end of period at Mar. 31, 2022 3,166,242         $ 9 $ 150 542 138,834     3,026,707  
Balance at beginning of period (in shares) at Dec. 31, 2021       92,575,425 1,502,069,787 91,612,305 1,502,069,787            
Balance at beginning of period at Dec. 31, 2021 3,171,001         $ 9 $ 150 437 141,805     3,028,600  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net income 994,342                        
Stock-based compensation expense (in shares)       963,120                  
Balance at end of period (in shares) at Sep. 30, 2022       92,575,425 1,502,069,787 92,575,425 1,502,069,787            
Balance at end of period at Sep. 30, 2022 3,392,033         $ 9 $ 150 784 141,194     3,249,896  
Balance at beginning of period (in shares) at Mar. 31, 2022           92,531,073 1,502,069,787            
Balance at beginning of period at Mar. 31, 2022 3,166,242         $ 9 $ 150 542 138,834     3,026,707  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net income 215,445               8,366     207,079  
Dividend and distribution (9,254)               (9,254)        
Member distributions (150,207)                     (150,207)  
Stock-based compensation expense (in shares)           8,172              
Stock-based compensation expense 1,676             127       1,549  
Re-measurement of non-controlling interest due to change in parent ownership   0               9     (9)
Balance at end of period (in shares) at Jun. 30, 2022           92,539,245 1,502,069,787            
Balance at end of period at Jun. 30, 2022 3,223,902         $ 9 $ 150 669 137,955     3,085,119  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net income 325,610               11,696     313,914  
Dividend and distribution (9,258)               (9,258)        
Member distributions (150,207)                     (150,207)  
Stock-based compensation expense (in shares)           36,180              
Stock-based compensation expense 1,986             115       1,871  
Re-measurement of non-controlling interest due to change in parent ownership   $ 0               $ 801     $ (801)
Balance at end of period (in shares) at Sep. 30, 2022       92,575,425 1,502,069,787 92,575,425 1,502,069,787            
Balance at end of period at Sep. 30, 2022 $ 3,392,033         $ 9 $ 150 $ 784 $ 141,194     $ 3,249,896