XML 17 R5.htm IDEA: XBRL DOCUMENT v3.24.1.u1
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Thousands
Total
Cumulative Effect, Remeasurement Due to Change in Parent Ownership and Other
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
Non-controlling Interest
Non-controlling Interest
Cumulative Effect, Remeasurement Due to Change in Parent Ownership and Other
Balance at beginning of period (in shares) at Dec. 31, 2022         92,575,974 1,502,069,787          
Balance at beginning of period at Dec. 31, 2022 $ 3,171,693       $ 9 $ 150 $ 903 $ 142,500   $ 3,028,131  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income (loss) (138,613)             (11,941)   (126,672)  
Class A common stock dividends (9,310)             (9,310)      
Member distributions to SFS Corp. (150,207)                 (150,207)  
Stock-based compensation expense (in shares)         525,997            
Stock-based compensation expense 2,286           133     2,153  
Re-measurement of non-controlling interest due to change in parent ownership and other   $ (1,307)             $ 887   $ (2,194)
Balance at end of period (in shares) at Mar. 31, 2023         93,101,971 1,502,069,787          
Balance at end of period at Mar. 31, 2023 2,874,542       $ 9 $ 150 1,036 122,136   2,751,211  
Balance at beginning of period (in shares) at Dec. 31, 2023     93,654,269 1,502,069,787 93,654,269 1,502,069,787          
Balance at beginning of period at Dec. 31, 2023 2,474,671       $ 10 $ 150 1,702 110,690   2,362,119  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income (loss) 180,531             8,730   171,801  
Class A common stock dividends (9,495)             (9,495)      
Member distributions to SFS Corp. (194,261)                 (194,261)  
Stock-based compensation expense (in shares)         1,291,366            
Stock-based compensation expense 6,513       $ (1)   383     6,131  
Re-measurement of non-controlling interest due to change in parent ownership and other   $ (901)             $ 2,055   $ (2,956)
Balance at end of period (in shares) at Mar. 31, 2024     94,945,635 1,502,069,787 94,945,635 1,502,069,787          
Balance at end of period at Mar. 31, 2024 $ 2,457,058       $ 9 $ 150 $ 2,085 $ 111,980   $ 2,342,834