XML 17 R5.htm IDEA: XBRL DOCUMENT v3.22.1
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Thousands
Common Stock
Class A common stock
Common Stock
Class C common stock
Additional Paid-in Capital
Retained Earnings (Accumulated Deficit)
Treasury Stock
Total Stockholders' Equity
Noncontrolling Interests
Member Units
Class A common stock
Class B common stock
Class C common stock
Class A-3 Units
Class A-2 Units
Class A-1 Units
Common units
Total
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Equity-based compensation               $ 126               $ 126
Net income (loss)                               10,624
Ending balance (in shares) at Dec. 31, 2020                 34,500,000 8,625,000            
Ending balance at Dec. 31, 2020                               (621,903)
Beginning balance (in shares) at Dec. 31, 2019                       326,428 195,973 256,966 78,717  
Beginning balance at Dec. 31, 2019                       $ 76,519 $ 21,867 $ 27,042 $ 3,362  
Increase (Decrease) in Temporary Equity [Roll Forward]                                
Preferred distributions, paid in-kind (in shares)                       49,967 29,999 39,336    
Preferred distributions, paid in-kind                       $ 16,810 $ 7,350 $ 9,490    
Change in temporary equity redemption value                       $ 167,099 $ 125,069 $ 165,513 $ 44,395 502,076
Ending balance (in shares) at Dec. 31, 2020                       376,395 225,972 296,302 78,717  
Ending balance at Dec. 31, 2020                       $ 260,428 $ 154,286 $ 202,045 $ 47,757  
Beginning balance (in shares) at Dec. 31, 2019               43,765                
Beginning balance at Dec. 31, 2019       $ (90,718)       $ 1,313               (89,405)
Increase (Decrease) in Members' Equity [Roll Forward]                                
Preferred distributions, paid in-kind       (33,650)                       (33,650)
Change in temporary equity redemption value       (502,076)                       (502,076)
Distributions       7,522                       7,522
Equity-based compensation (in shares)               9,340                
Equity-based compensation               $ 126               126
Net Income (Loss)       10,624                       10,624
Ending balance (in shares) at Dec. 31, 2020               53,105                
Ending balance at Dec. 31, 2020       (623,342)       $ 1,439               (621,903)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Equity-based compensation               $ 18               18
Net income (loss)                               6,131
Ending balance (in shares) at Jul. 09, 2021 86,373,596 47,595,455                            
Ending balance at Jul. 09, 2021 $ 9   $ 720,840 (26,466)   $ 694,383 $ 427,010                 1,121,393
Increase (Decrease) in Temporary Equity [Roll Forward]                                
Preferred distributions, paid in-kind (in shares)                       28,995 17,407 22,824    
Preferred distributions, paid in-kind                       $ 24,061 $ 14,994 $ 19,654    
Change in temporary equity redemption value                       $ 59,335 $ 48,989 $ 64,502 $ 22,839 195,665
Ending balance (in shares) at Jul. 09, 2021                       405,390 243,379 319,126 78,717  
Ending balance at Jul. 09, 2021                       $ 343,824 $ 218,269 $ 286,201 $ 70,596  
Increase (Decrease) in Members' Equity [Roll Forward]                                
Preferred distributions, paid in-kind       (58,709)                       (58,709)
Change in temporary equity redemption value       (195,665)                       (195,665)
Equity-based compensation (in shares)               3,356                
Equity-based compensation               $ 18               18
Net Income (Loss)       6,131                       6,131
Ending balance (in shares) at Jul. 09, 2021               56,461                
Ending balance at Jul. 09, 2021       (871,585)       $ 1,457               (870,128)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Equity-based compensation     13,147     13,147 7,042                 20,189
Shares withheld related to net share settlement of equity awards         $ (15,535) (15,535)                   (15,535)
Dilution     30,379     30,379 (30,379)                  
Net income (loss)       (159,556)   (159,556) (87,528)                 (247,084)
Ending balance (in shares) at Dec. 31, 2021 86,373,596 47,595,455             84,803,687 0 47,595,455          
Ending balance at Dec. 31, 2021 $ 9   764,366 $ (186,022) $ (15,535) 562,818 316,145                 878,963
Increase (Decrease) in Members' Equity [Roll Forward]                                
Equity-based compensation     $ 13,147     $ 13,147 $ 7,042                 20,189
Net Income (Loss)                               $ (159,556)