XML 144 R6.htm IDEA: XBRL DOCUMENT v3.22.1
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Thousands
Total
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
Preferred Stock
Common Stock
Class A common stock
Common Stock
Class B 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
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 0                            
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 502,076       $ 167,099 $ 125,069 $ 165,513 $ 44,395                    
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 (89,405)                         $ (90,718)       $ 1,313
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 (621,903)                         (623,342)       $ 1,439
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 1,121,393               $ 0 $ 9 $ 0 $ 0 $ 720,840 (26,466) $ 0 $ 694,383 $ 427,010  
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 195,665       $ 59,335 $ 48,989 $ 64,502 $ 22,839                    
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 (870,128)                         (871,585)       $ 1,457
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                    
Equity-based compensation 20,189                       13,147     13,147 7,042  
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) (247,084)                         (159,556)   (159,556) (87,528)  
Ending balance (in shares) at Dec. 31, 2021   84,803,687 0 47,595,455           86,373,596   47,595,455            
Ending balance at Dec. 31, 2021 878,963               $ 0 $ 9 $ 0 $ 0 764,366 $ (186,022) $ (15,535) 562,818 316,145  
Increase (Decrease) in Temporary Equity [Roll Forward]                                    
Change in temporary equity redemption value 0                                  
Increase (Decrease) in Members' Equity [Roll Forward]                                    
Equity-based compensation 20,189                       $ 13,147     $ 13,147 $ 7,042  
Net Income (Loss) $ (159,556)