XML 25 R6.htm IDEA: XBRL DOCUMENT v3.23.1
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Thousands
Total
Cumulative Effect, Period of Adoption, Adjustment
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 Stockholders' Equity
Total Stockholders' Equity
Cumulative Effect, Period of Adoption, Adjustment
Preferred Stock
Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Common Stock
Class C Common Stock
Additional Paid-in Capital
Accumulated Deficit
Accumulated Deficit
Cumulative Effect, Period of Adoption, Adjustment
Treasury Stock
Noncontrolling Interests
Noncontrolling Interests
Cumulative Effect, Period of Adoption, Adjustment
Member Units
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                            
Equity-based compensation (in shares)                                           3,356
Equity-based compensation $ 18                                         $ 18
Equity repurchase (in shares)     0                                      
Equity repurchase     $ 0                                      
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                 $ 694,383   $ 0 $ 9 $ 0 $ 0 $ 720,840 $ (26,466)   $ 0 $ 427,010    
Beginning balance (in shares) at Dec. 31, 2020           376,395 225,972 296,302 78,717                          
Beginning balance at Dec. 31, 2020           $ 260,428 $ 154,286 $ 202,045 $ 47,757                          
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                          
Beginning balance (in shares) at Dec. 31, 2020                                           53,105
Beginning balance at Dec. 31, 2020 (621,903)                               (623,342)         $ 1,439
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]                                            
Accounting Standards Update [Extensible Enumeration] Accounting Standards Update 2016-02 [Member]                                          
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 $ 279               562,818 $ 238 0 $ 9 0 $ 0 764,366 (186,022) $ 238 (15,535) 316,145 $ 41  
Beginning balance (in shares) at Dec. 31, 2020           376,395 225,972 296,302 78,717                          
Beginning balance at Dec. 31, 2020           $ 260,428 $ 154,286 $ 202,045 $ 47,757                          
Beginning balance (in shares) at Dec. 31, 2020                                           53,105
Beginning balance at Dec. 31, 2020 (621,903)                               (623,342)         $ 1,439
Beginning balance (in shares) at Jul. 09, 2021                         86,373,596   47,595,455              
Beginning balance at Jul. 09, 2021 1,121,393                 694,383   0 $ 9 0 $ 0 720,840 (26,466)   0 427,010    
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)      
Equity repurchase (in shares)     0                                      
Equity repurchase     $ 0                                      
Dilution 0                 30,379           30,379       (30,379)    
Net income (loss) (247,084)                 (159,556)             (159,556)          
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 $ 279               562,818 $ 238 0 $ 9 0 $ 0 764,366 (186,022) $ 238 (15,535) 316,145 $ 41  
Beginning balance (in shares) at Jul. 09, 2021           405,390 243,379 319,126 78,717                          
Beginning balance at Jul. 09, 2021           $ 343,824 $ 218,269 $ 286,201 $ 70,596                          
Increase (Decrease) in Temporary Equity [Roll Forward]                                            
Change in temporary equity redemption value 0                                          
Beginning balance (in shares) at Jul. 09, 2021                                           56,461
Beginning balance at Jul. 09, 2021 (870,128)                               (871,585)         $ 1,457
Increase (Decrease) in Members' Equity [Roll Forward]                                            
Equity-based compensation 20,189                 13,147           13,147       7,042    
Net Income (Loss) (159,556)                               (87,528)          
Equity-based compensation (in shares)                         282,578                  
Equity-based compensation 14,519                 10,141           10,141       4,378    
Shares withheld related to net share settlement of equity awards (341)                 (341)           (187)     (154)      
Equity repurchase (in shares)     (3,036,259)                   (3,036,259)                  
Equity repurchase (10,452)   $ (10,452)             (10,452)     $ (1)     (10,451)            
Class EX unit & Class C share exchange (in shares)         (308,085)                                  
Class EX unit & Class C share exchange 0                 382                 382 (382)    
Dilution 0                 (2,171)           (2,171)       2,171    
Distribution (2,705)                                     (2,705)    
Net income (loss) (511,936)                 (315,851)             (315,851)     (196,085)    
Ending balance (in shares) at Dec. 31, 2022     82,307,760   47,287,370               83,619,915   47,287,370              
Ending balance at Dec. 31, 2022 368,327                 244,764   $ 0 $ 8 $ 0 $ 0 761,698 $ (501,635)   $ (15,307) 123,563    
Increase (Decrease) in Temporary Equity [Roll Forward]                                            
Change in temporary equity redemption value 0                                          
Increase (Decrease) in Members' Equity [Roll Forward]                                            
Equity-based compensation (in shares)                         282,578                  
Equity-based compensation 14,519                 $ 10,141           $ 10,141       $ 4,378    
Net Income (Loss) $ (315,851)