XML 27 R5.htm IDEA: XBRL DOCUMENT v3.22.2
CONSOLIDATED STATEMENTS OF EQUITY - USD ($)
$ in Thousands
Total
IPO
Greenshoe
Class A
Class C
Class D
Class A and D
Class X Common Unit
Common stock
Class A
Common stock
Class A
IPO
Common stock
Class A
Greenshoe
Common stock
Class C
Common stock
Class C
IPO
Common stock
Class C
Greenshoe
Common stock
Class D
Common stock
Class D
IPO
Common stock
Class D
Greenshoe
Treasury Stock
Additional paid-in capital
Retained Earnings (Deficit)
Retained Earnings (Deficit)
Class C
Retained Earnings (Deficit)
Class A and D
Non-controlling Interests
Non-controlling Interests
Class C
Non-controlling Interests
Class A and D
Non-controlling Interests
Class X Common Unit
Balance at beginning of period (in shares) at Dec. 31, 2020                 0     0     0                      
Balance at beginning of period at Dec. 31, 2020 $ 1,656,613               $ 0     $ 0     $ 0     $ 0 $ 0 $ 0     $ 1,656,613      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                    
Deferred taxes and other tax adjustments associated with the Reorganization and IPO (203,370)                                   (203,370)              
Distributions for taxes on behalf of shareholders, net (160,617)                                           (160,617)      
Net (loss) income 294,598             $ 338                             294,598     $ 338
Balance at beginning of period (in shares) at Dec. 31, 2020                 0     0     0                      
Balance at beginning of period at Dec. 31, 2020 1,656,613               $ 0     $ 0     $ 0     0 0 0     1,656,613      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                    
Net (loss) income 454,137                                                  
Balance at end of period (in shares) at Jun. 30, 2021                 12,541,086     181,268,155     114,978,644                      
Balance at end of period at Jun. 30, 2021 1,568,834               $ 13     $ 181     $ 115     0 562,658 (44,821)     1,050,688      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                    
Effect of the reorganization (in shares)                 2,215,687     181,789,329     121,368,600                      
Effect of the Reorganization 0               $ 2     $ 182     $ 121       740,629       (740,934)      
Net issuance of common stock under stock-based compensation plans (in shares)                 5,897,899     2,231,926     (4,715,556)                      
Net issuance of common shares under stock based compensation plans 0               $ 6     $ 2     $ (4)       (4)              
Stock-based compensation 61,414                                   25,403       36,011      
Distributions for taxes on behalf of shareholders, net (13,816)                                     (5,698)     (8,118)      
Net (loss) income 159,539                                     53,436     106,103      
Effect of sale of stocks (in shares)                   3,850,000 577,500   (2,394,000) (359,100)   (1,456,000) (218,400)                  
Effect of sale of stocks   $ 0 $ 0             $ 4 $ 1   $ (2) $ (1)   $ (2)                    
Balance at end of period (in shares) at Jun. 30, 2021                 12,541,086     181,268,155     114,978,644                      
Balance at end of period at Jun. 30, 2021 1,568,834               $ 13     $ 181     $ 115     0 562,658 (44,821)     1,050,688      
Balance at beginning of period (in shares) at Mar. 31, 2021                 6,643,187     179,746,190     119,694,200                      
Balance at beginning of period at Mar. 31, 2021 1,773,958               $ 7     $ 180     $ 119     0 561,494 42,412     1,169,746      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                    
Deferred taxes and other tax adjustments associated with the Reorganization and IPO 370                                   370              
Net issuance of common stock under stock-based compensation plans (in shares)                 5,897,899     1,521,965     (4,715,556)                      
Net issuance of common shares under stock based compensation plans 0               $ 6     $ 1     $ (4)       (3)              
Dividends         $ 137,865   $ 88,000                           $ 56,497 $ 36,062        
Dividends                                               $ (81,368) $ (51,938)  
Stock-based compensation 1,935                                   797       1,138      
Distributions for taxes on behalf of shareholders, net (7,848)                                     (3,235)     (4,613)      
Net (loss) income 26,284                                     8,561     17,723      
Balance at end of period (in shares) at Jun. 30, 2021                 12,541,086     181,268,155     114,978,644                      
Balance at end of period at Jun. 30, 2021 1,568,834               $ 13     $ 181     $ 115     0 562,658 (44,821)     1,050,688      
Balance at beginning of period (in shares) at Dec. 31, 2021       38,060,302         36,466,936     172,729,168     100,822,084                      
Balance at beginning of period at Dec. 31, 2021 1,629,360               $ 38     $ 173     $ 101     (12,852) 565,073 (28,976)     1,105,803      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                    
Deferred taxes and other tax adjustments associated with the Reorganization and IPO (17,744)                                   (17,744)              
Net issuance of common stock under stock-based compensation plans (in shares)                 27,126,112     (20,537,774)     (3,795,413)                      
Net issuance of common shares under stock based compensation plans (235)               $ 27     $ (21)     $ (4)     (235) 211,930       (211,932)      
Dividends         $ 14,003   11,670                           $ 6,338 5,273        
Dividends                                               $ (7,665) (6,397)  
Stock-based compensation 7,021                                   3,376       3,645      
Distributions for taxes on behalf of shareholders, net (63,725)                                     (28,979)     (34,746)      
Net (loss) income (315,141)                                     (135,669)     (179,472)      
Balance at end of period (in shares) at Jun. 30, 2022       65,257,349 152,191,394 97,026,671     63,593,048     152,191,394     97,026,671                      
Balance at end of period at Jun. 30, 2022 1,213,863               $ 65     $ 152     $ 97     (13,087) 762,635 (205,235)     669,236      
Balance at beginning of period (in shares) at Mar. 31, 2022                 43,600,418     170,690,888     97,026,671                      
Balance at beginning of period at Mar. 31, 2022 1,511,169               $ 45     $ 171     $ 97     (13,015) 656,267 (77,151)     944,755      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                    
Deferred taxes and other tax adjustments associated with the Reorganization and IPO (18,426)                                   (18,426)              
Net issuance of common stock under stock-based compensation plans (in shares)                 19,992,630     (18,499,494)     0                      
Net issuance of common shares under stock based compensation plans (72)               $ 20     $ (19)     $ 0     (72) 122,452       (122,453)      
Forfeiture of dividends on unvested Class A RSUs             $ 82                             $ 37     $ 45  
Stock-based compensation 4,711                                   2,342       2,369      
Distributions for taxes on behalf of shareholders, net (59,779)                                     (27,193)     (32,586)      
Net (loss) income (223,822)                                     (100,928)     (122,894)      
Balance at end of period (in shares) at Jun. 30, 2022       65,257,349 152,191,394 97,026,671     63,593,048     152,191,394     97,026,671                      
Balance at end of period at Jun. 30, 2022 $ 1,213,863               $ 65     $ 152     $ 97     $ (13,087) $ 762,635 $ (205,235)     $ 669,236