XML 104 R90.htm IDEA: XBRL DOCUMENT v3.22.1
INCOME/LOSS PER SHARE (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Mar. 31, 2021
Jun. 30, 2021
Sep. 30, 2021
Dec. 31, 2021
Dec. 31, 2020
Earnings Per Share, Basic and Diluted [Abstract]          
Net income including noncontrolling interests in subsidiaries $ (164,465) $ (144,805) $ (55,048) $ 149,197 $ 109,231
Dividend on Series A redeemable convertible preferred stock       (1,452) (1,381)
Accretion of Series A redeemable convertible preferred stock       (3,829) (2,835)
Undistributed earnings allocated to participating securities       (25,112) (18,169)
Net income (loss) attributable to common shareholders - basic       118,804 86,846
Add: Dividend on Series A redeemable convertible preferred stock       1,452 0
Add: Accretion of Series A redeemable convertible preferred stock       3,829 0
Less: Change in fair value of Series A redeemable convertible preferred stock embedded derivative       (8,280) 0
Less: Change in fair value of Series A warrants       0 (1,348)
Less: Change in fair value of dilutive Series B warrants       44,037 (5,557)
Add: Interest expense associated with Starboard Notes, net of tax       4,658 1,889
Add: Undistributed earnings allocated to participating securities       25,112 18,169
Reallocation of undistributed earnings to participating securities       (1,388) (15,105)
Net income attributable to common stockholders - Diluted       $ 188,224 $ 84,894
Denominator:          
Weighted average shares used in computing net income per share attributable to common stockholders - Basic (in shares)       48,797,290 48,840,829
Potentially dilutive common shares:          
Potentially dilutive common shares (in shares)       98,470,870 57,435,128
Weighted average number of shares outstanding, diluted (in shares)       98,470,870 57,435,128
Basic net income per common share (in usd per share) $ (2.81) $ (3.02) $ (1.20) $ 2.43 $ 1.78
Earnings per share, diluted (in usd per share) $ (2.81) $ (3.02) $ (1.20) $ 1.91 $ 1.48
Anti-dilutive potential common shares excluded from the computation of diluted net income per common share:          
Antidilutive securities excluded from computation of earnings per share (in shares)       5,393,750 68,700,067
Equity-based incentive awards          
Anti-dilutive potential common shares excluded from the computation of diluted net income per common share:          
Antidilutive securities excluded from computation of earnings per share (in shares)       393,750 206,916
Series A warrants          
Anti-dilutive potential common shares excluded from the computation of diluted net income per common share:          
Antidilutive securities excluded from computation of earnings per share (in shares)       5,000,000 0
Series B warrants          
Anti-dilutive potential common shares excluded from the computation of diluted net income per common share:          
Antidilutive securities excluded from computation of earnings per share (in shares)       0 68,493,151
Series A Preferred Stock          
Potentially dilutive common shares:          
Potentially dilutive common shares (in shares)       9,589,041 0
Restricted stock units          
Potentially dilutive common shares:          
Potentially dilutive common shares (in shares)       758,682 637,044
Stock options          
Potentially dilutive common shares:          
Potentially dilutive common shares (in shares)       37,167 2,952
Series A warrants          
Potentially dilutive common shares:          
Potentially dilutive common shares (in shares)       0 77,592
Series B warrants          
Potentially dilutive common shares:          
Potentially dilutive common shares (in shares)       39,288,690 7,876,711