XML 22 R5.htm IDEA: XBRL DOCUMENT v3.22.1
Condensed Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Common Stock
Class A common stock
Common Stock
Class D common stock
Additional Paid-in Capital
Retained Earnings
Accumulated Other Comprehensive Income (Loss)
Total Non-controlling Interest
Beginning Balance at Dec. 31, 2020 $ 7,882,156 $ 1 $ 19 $ 282,743 $ 207,422 $ 317 $ 7,391,654
Beginning Balance (shares) at Dec. 31, 2020   115,372,565 1,869,079,483        
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 2,777,338       123,702   2,653,636
Cumulative translation adjustment 307         14 293
Unrealized loss on investment securities (364)         (21) (343)
Share-based compensation, net 39,149     2,116     37,033
Share-based compensation, net (shares)   2,300          
Distributions for state taxes on behalf of unit holders (members), net (4,840)       (281)   (4,559)
Distributions to unit holders (members) from subsidiary investment (2,242,999)           (2,242,999)
Special Dividend to Class A Shareholders (145,903)       (145,903)    
Change in controlling interest of investment, net 985     85,351 (1) 55 (84,420)
Change in controlling interest of investment, net (shares)   20,200,000 (20,200,000)        
Ending Balance at Mar. 31, 2021 8,305,829 $ 1 $ 19 370,210 184,939 365 7,750,295
Ending Balance (shares) at Mar. 31, 2021   135,574,865 1,848,879,483        
Beginning Balance at Dec. 31, 2021 9,759,532 $ 1 $ 19 287,558 378,005 81 9,093,868
Beginning Balance (shares) at Dec. 31, 2021   126,437,703 1,848,879,483        
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 1,036,608       53,712   982,896
Cumulative translation adjustment 588         31 557
Unrealized loss on investment securities (1,495)         (92) (1,403)
Share-based compensation, net 53,381     3,288     50,093
Share-based compensation, net (shares)   186,891          
Distributions for state taxes on behalf of unit holders (members), net (35,707)       (2,171)   (33,536)
Distributions to unit holders (members) from subsidiary investment (1,855,850)     725     (1,856,575)
Special Dividend to Class A Shareholders (155,582)       (123,752)   (31,830)
Taxes withheld on employees' restricted share award vesting (1,297)     (77)     (1,220)
Issuance of Class A common Shares under stock compensation and benefit plans 13,673     930     12,743
Issuance of Class A common Shares under stock compensation and benefit plans (shares)   1,018,875          
Repurchase of Class A common Shares (100,162)     (100,162)      
Repurchase of Class A common Shares (shares)   (8,016,465)          
Change in controlling interest of investment, net (12,393)     49,196 0 2 (61,591)
Change in controlling interest of investment, net (shares)   0 0        
Ending Balance at Mar. 31, 2022 $ 8,701,296 $ 1 $ 19 $ 241,458 $ 305,794 $ 22 $ 8,154,002
Ending Balance (shares) at Mar. 31, 2022   119,627,004 1,848,879,483