XML 15 R5.htm IDEA: XBRL DOCUMENT v3.23.1
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 (in shares) at Dec. 31, 2021   126,437,703 1,848,879,483        
Beginning balance at Dec. 31, 2021 $ 9,759,532 $ 1 $ 19 $ 287,558 $ 378,005 $ 81 $ 9,093,868
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 (in shares)   186,891          
Share-based compensation, net 53,381     3,288     50,093
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, net (1,855,850)     725     (1,856,575)
Special Dividend to Class A Shareholders, net of forfeitures (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 (in shares)   1,018,875          
Issuance of Class A common Shares under stock compensation and benefit plans 13,673     930     12,743
Repurchase of Class A common shares (in shares)   (8,016,465)          
Repurchase of Class A common Shares (100,162)     (100,162)      
Change in controlling interest of investment, net (12,393)     49,196   2 (61,591)
Ending balance (in shares) at Mar. 31, 2022   119,627,004 1,848,879,483        
Ending balance at Mar. 31, 2022 8,701,296 $ 1 $ 19 241,458 305,794 22 8,154,002
Beginning balance (in shares) at Dec. 31, 2022   123,491,606 1,848,879,483        
Beginning balance at Dec. 31, 2022 8,475,549 $ 1 $ 19 276,221 300,394 69 7,898,845
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (411,483)       (18,523)   (392,960)
Cumulative translation adjustment 7         0 7
Unrealized loss on investment securities (1,589)         (101) (1,488)
Share-based compensation, net (in shares)   1,390,650          
Share-based compensation, net 50,813     3,217     47,596
Distributions for state taxes on behalf of unit holders (members), net 117       (209)   326
Special Dividend to Class A Shareholders, net of forfeitures 370       23   347
Taxes withheld on employees' restricted share award vesting (6,994)     (444)     (6,550)
Issuance of Class A common Shares under stock compensation and benefit plans (in shares)   878,817          
Issuance of Class A common Shares under stock compensation and benefit plans 7,250     456     6,794
Change in controlling interest of investment, net (4,695)     15,268 (688) 0 (19,275)
Ending balance (in shares) at Mar. 31, 2023   125,761,073 1,848,879,483        
Ending balance at Mar. 31, 2023 $ 8,109,345 $ 1 $ 19 $ 294,718 $ 280,997 $ (32) $ 7,533,642