XML 35 R5.htm IDEA: XBRL DOCUMENT v3.24.2.u1
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, 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 (loss) (411,483)       (18,523)   (392,960)
Cumulative translation adjustment 7           7
Unrealized gain (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 of refunds 117       (209)   326
Forfeitures of Special Dividend to Class A Shareholders 370       23   347
Taxes withheld on team members' restricted share award vesting (6,994)     (444)     (6,550)
Issuance of Class A common stock under share-based compensation plans (in shares)   878,817          
Issuance of Class A common stock under share-based compensation plans 7,250     456     6,794
Change in controlling interest of investment, net (4,695)     15,268 (688)   (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
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 (loss) (272,331)            
Cumulative translation adjustment (152)            
Unrealized gain (loss) on investment securities 0            
Ending balance (in shares) at Jun. 30, 2023   127,129,449 1,848,879,483        
Ending balance at Jun. 30, 2023 8,364,854 $ 1 $ 19 302,140 288,517 60 7,774,117
Beginning balance (in shares) at Mar. 31, 2023   125,761,073 1,848,879,483        
Beginning balance at Mar. 31, 2023 8,109,345 $ 1 $ 19 294,718 280,997 (32) 7,533,642
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (loss) 139,152       7,438   131,714
Cumulative translation adjustment (159)         (9) (150)
Unrealized gain (loss) on investment securities 1,589         101 1,488
Share-based compensation, net (in shares)   574,094          
Share-based compensation, net 49,391     3,170     46,221
Contributions from unit holders (members) to subsidiary investment, net 61,378           61,378
Forfeitures of Special Dividend to Class A Shareholders 1,282       82   1,200
Taxes withheld on team members' restricted share award vesting (3,260)     (210)     (3,050)
Issuance of Class A common stock under share-based compensation plans (in shares)   794,282          
Issuance of Class A common stock under share-based compensation plans 7,268     465     6,803
Change in controlling interest of investment, net (1,132)     3,997     (5,129)
Ending balance (in shares) at Jun. 30, 2023   127,129,449 1,848,879,483        
Ending balance at Jun. 30, 2023 8,364,854 $ 1 $ 19 302,140 288,517 60 7,774,117
Beginning balance (in shares) at Dec. 31, 2023   135,814,173 1,848,879,483        
Beginning balance at Dec. 31, 2023 8,301,710 $ 1 $ 19 340,532 284,296 52 7,676,810
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (loss) 290,714       16,215   274,499
Cumulative translation adjustment 314         21 293
Share-based compensation, net (in shares)   2,458,761          
Share-based compensation, net 29,782     2,060     27,722
Distributions for state taxes on behalf of unit holders (members), net of refunds (274)       (19)   (255)
Forfeitures of Special Dividend to Class A Shareholders 31       2   29
Taxes withheld on team members' restricted share award vesting (16,562)     (1,152)     (15,410)
Issuance of Class A common stock under share-based compensation plans (in shares)   538,683          
Issuance of Class A common stock under share-based compensation plans 6,615     454     6,161
Change in controlling interest of investment, net (2,879)     8,917   (1) (11,795)
Ending balance (in shares) at Mar. 31, 2024   138,811,617 1,848,879,483        
Ending balance at Mar. 31, 2024 8,609,451 $ 1 $ 19 350,811 300,494 72 7,958,054
Beginning balance (in shares) at Dec. 31, 2023   135,814,173 1,848,879,483        
Beginning balance at Dec. 31, 2023 8,301,710 $ 1 $ 19 340,532 284,296 52 7,676,810
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (loss) 468,639            
Cumulative translation adjustment 519            
Unrealized gain (loss) on investment securities 0            
Ending balance (in shares) at Jun. 30, 2024   139,963,583 1,848,879,483        
Ending balance at Jun. 30, 2024 8,813,921 $ 1 $ 19 357,610 300,958 85 8,155,248
Beginning balance (in shares) at Mar. 31, 2024   138,811,617 1,848,879,483        
Beginning balance at Mar. 31, 2024 8,609,451 $ 1 $ 19 350,811 300,494 72 7,958,054
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (loss) 177,925       1,295   176,630
Cumulative translation adjustment 205         13 192
Unrealized gain (loss) on investment securities 0            
Share-based compensation, net (in shares)   506,140          
Share-based compensation, net 37,747     2,652     35,095
Distributions for state taxes on behalf of unit holders (members), net of refunds (92)       (6)   (86)
Distributions to unit holders (members) from subsidiary investment, net (13,850)       (837)   (13,013)
Forfeitures of Special Dividend to Class A Shareholders 173       12   161
Taxes withheld on team members' restricted share award vesting (4,334)     (305)     (4,029)
Issuance of Class A common stock under share-based compensation plans (in shares)   645,826          
Issuance of Class A common stock under share-based compensation plans 7,911     554     7,357
Change in controlling interest of investment, net (1,215)     3,898     (5,113)
Ending balance (in shares) at Jun. 30, 2024   139,963,583 1,848,879,483        
Ending balance at Jun. 30, 2024 $ 8,813,921 $ 1 $ 19 $ 357,610 $ 300,958 $ 85 $ 8,155,248