XML 16 R5.htm IDEA: XBRL DOCUMENT v3.23.1
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY - USD ($)
$ in Thousands
Total
Performance Stock Units
Common Class C
Common Class A
Common Stock
Common Stock
Common Class C
Common Stock
Common Class A
Common Stock
Common Class A
Performance Stock Units
Common Stock
Convertible Class C
Additional Paid-In Capital
Additional Paid-In Capital
Performance Stock Units
Retained Earnings (Accumulated Deficit)
Total Shareholders’ Equity
Total Shareholders’ Equity
Performance Stock Units
Noncontrolling Interest
Conversion of Class C Common Stock to Class A Common Stock
Common Stock
Common Class C
Conversion of Class C Common Stock to Class A Common Stock
Common Stock
Common Class A
Conversion of Class C Common Stock to Class A Common Stock
Additional Paid-In Capital
Conversion of Class C Common Stock to Class A Common Stock
Total Shareholders’ Equity
Conversion of Class C Common Stock to Class A Common Stock
Noncontrolling Interest
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                        
Common stock, shares issued (in shares)         294,261,000                              
Balance at beginning of period at Dec. 31, 2021 $ 2,750,720       $ 29 $ 0       $ 3,013,017   $ (262,326) $ 2,750,720   $ 0          
Common shares outstanding at beginning of period (in shares) at Dec. 31, 2021           0                            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                        
Restricted stock forfeited         (52,000)                              
Stock option exercises (in shares)             3,000                          
Stock option exercises (1)                 (1)     (1)              
Issuance of Common Stock under Employee Stock Purchase Plan (in shares)         53,000                              
Issuance of Common Stock under Employee Stock Purchase Plan (268)                 (268)     (268)              
Stock-based compensation - equity awards 5,545                 5,545     5,545              
Net income (loss) 15,802                     15,802 15,802              
Common shares outstanding at end of period (in shares) at Mar. 31, 2022           0                            
Balance at end of period at Mar. 31, 2022         $ 29 $ 0       3,017,572   (246,524) 2,771,077   0          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                        
Stock Issued During Period, Shares, Restricted Stock Award, Gross             20,000                          
Restricted Stock, Shares Issued Net of Shares for Tax Withholdings             (150,000)                          
Less: Net (income) loss attributable to noncontrolling interest 0                                      
Restricted Stock, Value, Shares Issued Net of Tax Withholdings (1,259)                 (1,259)     (1,259)              
Common stock, shares issued (in shares)         294,135,000                              
Common stock, shares issued (in shares)     269,300,000 298,640,260 298,640,000                              
Balance at beginning of period at Dec. 31, 2022 $ 5,656,296       $ 30 $ 27       2,698,465   237,226 2,935,748   2,720,548          
Common shares outstanding at beginning of period (in shares) at Dec. 31, 2022     269,300,000 288,532,257   269,300,000                            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                        
Restricted stock forfeited             (298,000)                          
Performance stock vested and issued               (5,406,000)                        
Stock option exercises (in shares) 39,333       39,000                              
Stock purchased from employees for taxes due upon share vesting $ 32,160 $ 0               32,160 $ 0   32,160 $ 0            
Stock option exercises (231)                 (231)     (231)              
Issuance of Common Stock under Employee Stock Purchase Plan (in shares)         56,000                              
Issuance of Common Stock under Employee Stock Purchase Plan (241)                 (241)     (241)              
Stock-based compensation - equity awards 17,871                 17,871     17,871              
Net income (loss) 219,801                     102,120 102,120              
Common shares outstanding at end of period (in shares) at Mar. 31, 2023     245,644,075 313,958,894   245,644,000                            
Balance at end of period at Mar. 31, 2023 5,808,686       $ 32 $ 25       2,891,528   323,677 3,215,262   2,593,424          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                        
Stock Issued During Period, Shares, Restricted Stock Award, Gross             359,000                          
Restricted Stock, Shares Issued Net of Shares for Tax Withholdings             (3,384,000)                          
Conversion of common shares from Class C to Class A, net of tax (in shares)                               20,906,000 20,906,000      
Stock Issued During Period, Value, Conversion of Convertible Securities 2,416           $ 2   $ 2                 $ 217,280 $ 217,280 $ 214,864
Equity impact from changes in Common Units, net of tax benefit of $3.0 million 3,027                 (10,400)     10,400   (13,427)          
Less: Net (income) loss attributable to noncontrolling interest 117,681                                     $ (117,681)
Dividends (15,669)                     $ (15,669) (15,669)              
Distributions to noncontrolling interest owners (13,950)                           (13,950)          
Share repurchase $ (29,418)                 $ 0     $ 0   $ (29,418)          
Stock Repurchased and Retired During Period, Shares (2,750,000)                                      
Common stock, shares issued (in shares)     245,644,075 321,723,961 321,724,000