XML 18 R6.htm IDEA: XBRL DOCUMENT v3.24.3
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY - USD ($)
$ in Thousands
Total
Class A
Class C
Total Shareholders’ Equity
Total Shareholders’ Equity
Class A
Common Stock
Class A
Common Stock
Class C
Additional Paid-In Capital
Additional Paid-In Capital
Class A
Retained Earnings (Accumulated Deficit)
Noncontrolling Interest
Balance at beginning of period at Dec. 31, 2022 $ 5,656,296     $ 2,935,748   $ 30 $ 27 $ 2,698,465   $ 237,226 $ 2,720,548
Shares issued, beginning (in shares) at Dec. 31, 2022           298,640,000 269,300,000        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Restricted stock issued (in shares)           359,000          
Restricted stock forfeited (in shares)           (298,000)          
Share repurchases (in shares)           (3,384,000)          
Share repurchases - Class A (32,160)     (32,160)       (32,160)      
Share repurchase (in shares)             (2,750,000)        
Share repurchases - Class C (29,418)                   (29,418)
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      
Performance stock vested and issued (in shares)           5,406,000          
Stock-based compensation 17,871     17,871       17,871      
Stock option exercises (in shares)           39,000          
Stock option exercises 231     231       231      
Dividends (15,669)     (15,669)           (15,669)  
Distributions to noncontrolling interest owners (13,950)                   (13,950)
Conversion of common shares from Class C to Class A, net of tax (in shares)           20,906,000 (20,906,000)        
Conversion of common shares from Class C to Class A, net of tax 2,416     217,280   $ 2 $ (2) 217,280     (214,864)
Equity impact from transactions effecting Common Units, net of tax expense 3,027     (10,400)       (10,400)     13,427
Net income 219,801     102,120           102,120 117,681
Shares issued, ending (in shares) at Mar. 31, 2023           321,724,000 245,644,000        
Balance at end of period at Mar. 31, 2023 5,808,686     3,215,262   $ 32 $ 25 2,891,528   323,677 2,593,424
Balance at beginning of period at Dec. 31, 2022 $ 5,656,296     2,935,748   $ 30 $ 27 2,698,465   237,226 2,720,548
Shares issued, beginning (in shares) at Dec. 31, 2022           298,640,000 269,300,000        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Share repurchase (in shares) (5,000,000)                    
Net income $ 467,084                    
Shares issued, ending (in shares) at Sep. 30, 2023           354,471,000 215,223,000        
Balance at end of period at Sep. 30, 2023 5,966,936     3,654,836   $ 35 $ 22 3,278,846   375,933 2,312,100
Balance at beginning of period at Mar. 31, 2023 5,808,686     3,215,262   $ 32 $ 25 2,891,528   323,677 2,593,424
Shares issued, beginning (in shares) at Mar. 31, 2023           321,724,000 245,644,000        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Restricted stock issued (in shares)           373,000          
Restricted stock forfeited (in shares)           (357,000)          
Share repurchases (in shares)           (602,000)          
Share repurchases - Class A (5,949)     (5,949)   $ 1   (5,948)      
Shares Issued, Value, Share-Based Payment Arrangement, after Forfeiture           $ 1   (1)      
Performance stock vested and issued (in shares)           3,290,000          
Stock-based compensation 35,694     35,694       35,694      
Stock option exercises (in shares)           7,000          
Stock option exercises (1)     (1)       (1)      
Dividends (33,195)     (33,195)           (33,195)  
Distributions to noncontrolling interest owners (24,558)                   (24,558)
Conversion of common shares from Class C to Class A, net of tax (in shares)           1,011,000 (1,011,000)        
Conversion of common shares from Class C to Class A, net of tax 57     10,882   $ 1 $ (1) 10,882     (10,825)
Equity impact from transactions effecting Common Units, net of tax expense (3,678)     12,631       12,631     (16,309)
Net income 148,954     73,399           73,399 75,555
Shares issued, ending (in shares) at Jun. 30, 2023           325,446,000 244,633,000        
Balance at end of period at Jun. 30, 2023 5,926,010     3,308,723   $ 33 $ 24 2,944,785   363,881 2,617,287
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Restricted stock issued (in shares)           174,000          
Restricted stock forfeited (in shares)           (65,000)          
Share repurchase (in shares)             (2,200,000)        
Share repurchases - Class C (27,921)                   (27,921)
Performance stock vested and issued (in shares)           1,676,000          
Stock-based compensation 16,020     16,020       16,020      
Stock option exercises (in shares)           30,000          
Stock option exercises 284     284       284      
Dividends (33,381)     (33,381)           (33,381)  
Distributions to noncontrolling interest owners (24,413)                   (24,413)
Conversion of common shares from Class C to Class A, net of tax (in shares)           27,210,000 (27,210,000)        
Conversion of common shares from Class C to Class A, net of tax 14,106     310,551   $ 2 $ (2) 310,551     (296,445)
Equity impact from transactions effecting Common Units, net of tax expense (2,098)     7,206       7,206     (9,304)
Net income 98,329     45,433           45,433 52,896
Shares issued, ending (in shares) at Sep. 30, 2023           354,471,000 215,223,000        
Balance at end of period at Sep. 30, 2023 5,966,936     3,654,836   $ 35 $ 22 3,278,846   375,933 2,312,100
Balance at beginning of period at Dec. 31, 2023 9,229,748     6,336,097   $ 54 $ 23 5,766,881   569,139 2,893,651
Shares issued, beginning (in shares) at Dec. 31, 2023   544,610,984 230,962,833     544,611,000 230,963,000        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Restricted stock issued (in shares)           1,713,000          
Restricted stock issued           $ 1   (1)      
Restricted stock forfeited (in shares)           (65,000)          
Share repurchase (in shares)             (2,000,000)        
Share repurchases - Class C (31,492)                   (31,492)
Stock-based compensation 9,631     9,631       9,631      
Stock option exercises (in shares)           7,000          
Stock option exercises 58     58       58      
Dividends (88,784)     (88,784)           (88,784)  
Distributions to noncontrolling interest owners (28,327)                   (28,327)
Conversion of common shares from Class C to Class A, net of tax (in shares)           41,356,000 (41,356,000)        
Conversion of common shares from Class C to Class A, net of tax 26,277     559,584   $ 4 $ (4) 559,584     (533,307)
Equity impact from transactions effecting Common Units, net of tax expense 1,490     (5,080)       (5,080)     6,570
Net income 229,595     146,575           146,575 83,020
Shares issued, ending (in shares) at Mar. 31, 2024           587,622,000 187,607,000        
Balance at end of period at Mar. 31, 2024 9,348,196     6,958,081   $ 59 $ 19 6,331,073   626,930 2,390,115
Balance at beginning of period at Dec. 31, 2023 $ 9,229,748     6,336,097   $ 54 $ 23 5,766,881   569,139 2,893,651
Shares issued, beginning (in shares) at Dec. 31, 2023   544,610,984 230,962,833     544,611,000 230,963,000        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Share repurchase (in shares) (3,800,000)                    
Stock option exercises (in shares) 22,666                    
Net income $ 995,030                    
Shares issued, ending (in shares) at Sep. 30, 2024   706,521,280 100,409,546     706,521,000 100,410,000        
Balance at end of period at Sep. 30, 2024 10,363,732     8,997,911   $ 71 $ 10 8,025,933   971,897 1,365,821
Balance at beginning of period at Mar. 31, 2024 9,348,196     6,958,081   $ 59 $ 19 6,331,073   626,930 2,390,115
Shares issued, beginning (in shares) at Mar. 31, 2024           587,622,000 187,607,000        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Restricted stock issued (in shares)           410,000          
Restricted stock issued           $ 0   0      
Stock Issued During Period, Value, New Issues 100,371       $ 100,371       $ 100,371    
Issuance of Class C Common Stock (in shares)           6,242,000          
Restricted stock forfeited (in shares)           (352,000)          
Share repurchase (in shares)             (1,800,000)        
Share repurchases - Class C (29,556)                   (29,556)
Performance stock vested and issued (in shares)           457,000          
Stock-based compensation 22,976     22,976       22,976      
Stock option exercises (in shares)           15,000          
Stock option exercises 199     199       199      
Dividends (126,996)     (126,996)           (126,996)  
Distributions to noncontrolling interest owners (29,421)                   (29,421)
Conversion of common shares from Class C to Class A, net of tax (in shares)           85,104,000 (85,104,000)        
Conversion of common shares from Class C to Class A, net of tax 63,348     1,162,903   $ 9 $ (9) 1,162,903     (1,099,555)
Equity impact from transactions effecting Common Units, net of tax expense 1,897     (6,470)       (6,470)     8,367
Net income 308,908     235,100           235,100 73,808
Shares issued, ending (in shares) at Jun. 30, 2024           679,498,000 100,703,000        
Balance at end of period at Jun. 30, 2024 9,659,922     8,346,164   $ 68 $ 10 7,611,052   735,034 1,313,758
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Restricted stock issued (in shares)           126,000          
Stock Issued During Period, Value, New Issues 402,211       $ 402,211 $ 3     $ 402,208    
Issuance of Class C Common Stock (in shares)           26,500,000          
Restricted stock forfeited (in shares)           (148,000)          
Performance stock vested and issued (in shares)           252,000          
Stock-based compensation 14,106     14,106       14,106      
Dividends (149,513)     (149,513)           (149,513)  
Distributions to noncontrolling interest owners (21,140)                   (21,140)
Conversion of common shares from Class C to Class A, net of tax (in shares)           293,000 (293,000)        
Conversion of common shares from Class C to Class A, net of tax 45     3,928   $ 0 $ 0 3,928     (3,883)
Equity impact from transactions effecting Common Units, net of tax expense 1,574     (5,361)       (5,361)     6,935
Net income 456,527     386,376           386,376 70,151
Shares issued, ending (in shares) at Sep. 30, 2024   706,521,280 100,409,546     706,521,000 100,410,000        
Balance at end of period at Sep. 30, 2024 $ 10,363,732     $ 8,997,911   $ 71 $ 10 $ 8,025,933   $ 971,897 $ 1,365,821