XML 16 R7.htm IDEA: XBRL DOCUMENT v3.22.2.2
Consolidated Statements of Changes in Equity (Deficit) - USD ($)
$ in Millions
Total
Common Stock
Common Stock
Common Stock
Common Stock
Class B
Common Stock
Class C
Common Stock
New Common Class A
Additional paid-in capital
Retained Earnings
AOCI
Noncontrolling interests
Beginning balance, Stockholders' Equity (in shares) at Dec. 31, 2020     87,697,381 216,652,704 86,123,230 0        
Beginning balance at Dec. 31, 2020 $ 939.6   $ 0.9 $ 2.2 $ 0.9 $ 0.0 $ 505.2 $ (4.0) $ (2.4) $ 436.8
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Effect of LLC Unit Exchanges (in shares)     14,500,582 (9,776,683) (3,869,894)          
Effect of LLC Unit Exchanges 17.0   $ 0.1 $ (0.1) $ (0.1)   37.2     (20.1)
Issuance of Class A common stock upon vesting of RSUs (in shares)     20,439              
Shares withheld related to net share settlement and other (in shares)     (30,936)              
Shares withheld related to net share settlement and other (1.6)           (1.6)      
Exercise of stock options (in shares)     24,758              
Exercise of stock options 0.5           0.5      
Forfeitures / cancellations (in shares)       (7,852)            
Net income (loss) (33.9)             3.2   (37.1)
Other comprehensive income 10.2               4.0 6.2
Paid and accrued tax distributions (3.0)                 (3.0)
Equity-based compensation 18.1           8.3     9.8
Ending balance, Stockholders' Equity (in shares) at Mar. 31, 2021     102,212,224 206,868,169 82,253,336 0        
Ending balance at Mar. 31, 2021 946.9   $ 1.0 $ 2.1 $ 0.8 $ 0.0 549.6 (0.8) 1.6 392.6
Beginning balance, Stockholders' Equity (in shares) at Dec. 31, 2020     87,697,381 216,652,704 86,123,230 0        
Beginning balance at Dec. 31, 2020 939.6   $ 0.9 $ 2.2 $ 0.9 $ 0.0 505.2 (4.0) (2.4) 436.8
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net income (loss) (50.3)                  
Other comprehensive income 11.2                  
Ending balance, Stockholders' Equity (in shares) at Sep. 30, 2021     374,751,795 22,879,022 0 0        
Ending balance at Sep. 30, 2021 1,834.7   $ 3.7 $ 0.2 $ 0.0 $ 0.0 1,808.9 (32.1) 4.3 49.7
Beginning balance, Stockholders' Equity (in shares) at Mar. 31, 2021     102,212,224 206,868,169 82,253,336 0        
Beginning balance at Mar. 31, 2021 946.9   $ 1.0 $ 2.1 $ 0.8 $ 0.0 549.6 (0.8) 1.6 392.6
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Effect of LLC Unit Exchanges (in shares)     19,514,930 (15,259,859) (4,040,025)          
Effect of LLC Unit Exchanges 14.1   $ 0.2 $ (0.2)     45.1   0.1 (31.1)
Issuance of Class A common stock upon vesting of RSUs (in shares)     123,729              
Shares withheld related to net share settlement and other (in shares)     (14,333)              
Shares withheld related to net share settlement and other (0.6)           (0.6)      
Exercise of stock options (in shares)     11,056              
Exercise of stock options 0.2           0.2      
Forfeitures / cancellations (in shares)       (32,424)            
Net income (loss) 24.5             9.3   15.2
Other comprehensive income (1.3)               (0.5) (0.8)
Paid and accrued tax distributions (9.2)                 (9.2)
Equity-based compensation 17.1           8.4     8.7
Ending balance, Stockholders' Equity (in shares) at Jun. 30, 2021     121,847,606 191,575,886 78,213,311 0        
Ending balance at Jun. 30, 2021 991.7   $ 1.2 $ 1.9 $ 0.8 $ 0.0 602.7 8.5 1.2 375.4
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Effect of LLC Unit Exchanges (in shares)     252,796,919 (168,693,583) (78,213,311)          
Effect of LLC Unit Exchanges 860.5   $ 2.5 $ (1.7) $ (0.8)   1,222.5   0.7 (362.7)
Effect of reorganization transaction 0.0           (27.8)     27.8
Issuance of Class A common stock upon vesting of RSUs (in shares)     147,368              
Shares withheld related to net share settlement and other (in shares)     (68,803)              
Shares withheld related to net share settlement and other (4.3)           (4.3)      
Exercise of stock options (in shares)     28,705              
Exercise of stock options 0.6           0.6      
Forfeitures / cancellations (in shares)       (3,281)            
Registered offering costs (1.6)           (1.6)      
Net income (loss) (40.9)             (40.6)   (0.3)
Other comprehensive income 2.3               2.4 (0.1)
Paid and accrued tax distributions 1.9                 1.9
Equity-based compensation 24.5           16.8     7.7
Ending balance, Stockholders' Equity (in shares) at Sep. 30, 2021     374,751,795 22,879,022 0 0        
Ending balance at Sep. 30, 2021 1,834.7   $ 3.7 $ 0.2 $ 0.0 $ 0.0 1,808.9 (32.1) 4.3 $ 49.7
Beginning balance, Stockholders' Equity (in shares) at Dec. 31, 2021           403,315,989        
Beginning balance at Dec. 31, 2021 1,997.9 [1]         $ 4.0 1,871.6 112.8 9.5  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Issuance of Class A common stock upon vesting of RSUs (in shares)   187,659                
Shares withheld related to net share settlement and other (in shares)   (80,067)                
Shares withheld related to net share settlement and other (4.4)           (4.4)      
Exercise of stock options (in shares)   14,790                
Exercise of stock options 0.3           0.3      
Forfeitures / cancellations (in shares)   (43,210)                
Net income (loss) 6.2             6.2    
Other comprehensive income 16.9               16.9  
Equity-based compensation 42.5           42.5      
Ending balance, Stockholders' Equity (in shares) at Mar. 31, 2022           403,395,161        
Ending balance at Mar. 31, 2022 2,059.4         $ 4.0 1,910.0 119.0 26.4  
Beginning balance, Stockholders' Equity (in shares) at Dec. 31, 2021           403,315,989        
Beginning balance at Dec. 31, 2021 1,997.9 [1]         $ 4.0 1,871.6 112.8 9.5  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net income (loss) 40.0                  
Other comprehensive income 32.3                  
Ending balance, Stockholders' Equity (in shares) at Sep. 30, 2022           403,657,328        
Ending balance at Sep. 30, 2022 2,196.3         $ 4.0 1,997.7 152.8 41.8  
Beginning balance, Stockholders' Equity (in shares) at Mar. 31, 2022           403,395,161        
Beginning balance at Mar. 31, 2022 2,059.4         $ 4.0 1,910.0 119.0 26.4  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Issuance of Class A common stock upon vesting of RSUs (in shares)   233,923                
Shares withheld related to net share settlement and other (in shares)   (75,351)                
Shares withheld related to net share settlement and other (3.2)           (3.2)      
Exercise of stock options (in shares)   13,714                
Exercise of stock options 0.3           0.3      
Forfeitures / cancellations (in shares)   (111,789)                
Net income (loss) 15.9             15.9    
Other comprehensive income 4.5               4.5  
Equity-based compensation 47.0           47.0      
Ending balance, Stockholders' Equity (in shares) at Jun. 30, 2022           403,455,658        
Ending balance at Jun. 30, 2022 2,123.9         $ 4.0 1,954.1 134.9 30.9  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Issuance of Class A common stock upon vesting of RSUs (in shares)   399,979                
Shares withheld related to net share settlement and other (in shares)   (114,629)                
Shares withheld related to net share settlement and other (5.1)           (5.1)      
Exercise of stock options (in shares)   27,715                
Exercise of stock options 0.6           0.6      
Forfeitures / cancellations (in shares)   (111,395)                
Net income (loss) 17.9             17.9    
Other comprehensive income 10.9               10.9  
Equity-based compensation 48.1           48.1      
Ending balance, Stockholders' Equity (in shares) at Sep. 30, 2022           403,657,328        
Ending balance at Sep. 30, 2022 $ 2,196.3         $ 4.0 $ 1,997.7 $ 152.8 $ 41.8  
[1] The Condensed Consolidated Balance Sheet as of December 31, 2021 has been derived from the audited consolidated financial statements at that date but does not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.