XML 19 R5.htm IDEA: XBRL DOCUMENT v3.21.2
CONSOLIDATED STATEMENTS OF EQUITY - USD ($)
$ in Thousands
Total
Redeemable I Units
Class X Common Unit
Class A
Class C
Class D
Class A and D
Common stock
Class A
Common stock
Class C
Common stock
Class D
Treasury Stock
Additional paid-in capital
Retained Earnings (Deficit)
Retained Earnings (Deficit)
Class C
Retained Earnings (Deficit)
Class A and D
Non-controlling Interests
Non-controlling Interests
Redeemable I Units
Non-controlling Interests
Class X Common Unit
Non-controlling Interests
Class C
Non-controlling Interests
Class A and D
Balance at beginning of period at Dec. 31, 2019 $ 375,885                             $ 375,885        
Stockholders' Equity Attributable to Noncontrolling Interest [Roll Forward]                                        
Redemptions/Repurchase   $ (65,308) $ (220)                           $ (65,308) $ (220)    
Stock-based compensation 7,643                             7,643        
Dividends (150,418)                             (150,418)        
Net income 1,465,939                             1,465,939        
Balance at end of period at Sep. 30, 2020 1,633,521                             1,633,521        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                        
Dividends (150,418)                             (150,418)        
Net income 1,465,939                                      
Balance at beginning of period at Jun. 30, 2020 1,051,224                             1,051,224        
Stockholders' Equity Attributable to Noncontrolling Interest [Roll Forward]                                        
Redemptions/Repurchase 0                             0        
Stock-based compensation 945                             945        
Dividends (146,997)                             (146,997)        
Net income 728,349                             728,349        
Balance at end of period at Sep. 30, 2020 1,633,521                             1,633,521        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                        
Dividends (146,997)                             (146,997)        
Net income 728,349                                      
Balance at beginning of period at Dec. 31, 2020 1,656,613                             1,656,613        
Stockholders' Equity Attributable to Noncontrolling Interest [Roll Forward]                                        
Net income 503,503                                      
Balance at end of period at Sep. 30, 2021 1,123,041                                      
Balance at beginning of period (in shares) at Dec. 31, 2020               0 0 0                    
Balance at beginning of period at Dec. 31, 2020 1,656,613             $ 0 $ 0 $ 0 $ 0 $ 0 $ 0              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                        
Net income 608,414                                      
Balance at end of period (in shares) at Sep. 30, 2021       19,575,763 175,668,642 114,978,644   17,984,214 175,668,642 114,978,644                    
Balance at end of period at Sep. 30, 2021 1,658,164             $ 20 $ 176 $ 115 (12,844) 565,475 (17,819)     1,123,041        
Stockholders' Equity Attributable to Noncontrolling Interest [Roll Forward]                                        
Dividends                                     $ (8,517) $ (6,095)
Net income 102,802                                      
Balance at end of period at Sep. 30, 2021 1,123,041                                      
Balance at beginning of period (in shares) at Jun. 30, 2021               12,541,086 181,268,155 114,978,644                    
Balance at beginning of period at Jun. 30, 2021 1,568,834             $ 13 $ 181 $ 115   562,658 (44,821)     1,050,688        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                        
Deferred taxes and other tax adjustments associated with the reorganization and IPO 1,717                     1,717                
Net issuance of common stock under stock-based compensation plans (in shares)               5,443,128 (5,599,513)                      
Net issuance of common stock under stock-based compensation plans (12,844)             $ 7 $ (5)   (12,844) (2)                
Dividends         $ (15,043)   $ (10,763)             $ (6,526) $ (4,668)          
Dividends                                     $ (8,517) $ (6,095)
Stock-based compensation 2,597                     1,102       1,495        
Distributions for taxes on behalf of shareholders, net (30,611)                       (13,279)     (17,332)        
Net income 154,277                       51,475     102,802        
Balance at end of period (in shares) at Sep. 30, 2021       19,575,763 175,668,642 114,978,644   17,984,214 175,668,642 114,978,644                    
Balance at end of period at Sep. 30, 2021 $ 1,658,164             $ 20 $ 176 $ 115 $ (12,844) $ 565,475 $ (17,819)     $ 1,123,041