XML 30 R7.htm IDEA: XBRL DOCUMENT v3.22.4
Consolidated Statements of Changes in Stockholders'/Member's Equity - USD ($)
$ in Thousands
Total
Cumulative Effect, Period of Adoption, Adjustment
Class A Common Stock
Class A Common Stock
Member’s Equity
Common Stock
Class A Common Stock
Common Stock
Class A Common Stock
Additional Paid-In Capital
Retained Earnings
Retained Earnings
Cumulative Effect, Period of Adoption, Adjustment
Accumulated Other Comprehensive Income (Loss)
Non-controlling Interest
Non-controlling Interest
Cumulative Effect, Period of Adoption, Adjustment
Accounting Standards Update [Extensible Enumeration] Accounting Standards Update 2016-02 [Member]                        
Beginning balance at Dec. 31, 2019         $ 141,529                
Increase (Decrease) in Members' Equity [Roll Forward]                          
Net income $ 78,816                        
Beginning balance (in shares) at Dec. 31, 2019           0 0            
Beginning balance at Dec. 31, 2019 144,627         $ 0 $ 0 $ 0 $ 0   $ (133) $ 3,231  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net income 78,816                        
Foreign currency translation adjustments (44)                        
Ending balance (in shares) at Dec. 31, 2020           96,647,000 160,974,000            
Ending balance at Dec. 31, 2020 154,746 $ 4,454     0 $ 966 $ 1,610 85,125 854 $ 1,670 (44) 66,235 $ 2,784
Increase (Decrease) in Members' Equity [Roll Forward]                          
Distributions to non-controlling interests holders (153,492)             (41)       (153,451)  
Net income 469,250               182,037     287,213  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Effect of exchanges of LLC Units (in shares)           34,734,000 (34,734,000)            
Effect of exchanges of LLC Units 0         $ 348 $ (348) 31,003       (31,003)  
Recognition of impact of Tax Receivable Agreement due to exchanges of LLC Units 53,000             53,000          
Issuance of Class A common stock (in shares)           107,000              
Issuance of Class A common stock 1,670         $ 1   1,669          
Impact of cash contribution to Topco LLC, exchange and forfeiture of LLC Units, and forfeiture of Class B common stock by MLSH 1 (in shares)             (2,571,000)            
Impact of cash contribution to Topco LLC, exchange and forfeiture of LLC Units, and forfeiture of Class B common stock by MLSH 1 5,220           $ (25) (46,206)       51,451  
Non-controlling interest adjustment for changes in proportionate ownership in Topco LLC 0             (809)       809  
Stock-based compensation 10,458             4,645       5,813  
Net income 469,250               182,037     287,213  
Foreign currency translation adjustments 55                   44 11  
Tax distribution to non-controlling interest holder (153,492)             (41)       (153,451)  
Ending balance (in shares) at Dec. 31, 2021     131,488,000 123,669,000   131,488,000 123,669,000            
Ending balance at Dec. 31, 2021 545,361       0 $ 1,315 $ 1,237 128,386 184,561   0 229,862  
Increase (Decrease) in Members' Equity [Roll Forward]                          
Distributions to non-controlling interests holders (150,065)             141       (150,206)  
Net income 490,663               220,205     270,458  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Issuance of Class A common stock (in shares)           204,000              
Issuance of Class A common stock 2,305         $ 2   2,303          
Non-controlling interest adjustment for changes in proportionate ownership in Topco LLC 0             (864)       864  
Stock-based compensation 18,670             9,623       9,047  
Impact of change to deferred tax asset associated with cash contribution to Topco LLC (1,691)             (1,691)          
Net income 490,663               220,205     270,458  
Foreign currency translation adjustments 0                        
Tax distribution to non-controlling interest holder (150,065)             141       (150,206)  
Ending balance (in shares) at Dec. 31, 2022     131,692,000 123,669,000   131,692,000 123,669,000            
Ending balance at Dec. 31, 2022 $ 905,243       $ 0 $ 1,317 $ 1,237 $ 137,898 $ 404,766   $ 0 $ 360,025