XML 24 R6.htm IDEA: XBRL DOCUMENT v3.24.0.1
COMBINED AND CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Thousands
Total
Class A Common Stock
Class B Common Stock
Members' Equity
Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Series I Preferred Stock
Treasury Stock
Additional Paid-in Capital
Retained Earnings (Accumulated Deficit)
Noncontrolling Interest
Members' equity at beginning of period (in shares) at Dec. 31, 2020       1,220,000              
Members' equity at beginning of period at Dec. 31, 2020 $ 2,893,160     $ 2,716,892             $ 176,268
Common stock outstanding, beginning balance (in shares) at Dec. 31, 2020         0 0          
Preferred stock outstanding, beginning balance (in shares) at Dec. 31, 2020             0        
Balance at beginning of period at Dec. 31, 2020         $ 0 $ 0 $ 0 $ 0 $ 0 $ 0  
Treasury stock, beginning balance (in shares) at Dec. 31, 2020               0      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Contributions 42,735     7,275             35,460
Distributions (36,506)     $ (35,331)             (1,175)
Noncontrolling Interest Carve-out (121,872)                   (121,872)
Exchange (in shares)       10,000              
Exchange 0     $ 62,051             (62,051)
Repurchase of noncontrolling interest (2,462)                   (2,462)
Merger Transactions (in shares)       (1,230,000) 43,105,000 127,536,000 1,000        
Merger Transactions (1,699,361)     $ (2,411,719) $ 4 $ 13     712,341    
Equity-based compensation, net of withholding taxes (in shares)         (1,151,000)     1,151,000      
Equity-based compensation, net of withholding taxes 8,728             $ (18,448) 23,987   3,189
Cancellation of OpCo Units associated with repurchase of treasury stock (16,091)               (16,091)    
Change in deferred taxes attributable to change in OpCo ownership (221)               (221)    
Members' equity at end of period (in shares) at Dec. 31, 2021       0              
Members' equity at end of period at Dec. 31, 2021 694,644     $ 0             12,435
Common stock outstanding, ending balance (in shares) at Dec. 31, 2021         41,954,000 127,536,000          
Balance at end of period at Dec. 31, 2021         $ 4 $ 13 $ 0 $ (18,448) 720,016 (19,376)  
Preferred stock outstanding, ending balance (in shares) at Dec. 31, 2021             1,000        
Treasury stock, ending balance (in shares) at Dec. 31, 2021               1,151,000      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income (loss) 99,343                 96,674 2,669
Contributions 1,533                   1,533
Distributions (7,884)                   (7,884)
Noncontrolling Interest Carve-out 0                    
Repurchase of noncontrolling interest (4,060)                   (4,060)
Dividend to Class A common stock (27,509)               (12,168) (15,341)  
Equity-based compensation, net of withholding taxes 16,384               6,899   9,485
Change in deferred taxes related to basis in OpCo (26,351)               (26,351)    
Change in deferred taxes attributable to change in OpCo ownership (5,599)               (5,599)    
Change in equity associated with the Equity Transactions (in shares)         6,328,000 (8,891,000)          
Change in equity associated with the Equity Transactions 121,790       $ 1 $ (1)     121,790    
Members' equity at end of period at Dec. 31, 2022 862,291                   14,178
Common stock outstanding, ending balance (in shares) at Dec. 31, 2022   48,282,163 118,645,323   48,282,000 118,645,000          
Balance at end of period at Dec. 31, 2022 $ 862,291       $ 5 $ 12 $ 0 $ (18,448) 804,587 61,957  
Preferred stock outstanding, ending balance (in shares) at Dec. 31, 2022 1,000           1,000        
Treasury stock, ending balance (in shares) at Dec. 31, 2022 1,150,991             1,151,000      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income (loss) $ 68,082                 67,610 472
Contributions 4,738                   4,738
Distributions (2,500)                   (2,500)
Noncontrolling Interest Carve-out 0                    
Dividend to Class A common stock (34,120)                 (34,120)  
Merger Transactions (in shares)           127,500,000          
Equity-based compensation, net of withholding taxes (in shares)         80,000     (80,000)      
Equity-based compensation, net of withholding taxes 39,785             $ 1,305 25,681   12,799
Change in deferred taxes related to basis differences associated with the Class A Conversions (79,378)               (79,378)    
Change in equity associated with the Class A Conversions (in shares)         30,597,000 (30,597,000)          
Change in equity associated with the Class A Conversions 679,567       $ 3 $ (3)     679,567    
Change in deferred taxes attributable to change in OpCo ownership (13,122)               (13,122)    
Change in equity associated with the Equity Transactions (in shares)         12,650,000            
Change in equity associated with the Equity Transactions 209,167       $ 1       209,166    
Members' equity at end of period at Dec. 31, 2023 1,734,510                   $ 29,687
Common stock outstanding, ending balance (in shares) at Dec. 31, 2023   91,608,800 88,048,124   91,609,000 88,048,000          
Balance at end of period at Dec. 31, 2023 $ 1,734,510       $ 9 $ 9 $ 0 $ (17,143) $ 1,626,501 $ 95,447  
Preferred stock outstanding, ending balance (in shares) at Dec. 31, 2023 1,000           1,000        
Treasury stock, ending balance (in shares) at Dec. 31, 2023 1,071,553             1,071,000