XML 19 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Statement of Stockholders' Equity and Mezzanine Equity - USD ($)
$ in Thousands
Common Stock [Member]
Treasury Stock, Common [Member]
Additional Paid-in Capital [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Total
Common stock beginning balance, share at Dec. 31, 2022 47,224,000            
Beginning balance at Dec. 31, 2022   $ (593,164)          
Beginning balance, value at Dec. 31, 2022 $ 472   $ 367,673 $ (126,301) $ 911,233 $ 18,192 $ 578,105
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Noncontrolling interest adjustment due to buyout     20,457       20,457
Net income (loss)         18,328 7,215 25,543
Dividends to shareholders         (49,233)   (49,233)
Dividends distributed to noncontrolling interest           (8,221) (8,221)
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax       18,663   (210) 18,453
Other Comprehensive Income (Loss), Cash Flow Hedge, Gain (Loss), after Reclassification and Tax       4,300     4,300
Vesting of restricted stock units, share 195,000            
Vesting of restricted stock units, value $ 2 3,216 (6,156)       (2,938)
Equity-based compensation expense     16,410       16,410
Other, net of tax.       299     299
Ending balance at Sep. 30, 2023   (589,948)          
Common stock ending balance, share at Sep. 30, 2023 47,419,000            
Ending balance, value at Sep. 30, 2023 $ 474   398,384 (103,039) 880,328 16,976 603,175
Temporary Equity, Beginning Balance at Dec. 31, 2022             55,645
Increase (Decrease) in Temporary Equity [Roll Forward]              
Temporary noncontrolling interest adjustment due to buyout             (20,457)
Temporary Equity, Net Income             927
Temporary equity buyout of noncontrolling interest             (31,619)
Temporary equity distributions.             (186)
Temporary Equity, Ending Balance at Sep. 30, 2023             4,310
Common stock beginning balance, share at Jun. 30, 2023 47,276,000            
Beginning balance at Jun. 30, 2023   (592,306)          
Beginning balance, value at Jun. 30, 2023 $ 473   396,444 (90,463) 906,518 16,876 637,542
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (loss)         (1,530) 3,013 1,483
Dividends to shareholders         (24,660)   (24,660)
Dividends distributed to noncontrolling interest           (2,520) (2,520)
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax       (9,919)   (393) (10,312)
Other Comprehensive Income (Loss), Cash Flow Hedge, Gain (Loss), after Reclassification and Tax       (2,776)     (2,776)
Vesting of restricted stock units, share 143,000            
Vesting of restricted stock units, value $ 1 2,358 (4,668)       (2,309)
Equity-based compensation expense     6,608       6,608
Other, net of tax.       119     119
Ending balance at Sep. 30, 2023   (589,948)          
Common stock ending balance, share at Sep. 30, 2023 47,419,000            
Ending balance, value at Sep. 30, 2023 $ 474   398,384 (103,039) 880,328 16,976 603,175
Temporary Equity, Beginning Balance at Jun. 30, 2023             3,997
Increase (Decrease) in Temporary Equity [Roll Forward]              
Temporary Equity, Net Income             313
Temporary equity distributions.             0
Temporary Equity, Ending Balance at Sep. 30, 2023             $ 4,310
Preferred stock beginning balance, share at Dec. 31, 2023             0
Common stock beginning balance, share at Dec. 31, 2023 47,427,000           47,427,200
Beginning balance at Dec. 31, 2023   (589,807)         $ (589,807)
Beginning balance, value at Dec. 31, 2023 $ 474   407,415 (89,876) 870,429 16,907 615,542
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (loss)         (322,966) 7,730 (315,236)
Dividends to shareholders         (2,847)   (2,847)
Dividends distributed to noncontrolling interest           (6,908) (6,908)
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax       (6,318)   100 (6,218)
Other Comprehensive Income (Loss), Cash Flow Hedge, Gain (Loss), after Reclassification and Tax       (3,775)     (3,775)
Vesting of restricted stock units, share 297,000            
Vesting of restricted stock units, value $ 3 4,903 (5,851)       (945)
Equity-based compensation expense     15,249       15,249
Other, net of tax.       272     $ 272
Preferred stock ending balance, share at Sep. 30, 2024             0
Ending balance at Sep. 30, 2024   (584,904)         $ (584,904)
Common stock ending balance, share at Sep. 30, 2024 47,724,000           47,724,298
Ending balance, value at Sep. 30, 2024 $ 477   416,813 (99,697) 544,616 17,829 $ 295,134
Temporary Equity, Beginning Balance at Dec. 31, 2023             0
Temporary Equity, Ending Balance at Sep. 30, 2024             0
Common stock beginning balance, share at Jun. 30, 2024 47,608,000            
Beginning balance at Jun. 30, 2024   (586,812)          
Beginning balance, value at Jun. 30, 2024 $ 476   414,728 (107,581) 565,738 17,627 304,176
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (loss)         (21,122) 2,154 (18,968)
Dividends distributed to noncontrolling interest           (2,138) (2,138)
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax       4,814   186 5,000
Other Comprehensive Income (Loss), Cash Flow Hedge, Gain (Loss), after Reclassification and Tax       3,010     3,010
Vesting of restricted stock units, share 116,000            
Vesting of restricted stock units, value $ 1 1,908 (2,248)       (339)
Equity-based compensation expense     4,333       4,333
Other, net of tax.       60     $ 60
Preferred stock ending balance, share at Sep. 30, 2024             0
Ending balance at Sep. 30, 2024   $ (584,904)         $ (584,904)
Common stock ending balance, share at Sep. 30, 2024 47,724,000           47,724,298
Ending balance, value at Sep. 30, 2024 $ 477   $ 416,813 $ (99,697) $ 544,616 $ 17,829 $ 295,134
Temporary Equity, Beginning Balance at Jun. 30, 2024             0
Temporary Equity, Ending Balance at Sep. 30, 2024             $ 0