XML 63 R52.htm IDEA: XBRL DOCUMENT v3.25.3
Earnings (Losses) Per Share - Reconciliation (Details) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Net income (loss) (numerator):        
Income (loss), net of tax $ 302,466 $ (33,087) $ 357,440 $ (55,118)
Less: net (income) loss attributable to noncontrolling interest (28,268) (22,738) (81,164) (67,295)
Less: deemed dividends to SPAC public shareholders (750)   (750)  
Less: accrued distribution on redeemable noncontrolling interest in subsidiary (7,344) (7,363) (21,792) (21,929)
Less: distributed and undistributed earnings allocated to unvested shareholders (8,828)   (9,106)  
Adjusted income (loss), net of tax - basic $ 257,276 $ (63,188) $ 244,628 $ (144,342)
Weighted-average number of shares outstanding - basic 14,098 9,213 12,880 9,199
Earnings (losses) per share:        
Total Basic (in dollars per share) $ 18.25 $ (6.86) $ 18.99 $ (15.69)
DILUTED EPS:        
Adjusted income (loss), net of tax - basic $ 257,276 $ (63,188) $ 244,628 $ (144,342)
Add: after tax interest expense of convertible notes 848   2,544  
Add: effect of reallocating undistributed earnings of unvested shareholders 28   24  
Adjusted income (loss), net of tax - diluted $ 258,152 $ (63,188) $ 247,196 $ (144,342)
Weighted Average Number of Shares Outstanding, Basic 14,098 9,213 12,880 9,199
Add: if converted dilutive effect of convertible notes 1,176   1,176  
Add: dilutive effect of potential common shares 47   36  
Weighted-average number of shares outstanding - diluted 15,321 9,213 14,092 9,199
Earnings (losses) per share:        
Total Diluted (in dollars per share) $ 16.85 $ (6.86) $ 17.54 $ (15.69)