XML 39 R6.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Consolidated Statements of Equity (Unaudited) - USD ($)
$ in Thousands
Total
Common Stock [Member]
Additional Paid-In Capital [Member]
Retained Income [Member]
Accumulated Other Comprehensive Income, Net of Tax [Member]
Total Stockholders' Equity [Member]
Noncontrolling Interests [Member]
Beginning Balance at Dec. 31, 2022 $ 161,254     $ 172,482 $ (9,886) $ 162,596 $ (1,342)
Beginning Balance, shares at Dec. 31, 2022   8,598,682          
Ending Balance at Mar. 31, 2023 179,857   $ 332 185,028 (5,098) 180,262 (405)
Ending Balance, shares at Mar. 31, 2023   8,596,673          
Beginning Balance at Dec. 31, 2022 161,254     172,482 (9,886) 162,596 (1,342)
Beginning Balance, shares at Dec. 31, 2022   8,598,682          
Net income (loss) 32,675     32,101   32,101 574
Net income attributable to redeemable noncontrolling interests (Note 18) (4,661)     (4,320)   (4,320) (341)
Total other comprehensive income (loss), net of income taxes 3,283       3,168 3,168 115
Issuance of restricted stock, shares   13,000          
Forfeiture of restricted stock, shares   (2,420)          
Repurchase and retirement of common stock, value (784)   (784)     (784)  
Repurchase and retirement of common stock, shares   (14,498)          
Dilution from subsidiary stock-based compensation 1,250           1,250
Common stock dividends (6,869)     (6,869)   (6,869)  
Stock-based compensation 2,486   2,486     2,486  
Additional paid-in capital shortfall adjustment allocated to retained income     (640) 640      
Ending Balance at Jun. 30, 2023 188,634   1,062 194,034 (6,718) 188,378 256
Ending Balance, shares at Jun. 30, 2023   8,594,764          
Beginning Balance at Mar. 31, 2023 179,857   332 185,028 (5,098) 180,262 (405)
Beginning Balance, shares at Mar. 31, 2023   8,596,673          
Net income (loss) 14,882     14,613   14,613 269
Net income attributable to redeemable noncontrolling interests (Note 18) (2,337)     (2,170)   (2,170) (167)
Total other comprehensive income (loss), net of income taxes (1,680)       (1,620) (1,620) (60)
Issuance of restricted stock, shares   7,000          
Forfeiture of restricted stock, shares   (295)          
Repurchase and retirement of common stock, value (479)   (479)     (479)  
Repurchase and retirement of common stock, shares   (8,614)          
Dilution from subsidiary stock-based compensation 619           619
Common stock dividends (3,437)     (3,437)   (3,437)  
Stock-based compensation 1,209   1,209     1,209  
Ending Balance at Jun. 30, 2023 188,634   1,062 194,034 (6,718) 188,378 256
Ending Balance, shares at Jun. 30, 2023   8,594,764          
Beginning Balance at Dec. 31, 2023 327,165   89,568 238,438 (3,163) 324,843 2,322
Beginning Balance, shares at Dec. 31, 2023   9,738,183          
Ending Balance at Mar. 31, 2024 397,870   116,728 282,056 (3,102) 395,682 2,188
Ending Balance, shares at Mar. 31, 2024   10,276,463          
Beginning Balance at Dec. 31, 2023 327,165   89,568 238,438 (3,163) 324,843 2,322
Beginning Balance, shares at Dec. 31, 2023   9,738,183          
Net income (loss) 114,055     111,161   111,161 2,894
Net income attributable to redeemable noncontrolling interests (Note 18) (10,149)     (9,474)   (9,474) (675)
Total other comprehensive income (loss), net of income taxes 599       584 584 15
Cashless exercise of common stock warrants   155,049          
Issuance of restricted stock, shares   204,500          
Forfeiture of restricted stock, shares   (3,700)          
Repurchase and retirement of common stock, value (1,036)   (1,036)     (1,036)  
Repurchase and retirement of common stock, shares   (10,378)          
Conversion of senior notes to common stock, shares   389,087          
Conversion of senior notes to common stock 23,449   23,449     23,449  
Dilution from subsidiary stock-based compensation 1,265           1,265
Common stock dividends (8,165)     (8,165)   (8,165)  
Stock-based compensation 2,601   2,601     2,601  
Deemed Dividend From Warrant Modification 3,386   3,386     3,386  
Subscriber surplus contribution 73           73
Ending Balance at Jun. 30, 2024 453,243   117,968 331,960 (2,579) 447,349 5,894
Ending Balance, shares at Jun. 30, 2024   10,472,741          
Beginning Balance at Mar. 31, 2024 397,870   116,728 282,056 (3,102) 395,682 2,188
Beginning Balance, shares at Mar. 31, 2024   10,276,463          
Net income (loss) 57,099     54,076   54,076 3,023
Net income attributable to redeemable noncontrolling interests (Note 18) 0            
Total other comprehensive income (loss), net of income taxes 536       523 523 13
Issuance of restricted stock, shares   204,500          
Forfeiture of restricted stock, shares   (3,500)          
Repurchase and retirement of common stock, value (480)   (480)     (480)  
Repurchase and retirement of common stock, shares   (4,722)          
Dilution from subsidiary stock-based compensation 597           597
Common stock dividends (4,172)     (4,172)   (4,172)  
Stock-based compensation 1,720   1,720     1,720  
Subscriber surplus contribution 73           73
Ending Balance at Jun. 30, 2024 $ 453,243   $ 117,968 $ 331,960 $ (2,579) $ 447,349 $ 5,894
Ending Balance, shares at Jun. 30, 2024   10,472,741