XML 18 R6.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)
shares in Thousands, $ in Thousands
Common Stock
Additional Paid-In Capital
Retained Earnings
Noncontrolling Interests
Total
Balances at Dec. 31, 2023 $ 3,035 $ 5,846,541 $ 1,051,940 $ 232,698 $ 7,134,214
Balances (in shares) at Dec. 31, 2023 303,544        
Increase (Decrease) in Stockholders' Equity          
Issuance of common stock upon vesting of equity-based compensation awards, net of shares withheld for income taxes $ 6 (9,030)     (9,024)
Issuance of common stock upon vesting of equity-based compensation awards, net of shares withheld for income taxes (in shares) 552        
Conversion of 2026 Convertible Notes $ 61 25,990     26,051
Conversion of 2026 Convertible Notes (in shares) 6,074        
Equity-based compensation   16,077     16,077
Distributions to noncontrolling interests       (23,617) (23,617)
Net income (loss) and comprehensive income (loss)     22,730 11,942 34,672
Balance at Mar. 31, 2024 $ 3,102 5,879,578 1,074,670 221,023 7,178,373
Balance (in shares) at Mar. 31, 2024 310,170        
Balances at Dec. 31, 2023 $ 3,035 5,846,541 1,051,940 232,698 7,134,214
Balances (in shares) at Dec. 31, 2023 303,544        
Increase (Decrease) in Stockholders' Equity          
Net income (loss) and comprehensive income (loss)         (39,926)
Balance at Jun. 30, 2024 $ 3,110 5,879,390 994,864 206,949 7,084,313
Balance (in shares) at Jun. 30, 2024 310,988        
Balances at Mar. 31, 2024 $ 3,102 5,879,578 1,074,670 221,023 7,178,373
Balances (in shares) at Mar. 31, 2024 310,170        
Increase (Decrease) in Stockholders' Equity          
Issuance of common stock upon vesting of equity-based compensation awards, net of shares withheld for income taxes $ 8 (17,339)     (17,331)
Issuance of common stock upon vesting of equity-based compensation awards, net of shares withheld for income taxes (in shares) 818        
Equity-based compensation   17,151     17,151
Distributions to noncontrolling interests       (19,282) (19,282)
Net income (loss) and comprehensive income (loss)     (79,806) 5,208 (74,598)
Balance at Jun. 30, 2024 $ 3,110 5,879,390 994,864 206,949 7,084,313
Balance (in shares) at Jun. 30, 2024 310,988        
Balances at Dec. 31, 2024 $ 3,111 5,909,373 1,109,166 194,883 7,216,533
Balances (in shares) at Dec. 31, 2024 311,165        
Increase (Decrease) in Stockholders' Equity          
Issuance of common stock upon vesting of equity-based compensation awards, net of shares withheld for income taxes $ 7 (16,305)     (16,298)
Issuance of common stock upon vesting of equity-based compensation awards, net of shares withheld for income taxes (in shares) 699        
Repurchases and retirements of common stock $ (3) (5,320) (4,771)   (10,094)
Repurchases and retirements of common stock (in shares) (280)        
Equity-based compensation   15,145     15,145
Distributions to noncontrolling interests       (15,969) (15,969)
Net income (loss) and comprehensive income (loss)     207,971 11,495 219,466
Balance at Mar. 31, 2025 $ 3,115 5,902,893 1,312,366 190,409 7,408,783
Balance (in shares) at Mar. 31, 2025 311,584        
Balances at Dec. 31, 2024 $ 3,111 5,909,373 1,109,166 194,883 7,216,533
Balances (in shares) at Dec. 31, 2024 311,165        
Increase (Decrease) in Stockholders' Equity          
Net income (loss) and comprehensive income (loss)         386,039
Balance at Jun. 30, 2025 $ 3,098 5,867,226 1,435,298 178,885 7,484,507
Balance (in shares) at Jun. 30, 2025 309,869        
Balances at Mar. 31, 2025 $ 3,115 5,902,893 1,312,366 190,409 7,408,783
Balances (in shares) at Mar. 31, 2025 311,584        
Increase (Decrease) in Stockholders' Equity          
Issuance of common stock upon vesting of equity-based compensation awards, net of shares withheld for income taxes $ 5 (10,325)     (10,320)
Issuance of common stock upon vesting of equity-based compensation awards, net of shares withheld for income taxes (in shares) 457        
Repurchases and retirements of common stock $ (22) (41,197) (33,653)   (74,872)
Repurchases and retirements of common stock (in shares) (2,172)        
Equity-based compensation   15,855     15,855
Distributions to noncontrolling interests       (21,512) (21,512)
Net income (loss) and comprehensive income (loss)     156,585 9,988 166,573
Balance at Jun. 30, 2025 $ 3,098 $ 5,867,226 $ 1,435,298 $ 178,885 $ 7,484,507
Balance (in shares) at Jun. 30, 2025 309,869