XML 29 R5.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Stockholders' Equity - USD ($)
$ in Thousands
Preferred Stock [Member]
Series F Preferred Stock [Member]
Preferred Stock [Member]
Series E Preferred Stock [Member]
Preferred Stock [Member]
Series D Preferred Stock [Member]
Preferred Stock [Member]
Series C Preferred Stock [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Common Stock [Member]
Treasury Stock, Common [Member]
Additional Paid-in Capital [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Parent [Member]
Noncontrolling Interest [Member]
Total
Balance (in shares) at Dec. 31, 2022 0 4,574,100 3,986,542 3,973,135 1,970,649 127,038,413              
Balance at Dec. 31, 2022 $ 0 $ 0 $ 0 $ 0 $ 0 $ 12 $ (60,095) $ 1,423,954 $ 46,421 $ 746,658 $ 2,156,950 $ 0 $ 2,156,950
Balance (in shares) at Dec. 31, 2022             (4,736,702)            
-Acquisition of non-controlling interest (Note 1) 0 0 0 0 0 0 $ 0 0 0 0 0 34,132 34,132
- Net income 0 [1] 0 [1] 0 [1] 0 [1] 0 [1] 0 [1] 0 [1] 0 [1] 0 [1] 385,749 [1] 385,749 [1] 1,878 [1] 385,749
- Net income [1]                         387,627
- Issuance of subsidiary shares to non-controlling interest $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 (10,831) 0 0 (10,831) 22,091 11,260
- Issuance of stock (in shares) 0 0 0 0 0 2,340,720 0            
- Issuance of stock $ 0 $ 0 $ 0 $ 0 $ 0 $ 1 $ 0 22,171 0 0 22,172 0 22,172
- Repurchase of common stock (Note 15) (in shares) 0 0 0 0 0 0 (6,267,808)            
- Repurchase of common stock (Note 15) $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ (60,000) 0 0 0 (60,000) 0 (60,000)
- Dividends to non-controlling shareholders of subsidiary 0 0 0 0 0 0 0 0 0 0 0 (1,872) (1,872)
- Dividends - Common stock (Note 15) 0 0 0 0 0 0 0 0 0 (55,407) (55,407) 0 (55,407)
- Dividends - Preferred stock (Note 15) 0 0 0 0 0 0 0 0 0 (31,068) (31,068) 0 (31,068)
- Other comprehensive income (Note 19 and 21) 0 0 0 0 0 0 0 0 (25,034) 0 (25,034) 0 (25,034)
-Acquisition of non-controlling interest (Notes 1 and 14) $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 0 0 0 0 0 (34,132) (34,132)
Balance (in shares) at Dec. 31, 2023 0 4,574,100 3,986,542 3,973,135 1,970,649 129,379,133              
Balance at Dec. 31, 2023 $ 0 $ 0 $ 0 $ 0 $ 0 $ 13 $ (120,095) 1,435,294 21,387 1,045,932 2,382,531 56,229 2,438,760
Balance (in shares) at Dec. 31, 2023             (11,004,510)            
-Acquisition of non-controlling interest (Note 1) 0 0 0 0 0 0 $ 0 7,142 0 0 7,142 0 7,142
- Net income 0 [1] 0 [1] 0 [1] 0 [1] 0 [1] 0 [1] 0 [1] 0 [1] 0 [1] 319,919 [1] 319,919 [1] 3,254 [1] 319,919
- Net income [1]                         323,173
- Issuance of subsidiary shares to non-controlling interest $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 (591) 0 0 (591) 973 382
- Issuance of stock (in shares) 0 0 0 0 0 1,579,810 0            
- Issuance of stock $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 19,683 0 0 19,683 0 19,683
- Dividends to non-controlling shareholders of subsidiary 0 0 0 0 0 0 0 0 0 0 0 (2,975) (2,975)
- Dividends - Common stock (Note 15) 0 0 0 0 0 0 0 0 0 (54,806) (54,806) 0 (54,806)
- Dividends - Preferred stock (Note 15) 0 0 0 0 0 0 0 0 0 (25,994) (25,994) 0 (25,994)
- Other comprehensive income (Note 19 and 21) 0 0 0 0 0 0 0 0 (4,042) 0 (4,042) 64 (3,978)
-Acquisition of non-controlling interest (Notes 1 and 14) $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 (7,142) 0 0 (7,142) 0 (7,142)
-Redemption of Preferred Stock (Series E) (Note 15) (in shares) 0 (4,574,100) 0 0 0 0 0            
-Redemption of Preferred Stock (Series E) (Note 15) $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 (110,598) 0 (5,446) (116,044) 0 (116,044)
Balance (in shares) at Dec. 31, 2024 0 0 3,986,542 3,973,135 1,970,649 130,958,943              
Balance at Dec. 31, 2024 $ 0 $ 0 $ 0 $ 0 $ 0 $ 13 $ (120,095) 1,336,646 17,345 1,279,605 2,513,514 57,545 2,571,059
Balance (in shares) at Dec. 31, 2024             (11,004,510)            
- Net income 0 0 0 0 0 0 $ 0 0 0 364,575 364,575 4,638 364,575
- Net income                         369,213
- Issuance of subsidiary shares to non-controlling interest $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 (8,063) 0 0 (8,063) 14,173 6,110
- Issuance of stock (in shares) 1,200 0 0 0 0 629,496 0            
- Issuance of stock $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 7,306 0 0 7,306 0 $ 7,306
- Repurchase of common stock (Note 15) (in shares)                         0
- Dividends to non-controlling shareholders of subsidiary 0 0 0 0 0 0 0 0 0 0 0 (3,509) $ (3,509)
- Dividends - Common stock (Note 15) 0 0 0 0 0 0 0 0 0 (55,288) (55,288) 0 (55,288)
- Dividends - Preferred stock (Note 15) 0 0 0 0 0 0 0 0 0 (20,920) (20,920) 0 (20,920)
- Other comprehensive income (Note 19 and 21) 0 0 0 0 0 0 0 0 (13,025) 0 (13,025) (85) (13,110)
- Change in non-controling interest of the subsidiary (Note 14) $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 0 (2,666) 0 0 (2,666) 0 (2,666)
- Distribution to shareholders (Note 1)               0 0   (699,239) 0 (699,239)
Balance (in shares) at Dec. 31, 2025 1,200 0 3,986,542 3,973,135 1,970,649 131,588,439              
Balance at Dec. 31, 2025 $ 0 $ 0 $ 0 $ 0 $ 0 $ 13 $ (120,095) $ 1,333,223 $ 4,320 $ 868,733 $ 2,086,194 $ 72,762 $ 2,158,956
Balance (in shares) at Dec. 31, 2025             (11,004,510)            
[1] Net income excludes net loss of $6,608, $6,839 and $213, for the years ended December 31, 2023, 2024 and 2025 respectively, attributable to redeemable non-controlling interest classified outside of permanent equity (Note 14).