XML 16 R7.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Treasury Stock
Additional Paid-In Capital
Retained Earnings (Accumulated Deficit)
Accumulated Other Comprehensive Income (Loss)
Noncontrolling Interests
Balance at beginning of the period at Dec. 31, 2022 $ 458,938 $ 730 $ 46 $ (403,857) $ 1,412,795 $ (560,690) $ (4,529) $ 14,443
Balance at beginning of the period (in shares) at Dec. 31, 2022   73,063,181 4,635,898 (9,076,777)        
Changes in Equity                
Net income (loss) 3,563         3,666   (103)
Equity-based compensation 59,638 $ 34     48,656     10,948
Equity-based compensation (in shares)   3,396,802            
Other comprehensive income (loss) 284           256 28
Dividends declared and tax distributions (46,031)       5,711 (46,097)   (5,645)
Treasury Stock Purchases (44,526)     $ (44,526)        
Treasury Stock Purchases (in shares)       (1,057,278)        
Class A Partnership Units or other equity converted into Class A Common Stock 226 $ 3 $ (1)   (1,101)     1,325
Class A Partnership Units or other equity converted into Class A Common Stock (in shares)   240,027 (146,120)          
Equity-based payments to non-employees 18       18      
Balance at end of the period at Mar. 31, 2023 432,110 $ 767 $ 45 $ (448,383) 1,466,079 (603,121) (4,273) 20,996
Balance at end of the period (in shares) at Mar. 31, 2023   76,700,010 4,489,778 (10,134,055)        
Balance at beginning of the period at Dec. 31, 2022 458,938 $ 730 $ 46 $ (403,857) 1,412,795 (560,690) (4,529) 14,443
Balance at beginning of the period (in shares) at Dec. 31, 2022   73,063,181 4,635,898 (9,076,777)        
Changes in Equity                
Net income (loss) (21,052)              
Other comprehensive income (loss) (249)              
Treasury Stock Purchases $ (45,519)              
Treasury Stock Purchases (in shares) (1,078,130)              
Balance at end of the period at Sep. 30, 2023 $ 380,091 $ 768 $ 45 $ (449,376) 1,537,157 (716,747) (4,761) 13,005
Balance at end of the period (in shares) at Sep. 30, 2023   76,819,647 4,489,778 (10,154,907)        
Balance at beginning of the period at Mar. 31, 2023 432,110 $ 767 $ 45 $ (448,383) 1,466,079 (603,121) (4,273) 20,996
Balance at beginning of the period (in shares) at Mar. 31, 2023   76,700,010 4,489,778 (10,134,055)        
Changes in Equity                
Net income (loss) (13,246)         (11,974)   (1,272)
Equity-based compensation 33,581       30,817     2,764
Equity-based compensation (in shares)   13,662            
Other comprehensive income (loss) 305           285 20
Dividends declared and tax distributions (46,922)       5,488 (45,434)   (6,976)
Treasury Stock Purchases (230)     $ (230)        
Treasury Stock Purchases (in shares)       (6,132)        
Class A Partnership Units or other equity converted into Class A Common Stock 76       71     5
Equity-based payments to non-employees 15       15      
Balance at end of the period at Jun. 30, 2023 405,689 $ 767 $ 45 $ (448,613) 1,502,470 (660,529) (3,988) 15,537
Balance at end of the period (in shares) at Jun. 30, 2023   76,713,672 4,489,778 (10,140,187)        
Changes in Equity                
Net income (loss) (11,369)         (10,732) (637)
Equity-based compensation 31,975 $ 1     29,179     2,795
Equity-based compensation (in shares)   105,975            
Other comprehensive income (loss) (838)           (773) (65)
Dividends declared and tax distributions (44,528)       5,485 (45,486)   (4,527)
Treasury Stock Purchases (763)     $ (763)        
Treasury Stock Purchases (in shares)       (14,720)        
Class A Partnership Units or other equity converted into Class A Common Stock 6       7     (1)
Equity-based payments to non-employees 16       16      
Other (97)             (97)
Balance at end of the period at Sep. 30, 2023 380,091 $ 768 $ 45 $ (449,376) 1,537,157 (716,747) (4,761) 13,005
Balance at end of the period (in shares) at Sep. 30, 2023   76,819,647 4,489,778 (10,154,907)        
Balance at beginning of the period at Dec. 31, 2023 362,462 $ 768 $ 45 $ (450,859) 1,573,702 (767,587) (3,928) 10,321
Balance at beginning of the period (in shares) at Dec. 31, 2023   76,859,499 4,489,778 (10,184,460)        
Changes in Equity                
Net income (loss) 17,485         16,566   919
Equity-based compensation 59,978 $ 34     45,618     14,326
Equity-based compensation (in shares)   3,436,930            
Other comprehensive income (loss) (779)           (719) (60)
Dividends declared and tax distributions (39,263)       6,007 (48,066)   2,796
Treasury Stock Purchases (8,394)     $ (8,394)        
Treasury Stock Purchases (in shares)       (158,878)        
Class A Partnership Units or other equity converted into Class A Common Stock 1,047 $ 5 $ (1)   980     63
Class A Partnership Units or other equity converted into Class A Common Stock (in shares)   401,562 (57,490)          
Equity-based payments to non-employees 307       307      
Other (82)             (82)
Balance at end of the period at Mar. 31, 2024 392,761 $ 807 $ 44 $ (459,253) 1,626,614 (799,087) (4,647) 28,283
Balance at end of the period (in shares) at Mar. 31, 2024   80,697,991 4,432,288 (10,343,338)        
Balance at beginning of the period at Dec. 31, 2023 362,462 $ 768 $ 45 $ (450,859) 1,573,702 (767,587) (3,928) 10,321
Balance at beginning of the period (in shares) at Dec. 31, 2023   76,859,499 4,489,778 (10,184,460)        
Changes in Equity                
Net income (loss) 51,646              
Other comprehensive income (loss) 1,988              
Treasury Stock Purchases $ (9,751)              
Treasury Stock Purchases (in shares) (181,718)              
Balance at end of the period at Sep. 30, 2024 $ 395,101 $ 809 $ 43 $ (460,610) 1,691,462 (862,079) (2,090) 27,566
Balance at end of the period (in shares) at Sep. 30, 2024   80,937,220 4,331,619 (10,366,178)        
Balance at beginning of the period at Mar. 31, 2024 392,761 $ 807 $ 44 $ (459,253) 1,626,614 (799,087) (4,647) 28,283
Balance at beginning of the period (in shares) at Mar. 31, 2024   80,697,991 4,432,288 (10,343,338)        
Changes in Equity                
Net income (loss) 14,921         13,161   1,760
Equity-based compensation 25,957       21,644     4,313
Equity-based compensation (in shares)   14,821            
Other comprehensive income (loss) 504           476 28
Dividends declared and tax distributions (49,704)       2,908 (45,127)   (7,485)
Treasury Stock Purchases (332)     $ (332)        
Treasury Stock Purchases (in shares)       (6,726)        
Class A Partnership Units or other equity converted into Class A Common Stock 45       37     8
Equity-based payments to non-employees 299       299      
Balance at end of the period at Jun. 30, 2024 384,451 $ 807 $ 44 $ (459,585) 1,651,502 (831,053) (4,171) 26,907
Balance at end of the period (in shares) at Jun. 30, 2024   80,712,812 4,432,288 (10,350,064)        
Changes in Equity                
Net income (loss) 19,240         16,894   2,346
Equity-based compensation 36,803 $ 1     32,442     4,360
Equity-based compensation (in shares)   116,961            
Other comprehensive income (loss) 2,263           2,081 182
Dividends declared and tax distributions (47,564)       5,576 (47,920)   (5,220)
Treasury Stock Purchases (1,025)     $ (1,025)        
Treasury Stock Purchases (in shares)       (16,114)        
Class A Partnership Units or other equity converted into Class A Common Stock 712 $ 1 $ (1)   1,639     (927)
Class A Partnership Units or other equity converted into Class A Common Stock (in shares)   107,447 (100,669)          
Equity-based payments to non-employees 303       303      
Other (82)             (82)
Balance at end of the period at Sep. 30, 2024 $ 395,101 $ 809 $ 43 $ (460,610) $ 1,691,462 $ (862,079) $ (2,090) $ 27,566
Balance at end of the period (in shares) at Sep. 30, 2024   80,937,220 4,331,619 (10,366,178)