XML 27 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
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, 2021 $ 478,299 $ 685 $ 47 $ (256,320) $ 1,280,498 $ (535,282) $ (560) $ (10,769)
Balance at beginning of the period (in shares) at Dec. 31, 2021   68,518,779 4,686,344 (5,873,180)        
Changes in Equity                
Net income (loss) 168,682         150,345   18,337
Equity-based compensation 128,938 $ 33     103,040     25,865
Equity-based compensation (in shares)   3,488,662            
Other comprehensive income (loss) (4,333)           (3,969) (364)
Dividends declared and tax distributions (174,651)       20,804 (175,753)   (19,702)
Treasury Stock Purchases (147,537)     $ (147,537)        
Treasury Stock Purchases (in shares)       (3,203,597)        
Class A Partnership Units or other equity converted into Class A Common Stock 7,478 $ 12 $ (1)   8,291     (824)
Class A Partnership Units or other equity converted into Class A Common Stock (in shares)   1,055,740 (50,446)          
Equity-based payments to non-employees 162       162      
Other 1,900             1,900
Balance at end of the period at Dec. 31, 2022 458,938 $ 730 $ 46 $ (403,857) 1,412,795 (560,690) (4,529) 14,443
Balance at end of the period (in shares) at Dec. 31, 2022   73,063,181 4,635,898 (9,076,777)        
Changes in Equity                
Net income (loss) (27,516)         (24,700)   (2,816)
Equity-based compensation 158,189 $ 35     138,852     19,302
Equity-based compensation (in shares)   3,556,291            
Other comprehensive income (loss) 659           601 58
Dividends declared and tax distributions (182,156)       21,857 (182,197)   (21,816)
Treasury Stock Purchases $ (47,002)     $ (47,002)        
Treasury Stock Purchases (in shares) (1,107,683)     (1,107,683)        
Class A Partnership Units or other equity converted into Class A Common Stock $ 704 $ 3 $ (1)   (627)     1,329
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 1,550       1,550      
Other (904)       (725)     (179)
Balance at end of the period at Dec. 31, 2023 362,462 $ 768 $ 45 $ (450,859) 1,573,702 (767,587) (3,928) 10,321
Balance at end of the period (in shares) at Dec. 31, 2023   76,859,499 4,489,778 (10,184,460)        
Changes in Equity                
Net income (loss) 151,491         136,020   15,471
Equity-based compensation 161,445 $ 35     134,051     27,359
Equity-based compensation (in shares)   3,602,319            
Other comprehensive income (loss) (3,069)           (2,806) (263)
Dividends declared and tax distributions (184,160)       20,187 (189,164)   (15,183)
Treasury Stock Purchases $ (10,842)     $ (10,842)        
Treasury Stock Purchases (in shares) (196,416)     (196,416)        
Class A Partnership Units or other equity converted into Class A Common Stock $ 1,720 $ 7 $ (2)   2,398     (683)
Class A Partnership Units or other equity converted into Class A Common Stock (in shares)   509,009 (158,159)          
Equity-based payments to non-employees 1,212       1,212      
Other (876)       (712) (919)   755
Balance at end of the period at Dec. 31, 2024 $ 479,383 $ 810 $ 43 $ (461,701) $ 1,730,838 $ (821,650) $ (6,734) $ 37,777
Balance at end of the period (in shares) at Dec. 31, 2024   80,970,827 4,331,619 (10,380,876)