XML 15 R7.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Class A Common Stock
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, 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          
Treasury Stock, Balance at beginning of the period (in shares) at Dec. 31, 2023         (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)       (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          
Treasury Stock, Balance at end of the period (in shares) at Mar. 31, 2024         (10,343,338)        
Balance at beginning of the period at Dec. 31, 2024 $ 479,383   $ 810 $ 43 $ (461,701) 1,730,838 (821,650) (6,734) 37,777
Balance at beginning of the period (in shares) at Dec. 31, 2024     80,970,827 4,331,619          
Treasury Stock, Balance at beginning of the period (in shares) at Dec. 31, 2024 10,380,876 10,380,876     (10,380,876)        
Changes in Equity                  
Net income (loss) $ 53,775           50,268   3,507
Equity-based compensation 86,232   $ 33     54,232     31,967
Equity-based compensation (in shares)     3,330,500            
Other comprehensive income (loss) 1,283             1,152 131
Dividends declared and tax distributions (45,085)         5,712 (53,746)   2,949
Treasury Stock Purchases $ (11,642)       $ (11,642)        
Treasury Stock Purchases (in shares) (156,105)       (156,105)        
Class A Partnership Units or other equity converted into Class A Common Stock $ 1,784   $ 4     (3,312)     5,092
Class A Partnership Units or other equity converted into Class A Common Stock (in shares)     419,083 (7,201)          
Equity-based payments to non-employees 223         223      
Balance at end of the period at Mar. 31, 2025 $ 565,953   $ 847 $ 43 $ (473,343) $ 1,787,693 $ (825,128) $ (5,582) $ 81,423
Balance at end of the period (in shares) at Mar. 31, 2025     84,720,410 4,324,418          
Treasury Stock, Balance at end of the period (in shares) at Mar. 31, 2025 10,536,981 10,536,981     (10,536,981)